{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Loan Payment Plan","Variables"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":0,"defined_names":1,"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":"Loan Payment Plan","index":0,"n_rows":1514,"n_cols":14,"rows_kept":1514,"cut":false,"hidden":false,"merged":[[9,12,9,13],[0,1,0,2],[1,12,1,13],[0,9,0,11]]}
[null,"Loan Details",null,"Sort By:","Interest Rate","Sort Order:","Descending",null,null,"Loan Payment Plan v1.6 written by Alex Laird"]
[null,"Status","Loan Name*","Account Number","Lender","Type","Interest Subsidy","Interest Rate","Minimum Payment","Due Date**","Initial Balance","Current Balance","*This must be unique name\n**The date payments start on the loan;\nalso the date interest will start accruing on\na subsidized loan"]
[null,"Open","Capitol One Classic Platinum","54321-2333-432","Capitol One","Credit Card","Unsubsidized",0.1875,20,"2013-05-05",-2001.52,-2001.52]
[null,"Open","Blue Cash American Express","1234-324-2554","American Express","Credit Card","Unsubsidized",0.14499999999999999,20,"2012-03-05",-4365.76,-3500]
[null,"Enrolled","Chase Freedom","43AF-22-3753","Chase Bank","Credit Card","Unsubsidized",0.128,{"$f":"PRODUCT(-L5,0.01)","v":80},"2012-06-01",-8532.5499999999993,-8000]
[null,"Enrolled","Perkins School Loan","E43929503294","The Department of Education","Perkins","Subsidized",0.05,50,{"$f":"DATE(YEAR($G$9),MONTH($G$9)+9,DAY($G$9))","v":"2012-05-19"},-6000,-6000]
[null,null,null,null,null,null,"Average:",{"$f":"AVERAGE(H3:H6)","v":0.12762500000000002},null,"Totals:",{"$f":"SUM(K3:K6)","v":-20899.830000000002},{"$f":"SUM(L3:L6)","v":-19501.52}]
[]
[null,"Payment Plan",null,"Start Date:",{"$f":"TODAY()","v":"2011-09-01"},"Graduation Date:","2011-08-19","Monthly Payment:",500]
[null,"Payment Date","Loan Name","Starting Balance","Minimum Payments\nto Other Loans","Interest Paid","Principle Paid","New Balance","Next Loan***","Accumulated\nInterest***","Starting Balance\n(Plus Accumulated\nInterest)***","New Balance***","***Only applicable if rollover occurs;\nin a month where the current loan gets paid\noff, the remaing monthly payment will go\ntoward the next loan in the series, if one exists"]
["Totals:",null,null,null,null,{"$f":"SUM(F12:F1215)","v":1270.7473353854416},{"$f":"SUM(G12:G1215)","v":19017.978333333329},null,null,{"$f":"IF(H1502<>\"\",Variables!B3,-SUM(J12:J1215))","v":2166.458333333333},null,null,"Total Interest:",{"$f":"IF(H1502<>\"\",Variables!B3,SUM(F11,J11))","v":3437.2056687187746}]
[null,{"$f":"IF(DAY($E$9)<>1,DATE(YEAR($E$9),MONTH($E$9)+1,1),$E$9)","v":"2011-09-01"},{"$f":"$C$3","v":"Capitol One Classic Platinum"},{"$f":"$L$3","v":-2001.52},{"$f":"IF(C12<>\"\",MINPAYMENT(C12,ROW(B12),COLUMN(B12)),\"\")","v":100},{"$f":"IF(C12<>\"\",IF(OR(VLOOKUP(C12,$C$3:$L$6,5,0)=Variables!$B$5,B12>VLOOKUP(C12,$C$3:$L$6,8,0)),-D12*VLOOKUP(C12,$C$3:$L$6,6,0)/12,0),\"\")","v":31.273749999999996},{"$f":"IF(I12<>Variables!$B$1,IF(C12<>\"\",$I$9-E12-F12,\"\"),-D12)","v":368.72624999999999},{"$f":"IF(C12<>\"\",IF(D12+G12<0,D12+G12,0),\"\")","v":-1632.79375},{"$f":"IF(C12<>\"\",IF(D12+$I$9-E12-F12>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C12,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C12,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I12,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I12,$C$3:$L$6,5,0)=Variables!$B$5,B12>VLOOKUP(I12,$C$3:$L$6,8,0)),IF(VLOOKUP(I12,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B12)-YEAR($B$12))*12+MONTH(B12)-MONTH($B$12)),((YEAR(B12)-YEAR(VLOOKUP(I12,$C$3:$L$6,8,0)))*12+MONTH(B12)-MONTH(VLOOKUP(I12,$C$3:$L$6,8,0))))*(VLOOKUP(I12,$C$3:$L$6,10,0)*VLOOKUP(I12,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C12<>\"\",IF(I12<>\"\",IF(ISERROR(VLOOKUP(I12,$C$3:$L$6,10,0)),\"\",VLOOKUP(I12,$C$3:$L$6,10,0)+J12+IF(OR(VLOOKUP(I12,$C$3:$L$6,5,0)=Variables!$B$5,B12>VLOOKUP(I12,$C$3:$L$6,8,0)),IF(VLOOKUP(I12,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B12)-YEAR($B$12))*12+MONTH(B12)-MONTH($B$12)),((YEAR(B12)-YEAR(VLOOKUP(I12,$C$3:$L$6,8,0)))*12+MONTH(B12)-MONTH(VLOOKUP(I12,$C$3:$L$6,8,0))))*VLOOKUP(I12,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C12<>\"\",IF(ISERROR(IF(D12+G12>=0,K12+D12+G12,\"\")),\"\",IF(D12+G12>=0,K12+D12+G12,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C13<>\"\",DATE(YEAR(B12),MONTH(B12)+1,DAY(B12)),\"\")","v":"2011-10-01"},{"$f":"IF(I12<>Variables!$B$1,IF(H12<>0,C12,I12),\"\")","v":"Capitol One Classic Platinum"},{"$f":"IF(C13<>\"\",IF(H12<>0,H12,L12),\"\")","v":-1632.79375},{"$f":"IF(C13<>\"\",MINPAYMENT(C13,ROW(B13),COLUMN(B13)),\"\")","v":100},{"$f":"IF(C13<>\"\",IF(OR(VLOOKUP(C13,$C$3:$L$6,5,0)=Variables!$B$5,B13>VLOOKUP(C13,$C$3:$L$6,8,0)),-D13*VLOOKUP(C13,$C$3:$L$6,6,0)/12,0),\"\")","v":25.512402343750001},{"$f":"IF(I13<>Variables!$B$1,IF(C13<>\"\",$I$9-E13-F13,\"\"),-D13)","v":374.48759765624999},-1258.30615234375,{"$f":"IF(C13<>\"\",IF(D13+$I$9-E13-F13>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C13,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C13,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I13,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I13,$C$3:$L$6,5,0)=Variables!$B$5,B13>VLOOKUP(I13,$C$3:$L$6,8,0)),IF(VLOOKUP(I13,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B13)-YEAR($B$12))*12+MONTH(B13)-MONTH($B$12)),((YEAR(B13)-YEAR(VLOOKUP(I13,$C$3:$L$6,8,0)))*12+MONTH(B13)-MONTH(VLOOKUP(I13,$C$3:$L$6,8,0))))*(VLOOKUP(I13,$C$3:$L$6,10,0)*VLOOKUP(I13,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C13<>\"\",IF(I13<>\"\",IF(ISERROR(VLOOKUP(I13,$C$3:$L$6,10,0)),\"\",VLOOKUP(I13,$C$3:$L$6,10,0)+J13+IF(OR(VLOOKUP(I13,$C$3:$L$6,5,0)=Variables!$B$5,B13>VLOOKUP(I13,$C$3:$L$6,8,0)),IF(VLOOKUP(I13,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B13)-YEAR($B$12))*12+MONTH(B13)-MONTH($B$12)),((YEAR(B13)-YEAR(VLOOKUP(I13,$C$3:$L$6,8,0)))*12+MONTH(B13)-MONTH(VLOOKUP(I13,$C$3:$L$6,8,0))))*VLOOKUP(I13,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,{"$f":"IF(C14<>\"\",DATE(YEAR(B13),MONTH(B13)+1,DAY(B13)),\"\")","v":"2011-11-01"},{"$f":"IF(I13<>Variables!$B$1,IF(H13<>0,C13,I13),\"\")","v":"Capitol One Classic Platinum"},-1258.30615234375,100,{"$f":"IF(C14<>\"\",IF(OR(VLOOKUP(C14,$C$3:$L$6,5,0)=Variables!$B$5,B14>VLOOKUP(C14,$C$3:$L$6,8,0)),-D14*VLOOKUP(C14,$C$3:$L$6,6,0)/12,0),\"\")","v":19.661033630371094},{"$f":"IF(I14<>Variables!$B$1,IF(C14<>\"\",$I$9-E14-F14,\"\"),-D14)","v":380.33896636962891},{"$f":"IF(C14<>\"\",IF(D14+G14<0,D14+G14,0),\"\")","v":-877.96718597412109},{"$f":"IF(C14<>\"\",IF(D14+$I$9-E14-F14>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C14,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C14,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I14,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I14,$C$3:$L$6,5,0)=Variables!$B$5,B14>VLOOKUP(I14,$C$3:$L$6,8,0)),IF(VLOOKUP(I14,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B14)-YEAR($B$12))*12+MONTH(B14)-MONTH($B$12)),((YEAR(B14)-YEAR(VLOOKUP(I14,$C$3:$L$6,8,0)))*12+MONTH(B14)-MONTH(VLOOKUP(I14,$C$3:$L$6,8,0))))*(VLOOKUP(I14,$C$3:$L$6,10,0)*VLOOKUP(I14,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C14<>\"\",IF(I14<>\"\",IF(ISERROR(VLOOKUP(I14,$C$3:$L$6,10,0)),\"\",VLOOKUP(I14,$C$3:$L$6,10,0)+J14+IF(OR(VLOOKUP(I14,$C$3:$L$6,5,0)=Variables!$B$5,B14>VLOOKUP(I14,$C$3:$L$6,8,0)),IF(VLOOKUP(I14,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B14)-YEAR($B$12))*12+MONTH(B14)-MONTH($B$12)),((YEAR(B14)-YEAR(VLOOKUP(I14,$C$3:$L$6,8,0)))*12+MONTH(B14)-MONTH(VLOOKUP(I14,$C$3:$L$6,8,0))))*VLOOKUP(I14,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2011-12-01",{"$f":"IF(I14<>Variables!$B$1,IF(H14<>0,C14,I14),\"\")","v":"Capitol One Classic Platinum"},{"$f":"IF(C15<>\"\",IF(H14<>0,H14,L14),\"\")","v":-877.96718597412109},{"$f":"IF(C15<>\"\",MINPAYMENT(C15,ROW(B15),COLUMN(B15)),\"\")","v":100},{"$f":"IF(C15<>\"\",IF(OR(VLOOKUP(C15,$C$3:$L$6,5,0)=Variables!$B$5,B15>VLOOKUP(C15,$C$3:$L$6,8,0)),-D15*VLOOKUP(C15,$C$3:$L$6,6,0)/12,0),\"\")","v":13.718237280845642},{"$f":"IF(I15<>Variables!$B$1,IF(C15<>\"\",$I$9-E15-F15,\"\"),-D15)","v":386.28176271915436},-491.68542325496674,{"$f":"IF(C15<>\"\",IF(D15+$I$9-E15-F15>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C15,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C15,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I15,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I15,$C$3:$L$6,5,0)=Variables!$B$5,B15>VLOOKUP(I15,$C$3:$L$6,8,0)),IF(VLOOKUP(I15,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B15)-YEAR($B$12))*12+MONTH(B15)-MONTH($B$12)),((YEAR(B15)-YEAR(VLOOKUP(I15,$C$3:$L$6,8,0)))*12+MONTH(B15)-MONTH(VLOOKUP(I15,$C$3:$L$6,8,0))))*(VLOOKUP(I15,$C$3:$L$6,10,0)*VLOOKUP(I15,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C15<>\"\",IF(I15<>\"\",IF(ISERROR(VLOOKUP(I15,$C$3:$L$6,10,0)),\"\",VLOOKUP(I15,$C$3:$L$6,10,0)+J15+IF(OR(VLOOKUP(I15,$C$3:$L$6,5,0)=Variables!$B$5,B15>VLOOKUP(I15,$C$3:$L$6,8,0)),IF(VLOOKUP(I15,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B15)-YEAR($B$12))*12+MONTH(B15)-MONTH($B$12)),((YEAR(B15)-YEAR(VLOOKUP(I15,$C$3:$L$6,8,0)))*12+MONTH(B15)-MONTH(VLOOKUP(I15,$C$3:$L$6,8,0))))*VLOOKUP(I15,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C15<>\"\",IF(ISERROR(IF(D15+G15>=0,K15+D15+G15,\"\")),\"\",IF(D15+G15>=0,K15+D15+G15,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C16<>\"\",DATE(YEAR(B15),MONTH(B15)+1,DAY(B15)),\"\")","v":"2012-01-01"},{"$f":"IF(I15<>Variables!$B$1,IF(H15<>0,C15,I15),\"\")","v":"Capitol One Classic Platinum"},-491.68542325496674,100,{"$f":"IF(C16<>\"\",IF(OR(VLOOKUP(C16,$C$3:$L$6,5,0)=Variables!$B$5,B16>VLOOKUP(C16,$C$3:$L$6,8,0)),-D16*VLOOKUP(C16,$C$3:$L$6,6,0)/12,0),\"\")","v":7.6825847383588552},{"$f":"IF(I16<>Variables!$B$1,IF(C16<>\"\",$I$9-E16-F16,\"\"),-D16)","v":392.31741526164114},{"$f":"IF(C16<>\"\",IF(D16+G16<0,D16+G16,0),\"\")","v":-99.368007993325591},{"$f":"IF(C16<>\"\",IF(D16+$I$9-E16-F16>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C16,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C16,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I16,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I16,$C$3:$L$6,5,0)=Variables!$B$5,B16>VLOOKUP(I16,$C$3:$L$6,8,0)),IF(VLOOKUP(I16,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B16)-YEAR($B$12))*12+MONTH(B16)-MONTH($B$12)),((YEAR(B16)-YEAR(VLOOKUP(I16,$C$3:$L$6,8,0)))*12+MONTH(B16)-MONTH(VLOOKUP(I16,$C$3:$L$6,8,0))))*(VLOOKUP(I16,$C$3:$L$6,10,0)*VLOOKUP(I16,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C16<>\"\",IF(I16<>\"\",IF(ISERROR(VLOOKUP(I16,$C$3:$L$6,10,0)),\"\",VLOOKUP(I16,$C$3:$L$6,10,0)+J16+IF(OR(VLOOKUP(I16,$C$3:$L$6,5,0)=Variables!$B$5,B16>VLOOKUP(I16,$C$3:$L$6,8,0)),IF(VLOOKUP(I16,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B16)-YEAR($B$12))*12+MONTH(B16)-MONTH($B$12)),((YEAR(B16)-YEAR(VLOOKUP(I16,$C$3:$L$6,8,0)))*12+MONTH(B16)-MONTH(VLOOKUP(I16,$C$3:$L$6,8,0))))*VLOOKUP(I16,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-02-01",{"$f":"IF(I16<>Variables!$B$1,IF(H16<>0,C16,I16),\"\")","v":"Capitol One Classic Platinum"},-99.368007993325591,100,{"$f":"IF(C17<>\"\",IF(OR(VLOOKUP(C17,$C$3:$L$6,5,0)=Variables!$B$5,B17>VLOOKUP(C17,$C$3:$L$6,8,0)),-D17*VLOOKUP(C17,$C$3:$L$6,6,0)/12,0),\"\")","v":1.5526251248957124},{"$f":"IF(I17<>Variables!$B$1,IF(C17<>\"\",$I$9-E17-F17,\"\"),-D17)","v":398.44737487510429},0,{"$f":"IF(C17<>\"\",IF(D17+$I$9-E17-F17>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C17,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C17,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":"Blue Cash American Express"},{"$f":"IF(ISERROR(VLOOKUP(I17,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I17,$C$3:$L$6,5,0)=Variables!$B$5,B17>VLOOKUP(I17,$C$3:$L$6,8,0)),IF(VLOOKUP(I17,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B17)-YEAR($B$12))*12+MONTH(B17)-MONTH($B$12)),((YEAR(B17)-YEAR(VLOOKUP(I17,$C$3:$L$6,8,0)))*12+MONTH(B17)-MONTH(VLOOKUP(I17,$C$3:$L$6,8,0))))*(VLOOKUP(I17,$C$3:$L$6,10,0)*VLOOKUP(I17,$C$3:$L$6,6,0)/12),0))","v":-211.45833333333331},{"$f":"IF(C17<>\"\",IF(I17<>\"\",IF(ISERROR(VLOOKUP(I17,$C$3:$L$6,10,0)),\"\",VLOOKUP(I17,$C$3:$L$6,10,0)+J17+IF(OR(VLOOKUP(I17,$C$3:$L$6,5,0)=Variables!$B$5,B17>VLOOKUP(I17,$C$3:$L$6,8,0)),IF(VLOOKUP(I17,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B17)-YEAR($B$12))*12+MONTH(B17)-MONTH($B$12)),((YEAR(B17)-YEAR(VLOOKUP(I17,$C$3:$L$6,8,0)))*12+MONTH(B17)-MONTH(VLOOKUP(I17,$C$3:$L$6,8,0))))*VLOOKUP(I17,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":-3611.4583333333335},-3312.3789664515548]
[null,"2012-03-01",{"$f":"IF(I17<>Variables!$B$1,IF(H17<>0,C17,I17),\"\")","v":"Blue Cash American Express"},-3312.3789664515548,80,{"$f":"IF(C18<>\"\",IF(OR(VLOOKUP(C18,$C$3:$L$6,5,0)=Variables!$B$5,B18>VLOOKUP(C18,$C$3:$L$6,8,0)),-D18*VLOOKUP(C18,$C$3:$L$6,6,0)/12,0),\"\")","v":40.024579177956284},{"$f":"IF(I18<>Variables!$B$1,IF(C18<>\"\",$I$9-E18-F18,\"\"),-D18)","v":379.9754208220437},-2932.403545629511,{"$f":"IF(C18<>\"\",IF(D18+$I$9-E18-F18>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C18,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C18,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I18,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I18,$C$3:$L$6,5,0)=Variables!$B$5,B18>VLOOKUP(I18,$C$3:$L$6,8,0)),IF(VLOOKUP(I18,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B18)-YEAR($B$12))*12+MONTH(B18)-MONTH($B$12)),((YEAR(B18)-YEAR(VLOOKUP(I18,$C$3:$L$6,8,0)))*12+MONTH(B18)-MONTH(VLOOKUP(I18,$C$3:$L$6,8,0))))*(VLOOKUP(I18,$C$3:$L$6,10,0)*VLOOKUP(I18,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C18<>\"\",IF(I18<>\"\",IF(ISERROR(VLOOKUP(I18,$C$3:$L$6,10,0)),\"\",VLOOKUP(I18,$C$3:$L$6,10,0)+J18+IF(OR(VLOOKUP(I18,$C$3:$L$6,5,0)=Variables!$B$5,B18>VLOOKUP(I18,$C$3:$L$6,8,0)),IF(VLOOKUP(I18,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B18)-YEAR($B$12))*12+MONTH(B18)-MONTH($B$12)),((YEAR(B18)-YEAR(VLOOKUP(I18,$C$3:$L$6,8,0)))*12+MONTH(B18)-MONTH(VLOOKUP(I18,$C$3:$L$6,8,0))))*VLOOKUP(I18,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-04-01",{"$f":"IF(I18<>Variables!$B$1,IF(H18<>0,C18,I18),\"\")","v":"Blue Cash American Express"},-2932.403545629511,80,{"$f":"IF(C19<>\"\",IF(OR(VLOOKUP(C19,$C$3:$L$6,5,0)=Variables!$B$5,B19>VLOOKUP(C19,$C$3:$L$6,8,0)),-D19*VLOOKUP(C19,$C$3:$L$6,6,0)/12,0),\"\")","v":35.433209509689924},{"$f":"IF(I19<>Variables!$B$1,IF(C19<>\"\",$I$9-E19-F19,\"\"),-D19)","v":384.5667904903101},-2547.8367551392007,{"$f":"IF(C19<>\"\",IF(D19+$I$9-E19-F19>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C19,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C19,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I19,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I19,$C$3:$L$6,5,0)=Variables!$B$5,B19>VLOOKUP(I19,$C$3:$L$6,8,0)),IF(VLOOKUP(I19,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B19)-YEAR($B$12))*12+MONTH(B19)-MONTH($B$12)),((YEAR(B19)-YEAR(VLOOKUP(I19,$C$3:$L$6,8,0)))*12+MONTH(B19)-MONTH(VLOOKUP(I19,$C$3:$L$6,8,0))))*(VLOOKUP(I19,$C$3:$L$6,10,0)*VLOOKUP(I19,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C19<>\"\",IF(I19<>\"\",IF(ISERROR(VLOOKUP(I19,$C$3:$L$6,10,0)),\"\",VLOOKUP(I19,$C$3:$L$6,10,0)+J19+IF(OR(VLOOKUP(I19,$C$3:$L$6,5,0)=Variables!$B$5,B19>VLOOKUP(I19,$C$3:$L$6,8,0)),IF(VLOOKUP(I19,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B19)-YEAR($B$12))*12+MONTH(B19)-MONTH($B$12)),((YEAR(B19)-YEAR(VLOOKUP(I19,$C$3:$L$6,8,0)))*12+MONTH(B19)-MONTH(VLOOKUP(I19,$C$3:$L$6,8,0))))*VLOOKUP(I19,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-05-01",{"$f":"IF(I19<>Variables!$B$1,IF(H19<>0,C19,I19),\"\")","v":"Blue Cash American Express"},-2547.8367551392007,80,{"$f":"IF(C20<>\"\",IF(OR(VLOOKUP(C20,$C$3:$L$6,5,0)=Variables!$B$5,B20>VLOOKUP(C20,$C$3:$L$6,8,0)),-D20*VLOOKUP(C20,$C$3:$L$6,6,0)/12,0),\"\")","v":30.786360791265338},{"$f":"IF(I20<>Variables!$B$1,IF(C20<>\"\",$I$9-E20-F20,\"\"),-D20)","v":389.21363920873466},-2158.6231159304662,{"$f":"IF(C20<>\"\",IF(D20+$I$9-E20-F20>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C20,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C20,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I20,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I20,$C$3:$L$6,5,0)=Variables!$B$5,B20>VLOOKUP(I20,$C$3:$L$6,8,0)),IF(VLOOKUP(I20,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B20)-YEAR($B$12))*12+MONTH(B20)-MONTH($B$12)),((YEAR(B20)-YEAR(VLOOKUP(I20,$C$3:$L$6,8,0)))*12+MONTH(B20)-MONTH(VLOOKUP(I20,$C$3:$L$6,8,0))))*(VLOOKUP(I20,$C$3:$L$6,10,0)*VLOOKUP(I20,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C20<>\"\",IF(I20<>\"\",IF(ISERROR(VLOOKUP(I20,$C$3:$L$6,10,0)),\"\",VLOOKUP(I20,$C$3:$L$6,10,0)+J20+IF(OR(VLOOKUP(I20,$C$3:$L$6,5,0)=Variables!$B$5,B20>VLOOKUP(I20,$C$3:$L$6,8,0)),IF(VLOOKUP(I20,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B20)-YEAR($B$12))*12+MONTH(B20)-MONTH($B$12)),((YEAR(B20)-YEAR(VLOOKUP(I20,$C$3:$L$6,8,0)))*12+MONTH(B20)-MONTH(VLOOKUP(I20,$C$3:$L$6,8,0))))*VLOOKUP(I20,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-06-01",{"$f":"IF(I20<>Variables!$B$1,IF(H20<>0,C20,I20),\"\")","v":"Blue Cash American Express"},-2158.6231159304662,130,{"$f":"IF(C21<>\"\",IF(OR(VLOOKUP(C21,$C$3:$L$6,5,0)=Variables!$B$5,B21>VLOOKUP(C21,$C$3:$L$6,8,0)),-D21*VLOOKUP(C21,$C$3:$L$6,6,0)/12,0),\"\")","v":26.083362650826462},{"$f":"IF(I21<>Variables!$B$1,IF(C21<>\"\",$I$9-E21-F21,\"\"),-D21)","v":343.91663734917353},-1814.7064785812927,{"$f":"IF(C21<>\"\",IF(D21+$I$9-E21-F21>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C21,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C21,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I21,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I21,$C$3:$L$6,5,0)=Variables!$B$5,B21>VLOOKUP(I21,$C$3:$L$6,8,0)),IF(VLOOKUP(I21,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B21)-YEAR($B$12))*12+MONTH(B21)-MONTH($B$12)),((YEAR(B21)-YEAR(VLOOKUP(I21,$C$3:$L$6,8,0)))*12+MONTH(B21)-MONTH(VLOOKUP(I21,$C$3:$L$6,8,0))))*(VLOOKUP(I21,$C$3:$L$6,10,0)*VLOOKUP(I21,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C21<>\"\",IF(I21<>\"\",IF(ISERROR(VLOOKUP(I21,$C$3:$L$6,10,0)),\"\",VLOOKUP(I21,$C$3:$L$6,10,0)+J21+IF(OR(VLOOKUP(I21,$C$3:$L$6,5,0)=Variables!$B$5,B21>VLOOKUP(I21,$C$3:$L$6,8,0)),IF(VLOOKUP(I21,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B21)-YEAR($B$12))*12+MONTH(B21)-MONTH($B$12)),((YEAR(B21)-YEAR(VLOOKUP(I21,$C$3:$L$6,8,0)))*12+MONTH(B21)-MONTH(VLOOKUP(I21,$C$3:$L$6,8,0))))*VLOOKUP(I21,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-07-01",{"$f":"IF(I21<>Variables!$B$1,IF(H21<>0,C21,I21),\"\")","v":"Blue Cash American Express"},-1814.7064785812927,130,{"$f":"IF(C22<>\"\",IF(OR(VLOOKUP(C22,$C$3:$L$6,5,0)=Variables!$B$5,B22>VLOOKUP(C22,$C$3:$L$6,8,0)),-D22*VLOOKUP(C22,$C$3:$L$6,6,0)/12,0),\"\")","v":21.927703282857284},{"$f":"IF(I22<>Variables!$B$1,IF(C22<>\"\",$I$9-E22-F22,\"\"),-D22)","v":348.07229671714271},-1466.6341818641499,{"$f":"IF(C22<>\"\",IF(D22+$I$9-E22-F22>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C22,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C22,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I22,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I22,$C$3:$L$6,5,0)=Variables!$B$5,B22>VLOOKUP(I22,$C$3:$L$6,8,0)),IF(VLOOKUP(I22,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B22)-YEAR($B$12))*12+MONTH(B22)-MONTH($B$12)),((YEAR(B22)-YEAR(VLOOKUP(I22,$C$3:$L$6,8,0)))*12+MONTH(B22)-MONTH(VLOOKUP(I22,$C$3:$L$6,8,0))))*(VLOOKUP(I22,$C$3:$L$6,10,0)*VLOOKUP(I22,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C22<>\"\",IF(I22<>\"\",IF(ISERROR(VLOOKUP(I22,$C$3:$L$6,10,0)),\"\",VLOOKUP(I22,$C$3:$L$6,10,0)+J22+IF(OR(VLOOKUP(I22,$C$3:$L$6,5,0)=Variables!$B$5,B22>VLOOKUP(I22,$C$3:$L$6,8,0)),IF(VLOOKUP(I22,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B22)-YEAR($B$12))*12+MONTH(B22)-MONTH($B$12)),((YEAR(B22)-YEAR(VLOOKUP(I22,$C$3:$L$6,8,0)))*12+MONTH(B22)-MONTH(VLOOKUP(I22,$C$3:$L$6,8,0))))*VLOOKUP(I22,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-08-01",{"$f":"IF(I22<>Variables!$B$1,IF(H22<>0,C22,I22),\"\")","v":"Blue Cash American Express"},-1466.6341818641499,130,{"$f":"IF(C23<>\"\",IF(OR(VLOOKUP(C23,$C$3:$L$6,5,0)=Variables!$B$5,B23>VLOOKUP(C23,$C$3:$L$6,8,0)),-D23*VLOOKUP(C23,$C$3:$L$6,6,0)/12,0),\"\")","v":17.721829697525145},{"$f":"IF(I23<>Variables!$B$1,IF(C23<>\"\",$I$9-E23-F23,\"\"),-D23)","v":352.27817030247485},-1114.3560115616751,{"$f":"IF(C23<>\"\",IF(D23+$I$9-E23-F23>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C23,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C23,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I23,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I23,$C$3:$L$6,5,0)=Variables!$B$5,B23>VLOOKUP(I23,$C$3:$L$6,8,0)),IF(VLOOKUP(I23,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B23)-YEAR($B$12))*12+MONTH(B23)-MONTH($B$12)),((YEAR(B23)-YEAR(VLOOKUP(I23,$C$3:$L$6,8,0)))*12+MONTH(B23)-MONTH(VLOOKUP(I23,$C$3:$L$6,8,0))))*(VLOOKUP(I23,$C$3:$L$6,10,0)*VLOOKUP(I23,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C23<>\"\",IF(I23<>\"\",IF(ISERROR(VLOOKUP(I23,$C$3:$L$6,10,0)),\"\",VLOOKUP(I23,$C$3:$L$6,10,0)+J23+IF(OR(VLOOKUP(I23,$C$3:$L$6,5,0)=Variables!$B$5,B23>VLOOKUP(I23,$C$3:$L$6,8,0)),IF(VLOOKUP(I23,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B23)-YEAR($B$12))*12+MONTH(B23)-MONTH($B$12)),((YEAR(B23)-YEAR(VLOOKUP(I23,$C$3:$L$6,8,0)))*12+MONTH(B23)-MONTH(VLOOKUP(I23,$C$3:$L$6,8,0))))*VLOOKUP(I23,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-09-01",{"$f":"IF(I23<>Variables!$B$1,IF(H23<>0,C23,I23),\"\")","v":"Blue Cash American Express"},-1114.3560115616751,130,{"$f":"IF(C24<>\"\",IF(OR(VLOOKUP(C24,$C$3:$L$6,5,0)=Variables!$B$5,B24>VLOOKUP(C24,$C$3:$L$6,8,0)),-D24*VLOOKUP(C24,$C$3:$L$6,6,0)/12,0),\"\")","v":13.465135139703575},{"$f":"IF(I24<>Variables!$B$1,IF(C24<>\"\",$I$9-E24-F24,\"\"),-D24)","v":356.53486486029641},-757.82114670137867,{"$f":"IF(C24<>\"\",IF(D24+$I$9-E24-F24>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C24,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C24,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I24,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I24,$C$3:$L$6,5,0)=Variables!$B$5,B24>VLOOKUP(I24,$C$3:$L$6,8,0)),IF(VLOOKUP(I24,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B24)-YEAR($B$12))*12+MONTH(B24)-MONTH($B$12)),((YEAR(B24)-YEAR(VLOOKUP(I24,$C$3:$L$6,8,0)))*12+MONTH(B24)-MONTH(VLOOKUP(I24,$C$3:$L$6,8,0))))*(VLOOKUP(I24,$C$3:$L$6,10,0)*VLOOKUP(I24,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C24<>\"\",IF(I24<>\"\",IF(ISERROR(VLOOKUP(I24,$C$3:$L$6,10,0)),\"\",VLOOKUP(I24,$C$3:$L$6,10,0)+J24+IF(OR(VLOOKUP(I24,$C$3:$L$6,5,0)=Variables!$B$5,B24>VLOOKUP(I24,$C$3:$L$6,8,0)),IF(VLOOKUP(I24,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B24)-YEAR($B$12))*12+MONTH(B24)-MONTH($B$12)),((YEAR(B24)-YEAR(VLOOKUP(I24,$C$3:$L$6,8,0)))*12+MONTH(B24)-MONTH(VLOOKUP(I24,$C$3:$L$6,8,0))))*VLOOKUP(I24,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-10-01",{"$f":"IF(I24<>Variables!$B$1,IF(H24<>0,C24,I24),\"\")","v":"Blue Cash American Express"},-757.82114670137867,130,{"$f":"IF(C25<>\"\",IF(OR(VLOOKUP(C25,$C$3:$L$6,5,0)=Variables!$B$5,B25>VLOOKUP(C25,$C$3:$L$6,8,0)),-D25*VLOOKUP(C25,$C$3:$L$6,6,0)/12,0),\"\")","v":9.1570055226416578},{"$f":"IF(I25<>Variables!$B$1,IF(C25<>\"\",$I$9-E25-F25,\"\"),-D25)","v":360.84299447735833},-396.97815222402033,{"$f":"IF(C25<>\"\",IF(D25+$I$9-E25-F25>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C25,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C25,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I25,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I25,$C$3:$L$6,5,0)=Variables!$B$5,B25>VLOOKUP(I25,$C$3:$L$6,8,0)),IF(VLOOKUP(I25,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B25)-YEAR($B$12))*12+MONTH(B25)-MONTH($B$12)),((YEAR(B25)-YEAR(VLOOKUP(I25,$C$3:$L$6,8,0)))*12+MONTH(B25)-MONTH(VLOOKUP(I25,$C$3:$L$6,8,0))))*(VLOOKUP(I25,$C$3:$L$6,10,0)*VLOOKUP(I25,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C25<>\"\",IF(I25<>\"\",IF(ISERROR(VLOOKUP(I25,$C$3:$L$6,10,0)),\"\",VLOOKUP(I25,$C$3:$L$6,10,0)+J25+IF(OR(VLOOKUP(I25,$C$3:$L$6,5,0)=Variables!$B$5,B25>VLOOKUP(I25,$C$3:$L$6,8,0)),IF(VLOOKUP(I25,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B25)-YEAR($B$12))*12+MONTH(B25)-MONTH($B$12)),((YEAR(B25)-YEAR(VLOOKUP(I25,$C$3:$L$6,8,0)))*12+MONTH(B25)-MONTH(VLOOKUP(I25,$C$3:$L$6,8,0))))*VLOOKUP(I25,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-11-01",{"$f":"IF(I25<>Variables!$B$1,IF(H25<>0,C25,I25),\"\")","v":"Blue Cash American Express"},-396.97815222402033,130,{"$f":"IF(C26<>\"\",IF(OR(VLOOKUP(C26,$C$3:$L$6,5,0)=Variables!$B$5,B26>VLOOKUP(C26,$C$3:$L$6,8,0)),-D26*VLOOKUP(C26,$C$3:$L$6,6,0)/12,0),\"\")","v":4.7968193393735783},{"$f":"IF(I26<>Variables!$B$1,IF(C26<>\"\",$I$9-E26-F26,\"\"),-D26)","v":365.2031806606264},-31.774971563393933,{"$f":"IF(C26<>\"\",IF(D26+$I$9-E26-F26>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C26,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C26,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I26,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I26,$C$3:$L$6,5,0)=Variables!$B$5,B26>VLOOKUP(I26,$C$3:$L$6,8,0)),IF(VLOOKUP(I26,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B26)-YEAR($B$12))*12+MONTH(B26)-MONTH($B$12)),((YEAR(B26)-YEAR(VLOOKUP(I26,$C$3:$L$6,8,0)))*12+MONTH(B26)-MONTH(VLOOKUP(I26,$C$3:$L$6,8,0))))*(VLOOKUP(I26,$C$3:$L$6,10,0)*VLOOKUP(I26,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C26<>\"\",IF(I26<>\"\",IF(ISERROR(VLOOKUP(I26,$C$3:$L$6,10,0)),\"\",VLOOKUP(I26,$C$3:$L$6,10,0)+J26+IF(OR(VLOOKUP(I26,$C$3:$L$6,5,0)=Variables!$B$5,B26>VLOOKUP(I26,$C$3:$L$6,8,0)),IF(VLOOKUP(I26,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B26)-YEAR($B$12))*12+MONTH(B26)-MONTH($B$12)),((YEAR(B26)-YEAR(VLOOKUP(I26,$C$3:$L$6,8,0)))*12+MONTH(B26)-MONTH(VLOOKUP(I26,$C$3:$L$6,8,0))))*VLOOKUP(I26,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2012-12-01",{"$f":"IF(I26<>Variables!$B$1,IF(H26<>0,C26,I26),\"\")","v":"Blue Cash American Express"},-31.774971563393933,130,{"$f":"IF(C27<>\"\",IF(OR(VLOOKUP(C27,$C$3:$L$6,5,0)=Variables!$B$5,B27>VLOOKUP(C27,$C$3:$L$6,8,0)),-D27*VLOOKUP(C27,$C$3:$L$6,6,0)/12,0),\"\")","v":0.38394757305767668},{"$f":"IF(I27<>Variables!$B$1,IF(C27<>\"\",$I$9-E27-F27,\"\"),-D27)","v":369.6160524269423},0,{"$f":"IF(C27<>\"\",IF(D27+$I$9-E27-F27>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C27,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C27,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":"Chase Freedom"},{"$f":"IF(ISERROR(VLOOKUP(I27,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I27,$C$3:$L$6,5,0)=Variables!$B$5,B27>VLOOKUP(I27,$C$3:$L$6,8,0)),IF(VLOOKUP(I27,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B27)-YEAR($B$12))*12+MONTH(B27)-MONTH($B$12)),((YEAR(B27)-YEAR(VLOOKUP(I27,$C$3:$L$6,8,0)))*12+MONTH(B27)-MONTH(VLOOKUP(I27,$C$3:$L$6,8,0))))*(VLOOKUP(I27,$C$3:$L$6,10,0)*VLOOKUP(I27,$C$3:$L$6,6,0)/12),0))","v":-1280},{"$f":"IF(C27<>\"\",IF(I27<>\"\",IF(ISERROR(VLOOKUP(I27,$C$3:$L$6,10,0)),\"\",VLOOKUP(I27,$C$3:$L$6,10,0)+J27+IF(OR(VLOOKUP(I27,$C$3:$L$6,5,0)=Variables!$B$5,B27>VLOOKUP(I27,$C$3:$L$6,8,0)),IF(VLOOKUP(I27,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B27)-YEAR($B$12))*12+MONTH(B27)-MONTH($B$12)),((YEAR(B27)-YEAR(VLOOKUP(I27,$C$3:$L$6,8,0)))*12+MONTH(B27)-MONTH(VLOOKUP(I27,$C$3:$L$6,8,0))))*VLOOKUP(I27,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":-8080},-7742.158919136451]
[null,"2013-01-01",{"$f":"IF(I27<>Variables!$B$1,IF(H27<>0,C27,I27),\"\")","v":"Chase Freedom"},{"$f":"IF(C28<>\"\",IF(H27<>0,H27,L27),\"\")","v":-7742.158919136451},{"$f":"IF(C28<>\"\",MINPAYMENT(C28,ROW(B28),COLUMN(B28)),\"\")","v":50},{"$f":"IF(C28<>\"\",IF(OR(VLOOKUP(C28,$C$3:$L$6,5,0)=Variables!$B$5,B28>VLOOKUP(C28,$C$3:$L$6,8,0)),-D28*VLOOKUP(C28,$C$3:$L$6,6,0)/12,0),\"\")","v":82.583028470788818},{"$f":"IF(I28<>Variables!$B$1,IF(C28<>\"\",$I$9-E28-F28,\"\"),-D28)","v":367.4169715292112},-7374.74194760724,{"$f":"IF(C28<>\"\",IF(D28+$I$9-E28-F28>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C28,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C28,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I28,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I28,$C$3:$L$6,5,0)=Variables!$B$5,B28>VLOOKUP(I28,$C$3:$L$6,8,0)),IF(VLOOKUP(I28,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B28)-YEAR($B$12))*12+MONTH(B28)-MONTH($B$12)),((YEAR(B28)-YEAR(VLOOKUP(I28,$C$3:$L$6,8,0)))*12+MONTH(B28)-MONTH(VLOOKUP(I28,$C$3:$L$6,8,0))))*(VLOOKUP(I28,$C$3:$L$6,10,0)*VLOOKUP(I28,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C28<>\"\",IF(I28<>\"\",IF(ISERROR(VLOOKUP(I28,$C$3:$L$6,10,0)),\"\",VLOOKUP(I28,$C$3:$L$6,10,0)+J28+IF(OR(VLOOKUP(I28,$C$3:$L$6,5,0)=Variables!$B$5,B28>VLOOKUP(I28,$C$3:$L$6,8,0)),IF(VLOOKUP(I28,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B28)-YEAR($B$12))*12+MONTH(B28)-MONTH($B$12)),((YEAR(B28)-YEAR(VLOOKUP(I28,$C$3:$L$6,8,0)))*12+MONTH(B28)-MONTH(VLOOKUP(I28,$C$3:$L$6,8,0))))*VLOOKUP(I28,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C28<>\"\",IF(ISERROR(IF(D28+G28>=0,K28+D28+G28,\"\")),\"\",IF(D28+G28>=0,K28+D28+G28,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C29<>\"\",DATE(YEAR(B28),MONTH(B28)+1,DAY(B28)),\"\")","v":"2013-02-01"},{"$f":"IF(I28<>Variables!$B$1,IF(H28<>0,C28,I28),\"\")","v":"Chase Freedom"},-7374.74194760724,50,{"$f":"IF(C29<>\"\",IF(OR(VLOOKUP(C29,$C$3:$L$6,5,0)=Variables!$B$5,B29>VLOOKUP(C29,$C$3:$L$6,8,0)),-D29*VLOOKUP(C29,$C$3:$L$6,6,0)/12,0),\"\")","v":78.663914107810555},{"$f":"IF(I29<>Variables!$B$1,IF(C29<>\"\",$I$9-E29-F29,\"\"),-D29)","v":371.33608589218943},{"$f":"IF(C29<>\"\",IF(D29+G29<0,D29+G29,0),\"\")","v":-7003.4058617150504},{"$f":"IF(C29<>\"\",IF(D29+$I$9-E29-F29>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C29,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C29,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I29,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I29,$C$3:$L$6,5,0)=Variables!$B$5,B29>VLOOKUP(I29,$C$3:$L$6,8,0)),IF(VLOOKUP(I29,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B29)-YEAR($B$12))*12+MONTH(B29)-MONTH($B$12)),((YEAR(B29)-YEAR(VLOOKUP(I29,$C$3:$L$6,8,0)))*12+MONTH(B29)-MONTH(VLOOKUP(I29,$C$3:$L$6,8,0))))*(VLOOKUP(I29,$C$3:$L$6,10,0)*VLOOKUP(I29,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C29<>\"\",IF(I29<>\"\",IF(ISERROR(VLOOKUP(I29,$C$3:$L$6,10,0)),\"\",VLOOKUP(I29,$C$3:$L$6,10,0)+J29+IF(OR(VLOOKUP(I29,$C$3:$L$6,5,0)=Variables!$B$5,B29>VLOOKUP(I29,$C$3:$L$6,8,0)),IF(VLOOKUP(I29,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B29)-YEAR($B$12))*12+MONTH(B29)-MONTH($B$12)),((YEAR(B29)-YEAR(VLOOKUP(I29,$C$3:$L$6,8,0)))*12+MONTH(B29)-MONTH(VLOOKUP(I29,$C$3:$L$6,8,0))))*VLOOKUP(I29,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-03-01",{"$f":"IF(I29<>Variables!$B$1,IF(H29<>0,C29,I29),\"\")","v":"Chase Freedom"},-7003.4058617150504,50,{"$f":"IF(C30<>\"\",IF(OR(VLOOKUP(C30,$C$3:$L$6,5,0)=Variables!$B$5,B30>VLOOKUP(C30,$C$3:$L$6,8,0)),-D30*VLOOKUP(C30,$C$3:$L$6,6,0)/12,0),\"\")","v":74.702995858293875},{"$f":"IF(I30<>Variables!$B$1,IF(C30<>\"\",$I$9-E30-F30,\"\"),-D30)","v":375.29700414170611},-6628.1088575733447,{"$f":"IF(C30<>\"\",IF(D30+$I$9-E30-F30>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C30,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C30,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I30,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I30,$C$3:$L$6,5,0)=Variables!$B$5,B30>VLOOKUP(I30,$C$3:$L$6,8,0)),IF(VLOOKUP(I30,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B30)-YEAR($B$12))*12+MONTH(B30)-MONTH($B$12)),((YEAR(B30)-YEAR(VLOOKUP(I30,$C$3:$L$6,8,0)))*12+MONTH(B30)-MONTH(VLOOKUP(I30,$C$3:$L$6,8,0))))*(VLOOKUP(I30,$C$3:$L$6,10,0)*VLOOKUP(I30,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C30<>\"\",IF(I30<>\"\",IF(ISERROR(VLOOKUP(I30,$C$3:$L$6,10,0)),\"\",VLOOKUP(I30,$C$3:$L$6,10,0)+J30+IF(OR(VLOOKUP(I30,$C$3:$L$6,5,0)=Variables!$B$5,B30>VLOOKUP(I30,$C$3:$L$6,8,0)),IF(VLOOKUP(I30,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B30)-YEAR($B$12))*12+MONTH(B30)-MONTH($B$12)),((YEAR(B30)-YEAR(VLOOKUP(I30,$C$3:$L$6,8,0)))*12+MONTH(B30)-MONTH(VLOOKUP(I30,$C$3:$L$6,8,0))))*VLOOKUP(I30,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-04-01",{"$f":"IF(I30<>Variables!$B$1,IF(H30<>0,C30,I30),\"\")","v":"Chase Freedom"},-6628.1088575733447,50,{"$f":"IF(C31<>\"\",IF(OR(VLOOKUP(C31,$C$3:$L$6,5,0)=Variables!$B$5,B31>VLOOKUP(C31,$C$3:$L$6,8,0)),-D31*VLOOKUP(C31,$C$3:$L$6,6,0)/12,0),\"\")","v":70.699827814115679},{"$f":"IF(I31<>Variables!$B$1,IF(C31<>\"\",$I$9-E31-F31,\"\"),-D31)","v":379.30017218588432},-6248.8086853874602,{"$f":"IF(C31<>\"\",IF(D31+$I$9-E31-F31>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C31,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C31,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I31,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I31,$C$3:$L$6,5,0)=Variables!$B$5,B31>VLOOKUP(I31,$C$3:$L$6,8,0)),IF(VLOOKUP(I31,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B31)-YEAR($B$12))*12+MONTH(B31)-MONTH($B$12)),((YEAR(B31)-YEAR(VLOOKUP(I31,$C$3:$L$6,8,0)))*12+MONTH(B31)-MONTH(VLOOKUP(I31,$C$3:$L$6,8,0))))*(VLOOKUP(I31,$C$3:$L$6,10,0)*VLOOKUP(I31,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C31<>\"\",IF(I31<>\"\",IF(ISERROR(VLOOKUP(I31,$C$3:$L$6,10,0)),\"\",VLOOKUP(I31,$C$3:$L$6,10,0)+J31+IF(OR(VLOOKUP(I31,$C$3:$L$6,5,0)=Variables!$B$5,B31>VLOOKUP(I31,$C$3:$L$6,8,0)),IF(VLOOKUP(I31,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B31)-YEAR($B$12))*12+MONTH(B31)-MONTH($B$12)),((YEAR(B31)-YEAR(VLOOKUP(I31,$C$3:$L$6,8,0)))*12+MONTH(B31)-MONTH(VLOOKUP(I31,$C$3:$L$6,8,0))))*VLOOKUP(I31,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-05-01",{"$f":"IF(I31<>Variables!$B$1,IF(H31<>0,C31,I31),\"\")","v":"Chase Freedom"},-6248.8086853874602,50,{"$f":"IF(C32<>\"\",IF(OR(VLOOKUP(C32,$C$3:$L$6,5,0)=Variables!$B$5,B32>VLOOKUP(C32,$C$3:$L$6,8,0)),-D32*VLOOKUP(C32,$C$3:$L$6,6,0)/12,0),\"\")","v":66.653959310799578},{"$f":"IF(I32<>Variables!$B$1,IF(C32<>\"\",$I$9-E32-F32,\"\"),-D32)","v":383.34604068920044},-5865.4626446982602,{"$f":"IF(C32<>\"\",IF(D32+$I$9-E32-F32>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C32,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C32,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I32,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I32,$C$3:$L$6,5,0)=Variables!$B$5,B32>VLOOKUP(I32,$C$3:$L$6,8,0)),IF(VLOOKUP(I32,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B32)-YEAR($B$12))*12+MONTH(B32)-MONTH($B$12)),((YEAR(B32)-YEAR(VLOOKUP(I32,$C$3:$L$6,8,0)))*12+MONTH(B32)-MONTH(VLOOKUP(I32,$C$3:$L$6,8,0))))*(VLOOKUP(I32,$C$3:$L$6,10,0)*VLOOKUP(I32,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C32<>\"\",IF(I32<>\"\",IF(ISERROR(VLOOKUP(I32,$C$3:$L$6,10,0)),\"\",VLOOKUP(I32,$C$3:$L$6,10,0)+J32+IF(OR(VLOOKUP(I32,$C$3:$L$6,5,0)=Variables!$B$5,B32>VLOOKUP(I32,$C$3:$L$6,8,0)),IF(VLOOKUP(I32,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B32)-YEAR($B$12))*12+MONTH(B32)-MONTH($B$12)),((YEAR(B32)-YEAR(VLOOKUP(I32,$C$3:$L$6,8,0)))*12+MONTH(B32)-MONTH(VLOOKUP(I32,$C$3:$L$6,8,0))))*VLOOKUP(I32,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-06-01",{"$f":"IF(I32<>Variables!$B$1,IF(H32<>0,C32,I32),\"\")","v":"Chase Freedom"},-5865.4626446982602,50,{"$f":"IF(C33<>\"\",IF(OR(VLOOKUP(C33,$C$3:$L$6,5,0)=Variables!$B$5,B33>VLOOKUP(C33,$C$3:$L$6,8,0)),-D33*VLOOKUP(C33,$C$3:$L$6,6,0)/12,0),\"\")","v":62.564934876781443},{"$f":"IF(I33<>Variables!$B$1,IF(C33<>\"\",$I$9-E33-F33,\"\"),-D33)","v":387.43506512321858},-5478.0275795750413,{"$f":"IF(C33<>\"\",IF(D33+$I$9-E33-F33>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C33,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C33,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I33,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I33,$C$3:$L$6,5,0)=Variables!$B$5,B33>VLOOKUP(I33,$C$3:$L$6,8,0)),IF(VLOOKUP(I33,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B33)-YEAR($B$12))*12+MONTH(B33)-MONTH($B$12)),((YEAR(B33)-YEAR(VLOOKUP(I33,$C$3:$L$6,8,0)))*12+MONTH(B33)-MONTH(VLOOKUP(I33,$C$3:$L$6,8,0))))*(VLOOKUP(I33,$C$3:$L$6,10,0)*VLOOKUP(I33,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C33<>\"\",IF(I33<>\"\",IF(ISERROR(VLOOKUP(I33,$C$3:$L$6,10,0)),\"\",VLOOKUP(I33,$C$3:$L$6,10,0)+J33+IF(OR(VLOOKUP(I33,$C$3:$L$6,5,0)=Variables!$B$5,B33>VLOOKUP(I33,$C$3:$L$6,8,0)),IF(VLOOKUP(I33,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B33)-YEAR($B$12))*12+MONTH(B33)-MONTH($B$12)),((YEAR(B33)-YEAR(VLOOKUP(I33,$C$3:$L$6,8,0)))*12+MONTH(B33)-MONTH(VLOOKUP(I33,$C$3:$L$6,8,0))))*VLOOKUP(I33,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-07-01",{"$f":"IF(I33<>Variables!$B$1,IF(H33<>0,C33,I33),\"\")","v":"Chase Freedom"},-5478.0275795750413,50,{"$f":"IF(C34<>\"\",IF(OR(VLOOKUP(C34,$C$3:$L$6,5,0)=Variables!$B$5,B34>VLOOKUP(C34,$C$3:$L$6,8,0)),-D34*VLOOKUP(C34,$C$3:$L$6,6,0)/12,0),\"\")","v":58.432294182133774},{"$f":"IF(I34<>Variables!$B$1,IF(C34<>\"\",$I$9-E34-F34,\"\"),-D34)","v":391.56770581786623},-5086.459873757175,{"$f":"IF(C34<>\"\",IF(D34+$I$9-E34-F34>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C34,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C34,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I34,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I34,$C$3:$L$6,5,0)=Variables!$B$5,B34>VLOOKUP(I34,$C$3:$L$6,8,0)),IF(VLOOKUP(I34,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B34)-YEAR($B$12))*12+MONTH(B34)-MONTH($B$12)),((YEAR(B34)-YEAR(VLOOKUP(I34,$C$3:$L$6,8,0)))*12+MONTH(B34)-MONTH(VLOOKUP(I34,$C$3:$L$6,8,0))))*(VLOOKUP(I34,$C$3:$L$6,10,0)*VLOOKUP(I34,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C34<>\"\",IF(I34<>\"\",IF(ISERROR(VLOOKUP(I34,$C$3:$L$6,10,0)),\"\",VLOOKUP(I34,$C$3:$L$6,10,0)+J34+IF(OR(VLOOKUP(I34,$C$3:$L$6,5,0)=Variables!$B$5,B34>VLOOKUP(I34,$C$3:$L$6,8,0)),IF(VLOOKUP(I34,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B34)-YEAR($B$12))*12+MONTH(B34)-MONTH($B$12)),((YEAR(B34)-YEAR(VLOOKUP(I34,$C$3:$L$6,8,0)))*12+MONTH(B34)-MONTH(VLOOKUP(I34,$C$3:$L$6,8,0))))*VLOOKUP(I34,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-08-01",{"$f":"IF(I34<>Variables!$B$1,IF(H34<>0,C34,I34),\"\")","v":"Chase Freedom"},-5086.459873757175,50,{"$f":"IF(C35<>\"\",IF(OR(VLOOKUP(C35,$C$3:$L$6,5,0)=Variables!$B$5,B35>VLOOKUP(C35,$C$3:$L$6,8,0)),-D35*VLOOKUP(C35,$C$3:$L$6,6,0)/12,0),\"\")","v":54.255571986743206},{"$f":"IF(I35<>Variables!$B$1,IF(C35<>\"\",$I$9-E35-F35,\"\"),-D35)","v":395.74442801325677},-4690.7154457439183,{"$f":"IF(C35<>\"\",IF(D35+$I$9-E35-F35>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C35,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C35,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I35,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I35,$C$3:$L$6,5,0)=Variables!$B$5,B35>VLOOKUP(I35,$C$3:$L$6,8,0)),IF(VLOOKUP(I35,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B35)-YEAR($B$12))*12+MONTH(B35)-MONTH($B$12)),((YEAR(B35)-YEAR(VLOOKUP(I35,$C$3:$L$6,8,0)))*12+MONTH(B35)-MONTH(VLOOKUP(I35,$C$3:$L$6,8,0))))*(VLOOKUP(I35,$C$3:$L$6,10,0)*VLOOKUP(I35,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C35<>\"\",IF(I35<>\"\",IF(ISERROR(VLOOKUP(I35,$C$3:$L$6,10,0)),\"\",VLOOKUP(I35,$C$3:$L$6,10,0)+J35+IF(OR(VLOOKUP(I35,$C$3:$L$6,5,0)=Variables!$B$5,B35>VLOOKUP(I35,$C$3:$L$6,8,0)),IF(VLOOKUP(I35,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B35)-YEAR($B$12))*12+MONTH(B35)-MONTH($B$12)),((YEAR(B35)-YEAR(VLOOKUP(I35,$C$3:$L$6,8,0)))*12+MONTH(B35)-MONTH(VLOOKUP(I35,$C$3:$L$6,8,0))))*VLOOKUP(I35,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-09-01",{"$f":"IF(I35<>Variables!$B$1,IF(H35<>0,C35,I35),\"\")","v":"Chase Freedom"},-4690.7154457439183,50,{"$f":"IF(C36<>\"\",IF(OR(VLOOKUP(C36,$C$3:$L$6,5,0)=Variables!$B$5,B36>VLOOKUP(C36,$C$3:$L$6,8,0)),-D36*VLOOKUP(C36,$C$3:$L$6,6,0)/12,0),\"\")","v":50.034298087935127},{"$f":"IF(I36<>Variables!$B$1,IF(C36<>\"\",$I$9-E36-F36,\"\"),-D36)","v":399.9657019120649},-4290.7497438318533,{"$f":"IF(C36<>\"\",IF(D36+$I$9-E36-F36>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C36,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C36,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I36,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I36,$C$3:$L$6,5,0)=Variables!$B$5,B36>VLOOKUP(I36,$C$3:$L$6,8,0)),IF(VLOOKUP(I36,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B36)-YEAR($B$12))*12+MONTH(B36)-MONTH($B$12)),((YEAR(B36)-YEAR(VLOOKUP(I36,$C$3:$L$6,8,0)))*12+MONTH(B36)-MONTH(VLOOKUP(I36,$C$3:$L$6,8,0))))*(VLOOKUP(I36,$C$3:$L$6,10,0)*VLOOKUP(I36,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C36<>\"\",IF(I36<>\"\",IF(ISERROR(VLOOKUP(I36,$C$3:$L$6,10,0)),\"\",VLOOKUP(I36,$C$3:$L$6,10,0)+J36+IF(OR(VLOOKUP(I36,$C$3:$L$6,5,0)=Variables!$B$5,B36>VLOOKUP(I36,$C$3:$L$6,8,0)),IF(VLOOKUP(I36,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B36)-YEAR($B$12))*12+MONTH(B36)-MONTH($B$12)),((YEAR(B36)-YEAR(VLOOKUP(I36,$C$3:$L$6,8,0)))*12+MONTH(B36)-MONTH(VLOOKUP(I36,$C$3:$L$6,8,0))))*VLOOKUP(I36,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-10-01",{"$f":"IF(I36<>Variables!$B$1,IF(H36<>0,C36,I36),\"\")","v":"Chase Freedom"},-4290.7497438318533,50,{"$f":"IF(C37<>\"\",IF(OR(VLOOKUP(C37,$C$3:$L$6,5,0)=Variables!$B$5,B37>VLOOKUP(C37,$C$3:$L$6,8,0)),-D37*VLOOKUP(C37,$C$3:$L$6,6,0)/12,0),\"\")","v":45.767997267539762},{"$f":"IF(I37<>Variables!$B$1,IF(C37<>\"\",$I$9-E37-F37,\"\"),-D37)","v":404.23200273246022},-3886.5177410993929,{"$f":"IF(C37<>\"\",IF(D37+$I$9-E37-F37>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C37,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C37,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I37,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I37,$C$3:$L$6,5,0)=Variables!$B$5,B37>VLOOKUP(I37,$C$3:$L$6,8,0)),IF(VLOOKUP(I37,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B37)-YEAR($B$12))*12+MONTH(B37)-MONTH($B$12)),((YEAR(B37)-YEAR(VLOOKUP(I37,$C$3:$L$6,8,0)))*12+MONTH(B37)-MONTH(VLOOKUP(I37,$C$3:$L$6,8,0))))*(VLOOKUP(I37,$C$3:$L$6,10,0)*VLOOKUP(I37,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C37<>\"\",IF(I37<>\"\",IF(ISERROR(VLOOKUP(I37,$C$3:$L$6,10,0)),\"\",VLOOKUP(I37,$C$3:$L$6,10,0)+J37+IF(OR(VLOOKUP(I37,$C$3:$L$6,5,0)=Variables!$B$5,B37>VLOOKUP(I37,$C$3:$L$6,8,0)),IF(VLOOKUP(I37,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B37)-YEAR($B$12))*12+MONTH(B37)-MONTH($B$12)),((YEAR(B37)-YEAR(VLOOKUP(I37,$C$3:$L$6,8,0)))*12+MONTH(B37)-MONTH(VLOOKUP(I37,$C$3:$L$6,8,0))))*VLOOKUP(I37,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-11-01",{"$f":"IF(I37<>Variables!$B$1,IF(H37<>0,C37,I37),\"\")","v":"Chase Freedom"},-3886.5177410993929,50,{"$f":"IF(C38<>\"\",IF(OR(VLOOKUP(C38,$C$3:$L$6,5,0)=Variables!$B$5,B38>VLOOKUP(C38,$C$3:$L$6,8,0)),-D38*VLOOKUP(C38,$C$3:$L$6,6,0)/12,0),\"\")","v":41.456189238393527},{"$f":"IF(I38<>Variables!$B$1,IF(C38<>\"\",$I$9-E38-F38,\"\"),-D38)","v":408.54381076160649},-3477.9739303377864,{"$f":"IF(C38<>\"\",IF(D38+$I$9-E38-F38>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C38,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C38,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I38,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I38,$C$3:$L$6,5,0)=Variables!$B$5,B38>VLOOKUP(I38,$C$3:$L$6,8,0)),IF(VLOOKUP(I38,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B38)-YEAR($B$12))*12+MONTH(B38)-MONTH($B$12)),((YEAR(B38)-YEAR(VLOOKUP(I38,$C$3:$L$6,8,0)))*12+MONTH(B38)-MONTH(VLOOKUP(I38,$C$3:$L$6,8,0))))*(VLOOKUP(I38,$C$3:$L$6,10,0)*VLOOKUP(I38,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C38<>\"\",IF(I38<>\"\",IF(ISERROR(VLOOKUP(I38,$C$3:$L$6,10,0)),\"\",VLOOKUP(I38,$C$3:$L$6,10,0)+J38+IF(OR(VLOOKUP(I38,$C$3:$L$6,5,0)=Variables!$B$5,B38>VLOOKUP(I38,$C$3:$L$6,8,0)),IF(VLOOKUP(I38,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B38)-YEAR($B$12))*12+MONTH(B38)-MONTH($B$12)),((YEAR(B38)-YEAR(VLOOKUP(I38,$C$3:$L$6,8,0)))*12+MONTH(B38)-MONTH(VLOOKUP(I38,$C$3:$L$6,8,0))))*VLOOKUP(I38,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2013-12-01",{"$f":"IF(I38<>Variables!$B$1,IF(H38<>0,C38,I38),\"\")","v":"Chase Freedom"},-3477.9739303377864,50,{"$f":"IF(C39<>\"\",IF(OR(VLOOKUP(C39,$C$3:$L$6,5,0)=Variables!$B$5,B39>VLOOKUP(C39,$C$3:$L$6,8,0)),-D39*VLOOKUP(C39,$C$3:$L$6,6,0)/12,0),\"\")","v":37.098388590269721},{"$f":"IF(I39<>Variables!$B$1,IF(C39<>\"\",$I$9-E39-F39,\"\"),-D39)","v":412.90161140973026},-3065.0723189280561,{"$f":"IF(C39<>\"\",IF(D39+$I$9-E39-F39>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C39,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C39,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I39,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I39,$C$3:$L$6,5,0)=Variables!$B$5,B39>VLOOKUP(I39,$C$3:$L$6,8,0)),IF(VLOOKUP(I39,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B39)-YEAR($B$12))*12+MONTH(B39)-MONTH($B$12)),((YEAR(B39)-YEAR(VLOOKUP(I39,$C$3:$L$6,8,0)))*12+MONTH(B39)-MONTH(VLOOKUP(I39,$C$3:$L$6,8,0))))*(VLOOKUP(I39,$C$3:$L$6,10,0)*VLOOKUP(I39,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C39<>\"\",IF(I39<>\"\",IF(ISERROR(VLOOKUP(I39,$C$3:$L$6,10,0)),\"\",VLOOKUP(I39,$C$3:$L$6,10,0)+J39+IF(OR(VLOOKUP(I39,$C$3:$L$6,5,0)=Variables!$B$5,B39>VLOOKUP(I39,$C$3:$L$6,8,0)),IF(VLOOKUP(I39,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B39)-YEAR($B$12))*12+MONTH(B39)-MONTH($B$12)),((YEAR(B39)-YEAR(VLOOKUP(I39,$C$3:$L$6,8,0)))*12+MONTH(B39)-MONTH(VLOOKUP(I39,$C$3:$L$6,8,0))))*VLOOKUP(I39,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-01-01",{"$f":"IF(I39<>Variables!$B$1,IF(H39<>0,C39,I39),\"\")","v":"Chase Freedom"},-3065.0723189280561,50,{"$f":"IF(C40<>\"\",IF(OR(VLOOKUP(C40,$C$3:$L$6,5,0)=Variables!$B$5,B40>VLOOKUP(C40,$C$3:$L$6,8,0)),-D40*VLOOKUP(C40,$C$3:$L$6,6,0)/12,0),\"\")","v":32.6941047352326},{"$f":"IF(I40<>Variables!$B$1,IF(C40<>\"\",$I$9-E40-F40,\"\"),-D40)","v":417.3058952647674},-2647.7664236632886,{"$f":"IF(C40<>\"\",IF(D40+$I$9-E40-F40>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C40,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C40,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I40,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I40,$C$3:$L$6,5,0)=Variables!$B$5,B40>VLOOKUP(I40,$C$3:$L$6,8,0)),IF(VLOOKUP(I40,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B40)-YEAR($B$12))*12+MONTH(B40)-MONTH($B$12)),((YEAR(B40)-YEAR(VLOOKUP(I40,$C$3:$L$6,8,0)))*12+MONTH(B40)-MONTH(VLOOKUP(I40,$C$3:$L$6,8,0))))*(VLOOKUP(I40,$C$3:$L$6,10,0)*VLOOKUP(I40,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C40<>\"\",IF(I40<>\"\",IF(ISERROR(VLOOKUP(I40,$C$3:$L$6,10,0)),\"\",VLOOKUP(I40,$C$3:$L$6,10,0)+J40+IF(OR(VLOOKUP(I40,$C$3:$L$6,5,0)=Variables!$B$5,B40>VLOOKUP(I40,$C$3:$L$6,8,0)),IF(VLOOKUP(I40,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B40)-YEAR($B$12))*12+MONTH(B40)-MONTH($B$12)),((YEAR(B40)-YEAR(VLOOKUP(I40,$C$3:$L$6,8,0)))*12+MONTH(B40)-MONTH(VLOOKUP(I40,$C$3:$L$6,8,0))))*VLOOKUP(I40,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-02-01",{"$f":"IF(I40<>Variables!$B$1,IF(H40<>0,C40,I40),\"\")","v":"Chase Freedom"},-2647.7664236632886,50,{"$f":"IF(C41<>\"\",IF(OR(VLOOKUP(C41,$C$3:$L$6,5,0)=Variables!$B$5,B41>VLOOKUP(C41,$C$3:$L$6,8,0)),-D41*VLOOKUP(C41,$C$3:$L$6,6,0)/12,0),\"\")","v":28.242841852408414},{"$f":"IF(I41<>Variables!$B$1,IF(C41<>\"\",$I$9-E41-F41,\"\"),-D41)","v":421.75715814759161},-2226.0092655156968,{"$f":"IF(C41<>\"\",IF(D41+$I$9-E41-F41>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C41,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C41,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I41,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I41,$C$3:$L$6,5,0)=Variables!$B$5,B41>VLOOKUP(I41,$C$3:$L$6,8,0)),IF(VLOOKUP(I41,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B41)-YEAR($B$12))*12+MONTH(B41)-MONTH($B$12)),((YEAR(B41)-YEAR(VLOOKUP(I41,$C$3:$L$6,8,0)))*12+MONTH(B41)-MONTH(VLOOKUP(I41,$C$3:$L$6,8,0))))*(VLOOKUP(I41,$C$3:$L$6,10,0)*VLOOKUP(I41,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C41<>\"\",IF(I41<>\"\",IF(ISERROR(VLOOKUP(I41,$C$3:$L$6,10,0)),\"\",VLOOKUP(I41,$C$3:$L$6,10,0)+J41+IF(OR(VLOOKUP(I41,$C$3:$L$6,5,0)=Variables!$B$5,B41>VLOOKUP(I41,$C$3:$L$6,8,0)),IF(VLOOKUP(I41,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B41)-YEAR($B$12))*12+MONTH(B41)-MONTH($B$12)),((YEAR(B41)-YEAR(VLOOKUP(I41,$C$3:$L$6,8,0)))*12+MONTH(B41)-MONTH(VLOOKUP(I41,$C$3:$L$6,8,0))))*VLOOKUP(I41,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-03-01",{"$f":"IF(I41<>Variables!$B$1,IF(H41<>0,C41,I41),\"\")","v":"Chase Freedom"},-2226.0092655156968,50,{"$f":"IF(C42<>\"\",IF(OR(VLOOKUP(C42,$C$3:$L$6,5,0)=Variables!$B$5,B42>VLOOKUP(C42,$C$3:$L$6,8,0)),-D42*VLOOKUP(C42,$C$3:$L$6,6,0)/12,0),\"\")","v":23.744098832167435},{"$f":"IF(I42<>Variables!$B$1,IF(C42<>\"\",$I$9-E42-F42,\"\"),-D42)","v":426.25590116783258},-1799.7533643478641,{"$f":"IF(C42<>\"\",IF(D42+$I$9-E42-F42>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C42,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C42,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I42,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I42,$C$3:$L$6,5,0)=Variables!$B$5,B42>VLOOKUP(I42,$C$3:$L$6,8,0)),IF(VLOOKUP(I42,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B42)-YEAR($B$12))*12+MONTH(B42)-MONTH($B$12)),((YEAR(B42)-YEAR(VLOOKUP(I42,$C$3:$L$6,8,0)))*12+MONTH(B42)-MONTH(VLOOKUP(I42,$C$3:$L$6,8,0))))*(VLOOKUP(I42,$C$3:$L$6,10,0)*VLOOKUP(I42,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C42<>\"\",IF(I42<>\"\",IF(ISERROR(VLOOKUP(I42,$C$3:$L$6,10,0)),\"\",VLOOKUP(I42,$C$3:$L$6,10,0)+J42+IF(OR(VLOOKUP(I42,$C$3:$L$6,5,0)=Variables!$B$5,B42>VLOOKUP(I42,$C$3:$L$6,8,0)),IF(VLOOKUP(I42,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B42)-YEAR($B$12))*12+MONTH(B42)-MONTH($B$12)),((YEAR(B42)-YEAR(VLOOKUP(I42,$C$3:$L$6,8,0)))*12+MONTH(B42)-MONTH(VLOOKUP(I42,$C$3:$L$6,8,0))))*VLOOKUP(I42,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-04-01",{"$f":"IF(I42<>Variables!$B$1,IF(H42<>0,C42,I42),\"\")","v":"Chase Freedom"},-1799.7533643478641,50,{"$f":"IF(C43<>\"\",IF(OR(VLOOKUP(C43,$C$3:$L$6,5,0)=Variables!$B$5,B43>VLOOKUP(C43,$C$3:$L$6,8,0)),-D43*VLOOKUP(C43,$C$3:$L$6,6,0)/12,0),\"\")","v":19.197369219710552},{"$f":"IF(I43<>Variables!$B$1,IF(C43<>\"\",$I$9-E43-F43,\"\"),-D43)","v":430.80263078028946},-1368.9507335675746,{"$f":"IF(C43<>\"\",IF(D43+$I$9-E43-F43>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C43,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C43,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I43,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I43,$C$3:$L$6,5,0)=Variables!$B$5,B43>VLOOKUP(I43,$C$3:$L$6,8,0)),IF(VLOOKUP(I43,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B43)-YEAR($B$12))*12+MONTH(B43)-MONTH($B$12)),((YEAR(B43)-YEAR(VLOOKUP(I43,$C$3:$L$6,8,0)))*12+MONTH(B43)-MONTH(VLOOKUP(I43,$C$3:$L$6,8,0))))*(VLOOKUP(I43,$C$3:$L$6,10,0)*VLOOKUP(I43,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C43<>\"\",IF(I43<>\"\",IF(ISERROR(VLOOKUP(I43,$C$3:$L$6,10,0)),\"\",VLOOKUP(I43,$C$3:$L$6,10,0)+J43+IF(OR(VLOOKUP(I43,$C$3:$L$6,5,0)=Variables!$B$5,B43>VLOOKUP(I43,$C$3:$L$6,8,0)),IF(VLOOKUP(I43,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B43)-YEAR($B$12))*12+MONTH(B43)-MONTH($B$12)),((YEAR(B43)-YEAR(VLOOKUP(I43,$C$3:$L$6,8,0)))*12+MONTH(B43)-MONTH(VLOOKUP(I43,$C$3:$L$6,8,0))))*VLOOKUP(I43,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-05-01",{"$f":"IF(I43<>Variables!$B$1,IF(H43<>0,C43,I43),\"\")","v":"Chase Freedom"},-1368.9507335675746,50,{"$f":"IF(C44<>\"\",IF(OR(VLOOKUP(C44,$C$3:$L$6,5,0)=Variables!$B$5,B44>VLOOKUP(C44,$C$3:$L$6,8,0)),-D44*VLOOKUP(C44,$C$3:$L$6,6,0)/12,0),\"\")","v":14.602141158054129},{"$f":"IF(I44<>Variables!$B$1,IF(C44<>\"\",$I$9-E44-F44,\"\"),-D44)","v":435.39785884194589},-933.55287472562873,{"$f":"IF(C44<>\"\",IF(D44+$I$9-E44-F44>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C44,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C44,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I44,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I44,$C$3:$L$6,5,0)=Variables!$B$5,B44>VLOOKUP(I44,$C$3:$L$6,8,0)),IF(VLOOKUP(I44,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B44)-YEAR($B$12))*12+MONTH(B44)-MONTH($B$12)),((YEAR(B44)-YEAR(VLOOKUP(I44,$C$3:$L$6,8,0)))*12+MONTH(B44)-MONTH(VLOOKUP(I44,$C$3:$L$6,8,0))))*(VLOOKUP(I44,$C$3:$L$6,10,0)*VLOOKUP(I44,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C44<>\"\",IF(I44<>\"\",IF(ISERROR(VLOOKUP(I44,$C$3:$L$6,10,0)),\"\",VLOOKUP(I44,$C$3:$L$6,10,0)+J44+IF(OR(VLOOKUP(I44,$C$3:$L$6,5,0)=Variables!$B$5,B44>VLOOKUP(I44,$C$3:$L$6,8,0)),IF(VLOOKUP(I44,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B44)-YEAR($B$12))*12+MONTH(B44)-MONTH($B$12)),((YEAR(B44)-YEAR(VLOOKUP(I44,$C$3:$L$6,8,0)))*12+MONTH(B44)-MONTH(VLOOKUP(I44,$C$3:$L$6,8,0))))*VLOOKUP(I44,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-06-01",{"$f":"IF(I44<>Variables!$B$1,IF(H44<>0,C44,I44),\"\")","v":"Chase Freedom"},-933.55287472562873,50,{"$f":"IF(C45<>\"\",IF(OR(VLOOKUP(C45,$C$3:$L$6,5,0)=Variables!$B$5,B45>VLOOKUP(C45,$C$3:$L$6,8,0)),-D45*VLOOKUP(C45,$C$3:$L$6,6,0)/12,0),\"\")","v":9.9578973304067073},{"$f":"IF(I45<>Variables!$B$1,IF(C45<>\"\",$I$9-E45-F45,\"\"),-D45)","v":440.04210266959331},-493.51077205603542,{"$f":"IF(C45<>\"\",IF(D45+$I$9-E45-F45>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C45,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C45,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I45,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I45,$C$3:$L$6,5,0)=Variables!$B$5,B45>VLOOKUP(I45,$C$3:$L$6,8,0)),IF(VLOOKUP(I45,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B45)-YEAR($B$12))*12+MONTH(B45)-MONTH($B$12)),((YEAR(B45)-YEAR(VLOOKUP(I45,$C$3:$L$6,8,0)))*12+MONTH(B45)-MONTH(VLOOKUP(I45,$C$3:$L$6,8,0))))*(VLOOKUP(I45,$C$3:$L$6,10,0)*VLOOKUP(I45,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C45<>\"\",IF(I45<>\"\",IF(ISERROR(VLOOKUP(I45,$C$3:$L$6,10,0)),\"\",VLOOKUP(I45,$C$3:$L$6,10,0)+J45+IF(OR(VLOOKUP(I45,$C$3:$L$6,5,0)=Variables!$B$5,B45>VLOOKUP(I45,$C$3:$L$6,8,0)),IF(VLOOKUP(I45,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B45)-YEAR($B$12))*12+MONTH(B45)-MONTH($B$12)),((YEAR(B45)-YEAR(VLOOKUP(I45,$C$3:$L$6,8,0)))*12+MONTH(B45)-MONTH(VLOOKUP(I45,$C$3:$L$6,8,0))))*VLOOKUP(I45,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-07-01",{"$f":"IF(I45<>Variables!$B$1,IF(H45<>0,C45,I45),\"\")","v":"Chase Freedom"},-493.51077205603542,50,{"$f":"IF(C46<>\"\",IF(OR(VLOOKUP(C46,$C$3:$L$6,5,0)=Variables!$B$5,B46>VLOOKUP(C46,$C$3:$L$6,8,0)),-D46*VLOOKUP(C46,$C$3:$L$6,6,0)/12,0),\"\")","v":5.2641149019310447},{"$f":"IF(I46<>Variables!$B$1,IF(C46<>\"\",$I$9-E46-F46,\"\"),-D46)","v":444.73588509806893},-48.774886957966487,{"$f":"IF(C46<>\"\",IF(D46+$I$9-E46-F46>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C46,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C46,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I46,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I46,$C$3:$L$6,5,0)=Variables!$B$5,B46>VLOOKUP(I46,$C$3:$L$6,8,0)),IF(VLOOKUP(I46,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B46)-YEAR($B$12))*12+MONTH(B46)-MONTH($B$12)),((YEAR(B46)-YEAR(VLOOKUP(I46,$C$3:$L$6,8,0)))*12+MONTH(B46)-MONTH(VLOOKUP(I46,$C$3:$L$6,8,0))))*(VLOOKUP(I46,$C$3:$L$6,10,0)*VLOOKUP(I46,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C46<>\"\",IF(I46<>\"\",IF(ISERROR(VLOOKUP(I46,$C$3:$L$6,10,0)),\"\",VLOOKUP(I46,$C$3:$L$6,10,0)+J46+IF(OR(VLOOKUP(I46,$C$3:$L$6,5,0)=Variables!$B$5,B46>VLOOKUP(I46,$C$3:$L$6,8,0)),IF(VLOOKUP(I46,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B46)-YEAR($B$12))*12+MONTH(B46)-MONTH($B$12)),((YEAR(B46)-YEAR(VLOOKUP(I46,$C$3:$L$6,8,0)))*12+MONTH(B46)-MONTH(VLOOKUP(I46,$C$3:$L$6,8,0))))*VLOOKUP(I46,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-08-01",{"$f":"IF(I46<>Variables!$B$1,IF(H46<>0,C46,I46),\"\")","v":"Chase Freedom"},-48.774886957966487,50,{"$f":"IF(C47<>\"\",IF(OR(VLOOKUP(C47,$C$3:$L$6,5,0)=Variables!$B$5,B47>VLOOKUP(C47,$C$3:$L$6,8,0)),-D47*VLOOKUP(C47,$C$3:$L$6,6,0)/12,0),\"\")","v":0.52026546088497583},{"$f":"IF(I47<>Variables!$B$1,IF(C47<>\"\",$I$9-E47-F47,\"\"),-D47)","v":449.47973453911504},0,{"$f":"IF(C47<>\"\",IF(D47+$I$9-E47-F47>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C47,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C47,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":"Perkins School Loan"},{"$f":"IF(ISERROR(VLOOKUP(I47,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I47,$C$3:$L$6,5,0)=Variables!$B$5,B47>VLOOKUP(I47,$C$3:$L$6,8,0)),IF(VLOOKUP(I47,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B47)-YEAR($B$12))*12+MONTH(B47)-MONTH($B$12)),((YEAR(B47)-YEAR(VLOOKUP(I47,$C$3:$L$6,8,0)))*12+MONTH(B47)-MONTH(VLOOKUP(I47,$C$3:$L$6,8,0))))*(VLOOKUP(I47,$C$3:$L$6,10,0)*VLOOKUP(I47,$C$3:$L$6,6,0)/12),0))","v":-675},{"$f":"IF(C47<>\"\",IF(I47<>\"\",IF(ISERROR(VLOOKUP(I47,$C$3:$L$6,10,0)),\"\",VLOOKUP(I47,$C$3:$L$6,10,0)+J47+IF(OR(VLOOKUP(I47,$C$3:$L$6,5,0)=Variables!$B$5,B47>VLOOKUP(I47,$C$3:$L$6,8,0)),IF(VLOOKUP(I47,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B47)-YEAR($B$12))*12+MONTH(B47)-MONTH($B$12)),((YEAR(B47)-YEAR(VLOOKUP(I47,$C$3:$L$6,8,0)))*12+MONTH(B47)-MONTH(VLOOKUP(I47,$C$3:$L$6,8,0))))*VLOOKUP(I47,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":-5325},-4924.2951524188511]
[null,"2014-09-01",{"$f":"IF(I47<>Variables!$B$1,IF(H47<>0,C47,I47),\"\")","v":"Perkins School Loan"},-4924.2951524188511,0,{"$f":"IF(C48<>\"\",IF(OR(VLOOKUP(C48,$C$3:$L$6,5,0)=Variables!$B$5,B48>VLOOKUP(C48,$C$3:$L$6,8,0)),-D48*VLOOKUP(C48,$C$3:$L$6,6,0)/12,0),\"\")","v":20.51789646841188},{"$f":"IF(I48<>Variables!$B$1,IF(C48<>\"\",$I$9-E48-F48,\"\"),-D48)","v":479.48210353158811},-4444.813048887263,{"$f":"IF(C48<>\"\",IF(D48+$I$9-E48-F48>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C48,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C48,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I48,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I48,$C$3:$L$6,5,0)=Variables!$B$5,B48>VLOOKUP(I48,$C$3:$L$6,8,0)),IF(VLOOKUP(I48,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B48)-YEAR($B$12))*12+MONTH(B48)-MONTH($B$12)),((YEAR(B48)-YEAR(VLOOKUP(I48,$C$3:$L$6,8,0)))*12+MONTH(B48)-MONTH(VLOOKUP(I48,$C$3:$L$6,8,0))))*(VLOOKUP(I48,$C$3:$L$6,10,0)*VLOOKUP(I48,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C48<>\"\",IF(I48<>\"\",IF(ISERROR(VLOOKUP(I48,$C$3:$L$6,10,0)),\"\",VLOOKUP(I48,$C$3:$L$6,10,0)+J48+IF(OR(VLOOKUP(I48,$C$3:$L$6,5,0)=Variables!$B$5,B48>VLOOKUP(I48,$C$3:$L$6,8,0)),IF(VLOOKUP(I48,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B48)-YEAR($B$12))*12+MONTH(B48)-MONTH($B$12)),((YEAR(B48)-YEAR(VLOOKUP(I48,$C$3:$L$6,8,0)))*12+MONTH(B48)-MONTH(VLOOKUP(I48,$C$3:$L$6,8,0))))*VLOOKUP(I48,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-10-01",{"$f":"IF(I48<>Variables!$B$1,IF(H48<>0,C48,I48),\"\")","v":"Perkins School Loan"},-4444.813048887263,0,{"$f":"IF(C49<>\"\",IF(OR(VLOOKUP(C49,$C$3:$L$6,5,0)=Variables!$B$5,B49>VLOOKUP(C49,$C$3:$L$6,8,0)),-D49*VLOOKUP(C49,$C$3:$L$6,6,0)/12,0),\"\")","v":18.520054370363596},{"$f":"IF(I49<>Variables!$B$1,IF(C49<>\"\",$I$9-E49-F49,\"\"),-D49)","v":481.4799456296364},-3963.3331032576266,{"$f":"IF(C49<>\"\",IF(D49+$I$9-E49-F49>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C49,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C49,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I49,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I49,$C$3:$L$6,5,0)=Variables!$B$5,B49>VLOOKUP(I49,$C$3:$L$6,8,0)),IF(VLOOKUP(I49,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B49)-YEAR($B$12))*12+MONTH(B49)-MONTH($B$12)),((YEAR(B49)-YEAR(VLOOKUP(I49,$C$3:$L$6,8,0)))*12+MONTH(B49)-MONTH(VLOOKUP(I49,$C$3:$L$6,8,0))))*(VLOOKUP(I49,$C$3:$L$6,10,0)*VLOOKUP(I49,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C49<>\"\",IF(I49<>\"\",IF(ISERROR(VLOOKUP(I49,$C$3:$L$6,10,0)),\"\",VLOOKUP(I49,$C$3:$L$6,10,0)+J49+IF(OR(VLOOKUP(I49,$C$3:$L$6,5,0)=Variables!$B$5,B49>VLOOKUP(I49,$C$3:$L$6,8,0)),IF(VLOOKUP(I49,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B49)-YEAR($B$12))*12+MONTH(B49)-MONTH($B$12)),((YEAR(B49)-YEAR(VLOOKUP(I49,$C$3:$L$6,8,0)))*12+MONTH(B49)-MONTH(VLOOKUP(I49,$C$3:$L$6,8,0))))*VLOOKUP(I49,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-11-01",{"$f":"IF(I49<>Variables!$B$1,IF(H49<>0,C49,I49),\"\")","v":"Perkins School Loan"},-3963.3331032576266,0,{"$f":"IF(C50<>\"\",IF(OR(VLOOKUP(C50,$C$3:$L$6,5,0)=Variables!$B$5,B50>VLOOKUP(C50,$C$3:$L$6,8,0)),-D50*VLOOKUP(C50,$C$3:$L$6,6,0)/12,0),\"\")","v":16.513887930240113},{"$f":"IF(I50<>Variables!$B$1,IF(C50<>\"\",$I$9-E50-F50,\"\"),-D50)","v":483.48611206975988},-3479.8469911878665,{"$f":"IF(C50<>\"\",IF(D50+$I$9-E50-F50>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C50,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C50,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I50,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I50,$C$3:$L$6,5,0)=Variables!$B$5,B50>VLOOKUP(I50,$C$3:$L$6,8,0)),IF(VLOOKUP(I50,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B50)-YEAR($B$12))*12+MONTH(B50)-MONTH($B$12)),((YEAR(B50)-YEAR(VLOOKUP(I50,$C$3:$L$6,8,0)))*12+MONTH(B50)-MONTH(VLOOKUP(I50,$C$3:$L$6,8,0))))*(VLOOKUP(I50,$C$3:$L$6,10,0)*VLOOKUP(I50,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C50<>\"\",IF(I50<>\"\",IF(ISERROR(VLOOKUP(I50,$C$3:$L$6,10,0)),\"\",VLOOKUP(I50,$C$3:$L$6,10,0)+J50+IF(OR(VLOOKUP(I50,$C$3:$L$6,5,0)=Variables!$B$5,B50>VLOOKUP(I50,$C$3:$L$6,8,0)),IF(VLOOKUP(I50,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B50)-YEAR($B$12))*12+MONTH(B50)-MONTH($B$12)),((YEAR(B50)-YEAR(VLOOKUP(I50,$C$3:$L$6,8,0)))*12+MONTH(B50)-MONTH(VLOOKUP(I50,$C$3:$L$6,8,0))))*VLOOKUP(I50,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2014-12-01",{"$f":"IF(I50<>Variables!$B$1,IF(H50<>0,C50,I50),\"\")","v":"Perkins School Loan"},-3479.8469911878665,0,{"$f":"IF(C51<>\"\",IF(OR(VLOOKUP(C51,$C$3:$L$6,5,0)=Variables!$B$5,B51>VLOOKUP(C51,$C$3:$L$6,8,0)),-D51*VLOOKUP(C51,$C$3:$L$6,6,0)/12,0),\"\")","v":14.499362463282779},{"$f":"IF(I51<>Variables!$B$1,IF(C51<>\"\",$I$9-E51-F51,\"\"),-D51)","v":485.50063753671725},-2994.346353651149,{"$f":"IF(C51<>\"\",IF(D51+$I$9-E51-F51>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C51,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C51,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I51,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I51,$C$3:$L$6,5,0)=Variables!$B$5,B51>VLOOKUP(I51,$C$3:$L$6,8,0)),IF(VLOOKUP(I51,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B51)-YEAR($B$12))*12+MONTH(B51)-MONTH($B$12)),((YEAR(B51)-YEAR(VLOOKUP(I51,$C$3:$L$6,8,0)))*12+MONTH(B51)-MONTH(VLOOKUP(I51,$C$3:$L$6,8,0))))*(VLOOKUP(I51,$C$3:$L$6,10,0)*VLOOKUP(I51,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C51<>\"\",IF(I51<>\"\",IF(ISERROR(VLOOKUP(I51,$C$3:$L$6,10,0)),\"\",VLOOKUP(I51,$C$3:$L$6,10,0)+J51+IF(OR(VLOOKUP(I51,$C$3:$L$6,5,0)=Variables!$B$5,B51>VLOOKUP(I51,$C$3:$L$6,8,0)),IF(VLOOKUP(I51,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B51)-YEAR($B$12))*12+MONTH(B51)-MONTH($B$12)),((YEAR(B51)-YEAR(VLOOKUP(I51,$C$3:$L$6,8,0)))*12+MONTH(B51)-MONTH(VLOOKUP(I51,$C$3:$L$6,8,0))))*VLOOKUP(I51,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-01-01",{"$f":"IF(I51<>Variables!$B$1,IF(H51<>0,C51,I51),\"\")","v":"Perkins School Loan"},-2994.346353651149,0,{"$f":"IF(C52<>\"\",IF(OR(VLOOKUP(C52,$C$3:$L$6,5,0)=Variables!$B$5,B52>VLOOKUP(C52,$C$3:$L$6,8,0)),-D52*VLOOKUP(C52,$C$3:$L$6,6,0)/12,0),\"\")","v":12.476443140213121},{"$f":"IF(I52<>Variables!$B$1,IF(C52<>\"\",$I$9-E52-F52,\"\"),-D52)","v":487.52355685978688},-2506.8227967913622,{"$f":"IF(C52<>\"\",IF(D52+$I$9-E52-F52>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C52,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C52,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I52,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I52,$C$3:$L$6,5,0)=Variables!$B$5,B52>VLOOKUP(I52,$C$3:$L$6,8,0)),IF(VLOOKUP(I52,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B52)-YEAR($B$12))*12+MONTH(B52)-MONTH($B$12)),((YEAR(B52)-YEAR(VLOOKUP(I52,$C$3:$L$6,8,0)))*12+MONTH(B52)-MONTH(VLOOKUP(I52,$C$3:$L$6,8,0))))*(VLOOKUP(I52,$C$3:$L$6,10,0)*VLOOKUP(I52,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C52<>\"\",IF(I52<>\"\",IF(ISERROR(VLOOKUP(I52,$C$3:$L$6,10,0)),\"\",VLOOKUP(I52,$C$3:$L$6,10,0)+J52+IF(OR(VLOOKUP(I52,$C$3:$L$6,5,0)=Variables!$B$5,B52>VLOOKUP(I52,$C$3:$L$6,8,0)),IF(VLOOKUP(I52,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B52)-YEAR($B$12))*12+MONTH(B52)-MONTH($B$12)),((YEAR(B52)-YEAR(VLOOKUP(I52,$C$3:$L$6,8,0)))*12+MONTH(B52)-MONTH(VLOOKUP(I52,$C$3:$L$6,8,0))))*VLOOKUP(I52,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-02-01",{"$f":"IF(I52<>Variables!$B$1,IF(H52<>0,C52,I52),\"\")","v":"Perkins School Loan"},-2506.8227967913622,0,{"$f":"IF(C53<>\"\",IF(OR(VLOOKUP(C53,$C$3:$L$6,5,0)=Variables!$B$5,B53>VLOOKUP(C53,$C$3:$L$6,8,0)),-D53*VLOOKUP(C53,$C$3:$L$6,6,0)/12,0),\"\")","v":10.445094986630677},{"$f":"IF(I53<>Variables!$B$1,IF(C53<>\"\",$I$9-E53-F53,\"\"),-D53)","v":489.55490501336931},-2017.2678917779929,{"$f":"IF(C53<>\"\",IF(D53+$I$9-E53-F53>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C53,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C53,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I53,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I53,$C$3:$L$6,5,0)=Variables!$B$5,B53>VLOOKUP(I53,$C$3:$L$6,8,0)),IF(VLOOKUP(I53,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B53)-YEAR($B$12))*12+MONTH(B53)-MONTH($B$12)),((YEAR(B53)-YEAR(VLOOKUP(I53,$C$3:$L$6,8,0)))*12+MONTH(B53)-MONTH(VLOOKUP(I53,$C$3:$L$6,8,0))))*(VLOOKUP(I53,$C$3:$L$6,10,0)*VLOOKUP(I53,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C53<>\"\",IF(I53<>\"\",IF(ISERROR(VLOOKUP(I53,$C$3:$L$6,10,0)),\"\",VLOOKUP(I53,$C$3:$L$6,10,0)+J53+IF(OR(VLOOKUP(I53,$C$3:$L$6,5,0)=Variables!$B$5,B53>VLOOKUP(I53,$C$3:$L$6,8,0)),IF(VLOOKUP(I53,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B53)-YEAR($B$12))*12+MONTH(B53)-MONTH($B$12)),((YEAR(B53)-YEAR(VLOOKUP(I53,$C$3:$L$6,8,0)))*12+MONTH(B53)-MONTH(VLOOKUP(I53,$C$3:$L$6,8,0))))*VLOOKUP(I53,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-03-01",{"$f":"IF(I53<>Variables!$B$1,IF(H53<>0,C53,I53),\"\")","v":"Perkins School Loan"},-2017.2678917779929,0,{"$f":"IF(C54<>\"\",IF(OR(VLOOKUP(C54,$C$3:$L$6,5,0)=Variables!$B$5,B54>VLOOKUP(C54,$C$3:$L$6,8,0)),-D54*VLOOKUP(C54,$C$3:$L$6,6,0)/12,0),\"\")","v":8.4052828824083043},{"$f":"IF(I54<>Variables!$B$1,IF(C54<>\"\",$I$9-E54-F54,\"\"),-D54)","v":491.5947171175917},-1525.6731746604012,{"$f":"IF(C54<>\"\",IF(D54+$I$9-E54-F54>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C54,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C54,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I54,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I54,$C$3:$L$6,5,0)=Variables!$B$5,B54>VLOOKUP(I54,$C$3:$L$6,8,0)),IF(VLOOKUP(I54,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B54)-YEAR($B$12))*12+MONTH(B54)-MONTH($B$12)),((YEAR(B54)-YEAR(VLOOKUP(I54,$C$3:$L$6,8,0)))*12+MONTH(B54)-MONTH(VLOOKUP(I54,$C$3:$L$6,8,0))))*(VLOOKUP(I54,$C$3:$L$6,10,0)*VLOOKUP(I54,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C54<>\"\",IF(I54<>\"\",IF(ISERROR(VLOOKUP(I54,$C$3:$L$6,10,0)),\"\",VLOOKUP(I54,$C$3:$L$6,10,0)+J54+IF(OR(VLOOKUP(I54,$C$3:$L$6,5,0)=Variables!$B$5,B54>VLOOKUP(I54,$C$3:$L$6,8,0)),IF(VLOOKUP(I54,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B54)-YEAR($B$12))*12+MONTH(B54)-MONTH($B$12)),((YEAR(B54)-YEAR(VLOOKUP(I54,$C$3:$L$6,8,0)))*12+MONTH(B54)-MONTH(VLOOKUP(I54,$C$3:$L$6,8,0))))*VLOOKUP(I54,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-04-01",{"$f":"IF(I54<>Variables!$B$1,IF(H54<>0,C54,I54),\"\")","v":"Perkins School Loan"},-1525.6731746604012,0,{"$f":"IF(C55<>\"\",IF(OR(VLOOKUP(C55,$C$3:$L$6,5,0)=Variables!$B$5,B55>VLOOKUP(C55,$C$3:$L$6,8,0)),-D55*VLOOKUP(C55,$C$3:$L$6,6,0)/12,0),\"\")","v":6.3569715610850048},{"$f":"IF(I55<>Variables!$B$1,IF(C55<>\"\",$I$9-E55-F55,\"\"),-D55)","v":493.643028438915},-1032.0301462214861,{"$f":"IF(C55<>\"\",IF(D55+$I$9-E55-F55>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C55,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C55,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I55,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I55,$C$3:$L$6,5,0)=Variables!$B$5,B55>VLOOKUP(I55,$C$3:$L$6,8,0)),IF(VLOOKUP(I55,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B55)-YEAR($B$12))*12+MONTH(B55)-MONTH($B$12)),((YEAR(B55)-YEAR(VLOOKUP(I55,$C$3:$L$6,8,0)))*12+MONTH(B55)-MONTH(VLOOKUP(I55,$C$3:$L$6,8,0))))*(VLOOKUP(I55,$C$3:$L$6,10,0)*VLOOKUP(I55,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C55<>\"\",IF(I55<>\"\",IF(ISERROR(VLOOKUP(I55,$C$3:$L$6,10,0)),\"\",VLOOKUP(I55,$C$3:$L$6,10,0)+J55+IF(OR(VLOOKUP(I55,$C$3:$L$6,5,0)=Variables!$B$5,B55>VLOOKUP(I55,$C$3:$L$6,8,0)),IF(VLOOKUP(I55,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B55)-YEAR($B$12))*12+MONTH(B55)-MONTH($B$12)),((YEAR(B55)-YEAR(VLOOKUP(I55,$C$3:$L$6,8,0)))*12+MONTH(B55)-MONTH(VLOOKUP(I55,$C$3:$L$6,8,0))))*VLOOKUP(I55,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-05-01",{"$f":"IF(I55<>Variables!$B$1,IF(H55<>0,C55,I55),\"\")","v":"Perkins School Loan"},-1032.0301462214861,0,{"$f":"IF(C56<>\"\",IF(OR(VLOOKUP(C56,$C$3:$L$6,5,0)=Variables!$B$5,B56>VLOOKUP(C56,$C$3:$L$6,8,0)),-D56*VLOOKUP(C56,$C$3:$L$6,6,0)/12,0),\"\")","v":4.3001256092561926},{"$f":"IF(I56<>Variables!$B$1,IF(C56<>\"\",$I$9-E56-F56,\"\"),-D56)","v":495.69987439074379},-536.33027183074228,{"$f":"IF(C56<>\"\",IF(D56+$I$9-E56-F56>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C56,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C56,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I56,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I56,$C$3:$L$6,5,0)=Variables!$B$5,B56>VLOOKUP(I56,$C$3:$L$6,8,0)),IF(VLOOKUP(I56,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B56)-YEAR($B$12))*12+MONTH(B56)-MONTH($B$12)),((YEAR(B56)-YEAR(VLOOKUP(I56,$C$3:$L$6,8,0)))*12+MONTH(B56)-MONTH(VLOOKUP(I56,$C$3:$L$6,8,0))))*(VLOOKUP(I56,$C$3:$L$6,10,0)*VLOOKUP(I56,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C56<>\"\",IF(I56<>\"\",IF(ISERROR(VLOOKUP(I56,$C$3:$L$6,10,0)),\"\",VLOOKUP(I56,$C$3:$L$6,10,0)+J56+IF(OR(VLOOKUP(I56,$C$3:$L$6,5,0)=Variables!$B$5,B56>VLOOKUP(I56,$C$3:$L$6,8,0)),IF(VLOOKUP(I56,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B56)-YEAR($B$12))*12+MONTH(B56)-MONTH($B$12)),((YEAR(B56)-YEAR(VLOOKUP(I56,$C$3:$L$6,8,0)))*12+MONTH(B56)-MONTH(VLOOKUP(I56,$C$3:$L$6,8,0))))*VLOOKUP(I56,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-06-01",{"$f":"IF(I56<>Variables!$B$1,IF(H56<>0,C56,I56),\"\")","v":"Perkins School Loan"},-536.33027183074228,0,{"$f":"IF(C57<>\"\",IF(OR(VLOOKUP(C57,$C$3:$L$6,5,0)=Variables!$B$5,B57>VLOOKUP(C57,$C$3:$L$6,8,0)),-D57*VLOOKUP(C57,$C$3:$L$6,6,0)/12,0),\"\")","v":2.2347094659614264},{"$f":"IF(I57<>Variables!$B$1,IF(C57<>\"\",$I$9-E57-F57,\"\"),-D57)","v":497.76529053403857},-38.564981296703706,{"$f":"IF(C57<>\"\",IF(D57+$I$9-E57-F57>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C57,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C57,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I57,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I57,$C$3:$L$6,5,0)=Variables!$B$5,B57>VLOOKUP(I57,$C$3:$L$6,8,0)),IF(VLOOKUP(I57,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B57)-YEAR($B$12))*12+MONTH(B57)-MONTH($B$12)),((YEAR(B57)-YEAR(VLOOKUP(I57,$C$3:$L$6,8,0)))*12+MONTH(B57)-MONTH(VLOOKUP(I57,$C$3:$L$6,8,0))))*(VLOOKUP(I57,$C$3:$L$6,10,0)*VLOOKUP(I57,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C57<>\"\",IF(I57<>\"\",IF(ISERROR(VLOOKUP(I57,$C$3:$L$6,10,0)),\"\",VLOOKUP(I57,$C$3:$L$6,10,0)+J57+IF(OR(VLOOKUP(I57,$C$3:$L$6,5,0)=Variables!$B$5,B57>VLOOKUP(I57,$C$3:$L$6,8,0)),IF(VLOOKUP(I57,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B57)-YEAR($B$12))*12+MONTH(B57)-MONTH($B$12)),((YEAR(B57)-YEAR(VLOOKUP(I57,$C$3:$L$6,8,0)))*12+MONTH(B57)-MONTH(VLOOKUP(I57,$C$3:$L$6,8,0))))*VLOOKUP(I57,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"2015-07-01",{"$f":"IF(I57<>Variables!$B$1,IF(H57<>0,C57,I57),\"\")","v":"Perkins School Loan"},-38.564981296703706,0,{"$f":"IF(C58<>\"\",IF(OR(VLOOKUP(C58,$C$3:$L$6,5,0)=Variables!$B$5,B58>VLOOKUP(C58,$C$3:$L$6,8,0)),-D58*VLOOKUP(C58,$C$3:$L$6,6,0)/12,0),\"\")","v":0.16068742206959877},{"$f":"IF(I58<>Variables!$B$1,IF(C58<>\"\",$I$9-E58-F58,\"\"),-D58)","v":38.564981296703706},0,{"$f":"IF(C58<>\"\",IF(D58+$I$9-E58-F58>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C58,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C58,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":"DEBT FREE!"},{"$f":"IF(ISERROR(VLOOKUP(I58,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I58,$C$3:$L$6,5,0)=Variables!$B$5,B58>VLOOKUP(I58,$C$3:$L$6,8,0)),IF(VLOOKUP(I58,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B58)-YEAR($B$12))*12+MONTH(B58)-MONTH($B$12)),((YEAR(B58)-YEAR(VLOOKUP(I58,$C$3:$L$6,8,0)))*12+MONTH(B58)-MONTH(VLOOKUP(I58,$C$3:$L$6,8,0))))*(VLOOKUP(I58,$C$3:$L$6,10,0)*VLOOKUP(I58,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C58<>\"\",IF(I58<>\"\",IF(ISERROR(VLOOKUP(I58,$C$3:$L$6,10,0)),\"\",VLOOKUP(I58,$C$3:$L$6,10,0)+J58+IF(OR(VLOOKUP(I58,$C$3:$L$6,5,0)=Variables!$B$5,B58>VLOOKUP(I58,$C$3:$L$6,8,0)),IF(VLOOKUP(I58,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B58)-YEAR($B$12))*12+MONTH(B58)-MONTH($B$12)),((YEAR(B58)-YEAR(VLOOKUP(I58,$C$3:$L$6,8,0)))*12+MONTH(B58)-MONTH(VLOOKUP(I58,$C$3:$L$6,8,0))))*VLOOKUP(I58,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I58<>Variables!$B$1,IF(H58<>0,C58,I58),\"\")","v":""},"","",{"$f":"IF(C59<>\"\",IF(OR(VLOOKUP(C59,$C$3:$L$6,5,0)=Variables!$B$5,B59>VLOOKUP(C59,$C$3:$L$6,8,0)),-D59*VLOOKUP(C59,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I59<>Variables!$B$1,IF(C59<>\"\",$I$9-E59-F59,\"\"),-D59)","v":""},"",{"$f":"IF(C59<>\"\",IF(D59+$I$9-E59-F59>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C59,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C59,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I59,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I59,$C$3:$L$6,5,0)=Variables!$B$5,B59>VLOOKUP(I59,$C$3:$L$6,8,0)),IF(VLOOKUP(I59,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B59)-YEAR($B$12))*12+MONTH(B59)-MONTH($B$12)),((YEAR(B59)-YEAR(VLOOKUP(I59,$C$3:$L$6,8,0)))*12+MONTH(B59)-MONTH(VLOOKUP(I59,$C$3:$L$6,8,0))))*(VLOOKUP(I59,$C$3:$L$6,10,0)*VLOOKUP(I59,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C59<>\"\",IF(I59<>\"\",IF(ISERROR(VLOOKUP(I59,$C$3:$L$6,10,0)),\"\",VLOOKUP(I59,$C$3:$L$6,10,0)+J59+IF(OR(VLOOKUP(I59,$C$3:$L$6,5,0)=Variables!$B$5,B59>VLOOKUP(I59,$C$3:$L$6,8,0)),IF(VLOOKUP(I59,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B59)-YEAR($B$12))*12+MONTH(B59)-MONTH($B$12)),((YEAR(B59)-YEAR(VLOOKUP(I59,$C$3:$L$6,8,0)))*12+MONTH(B59)-MONTH(VLOOKUP(I59,$C$3:$L$6,8,0))))*VLOOKUP(I59,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I59<>Variables!$B$1,IF(H59<>0,C59,I59),\"\")","v":""},"","",{"$f":"IF(C60<>\"\",IF(OR(VLOOKUP(C60,$C$3:$L$6,5,0)=Variables!$B$5,B60>VLOOKUP(C60,$C$3:$L$6,8,0)),-D60*VLOOKUP(C60,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I60<>Variables!$B$1,IF(C60<>\"\",$I$9-E60-F60,\"\"),-D60)","v":""},"",{"$f":"IF(C60<>\"\",IF(D60+$I$9-E60-F60>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C60,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C60,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I60,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I60,$C$3:$L$6,5,0)=Variables!$B$5,B60>VLOOKUP(I60,$C$3:$L$6,8,0)),IF(VLOOKUP(I60,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B60)-YEAR($B$12))*12+MONTH(B60)-MONTH($B$12)),((YEAR(B60)-YEAR(VLOOKUP(I60,$C$3:$L$6,8,0)))*12+MONTH(B60)-MONTH(VLOOKUP(I60,$C$3:$L$6,8,0))))*(VLOOKUP(I60,$C$3:$L$6,10,0)*VLOOKUP(I60,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C60<>\"\",IF(I60<>\"\",IF(ISERROR(VLOOKUP(I60,$C$3:$L$6,10,0)),\"\",VLOOKUP(I60,$C$3:$L$6,10,0)+J60+IF(OR(VLOOKUP(I60,$C$3:$L$6,5,0)=Variables!$B$5,B60>VLOOKUP(I60,$C$3:$L$6,8,0)),IF(VLOOKUP(I60,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B60)-YEAR($B$12))*12+MONTH(B60)-MONTH($B$12)),((YEAR(B60)-YEAR(VLOOKUP(I60,$C$3:$L$6,8,0)))*12+MONTH(B60)-MONTH(VLOOKUP(I60,$C$3:$L$6,8,0))))*VLOOKUP(I60,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I60<>Variables!$B$1,IF(H60<>0,C60,I60),\"\")","v":""},"","",{"$f":"IF(C61<>\"\",IF(OR(VLOOKUP(C61,$C$3:$L$6,5,0)=Variables!$B$5,B61>VLOOKUP(C61,$C$3:$L$6,8,0)),-D61*VLOOKUP(C61,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I61<>Variables!$B$1,IF(C61<>\"\",$I$9-E61-F61,\"\"),-D61)","v":""},"",{"$f":"IF(C61<>\"\",IF(D61+$I$9-E61-F61>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C61,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C61,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I61,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I61,$C$3:$L$6,5,0)=Variables!$B$5,B61>VLOOKUP(I61,$C$3:$L$6,8,0)),IF(VLOOKUP(I61,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B61)-YEAR($B$12))*12+MONTH(B61)-MONTH($B$12)),((YEAR(B61)-YEAR(VLOOKUP(I61,$C$3:$L$6,8,0)))*12+MONTH(B61)-MONTH(VLOOKUP(I61,$C$3:$L$6,8,0))))*(VLOOKUP(I61,$C$3:$L$6,10,0)*VLOOKUP(I61,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C61<>\"\",IF(I61<>\"\",IF(ISERROR(VLOOKUP(I61,$C$3:$L$6,10,0)),\"\",VLOOKUP(I61,$C$3:$L$6,10,0)+J61+IF(OR(VLOOKUP(I61,$C$3:$L$6,5,0)=Variables!$B$5,B61>VLOOKUP(I61,$C$3:$L$6,8,0)),IF(VLOOKUP(I61,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B61)-YEAR($B$12))*12+MONTH(B61)-MONTH($B$12)),((YEAR(B61)-YEAR(VLOOKUP(I61,$C$3:$L$6,8,0)))*12+MONTH(B61)-MONTH(VLOOKUP(I61,$C$3:$L$6,8,0))))*VLOOKUP(I61,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I61<>Variables!$B$1,IF(H61<>0,C61,I61),\"\")","v":""},"","",{"$f":"IF(C62<>\"\",IF(OR(VLOOKUP(C62,$C$3:$L$6,5,0)=Variables!$B$5,B62>VLOOKUP(C62,$C$3:$L$6,8,0)),-D62*VLOOKUP(C62,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I62<>Variables!$B$1,IF(C62<>\"\",$I$9-E62-F62,\"\"),-D62)","v":""},"",{"$f":"IF(C62<>\"\",IF(D62+$I$9-E62-F62>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C62,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C62,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I62,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I62,$C$3:$L$6,5,0)=Variables!$B$5,B62>VLOOKUP(I62,$C$3:$L$6,8,0)),IF(VLOOKUP(I62,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B62)-YEAR($B$12))*12+MONTH(B62)-MONTH($B$12)),((YEAR(B62)-YEAR(VLOOKUP(I62,$C$3:$L$6,8,0)))*12+MONTH(B62)-MONTH(VLOOKUP(I62,$C$3:$L$6,8,0))))*(VLOOKUP(I62,$C$3:$L$6,10,0)*VLOOKUP(I62,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C62<>\"\",IF(I62<>\"\",IF(ISERROR(VLOOKUP(I62,$C$3:$L$6,10,0)),\"\",VLOOKUP(I62,$C$3:$L$6,10,0)+J62+IF(OR(VLOOKUP(I62,$C$3:$L$6,5,0)=Variables!$B$5,B62>VLOOKUP(I62,$C$3:$L$6,8,0)),IF(VLOOKUP(I62,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B62)-YEAR($B$12))*12+MONTH(B62)-MONTH($B$12)),((YEAR(B62)-YEAR(VLOOKUP(I62,$C$3:$L$6,8,0)))*12+MONTH(B62)-MONTH(VLOOKUP(I62,$C$3:$L$6,8,0))))*VLOOKUP(I62,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I62<>Variables!$B$1,IF(H62<>0,C62,I62),\"\")","v":""},"","",{"$f":"IF(C63<>\"\",IF(OR(VLOOKUP(C63,$C$3:$L$6,5,0)=Variables!$B$5,B63>VLOOKUP(C63,$C$3:$L$6,8,0)),-D63*VLOOKUP(C63,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I63<>Variables!$B$1,IF(C63<>\"\",$I$9-E63-F63,\"\"),-D63)","v":""},"",{"$f":"IF(C63<>\"\",IF(D63+$I$9-E63-F63>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C63,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C63,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I63,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I63,$C$3:$L$6,5,0)=Variables!$B$5,B63>VLOOKUP(I63,$C$3:$L$6,8,0)),IF(VLOOKUP(I63,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B63)-YEAR($B$12))*12+MONTH(B63)-MONTH($B$12)),((YEAR(B63)-YEAR(VLOOKUP(I63,$C$3:$L$6,8,0)))*12+MONTH(B63)-MONTH(VLOOKUP(I63,$C$3:$L$6,8,0))))*(VLOOKUP(I63,$C$3:$L$6,10,0)*VLOOKUP(I63,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C63<>\"\",IF(I63<>\"\",IF(ISERROR(VLOOKUP(I63,$C$3:$L$6,10,0)),\"\",VLOOKUP(I63,$C$3:$L$6,10,0)+J63+IF(OR(VLOOKUP(I63,$C$3:$L$6,5,0)=Variables!$B$5,B63>VLOOKUP(I63,$C$3:$L$6,8,0)),IF(VLOOKUP(I63,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B63)-YEAR($B$12))*12+MONTH(B63)-MONTH($B$12)),((YEAR(B63)-YEAR(VLOOKUP(I63,$C$3:$L$6,8,0)))*12+MONTH(B63)-MONTH(VLOOKUP(I63,$C$3:$L$6,8,0))))*VLOOKUP(I63,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I63<>Variables!$B$1,IF(H63<>0,C63,I63),\"\")","v":""},"","",{"$f":"IF(C64<>\"\",IF(OR(VLOOKUP(C64,$C$3:$L$6,5,0)=Variables!$B$5,B64>VLOOKUP(C64,$C$3:$L$6,8,0)),-D64*VLOOKUP(C64,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I64<>Variables!$B$1,IF(C64<>\"\",$I$9-E64-F64,\"\"),-D64)","v":""},"",{"$f":"IF(C64<>\"\",IF(D64+$I$9-E64-F64>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C64,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C64,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I64,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I64,$C$3:$L$6,5,0)=Variables!$B$5,B64>VLOOKUP(I64,$C$3:$L$6,8,0)),IF(VLOOKUP(I64,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B64)-YEAR($B$12))*12+MONTH(B64)-MONTH($B$12)),((YEAR(B64)-YEAR(VLOOKUP(I64,$C$3:$L$6,8,0)))*12+MONTH(B64)-MONTH(VLOOKUP(I64,$C$3:$L$6,8,0))))*(VLOOKUP(I64,$C$3:$L$6,10,0)*VLOOKUP(I64,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C64<>\"\",IF(I64<>\"\",IF(ISERROR(VLOOKUP(I64,$C$3:$L$6,10,0)),\"\",VLOOKUP(I64,$C$3:$L$6,10,0)+J64+IF(OR(VLOOKUP(I64,$C$3:$L$6,5,0)=Variables!$B$5,B64>VLOOKUP(I64,$C$3:$L$6,8,0)),IF(VLOOKUP(I64,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B64)-YEAR($B$12))*12+MONTH(B64)-MONTH($B$12)),((YEAR(B64)-YEAR(VLOOKUP(I64,$C$3:$L$6,8,0)))*12+MONTH(B64)-MONTH(VLOOKUP(I64,$C$3:$L$6,8,0))))*VLOOKUP(I64,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I64<>Variables!$B$1,IF(H64<>0,C64,I64),\"\")","v":""},"","",{"$f":"IF(C65<>\"\",IF(OR(VLOOKUP(C65,$C$3:$L$6,5,0)=Variables!$B$5,B65>VLOOKUP(C65,$C$3:$L$6,8,0)),-D65*VLOOKUP(C65,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I65<>Variables!$B$1,IF(C65<>\"\",$I$9-E65-F65,\"\"),-D65)","v":""},"",{"$f":"IF(C65<>\"\",IF(D65+$I$9-E65-F65>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C65,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C65,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I65,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I65,$C$3:$L$6,5,0)=Variables!$B$5,B65>VLOOKUP(I65,$C$3:$L$6,8,0)),IF(VLOOKUP(I65,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B65)-YEAR($B$12))*12+MONTH(B65)-MONTH($B$12)),((YEAR(B65)-YEAR(VLOOKUP(I65,$C$3:$L$6,8,0)))*12+MONTH(B65)-MONTH(VLOOKUP(I65,$C$3:$L$6,8,0))))*(VLOOKUP(I65,$C$3:$L$6,10,0)*VLOOKUP(I65,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C65<>\"\",IF(I65<>\"\",IF(ISERROR(VLOOKUP(I65,$C$3:$L$6,10,0)),\"\",VLOOKUP(I65,$C$3:$L$6,10,0)+J65+IF(OR(VLOOKUP(I65,$C$3:$L$6,5,0)=Variables!$B$5,B65>VLOOKUP(I65,$C$3:$L$6,8,0)),IF(VLOOKUP(I65,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B65)-YEAR($B$12))*12+MONTH(B65)-MONTH($B$12)),((YEAR(B65)-YEAR(VLOOKUP(I65,$C$3:$L$6,8,0)))*12+MONTH(B65)-MONTH(VLOOKUP(I65,$C$3:$L$6,8,0))))*VLOOKUP(I65,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I65<>Variables!$B$1,IF(H65<>0,C65,I65),\"\")","v":""},"","",{"$f":"IF(C66<>\"\",IF(OR(VLOOKUP(C66,$C$3:$L$6,5,0)=Variables!$B$5,B66>VLOOKUP(C66,$C$3:$L$6,8,0)),-D66*VLOOKUP(C66,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I66<>Variables!$B$1,IF(C66<>\"\",$I$9-E66-F66,\"\"),-D66)","v":""},"",{"$f":"IF(C66<>\"\",IF(D66+$I$9-E66-F66>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C66,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C66,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I66,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I66,$C$3:$L$6,5,0)=Variables!$B$5,B66>VLOOKUP(I66,$C$3:$L$6,8,0)),IF(VLOOKUP(I66,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B66)-YEAR($B$12))*12+MONTH(B66)-MONTH($B$12)),((YEAR(B66)-YEAR(VLOOKUP(I66,$C$3:$L$6,8,0)))*12+MONTH(B66)-MONTH(VLOOKUP(I66,$C$3:$L$6,8,0))))*(VLOOKUP(I66,$C$3:$L$6,10,0)*VLOOKUP(I66,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C66<>\"\",IF(I66<>\"\",IF(ISERROR(VLOOKUP(I66,$C$3:$L$6,10,0)),\"\",VLOOKUP(I66,$C$3:$L$6,10,0)+J66+IF(OR(VLOOKUP(I66,$C$3:$L$6,5,0)=Variables!$B$5,B66>VLOOKUP(I66,$C$3:$L$6,8,0)),IF(VLOOKUP(I66,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B66)-YEAR($B$12))*12+MONTH(B66)-MONTH($B$12)),((YEAR(B66)-YEAR(VLOOKUP(I66,$C$3:$L$6,8,0)))*12+MONTH(B66)-MONTH(VLOOKUP(I66,$C$3:$L$6,8,0))))*VLOOKUP(I66,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I66<>Variables!$B$1,IF(H66<>0,C66,I66),\"\")","v":""},"","",{"$f":"IF(C67<>\"\",IF(OR(VLOOKUP(C67,$C$3:$L$6,5,0)=Variables!$B$5,B67>VLOOKUP(C67,$C$3:$L$6,8,0)),-D67*VLOOKUP(C67,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I67<>Variables!$B$1,IF(C67<>\"\",$I$9-E67-F67,\"\"),-D67)","v":""},"",{"$f":"IF(C67<>\"\",IF(D67+$I$9-E67-F67>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C67,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C67,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I67,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I67,$C$3:$L$6,5,0)=Variables!$B$5,B67>VLOOKUP(I67,$C$3:$L$6,8,0)),IF(VLOOKUP(I67,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B67)-YEAR($B$12))*12+MONTH(B67)-MONTH($B$12)),((YEAR(B67)-YEAR(VLOOKUP(I67,$C$3:$L$6,8,0)))*12+MONTH(B67)-MONTH(VLOOKUP(I67,$C$3:$L$6,8,0))))*(VLOOKUP(I67,$C$3:$L$6,10,0)*VLOOKUP(I67,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C67<>\"\",IF(I67<>\"\",IF(ISERROR(VLOOKUP(I67,$C$3:$L$6,10,0)),\"\",VLOOKUP(I67,$C$3:$L$6,10,0)+J67+IF(OR(VLOOKUP(I67,$C$3:$L$6,5,0)=Variables!$B$5,B67>VLOOKUP(I67,$C$3:$L$6,8,0)),IF(VLOOKUP(I67,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B67)-YEAR($B$12))*12+MONTH(B67)-MONTH($B$12)),((YEAR(B67)-YEAR(VLOOKUP(I67,$C$3:$L$6,8,0)))*12+MONTH(B67)-MONTH(VLOOKUP(I67,$C$3:$L$6,8,0))))*VLOOKUP(I67,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I67<>Variables!$B$1,IF(H67<>0,C67,I67),\"\")","v":""},"","",{"$f":"IF(C68<>\"\",IF(OR(VLOOKUP(C68,$C$3:$L$6,5,0)=Variables!$B$5,B68>VLOOKUP(C68,$C$3:$L$6,8,0)),-D68*VLOOKUP(C68,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I68<>Variables!$B$1,IF(C68<>\"\",$I$9-E68-F68,\"\"),-D68)","v":""},"",{"$f":"IF(C68<>\"\",IF(D68+$I$9-E68-F68>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C68,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C68,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I68,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I68,$C$3:$L$6,5,0)=Variables!$B$5,B68>VLOOKUP(I68,$C$3:$L$6,8,0)),IF(VLOOKUP(I68,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B68)-YEAR($B$12))*12+MONTH(B68)-MONTH($B$12)),((YEAR(B68)-YEAR(VLOOKUP(I68,$C$3:$L$6,8,0)))*12+MONTH(B68)-MONTH(VLOOKUP(I68,$C$3:$L$6,8,0))))*(VLOOKUP(I68,$C$3:$L$6,10,0)*VLOOKUP(I68,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C68<>\"\",IF(I68<>\"\",IF(ISERROR(VLOOKUP(I68,$C$3:$L$6,10,0)),\"\",VLOOKUP(I68,$C$3:$L$6,10,0)+J68+IF(OR(VLOOKUP(I68,$C$3:$L$6,5,0)=Variables!$B$5,B68>VLOOKUP(I68,$C$3:$L$6,8,0)),IF(VLOOKUP(I68,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B68)-YEAR($B$12))*12+MONTH(B68)-MONTH($B$12)),((YEAR(B68)-YEAR(VLOOKUP(I68,$C$3:$L$6,8,0)))*12+MONTH(B68)-MONTH(VLOOKUP(I68,$C$3:$L$6,8,0))))*VLOOKUP(I68,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I68<>Variables!$B$1,IF(H68<>0,C68,I68),\"\")","v":""},"","",{"$f":"IF(C69<>\"\",IF(OR(VLOOKUP(C69,$C$3:$L$6,5,0)=Variables!$B$5,B69>VLOOKUP(C69,$C$3:$L$6,8,0)),-D69*VLOOKUP(C69,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I69<>Variables!$B$1,IF(C69<>\"\",$I$9-E69-F69,\"\"),-D69)","v":""},"",{"$f":"IF(C69<>\"\",IF(D69+$I$9-E69-F69>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C69,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C69,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I69,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I69,$C$3:$L$6,5,0)=Variables!$B$5,B69>VLOOKUP(I69,$C$3:$L$6,8,0)),IF(VLOOKUP(I69,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B69)-YEAR($B$12))*12+MONTH(B69)-MONTH($B$12)),((YEAR(B69)-YEAR(VLOOKUP(I69,$C$3:$L$6,8,0)))*12+MONTH(B69)-MONTH(VLOOKUP(I69,$C$3:$L$6,8,0))))*(VLOOKUP(I69,$C$3:$L$6,10,0)*VLOOKUP(I69,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C69<>\"\",IF(I69<>\"\",IF(ISERROR(VLOOKUP(I69,$C$3:$L$6,10,0)),\"\",VLOOKUP(I69,$C$3:$L$6,10,0)+J69+IF(OR(VLOOKUP(I69,$C$3:$L$6,5,0)=Variables!$B$5,B69>VLOOKUP(I69,$C$3:$L$6,8,0)),IF(VLOOKUP(I69,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B69)-YEAR($B$12))*12+MONTH(B69)-MONTH($B$12)),((YEAR(B69)-YEAR(VLOOKUP(I69,$C$3:$L$6,8,0)))*12+MONTH(B69)-MONTH(VLOOKUP(I69,$C$3:$L$6,8,0))))*VLOOKUP(I69,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I69<>Variables!$B$1,IF(H69<>0,C69,I69),\"\")","v":""},"","",{"$f":"IF(C70<>\"\",IF(OR(VLOOKUP(C70,$C$3:$L$6,5,0)=Variables!$B$5,B70>VLOOKUP(C70,$C$3:$L$6,8,0)),-D70*VLOOKUP(C70,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I70<>Variables!$B$1,IF(C70<>\"\",$I$9-E70-F70,\"\"),-D70)","v":""},"",{"$f":"IF(C70<>\"\",IF(D70+$I$9-E70-F70>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C70,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C70,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I70,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I70,$C$3:$L$6,5,0)=Variables!$B$5,B70>VLOOKUP(I70,$C$3:$L$6,8,0)),IF(VLOOKUP(I70,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B70)-YEAR($B$12))*12+MONTH(B70)-MONTH($B$12)),((YEAR(B70)-YEAR(VLOOKUP(I70,$C$3:$L$6,8,0)))*12+MONTH(B70)-MONTH(VLOOKUP(I70,$C$3:$L$6,8,0))))*(VLOOKUP(I70,$C$3:$L$6,10,0)*VLOOKUP(I70,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C70<>\"\",IF(I70<>\"\",IF(ISERROR(VLOOKUP(I70,$C$3:$L$6,10,0)),\"\",VLOOKUP(I70,$C$3:$L$6,10,0)+J70+IF(OR(VLOOKUP(I70,$C$3:$L$6,5,0)=Variables!$B$5,B70>VLOOKUP(I70,$C$3:$L$6,8,0)),IF(VLOOKUP(I70,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B70)-YEAR($B$12))*12+MONTH(B70)-MONTH($B$12)),((YEAR(B70)-YEAR(VLOOKUP(I70,$C$3:$L$6,8,0)))*12+MONTH(B70)-MONTH(VLOOKUP(I70,$C$3:$L$6,8,0))))*VLOOKUP(I70,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I70<>Variables!$B$1,IF(H70<>0,C70,I70),\"\")","v":""},"","",{"$f":"IF(C71<>\"\",IF(OR(VLOOKUP(C71,$C$3:$L$6,5,0)=Variables!$B$5,B71>VLOOKUP(C71,$C$3:$L$6,8,0)),-D71*VLOOKUP(C71,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I71<>Variables!$B$1,IF(C71<>\"\",$I$9-E71-F71,\"\"),-D71)","v":""},"",{"$f":"IF(C71<>\"\",IF(D71+$I$9-E71-F71>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C71,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C71,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I71,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I71,$C$3:$L$6,5,0)=Variables!$B$5,B71>VLOOKUP(I71,$C$3:$L$6,8,0)),IF(VLOOKUP(I71,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B71)-YEAR($B$12))*12+MONTH(B71)-MONTH($B$12)),((YEAR(B71)-YEAR(VLOOKUP(I71,$C$3:$L$6,8,0)))*12+MONTH(B71)-MONTH(VLOOKUP(I71,$C$3:$L$6,8,0))))*(VLOOKUP(I71,$C$3:$L$6,10,0)*VLOOKUP(I71,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C71<>\"\",IF(I71<>\"\",IF(ISERROR(VLOOKUP(I71,$C$3:$L$6,10,0)),\"\",VLOOKUP(I71,$C$3:$L$6,10,0)+J71+IF(OR(VLOOKUP(I71,$C$3:$L$6,5,0)=Variables!$B$5,B71>VLOOKUP(I71,$C$3:$L$6,8,0)),IF(VLOOKUP(I71,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B71)-YEAR($B$12))*12+MONTH(B71)-MONTH($B$12)),((YEAR(B71)-YEAR(VLOOKUP(I71,$C$3:$L$6,8,0)))*12+MONTH(B71)-MONTH(VLOOKUP(I71,$C$3:$L$6,8,0))))*VLOOKUP(I71,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I71<>Variables!$B$1,IF(H71<>0,C71,I71),\"\")","v":""},"","",{"$f":"IF(C72<>\"\",IF(OR(VLOOKUP(C72,$C$3:$L$6,5,0)=Variables!$B$5,B72>VLOOKUP(C72,$C$3:$L$6,8,0)),-D72*VLOOKUP(C72,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I72<>Variables!$B$1,IF(C72<>\"\",$I$9-E72-F72,\"\"),-D72)","v":""},"",{"$f":"IF(C72<>\"\",IF(D72+$I$9-E72-F72>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C72,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C72,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I72,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I72,$C$3:$L$6,5,0)=Variables!$B$5,B72>VLOOKUP(I72,$C$3:$L$6,8,0)),IF(VLOOKUP(I72,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B72)-YEAR($B$12))*12+MONTH(B72)-MONTH($B$12)),((YEAR(B72)-YEAR(VLOOKUP(I72,$C$3:$L$6,8,0)))*12+MONTH(B72)-MONTH(VLOOKUP(I72,$C$3:$L$6,8,0))))*(VLOOKUP(I72,$C$3:$L$6,10,0)*VLOOKUP(I72,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C72<>\"\",IF(I72<>\"\",IF(ISERROR(VLOOKUP(I72,$C$3:$L$6,10,0)),\"\",VLOOKUP(I72,$C$3:$L$6,10,0)+J72+IF(OR(VLOOKUP(I72,$C$3:$L$6,5,0)=Variables!$B$5,B72>VLOOKUP(I72,$C$3:$L$6,8,0)),IF(VLOOKUP(I72,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B72)-YEAR($B$12))*12+MONTH(B72)-MONTH($B$12)),((YEAR(B72)-YEAR(VLOOKUP(I72,$C$3:$L$6,8,0)))*12+MONTH(B72)-MONTH(VLOOKUP(I72,$C$3:$L$6,8,0))))*VLOOKUP(I72,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I72<>Variables!$B$1,IF(H72<>0,C72,I72),\"\")","v":""},"","",{"$f":"IF(C73<>\"\",IF(OR(VLOOKUP(C73,$C$3:$L$6,5,0)=Variables!$B$5,B73>VLOOKUP(C73,$C$3:$L$6,8,0)),-D73*VLOOKUP(C73,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I73<>Variables!$B$1,IF(C73<>\"\",$I$9-E73-F73,\"\"),-D73)","v":""},"",{"$f":"IF(C73<>\"\",IF(D73+$I$9-E73-F73>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C73,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C73,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I73,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I73,$C$3:$L$6,5,0)=Variables!$B$5,B73>VLOOKUP(I73,$C$3:$L$6,8,0)),IF(VLOOKUP(I73,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B73)-YEAR($B$12))*12+MONTH(B73)-MONTH($B$12)),((YEAR(B73)-YEAR(VLOOKUP(I73,$C$3:$L$6,8,0)))*12+MONTH(B73)-MONTH(VLOOKUP(I73,$C$3:$L$6,8,0))))*(VLOOKUP(I73,$C$3:$L$6,10,0)*VLOOKUP(I73,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C73<>\"\",IF(I73<>\"\",IF(ISERROR(VLOOKUP(I73,$C$3:$L$6,10,0)),\"\",VLOOKUP(I73,$C$3:$L$6,10,0)+J73+IF(OR(VLOOKUP(I73,$C$3:$L$6,5,0)=Variables!$B$5,B73>VLOOKUP(I73,$C$3:$L$6,8,0)),IF(VLOOKUP(I73,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B73)-YEAR($B$12))*12+MONTH(B73)-MONTH($B$12)),((YEAR(B73)-YEAR(VLOOKUP(I73,$C$3:$L$6,8,0)))*12+MONTH(B73)-MONTH(VLOOKUP(I73,$C$3:$L$6,8,0))))*VLOOKUP(I73,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I73<>Variables!$B$1,IF(H73<>0,C73,I73),\"\")","v":""},"","",{"$f":"IF(C74<>\"\",IF(OR(VLOOKUP(C74,$C$3:$L$6,5,0)=Variables!$B$5,B74>VLOOKUP(C74,$C$3:$L$6,8,0)),-D74*VLOOKUP(C74,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I74<>Variables!$B$1,IF(C74<>\"\",$I$9-E74-F74,\"\"),-D74)","v":""},"",{"$f":"IF(C74<>\"\",IF(D74+$I$9-E74-F74>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C74,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C74,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I74,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I74,$C$3:$L$6,5,0)=Variables!$B$5,B74>VLOOKUP(I74,$C$3:$L$6,8,0)),IF(VLOOKUP(I74,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B74)-YEAR($B$12))*12+MONTH(B74)-MONTH($B$12)),((YEAR(B74)-YEAR(VLOOKUP(I74,$C$3:$L$6,8,0)))*12+MONTH(B74)-MONTH(VLOOKUP(I74,$C$3:$L$6,8,0))))*(VLOOKUP(I74,$C$3:$L$6,10,0)*VLOOKUP(I74,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C74<>\"\",IF(I74<>\"\",IF(ISERROR(VLOOKUP(I74,$C$3:$L$6,10,0)),\"\",VLOOKUP(I74,$C$3:$L$6,10,0)+J74+IF(OR(VLOOKUP(I74,$C$3:$L$6,5,0)=Variables!$B$5,B74>VLOOKUP(I74,$C$3:$L$6,8,0)),IF(VLOOKUP(I74,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B74)-YEAR($B$12))*12+MONTH(B74)-MONTH($B$12)),((YEAR(B74)-YEAR(VLOOKUP(I74,$C$3:$L$6,8,0)))*12+MONTH(B74)-MONTH(VLOOKUP(I74,$C$3:$L$6,8,0))))*VLOOKUP(I74,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I74<>Variables!$B$1,IF(H74<>0,C74,I74),\"\")","v":""},"","",{"$f":"IF(C75<>\"\",IF(OR(VLOOKUP(C75,$C$3:$L$6,5,0)=Variables!$B$5,B75>VLOOKUP(C75,$C$3:$L$6,8,0)),-D75*VLOOKUP(C75,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I75<>Variables!$B$1,IF(C75<>\"\",$I$9-E75-F75,\"\"),-D75)","v":""},"",{"$f":"IF(C75<>\"\",IF(D75+$I$9-E75-F75>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C75,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C75,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I75,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I75,$C$3:$L$6,5,0)=Variables!$B$5,B75>VLOOKUP(I75,$C$3:$L$6,8,0)),IF(VLOOKUP(I75,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B75)-YEAR($B$12))*12+MONTH(B75)-MONTH($B$12)),((YEAR(B75)-YEAR(VLOOKUP(I75,$C$3:$L$6,8,0)))*12+MONTH(B75)-MONTH(VLOOKUP(I75,$C$3:$L$6,8,0))))*(VLOOKUP(I75,$C$3:$L$6,10,0)*VLOOKUP(I75,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C75<>\"\",IF(I75<>\"\",IF(ISERROR(VLOOKUP(I75,$C$3:$L$6,10,0)),\"\",VLOOKUP(I75,$C$3:$L$6,10,0)+J75+IF(OR(VLOOKUP(I75,$C$3:$L$6,5,0)=Variables!$B$5,B75>VLOOKUP(I75,$C$3:$L$6,8,0)),IF(VLOOKUP(I75,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B75)-YEAR($B$12))*12+MONTH(B75)-MONTH($B$12)),((YEAR(B75)-YEAR(VLOOKUP(I75,$C$3:$L$6,8,0)))*12+MONTH(B75)-MONTH(VLOOKUP(I75,$C$3:$L$6,8,0))))*VLOOKUP(I75,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I75<>Variables!$B$1,IF(H75<>0,C75,I75),\"\")","v":""},"","",{"$f":"IF(C76<>\"\",IF(OR(VLOOKUP(C76,$C$3:$L$6,5,0)=Variables!$B$5,B76>VLOOKUP(C76,$C$3:$L$6,8,0)),-D76*VLOOKUP(C76,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I76<>Variables!$B$1,IF(C76<>\"\",$I$9-E76-F76,\"\"),-D76)","v":""},"",{"$f":"IF(C76<>\"\",IF(D76+$I$9-E76-F76>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C76,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C76,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I76,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I76,$C$3:$L$6,5,0)=Variables!$B$5,B76>VLOOKUP(I76,$C$3:$L$6,8,0)),IF(VLOOKUP(I76,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B76)-YEAR($B$12))*12+MONTH(B76)-MONTH($B$12)),((YEAR(B76)-YEAR(VLOOKUP(I76,$C$3:$L$6,8,0)))*12+MONTH(B76)-MONTH(VLOOKUP(I76,$C$3:$L$6,8,0))))*(VLOOKUP(I76,$C$3:$L$6,10,0)*VLOOKUP(I76,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C76<>\"\",IF(I76<>\"\",IF(ISERROR(VLOOKUP(I76,$C$3:$L$6,10,0)),\"\",VLOOKUP(I76,$C$3:$L$6,10,0)+J76+IF(OR(VLOOKUP(I76,$C$3:$L$6,5,0)=Variables!$B$5,B76>VLOOKUP(I76,$C$3:$L$6,8,0)),IF(VLOOKUP(I76,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B76)-YEAR($B$12))*12+MONTH(B76)-MONTH($B$12)),((YEAR(B76)-YEAR(VLOOKUP(I76,$C$3:$L$6,8,0)))*12+MONTH(B76)-MONTH(VLOOKUP(I76,$C$3:$L$6,8,0))))*VLOOKUP(I76,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I76<>Variables!$B$1,IF(H76<>0,C76,I76),\"\")","v":""},"","",{"$f":"IF(C77<>\"\",IF(OR(VLOOKUP(C77,$C$3:$L$6,5,0)=Variables!$B$5,B77>VLOOKUP(C77,$C$3:$L$6,8,0)),-D77*VLOOKUP(C77,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I77<>Variables!$B$1,IF(C77<>\"\",$I$9-E77-F77,\"\"),-D77)","v":""},"",{"$f":"IF(C77<>\"\",IF(D77+$I$9-E77-F77>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C77,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C77,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I77,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I77,$C$3:$L$6,5,0)=Variables!$B$5,B77>VLOOKUP(I77,$C$3:$L$6,8,0)),IF(VLOOKUP(I77,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B77)-YEAR($B$12))*12+MONTH(B77)-MONTH($B$12)),((YEAR(B77)-YEAR(VLOOKUP(I77,$C$3:$L$6,8,0)))*12+MONTH(B77)-MONTH(VLOOKUP(I77,$C$3:$L$6,8,0))))*(VLOOKUP(I77,$C$3:$L$6,10,0)*VLOOKUP(I77,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C77<>\"\",IF(I77<>\"\",IF(ISERROR(VLOOKUP(I77,$C$3:$L$6,10,0)),\"\",VLOOKUP(I77,$C$3:$L$6,10,0)+J77+IF(OR(VLOOKUP(I77,$C$3:$L$6,5,0)=Variables!$B$5,B77>VLOOKUP(I77,$C$3:$L$6,8,0)),IF(VLOOKUP(I77,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B77)-YEAR($B$12))*12+MONTH(B77)-MONTH($B$12)),((YEAR(B77)-YEAR(VLOOKUP(I77,$C$3:$L$6,8,0)))*12+MONTH(B77)-MONTH(VLOOKUP(I77,$C$3:$L$6,8,0))))*VLOOKUP(I77,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I77<>Variables!$B$1,IF(H77<>0,C77,I77),\"\")","v":""},"","",{"$f":"IF(C78<>\"\",IF(OR(VLOOKUP(C78,$C$3:$L$6,5,0)=Variables!$B$5,B78>VLOOKUP(C78,$C$3:$L$6,8,0)),-D78*VLOOKUP(C78,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I78<>Variables!$B$1,IF(C78<>\"\",$I$9-E78-F78,\"\"),-D78)","v":""},"",{"$f":"IF(C78<>\"\",IF(D78+$I$9-E78-F78>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C78,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C78,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I78,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I78,$C$3:$L$6,5,0)=Variables!$B$5,B78>VLOOKUP(I78,$C$3:$L$6,8,0)),IF(VLOOKUP(I78,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B78)-YEAR($B$12))*12+MONTH(B78)-MONTH($B$12)),((YEAR(B78)-YEAR(VLOOKUP(I78,$C$3:$L$6,8,0)))*12+MONTH(B78)-MONTH(VLOOKUP(I78,$C$3:$L$6,8,0))))*(VLOOKUP(I78,$C$3:$L$6,10,0)*VLOOKUP(I78,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C78<>\"\",IF(I78<>\"\",IF(ISERROR(VLOOKUP(I78,$C$3:$L$6,10,0)),\"\",VLOOKUP(I78,$C$3:$L$6,10,0)+J78+IF(OR(VLOOKUP(I78,$C$3:$L$6,5,0)=Variables!$B$5,B78>VLOOKUP(I78,$C$3:$L$6,8,0)),IF(VLOOKUP(I78,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B78)-YEAR($B$12))*12+MONTH(B78)-MONTH($B$12)),((YEAR(B78)-YEAR(VLOOKUP(I78,$C$3:$L$6,8,0)))*12+MONTH(B78)-MONTH(VLOOKUP(I78,$C$3:$L$6,8,0))))*VLOOKUP(I78,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I78<>Variables!$B$1,IF(H78<>0,C78,I78),\"\")","v":""},"","",{"$f":"IF(C79<>\"\",IF(OR(VLOOKUP(C79,$C$3:$L$6,5,0)=Variables!$B$5,B79>VLOOKUP(C79,$C$3:$L$6,8,0)),-D79*VLOOKUP(C79,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I79<>Variables!$B$1,IF(C79<>\"\",$I$9-E79-F79,\"\"),-D79)","v":""},"",{"$f":"IF(C79<>\"\",IF(D79+$I$9-E79-F79>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C79,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C79,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I79,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I79,$C$3:$L$6,5,0)=Variables!$B$5,B79>VLOOKUP(I79,$C$3:$L$6,8,0)),IF(VLOOKUP(I79,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B79)-YEAR($B$12))*12+MONTH(B79)-MONTH($B$12)),((YEAR(B79)-YEAR(VLOOKUP(I79,$C$3:$L$6,8,0)))*12+MONTH(B79)-MONTH(VLOOKUP(I79,$C$3:$L$6,8,0))))*(VLOOKUP(I79,$C$3:$L$6,10,0)*VLOOKUP(I79,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C79<>\"\",IF(I79<>\"\",IF(ISERROR(VLOOKUP(I79,$C$3:$L$6,10,0)),\"\",VLOOKUP(I79,$C$3:$L$6,10,0)+J79+IF(OR(VLOOKUP(I79,$C$3:$L$6,5,0)=Variables!$B$5,B79>VLOOKUP(I79,$C$3:$L$6,8,0)),IF(VLOOKUP(I79,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B79)-YEAR($B$12))*12+MONTH(B79)-MONTH($B$12)),((YEAR(B79)-YEAR(VLOOKUP(I79,$C$3:$L$6,8,0)))*12+MONTH(B79)-MONTH(VLOOKUP(I79,$C$3:$L$6,8,0))))*VLOOKUP(I79,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I79<>Variables!$B$1,IF(H79<>0,C79,I79),\"\")","v":""},"","",{"$f":"IF(C80<>\"\",IF(OR(VLOOKUP(C80,$C$3:$L$6,5,0)=Variables!$B$5,B80>VLOOKUP(C80,$C$3:$L$6,8,0)),-D80*VLOOKUP(C80,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I80<>Variables!$B$1,IF(C80<>\"\",$I$9-E80-F80,\"\"),-D80)","v":""},"",{"$f":"IF(C80<>\"\",IF(D80+$I$9-E80-F80>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C80,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C80,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I80,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I80,$C$3:$L$6,5,0)=Variables!$B$5,B80>VLOOKUP(I80,$C$3:$L$6,8,0)),IF(VLOOKUP(I80,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B80)-YEAR($B$12))*12+MONTH(B80)-MONTH($B$12)),((YEAR(B80)-YEAR(VLOOKUP(I80,$C$3:$L$6,8,0)))*12+MONTH(B80)-MONTH(VLOOKUP(I80,$C$3:$L$6,8,0))))*(VLOOKUP(I80,$C$3:$L$6,10,0)*VLOOKUP(I80,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C80<>\"\",IF(I80<>\"\",IF(ISERROR(VLOOKUP(I80,$C$3:$L$6,10,0)),\"\",VLOOKUP(I80,$C$3:$L$6,10,0)+J80+IF(OR(VLOOKUP(I80,$C$3:$L$6,5,0)=Variables!$B$5,B80>VLOOKUP(I80,$C$3:$L$6,8,0)),IF(VLOOKUP(I80,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B80)-YEAR($B$12))*12+MONTH(B80)-MONTH($B$12)),((YEAR(B80)-YEAR(VLOOKUP(I80,$C$3:$L$6,8,0)))*12+MONTH(B80)-MONTH(VLOOKUP(I80,$C$3:$L$6,8,0))))*VLOOKUP(I80,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I80<>Variables!$B$1,IF(H80<>0,C80,I80),\"\")","v":""},"","",{"$f":"IF(C81<>\"\",IF(OR(VLOOKUP(C81,$C$3:$L$6,5,0)=Variables!$B$5,B81>VLOOKUP(C81,$C$3:$L$6,8,0)),-D81*VLOOKUP(C81,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I81<>Variables!$B$1,IF(C81<>\"\",$I$9-E81-F81,\"\"),-D81)","v":""},"",{"$f":"IF(C81<>\"\",IF(D81+$I$9-E81-F81>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C81,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C81,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I81,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I81,$C$3:$L$6,5,0)=Variables!$B$5,B81>VLOOKUP(I81,$C$3:$L$6,8,0)),IF(VLOOKUP(I81,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B81)-YEAR($B$12))*12+MONTH(B81)-MONTH($B$12)),((YEAR(B81)-YEAR(VLOOKUP(I81,$C$3:$L$6,8,0)))*12+MONTH(B81)-MONTH(VLOOKUP(I81,$C$3:$L$6,8,0))))*(VLOOKUP(I81,$C$3:$L$6,10,0)*VLOOKUP(I81,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C81<>\"\",IF(I81<>\"\",IF(ISERROR(VLOOKUP(I81,$C$3:$L$6,10,0)),\"\",VLOOKUP(I81,$C$3:$L$6,10,0)+J81+IF(OR(VLOOKUP(I81,$C$3:$L$6,5,0)=Variables!$B$5,B81>VLOOKUP(I81,$C$3:$L$6,8,0)),IF(VLOOKUP(I81,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B81)-YEAR($B$12))*12+MONTH(B81)-MONTH($B$12)),((YEAR(B81)-YEAR(VLOOKUP(I81,$C$3:$L$6,8,0)))*12+MONTH(B81)-MONTH(VLOOKUP(I81,$C$3:$L$6,8,0))))*VLOOKUP(I81,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I81<>Variables!$B$1,IF(H81<>0,C81,I81),\"\")","v":""},"","",{"$f":"IF(C82<>\"\",IF(OR(VLOOKUP(C82,$C$3:$L$6,5,0)=Variables!$B$5,B82>VLOOKUP(C82,$C$3:$L$6,8,0)),-D82*VLOOKUP(C82,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I82<>Variables!$B$1,IF(C82<>\"\",$I$9-E82-F82,\"\"),-D82)","v":""},"",{"$f":"IF(C82<>\"\",IF(D82+$I$9-E82-F82>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C82,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C82,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I82,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I82,$C$3:$L$6,5,0)=Variables!$B$5,B82>VLOOKUP(I82,$C$3:$L$6,8,0)),IF(VLOOKUP(I82,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B82)-YEAR($B$12))*12+MONTH(B82)-MONTH($B$12)),((YEAR(B82)-YEAR(VLOOKUP(I82,$C$3:$L$6,8,0)))*12+MONTH(B82)-MONTH(VLOOKUP(I82,$C$3:$L$6,8,0))))*(VLOOKUP(I82,$C$3:$L$6,10,0)*VLOOKUP(I82,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C82<>\"\",IF(I82<>\"\",IF(ISERROR(VLOOKUP(I82,$C$3:$L$6,10,0)),\"\",VLOOKUP(I82,$C$3:$L$6,10,0)+J82+IF(OR(VLOOKUP(I82,$C$3:$L$6,5,0)=Variables!$B$5,B82>VLOOKUP(I82,$C$3:$L$6,8,0)),IF(VLOOKUP(I82,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B82)-YEAR($B$12))*12+MONTH(B82)-MONTH($B$12)),((YEAR(B82)-YEAR(VLOOKUP(I82,$C$3:$L$6,8,0)))*12+MONTH(B82)-MONTH(VLOOKUP(I82,$C$3:$L$6,8,0))))*VLOOKUP(I82,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I82<>Variables!$B$1,IF(H82<>0,C82,I82),\"\")","v":""},"","",{"$f":"IF(C83<>\"\",IF(OR(VLOOKUP(C83,$C$3:$L$6,5,0)=Variables!$B$5,B83>VLOOKUP(C83,$C$3:$L$6,8,0)),-D83*VLOOKUP(C83,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I83<>Variables!$B$1,IF(C83<>\"\",$I$9-E83-F83,\"\"),-D83)","v":""},"",{"$f":"IF(C83<>\"\",IF(D83+$I$9-E83-F83>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C83,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C83,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I83,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I83,$C$3:$L$6,5,0)=Variables!$B$5,B83>VLOOKUP(I83,$C$3:$L$6,8,0)),IF(VLOOKUP(I83,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B83)-YEAR($B$12))*12+MONTH(B83)-MONTH($B$12)),((YEAR(B83)-YEAR(VLOOKUP(I83,$C$3:$L$6,8,0)))*12+MONTH(B83)-MONTH(VLOOKUP(I83,$C$3:$L$6,8,0))))*(VLOOKUP(I83,$C$3:$L$6,10,0)*VLOOKUP(I83,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C83<>\"\",IF(I83<>\"\",IF(ISERROR(VLOOKUP(I83,$C$3:$L$6,10,0)),\"\",VLOOKUP(I83,$C$3:$L$6,10,0)+J83+IF(OR(VLOOKUP(I83,$C$3:$L$6,5,0)=Variables!$B$5,B83>VLOOKUP(I83,$C$3:$L$6,8,0)),IF(VLOOKUP(I83,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B83)-YEAR($B$12))*12+MONTH(B83)-MONTH($B$12)),((YEAR(B83)-YEAR(VLOOKUP(I83,$C$3:$L$6,8,0)))*12+MONTH(B83)-MONTH(VLOOKUP(I83,$C$3:$L$6,8,0))))*VLOOKUP(I83,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I83<>Variables!$B$1,IF(H83<>0,C83,I83),\"\")","v":""},"","",{"$f":"IF(C84<>\"\",IF(OR(VLOOKUP(C84,$C$3:$L$6,5,0)=Variables!$B$5,B84>VLOOKUP(C84,$C$3:$L$6,8,0)),-D84*VLOOKUP(C84,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I84<>Variables!$B$1,IF(C84<>\"\",$I$9-E84-F84,\"\"),-D84)","v":""},"",{"$f":"IF(C84<>\"\",IF(D84+$I$9-E84-F84>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C84,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C84,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I84,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I84,$C$3:$L$6,5,0)=Variables!$B$5,B84>VLOOKUP(I84,$C$3:$L$6,8,0)),IF(VLOOKUP(I84,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B84)-YEAR($B$12))*12+MONTH(B84)-MONTH($B$12)),((YEAR(B84)-YEAR(VLOOKUP(I84,$C$3:$L$6,8,0)))*12+MONTH(B84)-MONTH(VLOOKUP(I84,$C$3:$L$6,8,0))))*(VLOOKUP(I84,$C$3:$L$6,10,0)*VLOOKUP(I84,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C84<>\"\",IF(I84<>\"\",IF(ISERROR(VLOOKUP(I84,$C$3:$L$6,10,0)),\"\",VLOOKUP(I84,$C$3:$L$6,10,0)+J84+IF(OR(VLOOKUP(I84,$C$3:$L$6,5,0)=Variables!$B$5,B84>VLOOKUP(I84,$C$3:$L$6,8,0)),IF(VLOOKUP(I84,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B84)-YEAR($B$12))*12+MONTH(B84)-MONTH($B$12)),((YEAR(B84)-YEAR(VLOOKUP(I84,$C$3:$L$6,8,0)))*12+MONTH(B84)-MONTH(VLOOKUP(I84,$C$3:$L$6,8,0))))*VLOOKUP(I84,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I84<>Variables!$B$1,IF(H84<>0,C84,I84),\"\")","v":""},"","",{"$f":"IF(C85<>\"\",IF(OR(VLOOKUP(C85,$C$3:$L$6,5,0)=Variables!$B$5,B85>VLOOKUP(C85,$C$3:$L$6,8,0)),-D85*VLOOKUP(C85,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I85<>Variables!$B$1,IF(C85<>\"\",$I$9-E85-F85,\"\"),-D85)","v":""},"",{"$f":"IF(C85<>\"\",IF(D85+$I$9-E85-F85>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C85,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C85,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I85,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I85,$C$3:$L$6,5,0)=Variables!$B$5,B85>VLOOKUP(I85,$C$3:$L$6,8,0)),IF(VLOOKUP(I85,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B85)-YEAR($B$12))*12+MONTH(B85)-MONTH($B$12)),((YEAR(B85)-YEAR(VLOOKUP(I85,$C$3:$L$6,8,0)))*12+MONTH(B85)-MONTH(VLOOKUP(I85,$C$3:$L$6,8,0))))*(VLOOKUP(I85,$C$3:$L$6,10,0)*VLOOKUP(I85,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C85<>\"\",IF(I85<>\"\",IF(ISERROR(VLOOKUP(I85,$C$3:$L$6,10,0)),\"\",VLOOKUP(I85,$C$3:$L$6,10,0)+J85+IF(OR(VLOOKUP(I85,$C$3:$L$6,5,0)=Variables!$B$5,B85>VLOOKUP(I85,$C$3:$L$6,8,0)),IF(VLOOKUP(I85,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B85)-YEAR($B$12))*12+MONTH(B85)-MONTH($B$12)),((YEAR(B85)-YEAR(VLOOKUP(I85,$C$3:$L$6,8,0)))*12+MONTH(B85)-MONTH(VLOOKUP(I85,$C$3:$L$6,8,0))))*VLOOKUP(I85,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I85<>Variables!$B$1,IF(H85<>0,C85,I85),\"\")","v":""},"","",{"$f":"IF(C86<>\"\",IF(OR(VLOOKUP(C86,$C$3:$L$6,5,0)=Variables!$B$5,B86>VLOOKUP(C86,$C$3:$L$6,8,0)),-D86*VLOOKUP(C86,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I86<>Variables!$B$1,IF(C86<>\"\",$I$9-E86-F86,\"\"),-D86)","v":""},"",{"$f":"IF(C86<>\"\",IF(D86+$I$9-E86-F86>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C86,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C86,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I86,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I86,$C$3:$L$6,5,0)=Variables!$B$5,B86>VLOOKUP(I86,$C$3:$L$6,8,0)),IF(VLOOKUP(I86,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B86)-YEAR($B$12))*12+MONTH(B86)-MONTH($B$12)),((YEAR(B86)-YEAR(VLOOKUP(I86,$C$3:$L$6,8,0)))*12+MONTH(B86)-MONTH(VLOOKUP(I86,$C$3:$L$6,8,0))))*(VLOOKUP(I86,$C$3:$L$6,10,0)*VLOOKUP(I86,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C86<>\"\",IF(I86<>\"\",IF(ISERROR(VLOOKUP(I86,$C$3:$L$6,10,0)),\"\",VLOOKUP(I86,$C$3:$L$6,10,0)+J86+IF(OR(VLOOKUP(I86,$C$3:$L$6,5,0)=Variables!$B$5,B86>VLOOKUP(I86,$C$3:$L$6,8,0)),IF(VLOOKUP(I86,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B86)-YEAR($B$12))*12+MONTH(B86)-MONTH($B$12)),((YEAR(B86)-YEAR(VLOOKUP(I86,$C$3:$L$6,8,0)))*12+MONTH(B86)-MONTH(VLOOKUP(I86,$C$3:$L$6,8,0))))*VLOOKUP(I86,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I86<>Variables!$B$1,IF(H86<>0,C86,I86),\"\")","v":""},"","",{"$f":"IF(C87<>\"\",IF(OR(VLOOKUP(C87,$C$3:$L$6,5,0)=Variables!$B$5,B87>VLOOKUP(C87,$C$3:$L$6,8,0)),-D87*VLOOKUP(C87,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I87<>Variables!$B$1,IF(C87<>\"\",$I$9-E87-F87,\"\"),-D87)","v":""},"",{"$f":"IF(C87<>\"\",IF(D87+$I$9-E87-F87>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C87,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C87,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I87,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I87,$C$3:$L$6,5,0)=Variables!$B$5,B87>VLOOKUP(I87,$C$3:$L$6,8,0)),IF(VLOOKUP(I87,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B87)-YEAR($B$12))*12+MONTH(B87)-MONTH($B$12)),((YEAR(B87)-YEAR(VLOOKUP(I87,$C$3:$L$6,8,0)))*12+MONTH(B87)-MONTH(VLOOKUP(I87,$C$3:$L$6,8,0))))*(VLOOKUP(I87,$C$3:$L$6,10,0)*VLOOKUP(I87,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C87<>\"\",IF(I87<>\"\",IF(ISERROR(VLOOKUP(I87,$C$3:$L$6,10,0)),\"\",VLOOKUP(I87,$C$3:$L$6,10,0)+J87+IF(OR(VLOOKUP(I87,$C$3:$L$6,5,0)=Variables!$B$5,B87>VLOOKUP(I87,$C$3:$L$6,8,0)),IF(VLOOKUP(I87,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B87)-YEAR($B$12))*12+MONTH(B87)-MONTH($B$12)),((YEAR(B87)-YEAR(VLOOKUP(I87,$C$3:$L$6,8,0)))*12+MONTH(B87)-MONTH(VLOOKUP(I87,$C$3:$L$6,8,0))))*VLOOKUP(I87,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I87<>Variables!$B$1,IF(H87<>0,C87,I87),\"\")","v":""},"","",{"$f":"IF(C88<>\"\",IF(OR(VLOOKUP(C88,$C$3:$L$6,5,0)=Variables!$B$5,B88>VLOOKUP(C88,$C$3:$L$6,8,0)),-D88*VLOOKUP(C88,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I88<>Variables!$B$1,IF(C88<>\"\",$I$9-E88-F88,\"\"),-D88)","v":""},"",{"$f":"IF(C88<>\"\",IF(D88+$I$9-E88-F88>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C88,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C88,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I88,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I88,$C$3:$L$6,5,0)=Variables!$B$5,B88>VLOOKUP(I88,$C$3:$L$6,8,0)),IF(VLOOKUP(I88,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B88)-YEAR($B$12))*12+MONTH(B88)-MONTH($B$12)),((YEAR(B88)-YEAR(VLOOKUP(I88,$C$3:$L$6,8,0)))*12+MONTH(B88)-MONTH(VLOOKUP(I88,$C$3:$L$6,8,0))))*(VLOOKUP(I88,$C$3:$L$6,10,0)*VLOOKUP(I88,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C88<>\"\",IF(I88<>\"\",IF(ISERROR(VLOOKUP(I88,$C$3:$L$6,10,0)),\"\",VLOOKUP(I88,$C$3:$L$6,10,0)+J88+IF(OR(VLOOKUP(I88,$C$3:$L$6,5,0)=Variables!$B$5,B88>VLOOKUP(I88,$C$3:$L$6,8,0)),IF(VLOOKUP(I88,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B88)-YEAR($B$12))*12+MONTH(B88)-MONTH($B$12)),((YEAR(B88)-YEAR(VLOOKUP(I88,$C$3:$L$6,8,0)))*12+MONTH(B88)-MONTH(VLOOKUP(I88,$C$3:$L$6,8,0))))*VLOOKUP(I88,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I88<>Variables!$B$1,IF(H88<>0,C88,I88),\"\")","v":""},"","",{"$f":"IF(C89<>\"\",IF(OR(VLOOKUP(C89,$C$3:$L$6,5,0)=Variables!$B$5,B89>VLOOKUP(C89,$C$3:$L$6,8,0)),-D89*VLOOKUP(C89,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I89<>Variables!$B$1,IF(C89<>\"\",$I$9-E89-F89,\"\"),-D89)","v":""},"",{"$f":"IF(C89<>\"\",IF(D89+$I$9-E89-F89>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C89,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C89,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I89,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I89,$C$3:$L$6,5,0)=Variables!$B$5,B89>VLOOKUP(I89,$C$3:$L$6,8,0)),IF(VLOOKUP(I89,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B89)-YEAR($B$12))*12+MONTH(B89)-MONTH($B$12)),((YEAR(B89)-YEAR(VLOOKUP(I89,$C$3:$L$6,8,0)))*12+MONTH(B89)-MONTH(VLOOKUP(I89,$C$3:$L$6,8,0))))*(VLOOKUP(I89,$C$3:$L$6,10,0)*VLOOKUP(I89,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C89<>\"\",IF(I89<>\"\",IF(ISERROR(VLOOKUP(I89,$C$3:$L$6,10,0)),\"\",VLOOKUP(I89,$C$3:$L$6,10,0)+J89+IF(OR(VLOOKUP(I89,$C$3:$L$6,5,0)=Variables!$B$5,B89>VLOOKUP(I89,$C$3:$L$6,8,0)),IF(VLOOKUP(I89,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B89)-YEAR($B$12))*12+MONTH(B89)-MONTH($B$12)),((YEAR(B89)-YEAR(VLOOKUP(I89,$C$3:$L$6,8,0)))*12+MONTH(B89)-MONTH(VLOOKUP(I89,$C$3:$L$6,8,0))))*VLOOKUP(I89,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I89<>Variables!$B$1,IF(H89<>0,C89,I89),\"\")","v":""},"","",{"$f":"IF(C90<>\"\",IF(OR(VLOOKUP(C90,$C$3:$L$6,5,0)=Variables!$B$5,B90>VLOOKUP(C90,$C$3:$L$6,8,0)),-D90*VLOOKUP(C90,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I90<>Variables!$B$1,IF(C90<>\"\",$I$9-E90-F90,\"\"),-D90)","v":""},"",{"$f":"IF(C90<>\"\",IF(D90+$I$9-E90-F90>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C90,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C90,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I90,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I90,$C$3:$L$6,5,0)=Variables!$B$5,B90>VLOOKUP(I90,$C$3:$L$6,8,0)),IF(VLOOKUP(I90,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B90)-YEAR($B$12))*12+MONTH(B90)-MONTH($B$12)),((YEAR(B90)-YEAR(VLOOKUP(I90,$C$3:$L$6,8,0)))*12+MONTH(B90)-MONTH(VLOOKUP(I90,$C$3:$L$6,8,0))))*(VLOOKUP(I90,$C$3:$L$6,10,0)*VLOOKUP(I90,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C90<>\"\",IF(I90<>\"\",IF(ISERROR(VLOOKUP(I90,$C$3:$L$6,10,0)),\"\",VLOOKUP(I90,$C$3:$L$6,10,0)+J90+IF(OR(VLOOKUP(I90,$C$3:$L$6,5,0)=Variables!$B$5,B90>VLOOKUP(I90,$C$3:$L$6,8,0)),IF(VLOOKUP(I90,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B90)-YEAR($B$12))*12+MONTH(B90)-MONTH($B$12)),((YEAR(B90)-YEAR(VLOOKUP(I90,$C$3:$L$6,8,0)))*12+MONTH(B90)-MONTH(VLOOKUP(I90,$C$3:$L$6,8,0))))*VLOOKUP(I90,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I90<>Variables!$B$1,IF(H90<>0,C90,I90),\"\")","v":""},"","",{"$f":"IF(C91<>\"\",IF(OR(VLOOKUP(C91,$C$3:$L$6,5,0)=Variables!$B$5,B91>VLOOKUP(C91,$C$3:$L$6,8,0)),-D91*VLOOKUP(C91,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I91<>Variables!$B$1,IF(C91<>\"\",$I$9-E91-F91,\"\"),-D91)","v":""},"",{"$f":"IF(C91<>\"\",IF(D91+$I$9-E91-F91>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C91,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C91,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I91,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I91,$C$3:$L$6,5,0)=Variables!$B$5,B91>VLOOKUP(I91,$C$3:$L$6,8,0)),IF(VLOOKUP(I91,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B91)-YEAR($B$12))*12+MONTH(B91)-MONTH($B$12)),((YEAR(B91)-YEAR(VLOOKUP(I91,$C$3:$L$6,8,0)))*12+MONTH(B91)-MONTH(VLOOKUP(I91,$C$3:$L$6,8,0))))*(VLOOKUP(I91,$C$3:$L$6,10,0)*VLOOKUP(I91,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C91<>\"\",IF(I91<>\"\",IF(ISERROR(VLOOKUP(I91,$C$3:$L$6,10,0)),\"\",VLOOKUP(I91,$C$3:$L$6,10,0)+J91+IF(OR(VLOOKUP(I91,$C$3:$L$6,5,0)=Variables!$B$5,B91>VLOOKUP(I91,$C$3:$L$6,8,0)),IF(VLOOKUP(I91,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B91)-YEAR($B$12))*12+MONTH(B91)-MONTH($B$12)),((YEAR(B91)-YEAR(VLOOKUP(I91,$C$3:$L$6,8,0)))*12+MONTH(B91)-MONTH(VLOOKUP(I91,$C$3:$L$6,8,0))))*VLOOKUP(I91,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I91<>Variables!$B$1,IF(H91<>0,C91,I91),\"\")","v":""},{"$f":"IF(C92<>\"\",IF(H91<>0,H91,L91),\"\")","v":""},{"$f":"IF(C92<>\"\",MINPAYMENT(C92,ROW(B92),COLUMN(B92)),\"\")","v":""},{"$f":"IF(C92<>\"\",IF(OR(VLOOKUP(C92,$C$3:$L$6,5,0)=Variables!$B$5,B92>VLOOKUP(C92,$C$3:$L$6,8,0)),-D92*VLOOKUP(C92,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I92<>Variables!$B$1,IF(C92<>\"\",$I$9-E92-F92,\"\"),-D92)","v":""},"",{"$f":"IF(C92<>\"\",IF(D92+$I$9-E92-F92>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C92,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C92,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I92,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I92,$C$3:$L$6,5,0)=Variables!$B$5,B92>VLOOKUP(I92,$C$3:$L$6,8,0)),IF(VLOOKUP(I92,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B92)-YEAR($B$12))*12+MONTH(B92)-MONTH($B$12)),((YEAR(B92)-YEAR(VLOOKUP(I92,$C$3:$L$6,8,0)))*12+MONTH(B92)-MONTH(VLOOKUP(I92,$C$3:$L$6,8,0))))*(VLOOKUP(I92,$C$3:$L$6,10,0)*VLOOKUP(I92,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C92<>\"\",IF(I92<>\"\",IF(ISERROR(VLOOKUP(I92,$C$3:$L$6,10,0)),\"\",VLOOKUP(I92,$C$3:$L$6,10,0)+J92+IF(OR(VLOOKUP(I92,$C$3:$L$6,5,0)=Variables!$B$5,B92>VLOOKUP(I92,$C$3:$L$6,8,0)),IF(VLOOKUP(I92,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B92)-YEAR($B$12))*12+MONTH(B92)-MONTH($B$12)),((YEAR(B92)-YEAR(VLOOKUP(I92,$C$3:$L$6,8,0)))*12+MONTH(B92)-MONTH(VLOOKUP(I92,$C$3:$L$6,8,0))))*VLOOKUP(I92,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C92<>\"\",IF(ISERROR(IF(D92+G92>=0,K92+D92+G92,\"\")),\"\",IF(D92+G92>=0,K92+D92+G92,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C93<>\"\",DATE(YEAR(B92),MONTH(B92)+1,DAY(B92)),\"\")","v":""},{"$f":"IF(I92<>Variables!$B$1,IF(H92<>0,C92,I92),\"\")","v":""},"","",{"$f":"IF(C93<>\"\",IF(OR(VLOOKUP(C93,$C$3:$L$6,5,0)=Variables!$B$5,B93>VLOOKUP(C93,$C$3:$L$6,8,0)),-D93*VLOOKUP(C93,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I93<>Variables!$B$1,IF(C93<>\"\",$I$9-E93-F93,\"\"),-D93)","v":""},{"$f":"IF(C93<>\"\",IF(D93+G93<0,D93+G93,0),\"\")","v":""},{"$f":"IF(C93<>\"\",IF(D93+$I$9-E93-F93>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C93,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C93,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I93,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I93,$C$3:$L$6,5,0)=Variables!$B$5,B93>VLOOKUP(I93,$C$3:$L$6,8,0)),IF(VLOOKUP(I93,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B93)-YEAR($B$12))*12+MONTH(B93)-MONTH($B$12)),((YEAR(B93)-YEAR(VLOOKUP(I93,$C$3:$L$6,8,0)))*12+MONTH(B93)-MONTH(VLOOKUP(I93,$C$3:$L$6,8,0))))*(VLOOKUP(I93,$C$3:$L$6,10,0)*VLOOKUP(I93,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C93<>\"\",IF(I93<>\"\",IF(ISERROR(VLOOKUP(I93,$C$3:$L$6,10,0)),\"\",VLOOKUP(I93,$C$3:$L$6,10,0)+J93+IF(OR(VLOOKUP(I93,$C$3:$L$6,5,0)=Variables!$B$5,B93>VLOOKUP(I93,$C$3:$L$6,8,0)),IF(VLOOKUP(I93,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B93)-YEAR($B$12))*12+MONTH(B93)-MONTH($B$12)),((YEAR(B93)-YEAR(VLOOKUP(I93,$C$3:$L$6,8,0)))*12+MONTH(B93)-MONTH(VLOOKUP(I93,$C$3:$L$6,8,0))))*VLOOKUP(I93,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I93<>Variables!$B$1,IF(H93<>0,C93,I93),\"\")","v":""},"","",{"$f":"IF(C94<>\"\",IF(OR(VLOOKUP(C94,$C$3:$L$6,5,0)=Variables!$B$5,B94>VLOOKUP(C94,$C$3:$L$6,8,0)),-D94*VLOOKUP(C94,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I94<>Variables!$B$1,IF(C94<>\"\",$I$9-E94-F94,\"\"),-D94)","v":""},"",{"$f":"IF(C94<>\"\",IF(D94+$I$9-E94-F94>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C94,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C94,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I94,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I94,$C$3:$L$6,5,0)=Variables!$B$5,B94>VLOOKUP(I94,$C$3:$L$6,8,0)),IF(VLOOKUP(I94,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B94)-YEAR($B$12))*12+MONTH(B94)-MONTH($B$12)),((YEAR(B94)-YEAR(VLOOKUP(I94,$C$3:$L$6,8,0)))*12+MONTH(B94)-MONTH(VLOOKUP(I94,$C$3:$L$6,8,0))))*(VLOOKUP(I94,$C$3:$L$6,10,0)*VLOOKUP(I94,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C94<>\"\",IF(I94<>\"\",IF(ISERROR(VLOOKUP(I94,$C$3:$L$6,10,0)),\"\",VLOOKUP(I94,$C$3:$L$6,10,0)+J94+IF(OR(VLOOKUP(I94,$C$3:$L$6,5,0)=Variables!$B$5,B94>VLOOKUP(I94,$C$3:$L$6,8,0)),IF(VLOOKUP(I94,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B94)-YEAR($B$12))*12+MONTH(B94)-MONTH($B$12)),((YEAR(B94)-YEAR(VLOOKUP(I94,$C$3:$L$6,8,0)))*12+MONTH(B94)-MONTH(VLOOKUP(I94,$C$3:$L$6,8,0))))*VLOOKUP(I94,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I94<>Variables!$B$1,IF(H94<>0,C94,I94),\"\")","v":""},"","",{"$f":"IF(C95<>\"\",IF(OR(VLOOKUP(C95,$C$3:$L$6,5,0)=Variables!$B$5,B95>VLOOKUP(C95,$C$3:$L$6,8,0)),-D95*VLOOKUP(C95,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I95<>Variables!$B$1,IF(C95<>\"\",$I$9-E95-F95,\"\"),-D95)","v":""},"",{"$f":"IF(C95<>\"\",IF(D95+$I$9-E95-F95>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C95,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C95,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I95,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I95,$C$3:$L$6,5,0)=Variables!$B$5,B95>VLOOKUP(I95,$C$3:$L$6,8,0)),IF(VLOOKUP(I95,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B95)-YEAR($B$12))*12+MONTH(B95)-MONTH($B$12)),((YEAR(B95)-YEAR(VLOOKUP(I95,$C$3:$L$6,8,0)))*12+MONTH(B95)-MONTH(VLOOKUP(I95,$C$3:$L$6,8,0))))*(VLOOKUP(I95,$C$3:$L$6,10,0)*VLOOKUP(I95,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C95<>\"\",IF(I95<>\"\",IF(ISERROR(VLOOKUP(I95,$C$3:$L$6,10,0)),\"\",VLOOKUP(I95,$C$3:$L$6,10,0)+J95+IF(OR(VLOOKUP(I95,$C$3:$L$6,5,0)=Variables!$B$5,B95>VLOOKUP(I95,$C$3:$L$6,8,0)),IF(VLOOKUP(I95,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B95)-YEAR($B$12))*12+MONTH(B95)-MONTH($B$12)),((YEAR(B95)-YEAR(VLOOKUP(I95,$C$3:$L$6,8,0)))*12+MONTH(B95)-MONTH(VLOOKUP(I95,$C$3:$L$6,8,0))))*VLOOKUP(I95,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I95<>Variables!$B$1,IF(H95<>0,C95,I95),\"\")","v":""},"","",{"$f":"IF(C96<>\"\",IF(OR(VLOOKUP(C96,$C$3:$L$6,5,0)=Variables!$B$5,B96>VLOOKUP(C96,$C$3:$L$6,8,0)),-D96*VLOOKUP(C96,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I96<>Variables!$B$1,IF(C96<>\"\",$I$9-E96-F96,\"\"),-D96)","v":""},"",{"$f":"IF(C96<>\"\",IF(D96+$I$9-E96-F96>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C96,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C96,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I96,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I96,$C$3:$L$6,5,0)=Variables!$B$5,B96>VLOOKUP(I96,$C$3:$L$6,8,0)),IF(VLOOKUP(I96,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B96)-YEAR($B$12))*12+MONTH(B96)-MONTH($B$12)),((YEAR(B96)-YEAR(VLOOKUP(I96,$C$3:$L$6,8,0)))*12+MONTH(B96)-MONTH(VLOOKUP(I96,$C$3:$L$6,8,0))))*(VLOOKUP(I96,$C$3:$L$6,10,0)*VLOOKUP(I96,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C96<>\"\",IF(I96<>\"\",IF(ISERROR(VLOOKUP(I96,$C$3:$L$6,10,0)),\"\",VLOOKUP(I96,$C$3:$L$6,10,0)+J96+IF(OR(VLOOKUP(I96,$C$3:$L$6,5,0)=Variables!$B$5,B96>VLOOKUP(I96,$C$3:$L$6,8,0)),IF(VLOOKUP(I96,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B96)-YEAR($B$12))*12+MONTH(B96)-MONTH($B$12)),((YEAR(B96)-YEAR(VLOOKUP(I96,$C$3:$L$6,8,0)))*12+MONTH(B96)-MONTH(VLOOKUP(I96,$C$3:$L$6,8,0))))*VLOOKUP(I96,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I96<>Variables!$B$1,IF(H96<>0,C96,I96),\"\")","v":""},"","",{"$f":"IF(C97<>\"\",IF(OR(VLOOKUP(C97,$C$3:$L$6,5,0)=Variables!$B$5,B97>VLOOKUP(C97,$C$3:$L$6,8,0)),-D97*VLOOKUP(C97,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I97<>Variables!$B$1,IF(C97<>\"\",$I$9-E97-F97,\"\"),-D97)","v":""},"",{"$f":"IF(C97<>\"\",IF(D97+$I$9-E97-F97>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C97,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C97,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I97,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I97,$C$3:$L$6,5,0)=Variables!$B$5,B97>VLOOKUP(I97,$C$3:$L$6,8,0)),IF(VLOOKUP(I97,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B97)-YEAR($B$12))*12+MONTH(B97)-MONTH($B$12)),((YEAR(B97)-YEAR(VLOOKUP(I97,$C$3:$L$6,8,0)))*12+MONTH(B97)-MONTH(VLOOKUP(I97,$C$3:$L$6,8,0))))*(VLOOKUP(I97,$C$3:$L$6,10,0)*VLOOKUP(I97,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C97<>\"\",IF(I97<>\"\",IF(ISERROR(VLOOKUP(I97,$C$3:$L$6,10,0)),\"\",VLOOKUP(I97,$C$3:$L$6,10,0)+J97+IF(OR(VLOOKUP(I97,$C$3:$L$6,5,0)=Variables!$B$5,B97>VLOOKUP(I97,$C$3:$L$6,8,0)),IF(VLOOKUP(I97,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B97)-YEAR($B$12))*12+MONTH(B97)-MONTH($B$12)),((YEAR(B97)-YEAR(VLOOKUP(I97,$C$3:$L$6,8,0)))*12+MONTH(B97)-MONTH(VLOOKUP(I97,$C$3:$L$6,8,0))))*VLOOKUP(I97,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I97<>Variables!$B$1,IF(H97<>0,C97,I97),\"\")","v":""},"","",{"$f":"IF(C98<>\"\",IF(OR(VLOOKUP(C98,$C$3:$L$6,5,0)=Variables!$B$5,B98>VLOOKUP(C98,$C$3:$L$6,8,0)),-D98*VLOOKUP(C98,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I98<>Variables!$B$1,IF(C98<>\"\",$I$9-E98-F98,\"\"),-D98)","v":""},"",{"$f":"IF(C98<>\"\",IF(D98+$I$9-E98-F98>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C98,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C98,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I98,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I98,$C$3:$L$6,5,0)=Variables!$B$5,B98>VLOOKUP(I98,$C$3:$L$6,8,0)),IF(VLOOKUP(I98,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B98)-YEAR($B$12))*12+MONTH(B98)-MONTH($B$12)),((YEAR(B98)-YEAR(VLOOKUP(I98,$C$3:$L$6,8,0)))*12+MONTH(B98)-MONTH(VLOOKUP(I98,$C$3:$L$6,8,0))))*(VLOOKUP(I98,$C$3:$L$6,10,0)*VLOOKUP(I98,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C98<>\"\",IF(I98<>\"\",IF(ISERROR(VLOOKUP(I98,$C$3:$L$6,10,0)),\"\",VLOOKUP(I98,$C$3:$L$6,10,0)+J98+IF(OR(VLOOKUP(I98,$C$3:$L$6,5,0)=Variables!$B$5,B98>VLOOKUP(I98,$C$3:$L$6,8,0)),IF(VLOOKUP(I98,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B98)-YEAR($B$12))*12+MONTH(B98)-MONTH($B$12)),((YEAR(B98)-YEAR(VLOOKUP(I98,$C$3:$L$6,8,0)))*12+MONTH(B98)-MONTH(VLOOKUP(I98,$C$3:$L$6,8,0))))*VLOOKUP(I98,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I98<>Variables!$B$1,IF(H98<>0,C98,I98),\"\")","v":""},"","",{"$f":"IF(C99<>\"\",IF(OR(VLOOKUP(C99,$C$3:$L$6,5,0)=Variables!$B$5,B99>VLOOKUP(C99,$C$3:$L$6,8,0)),-D99*VLOOKUP(C99,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I99<>Variables!$B$1,IF(C99<>\"\",$I$9-E99-F99,\"\"),-D99)","v":""},"",{"$f":"IF(C99<>\"\",IF(D99+$I$9-E99-F99>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C99,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C99,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I99,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I99,$C$3:$L$6,5,0)=Variables!$B$5,B99>VLOOKUP(I99,$C$3:$L$6,8,0)),IF(VLOOKUP(I99,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B99)-YEAR($B$12))*12+MONTH(B99)-MONTH($B$12)),((YEAR(B99)-YEAR(VLOOKUP(I99,$C$3:$L$6,8,0)))*12+MONTH(B99)-MONTH(VLOOKUP(I99,$C$3:$L$6,8,0))))*(VLOOKUP(I99,$C$3:$L$6,10,0)*VLOOKUP(I99,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C99<>\"\",IF(I99<>\"\",IF(ISERROR(VLOOKUP(I99,$C$3:$L$6,10,0)),\"\",VLOOKUP(I99,$C$3:$L$6,10,0)+J99+IF(OR(VLOOKUP(I99,$C$3:$L$6,5,0)=Variables!$B$5,B99>VLOOKUP(I99,$C$3:$L$6,8,0)),IF(VLOOKUP(I99,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B99)-YEAR($B$12))*12+MONTH(B99)-MONTH($B$12)),((YEAR(B99)-YEAR(VLOOKUP(I99,$C$3:$L$6,8,0)))*12+MONTH(B99)-MONTH(VLOOKUP(I99,$C$3:$L$6,8,0))))*VLOOKUP(I99,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I99<>Variables!$B$1,IF(H99<>0,C99,I99),\"\")","v":""},"","",{"$f":"IF(C100<>\"\",IF(OR(VLOOKUP(C100,$C$3:$L$6,5,0)=Variables!$B$5,B100>VLOOKUP(C100,$C$3:$L$6,8,0)),-D100*VLOOKUP(C100,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I100<>Variables!$B$1,IF(C100<>\"\",$I$9-E100-F100,\"\"),-D100)","v":""},"",{"$f":"IF(C100<>\"\",IF(D100+$I$9-E100-F100>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C100,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C100,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I100,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I100,$C$3:$L$6,5,0)=Variables!$B$5,B100>VLOOKUP(I100,$C$3:$L$6,8,0)),IF(VLOOKUP(I100,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B100)-YEAR($B$12))*12+MONTH(B100)-MONTH($B$12)),((YEAR(B100)-YEAR(VLOOKUP(I100,$C$3:$L$6,8,0)))*12+MONTH(B100)-MONTH(VLOOKUP(I100,$C$3:$L$6,8,0))))*(VLOOKUP(I100,$C$3:$L$6,10,0)*VLOOKUP(I100,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C100<>\"\",IF(I100<>\"\",IF(ISERROR(VLOOKUP(I100,$C$3:$L$6,10,0)),\"\",VLOOKUP(I100,$C$3:$L$6,10,0)+J100+IF(OR(VLOOKUP(I100,$C$3:$L$6,5,0)=Variables!$B$5,B100>VLOOKUP(I100,$C$3:$L$6,8,0)),IF(VLOOKUP(I100,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B100)-YEAR($B$12))*12+MONTH(B100)-MONTH($B$12)),((YEAR(B100)-YEAR(VLOOKUP(I100,$C$3:$L$6,8,0)))*12+MONTH(B100)-MONTH(VLOOKUP(I100,$C$3:$L$6,8,0))))*VLOOKUP(I100,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I100<>Variables!$B$1,IF(H100<>0,C100,I100),\"\")","v":""},"","",{"$f":"IF(C101<>\"\",IF(OR(VLOOKUP(C101,$C$3:$L$6,5,0)=Variables!$B$5,B101>VLOOKUP(C101,$C$3:$L$6,8,0)),-D101*VLOOKUP(C101,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I101<>Variables!$B$1,IF(C101<>\"\",$I$9-E101-F101,\"\"),-D101)","v":""},"",{"$f":"IF(C101<>\"\",IF(D101+$I$9-E101-F101>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C101,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C101,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I101,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I101,$C$3:$L$6,5,0)=Variables!$B$5,B101>VLOOKUP(I101,$C$3:$L$6,8,0)),IF(VLOOKUP(I101,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B101)-YEAR($B$12))*12+MONTH(B101)-MONTH($B$12)),((YEAR(B101)-YEAR(VLOOKUP(I101,$C$3:$L$6,8,0)))*12+MONTH(B101)-MONTH(VLOOKUP(I101,$C$3:$L$6,8,0))))*(VLOOKUP(I101,$C$3:$L$6,10,0)*VLOOKUP(I101,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C101<>\"\",IF(I101<>\"\",IF(ISERROR(VLOOKUP(I101,$C$3:$L$6,10,0)),\"\",VLOOKUP(I101,$C$3:$L$6,10,0)+J101+IF(OR(VLOOKUP(I101,$C$3:$L$6,5,0)=Variables!$B$5,B101>VLOOKUP(I101,$C$3:$L$6,8,0)),IF(VLOOKUP(I101,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B101)-YEAR($B$12))*12+MONTH(B101)-MONTH($B$12)),((YEAR(B101)-YEAR(VLOOKUP(I101,$C$3:$L$6,8,0)))*12+MONTH(B101)-MONTH(VLOOKUP(I101,$C$3:$L$6,8,0))))*VLOOKUP(I101,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I101<>Variables!$B$1,IF(H101<>0,C101,I101),\"\")","v":""},"","",{"$f":"IF(C102<>\"\",IF(OR(VLOOKUP(C102,$C$3:$L$6,5,0)=Variables!$B$5,B102>VLOOKUP(C102,$C$3:$L$6,8,0)),-D102*VLOOKUP(C102,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I102<>Variables!$B$1,IF(C102<>\"\",$I$9-E102-F102,\"\"),-D102)","v":""},"",{"$f":"IF(C102<>\"\",IF(D102+$I$9-E102-F102>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C102,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C102,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I102,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I102,$C$3:$L$6,5,0)=Variables!$B$5,B102>VLOOKUP(I102,$C$3:$L$6,8,0)),IF(VLOOKUP(I102,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B102)-YEAR($B$12))*12+MONTH(B102)-MONTH($B$12)),((YEAR(B102)-YEAR(VLOOKUP(I102,$C$3:$L$6,8,0)))*12+MONTH(B102)-MONTH(VLOOKUP(I102,$C$3:$L$6,8,0))))*(VLOOKUP(I102,$C$3:$L$6,10,0)*VLOOKUP(I102,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C102<>\"\",IF(I102<>\"\",IF(ISERROR(VLOOKUP(I102,$C$3:$L$6,10,0)),\"\",VLOOKUP(I102,$C$3:$L$6,10,0)+J102+IF(OR(VLOOKUP(I102,$C$3:$L$6,5,0)=Variables!$B$5,B102>VLOOKUP(I102,$C$3:$L$6,8,0)),IF(VLOOKUP(I102,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B102)-YEAR($B$12))*12+MONTH(B102)-MONTH($B$12)),((YEAR(B102)-YEAR(VLOOKUP(I102,$C$3:$L$6,8,0)))*12+MONTH(B102)-MONTH(VLOOKUP(I102,$C$3:$L$6,8,0))))*VLOOKUP(I102,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I102<>Variables!$B$1,IF(H102<>0,C102,I102),\"\")","v":""},"","",{"$f":"IF(C103<>\"\",IF(OR(VLOOKUP(C103,$C$3:$L$6,5,0)=Variables!$B$5,B103>VLOOKUP(C103,$C$3:$L$6,8,0)),-D103*VLOOKUP(C103,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I103<>Variables!$B$1,IF(C103<>\"\",$I$9-E103-F103,\"\"),-D103)","v":""},"",{"$f":"IF(C103<>\"\",IF(D103+$I$9-E103-F103>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C103,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C103,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I103,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I103,$C$3:$L$6,5,0)=Variables!$B$5,B103>VLOOKUP(I103,$C$3:$L$6,8,0)),IF(VLOOKUP(I103,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B103)-YEAR($B$12))*12+MONTH(B103)-MONTH($B$12)),((YEAR(B103)-YEAR(VLOOKUP(I103,$C$3:$L$6,8,0)))*12+MONTH(B103)-MONTH(VLOOKUP(I103,$C$3:$L$6,8,0))))*(VLOOKUP(I103,$C$3:$L$6,10,0)*VLOOKUP(I103,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C103<>\"\",IF(I103<>\"\",IF(ISERROR(VLOOKUP(I103,$C$3:$L$6,10,0)),\"\",VLOOKUP(I103,$C$3:$L$6,10,0)+J103+IF(OR(VLOOKUP(I103,$C$3:$L$6,5,0)=Variables!$B$5,B103>VLOOKUP(I103,$C$3:$L$6,8,0)),IF(VLOOKUP(I103,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B103)-YEAR($B$12))*12+MONTH(B103)-MONTH($B$12)),((YEAR(B103)-YEAR(VLOOKUP(I103,$C$3:$L$6,8,0)))*12+MONTH(B103)-MONTH(VLOOKUP(I103,$C$3:$L$6,8,0))))*VLOOKUP(I103,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I103<>Variables!$B$1,IF(H103<>0,C103,I103),\"\")","v":""},"","",{"$f":"IF(C104<>\"\",IF(OR(VLOOKUP(C104,$C$3:$L$6,5,0)=Variables!$B$5,B104>VLOOKUP(C104,$C$3:$L$6,8,0)),-D104*VLOOKUP(C104,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I104<>Variables!$B$1,IF(C104<>\"\",$I$9-E104-F104,\"\"),-D104)","v":""},"",{"$f":"IF(C104<>\"\",IF(D104+$I$9-E104-F104>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C104,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C104,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I104,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I104,$C$3:$L$6,5,0)=Variables!$B$5,B104>VLOOKUP(I104,$C$3:$L$6,8,0)),IF(VLOOKUP(I104,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B104)-YEAR($B$12))*12+MONTH(B104)-MONTH($B$12)),((YEAR(B104)-YEAR(VLOOKUP(I104,$C$3:$L$6,8,0)))*12+MONTH(B104)-MONTH(VLOOKUP(I104,$C$3:$L$6,8,0))))*(VLOOKUP(I104,$C$3:$L$6,10,0)*VLOOKUP(I104,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C104<>\"\",IF(I104<>\"\",IF(ISERROR(VLOOKUP(I104,$C$3:$L$6,10,0)),\"\",VLOOKUP(I104,$C$3:$L$6,10,0)+J104+IF(OR(VLOOKUP(I104,$C$3:$L$6,5,0)=Variables!$B$5,B104>VLOOKUP(I104,$C$3:$L$6,8,0)),IF(VLOOKUP(I104,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B104)-YEAR($B$12))*12+MONTH(B104)-MONTH($B$12)),((YEAR(B104)-YEAR(VLOOKUP(I104,$C$3:$L$6,8,0)))*12+MONTH(B104)-MONTH(VLOOKUP(I104,$C$3:$L$6,8,0))))*VLOOKUP(I104,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I104<>Variables!$B$1,IF(H104<>0,C104,I104),\"\")","v":""},"","",{"$f":"IF(C105<>\"\",IF(OR(VLOOKUP(C105,$C$3:$L$6,5,0)=Variables!$B$5,B105>VLOOKUP(C105,$C$3:$L$6,8,0)),-D105*VLOOKUP(C105,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I105<>Variables!$B$1,IF(C105<>\"\",$I$9-E105-F105,\"\"),-D105)","v":""},"",{"$f":"IF(C105<>\"\",IF(D105+$I$9-E105-F105>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C105,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C105,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I105,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I105,$C$3:$L$6,5,0)=Variables!$B$5,B105>VLOOKUP(I105,$C$3:$L$6,8,0)),IF(VLOOKUP(I105,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B105)-YEAR($B$12))*12+MONTH(B105)-MONTH($B$12)),((YEAR(B105)-YEAR(VLOOKUP(I105,$C$3:$L$6,8,0)))*12+MONTH(B105)-MONTH(VLOOKUP(I105,$C$3:$L$6,8,0))))*(VLOOKUP(I105,$C$3:$L$6,10,0)*VLOOKUP(I105,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C105<>\"\",IF(I105<>\"\",IF(ISERROR(VLOOKUP(I105,$C$3:$L$6,10,0)),\"\",VLOOKUP(I105,$C$3:$L$6,10,0)+J105+IF(OR(VLOOKUP(I105,$C$3:$L$6,5,0)=Variables!$B$5,B105>VLOOKUP(I105,$C$3:$L$6,8,0)),IF(VLOOKUP(I105,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B105)-YEAR($B$12))*12+MONTH(B105)-MONTH($B$12)),((YEAR(B105)-YEAR(VLOOKUP(I105,$C$3:$L$6,8,0)))*12+MONTH(B105)-MONTH(VLOOKUP(I105,$C$3:$L$6,8,0))))*VLOOKUP(I105,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I105<>Variables!$B$1,IF(H105<>0,C105,I105),\"\")","v":""},"","",{"$f":"IF(C106<>\"\",IF(OR(VLOOKUP(C106,$C$3:$L$6,5,0)=Variables!$B$5,B106>VLOOKUP(C106,$C$3:$L$6,8,0)),-D106*VLOOKUP(C106,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I106<>Variables!$B$1,IF(C106<>\"\",$I$9-E106-F106,\"\"),-D106)","v":""},"",{"$f":"IF(C106<>\"\",IF(D106+$I$9-E106-F106>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C106,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C106,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I106,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I106,$C$3:$L$6,5,0)=Variables!$B$5,B106>VLOOKUP(I106,$C$3:$L$6,8,0)),IF(VLOOKUP(I106,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B106)-YEAR($B$12))*12+MONTH(B106)-MONTH($B$12)),((YEAR(B106)-YEAR(VLOOKUP(I106,$C$3:$L$6,8,0)))*12+MONTH(B106)-MONTH(VLOOKUP(I106,$C$3:$L$6,8,0))))*(VLOOKUP(I106,$C$3:$L$6,10,0)*VLOOKUP(I106,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C106<>\"\",IF(I106<>\"\",IF(ISERROR(VLOOKUP(I106,$C$3:$L$6,10,0)),\"\",VLOOKUP(I106,$C$3:$L$6,10,0)+J106+IF(OR(VLOOKUP(I106,$C$3:$L$6,5,0)=Variables!$B$5,B106>VLOOKUP(I106,$C$3:$L$6,8,0)),IF(VLOOKUP(I106,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B106)-YEAR($B$12))*12+MONTH(B106)-MONTH($B$12)),((YEAR(B106)-YEAR(VLOOKUP(I106,$C$3:$L$6,8,0)))*12+MONTH(B106)-MONTH(VLOOKUP(I106,$C$3:$L$6,8,0))))*VLOOKUP(I106,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I106<>Variables!$B$1,IF(H106<>0,C106,I106),\"\")","v":""},"","",{"$f":"IF(C107<>\"\",IF(OR(VLOOKUP(C107,$C$3:$L$6,5,0)=Variables!$B$5,B107>VLOOKUP(C107,$C$3:$L$6,8,0)),-D107*VLOOKUP(C107,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I107<>Variables!$B$1,IF(C107<>\"\",$I$9-E107-F107,\"\"),-D107)","v":""},"",{"$f":"IF(C107<>\"\",IF(D107+$I$9-E107-F107>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C107,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C107,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I107,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I107,$C$3:$L$6,5,0)=Variables!$B$5,B107>VLOOKUP(I107,$C$3:$L$6,8,0)),IF(VLOOKUP(I107,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B107)-YEAR($B$12))*12+MONTH(B107)-MONTH($B$12)),((YEAR(B107)-YEAR(VLOOKUP(I107,$C$3:$L$6,8,0)))*12+MONTH(B107)-MONTH(VLOOKUP(I107,$C$3:$L$6,8,0))))*(VLOOKUP(I107,$C$3:$L$6,10,0)*VLOOKUP(I107,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C107<>\"\",IF(I107<>\"\",IF(ISERROR(VLOOKUP(I107,$C$3:$L$6,10,0)),\"\",VLOOKUP(I107,$C$3:$L$6,10,0)+J107+IF(OR(VLOOKUP(I107,$C$3:$L$6,5,0)=Variables!$B$5,B107>VLOOKUP(I107,$C$3:$L$6,8,0)),IF(VLOOKUP(I107,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B107)-YEAR($B$12))*12+MONTH(B107)-MONTH($B$12)),((YEAR(B107)-YEAR(VLOOKUP(I107,$C$3:$L$6,8,0)))*12+MONTH(B107)-MONTH(VLOOKUP(I107,$C$3:$L$6,8,0))))*VLOOKUP(I107,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I107<>Variables!$B$1,IF(H107<>0,C107,I107),\"\")","v":""},"","",{"$f":"IF(C108<>\"\",IF(OR(VLOOKUP(C108,$C$3:$L$6,5,0)=Variables!$B$5,B108>VLOOKUP(C108,$C$3:$L$6,8,0)),-D108*VLOOKUP(C108,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I108<>Variables!$B$1,IF(C108<>\"\",$I$9-E108-F108,\"\"),-D108)","v":""},"",{"$f":"IF(C108<>\"\",IF(D108+$I$9-E108-F108>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C108,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C108,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I108,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I108,$C$3:$L$6,5,0)=Variables!$B$5,B108>VLOOKUP(I108,$C$3:$L$6,8,0)),IF(VLOOKUP(I108,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B108)-YEAR($B$12))*12+MONTH(B108)-MONTH($B$12)),((YEAR(B108)-YEAR(VLOOKUP(I108,$C$3:$L$6,8,0)))*12+MONTH(B108)-MONTH(VLOOKUP(I108,$C$3:$L$6,8,0))))*(VLOOKUP(I108,$C$3:$L$6,10,0)*VLOOKUP(I108,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C108<>\"\",IF(I108<>\"\",IF(ISERROR(VLOOKUP(I108,$C$3:$L$6,10,0)),\"\",VLOOKUP(I108,$C$3:$L$6,10,0)+J108+IF(OR(VLOOKUP(I108,$C$3:$L$6,5,0)=Variables!$B$5,B108>VLOOKUP(I108,$C$3:$L$6,8,0)),IF(VLOOKUP(I108,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B108)-YEAR($B$12))*12+MONTH(B108)-MONTH($B$12)),((YEAR(B108)-YEAR(VLOOKUP(I108,$C$3:$L$6,8,0)))*12+MONTH(B108)-MONTH(VLOOKUP(I108,$C$3:$L$6,8,0))))*VLOOKUP(I108,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I108<>Variables!$B$1,IF(H108<>0,C108,I108),\"\")","v":""},"","",{"$f":"IF(C109<>\"\",IF(OR(VLOOKUP(C109,$C$3:$L$6,5,0)=Variables!$B$5,B109>VLOOKUP(C109,$C$3:$L$6,8,0)),-D109*VLOOKUP(C109,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I109<>Variables!$B$1,IF(C109<>\"\",$I$9-E109-F109,\"\"),-D109)","v":""},"",{"$f":"IF(C109<>\"\",IF(D109+$I$9-E109-F109>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C109,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C109,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I109,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I109,$C$3:$L$6,5,0)=Variables!$B$5,B109>VLOOKUP(I109,$C$3:$L$6,8,0)),IF(VLOOKUP(I109,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B109)-YEAR($B$12))*12+MONTH(B109)-MONTH($B$12)),((YEAR(B109)-YEAR(VLOOKUP(I109,$C$3:$L$6,8,0)))*12+MONTH(B109)-MONTH(VLOOKUP(I109,$C$3:$L$6,8,0))))*(VLOOKUP(I109,$C$3:$L$6,10,0)*VLOOKUP(I109,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C109<>\"\",IF(I109<>\"\",IF(ISERROR(VLOOKUP(I109,$C$3:$L$6,10,0)),\"\",VLOOKUP(I109,$C$3:$L$6,10,0)+J109+IF(OR(VLOOKUP(I109,$C$3:$L$6,5,0)=Variables!$B$5,B109>VLOOKUP(I109,$C$3:$L$6,8,0)),IF(VLOOKUP(I109,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B109)-YEAR($B$12))*12+MONTH(B109)-MONTH($B$12)),((YEAR(B109)-YEAR(VLOOKUP(I109,$C$3:$L$6,8,0)))*12+MONTH(B109)-MONTH(VLOOKUP(I109,$C$3:$L$6,8,0))))*VLOOKUP(I109,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I109<>Variables!$B$1,IF(H109<>0,C109,I109),\"\")","v":""},"","",{"$f":"IF(C110<>\"\",IF(OR(VLOOKUP(C110,$C$3:$L$6,5,0)=Variables!$B$5,B110>VLOOKUP(C110,$C$3:$L$6,8,0)),-D110*VLOOKUP(C110,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I110<>Variables!$B$1,IF(C110<>\"\",$I$9-E110-F110,\"\"),-D110)","v":""},"",{"$f":"IF(C110<>\"\",IF(D110+$I$9-E110-F110>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C110,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C110,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I110,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I110,$C$3:$L$6,5,0)=Variables!$B$5,B110>VLOOKUP(I110,$C$3:$L$6,8,0)),IF(VLOOKUP(I110,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B110)-YEAR($B$12))*12+MONTH(B110)-MONTH($B$12)),((YEAR(B110)-YEAR(VLOOKUP(I110,$C$3:$L$6,8,0)))*12+MONTH(B110)-MONTH(VLOOKUP(I110,$C$3:$L$6,8,0))))*(VLOOKUP(I110,$C$3:$L$6,10,0)*VLOOKUP(I110,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C110<>\"\",IF(I110<>\"\",IF(ISERROR(VLOOKUP(I110,$C$3:$L$6,10,0)),\"\",VLOOKUP(I110,$C$3:$L$6,10,0)+J110+IF(OR(VLOOKUP(I110,$C$3:$L$6,5,0)=Variables!$B$5,B110>VLOOKUP(I110,$C$3:$L$6,8,0)),IF(VLOOKUP(I110,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B110)-YEAR($B$12))*12+MONTH(B110)-MONTH($B$12)),((YEAR(B110)-YEAR(VLOOKUP(I110,$C$3:$L$6,8,0)))*12+MONTH(B110)-MONTH(VLOOKUP(I110,$C$3:$L$6,8,0))))*VLOOKUP(I110,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I110<>Variables!$B$1,IF(H110<>0,C110,I110),\"\")","v":""},"","",{"$f":"IF(C111<>\"\",IF(OR(VLOOKUP(C111,$C$3:$L$6,5,0)=Variables!$B$5,B111>VLOOKUP(C111,$C$3:$L$6,8,0)),-D111*VLOOKUP(C111,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I111<>Variables!$B$1,IF(C111<>\"\",$I$9-E111-F111,\"\"),-D111)","v":""},"",{"$f":"IF(C111<>\"\",IF(D111+$I$9-E111-F111>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C111,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C111,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I111,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I111,$C$3:$L$6,5,0)=Variables!$B$5,B111>VLOOKUP(I111,$C$3:$L$6,8,0)),IF(VLOOKUP(I111,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B111)-YEAR($B$12))*12+MONTH(B111)-MONTH($B$12)),((YEAR(B111)-YEAR(VLOOKUP(I111,$C$3:$L$6,8,0)))*12+MONTH(B111)-MONTH(VLOOKUP(I111,$C$3:$L$6,8,0))))*(VLOOKUP(I111,$C$3:$L$6,10,0)*VLOOKUP(I111,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C111<>\"\",IF(I111<>\"\",IF(ISERROR(VLOOKUP(I111,$C$3:$L$6,10,0)),\"\",VLOOKUP(I111,$C$3:$L$6,10,0)+J111+IF(OR(VLOOKUP(I111,$C$3:$L$6,5,0)=Variables!$B$5,B111>VLOOKUP(I111,$C$3:$L$6,8,0)),IF(VLOOKUP(I111,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B111)-YEAR($B$12))*12+MONTH(B111)-MONTH($B$12)),((YEAR(B111)-YEAR(VLOOKUP(I111,$C$3:$L$6,8,0)))*12+MONTH(B111)-MONTH(VLOOKUP(I111,$C$3:$L$6,8,0))))*VLOOKUP(I111,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I111<>Variables!$B$1,IF(H111<>0,C111,I111),\"\")","v":""},"","",{"$f":"IF(C112<>\"\",IF(OR(VLOOKUP(C112,$C$3:$L$6,5,0)=Variables!$B$5,B112>VLOOKUP(C112,$C$3:$L$6,8,0)),-D112*VLOOKUP(C112,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I112<>Variables!$B$1,IF(C112<>\"\",$I$9-E112-F112,\"\"),-D112)","v":""},"",{"$f":"IF(C112<>\"\",IF(D112+$I$9-E112-F112>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C112,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C112,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I112,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I112,$C$3:$L$6,5,0)=Variables!$B$5,B112>VLOOKUP(I112,$C$3:$L$6,8,0)),IF(VLOOKUP(I112,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B112)-YEAR($B$12))*12+MONTH(B112)-MONTH($B$12)),((YEAR(B112)-YEAR(VLOOKUP(I112,$C$3:$L$6,8,0)))*12+MONTH(B112)-MONTH(VLOOKUP(I112,$C$3:$L$6,8,0))))*(VLOOKUP(I112,$C$3:$L$6,10,0)*VLOOKUP(I112,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C112<>\"\",IF(I112<>\"\",IF(ISERROR(VLOOKUP(I112,$C$3:$L$6,10,0)),\"\",VLOOKUP(I112,$C$3:$L$6,10,0)+J112+IF(OR(VLOOKUP(I112,$C$3:$L$6,5,0)=Variables!$B$5,B112>VLOOKUP(I112,$C$3:$L$6,8,0)),IF(VLOOKUP(I112,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B112)-YEAR($B$12))*12+MONTH(B112)-MONTH($B$12)),((YEAR(B112)-YEAR(VLOOKUP(I112,$C$3:$L$6,8,0)))*12+MONTH(B112)-MONTH(VLOOKUP(I112,$C$3:$L$6,8,0))))*VLOOKUP(I112,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I112<>Variables!$B$1,IF(H112<>0,C112,I112),\"\")","v":""},"","",{"$f":"IF(C113<>\"\",IF(OR(VLOOKUP(C113,$C$3:$L$6,5,0)=Variables!$B$5,B113>VLOOKUP(C113,$C$3:$L$6,8,0)),-D113*VLOOKUP(C113,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I113<>Variables!$B$1,IF(C113<>\"\",$I$9-E113-F113,\"\"),-D113)","v":""},"",{"$f":"IF(C113<>\"\",IF(D113+$I$9-E113-F113>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C113,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C113,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I113,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I113,$C$3:$L$6,5,0)=Variables!$B$5,B113>VLOOKUP(I113,$C$3:$L$6,8,0)),IF(VLOOKUP(I113,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B113)-YEAR($B$12))*12+MONTH(B113)-MONTH($B$12)),((YEAR(B113)-YEAR(VLOOKUP(I113,$C$3:$L$6,8,0)))*12+MONTH(B113)-MONTH(VLOOKUP(I113,$C$3:$L$6,8,0))))*(VLOOKUP(I113,$C$3:$L$6,10,0)*VLOOKUP(I113,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C113<>\"\",IF(I113<>\"\",IF(ISERROR(VLOOKUP(I113,$C$3:$L$6,10,0)),\"\",VLOOKUP(I113,$C$3:$L$6,10,0)+J113+IF(OR(VLOOKUP(I113,$C$3:$L$6,5,0)=Variables!$B$5,B113>VLOOKUP(I113,$C$3:$L$6,8,0)),IF(VLOOKUP(I113,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B113)-YEAR($B$12))*12+MONTH(B113)-MONTH($B$12)),((YEAR(B113)-YEAR(VLOOKUP(I113,$C$3:$L$6,8,0)))*12+MONTH(B113)-MONTH(VLOOKUP(I113,$C$3:$L$6,8,0))))*VLOOKUP(I113,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I113<>Variables!$B$1,IF(H113<>0,C113,I113),\"\")","v":""},"","",{"$f":"IF(C114<>\"\",IF(OR(VLOOKUP(C114,$C$3:$L$6,5,0)=Variables!$B$5,B114>VLOOKUP(C114,$C$3:$L$6,8,0)),-D114*VLOOKUP(C114,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I114<>Variables!$B$1,IF(C114<>\"\",$I$9-E114-F114,\"\"),-D114)","v":""},"",{"$f":"IF(C114<>\"\",IF(D114+$I$9-E114-F114>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C114,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C114,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I114,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I114,$C$3:$L$6,5,0)=Variables!$B$5,B114>VLOOKUP(I114,$C$3:$L$6,8,0)),IF(VLOOKUP(I114,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B114)-YEAR($B$12))*12+MONTH(B114)-MONTH($B$12)),((YEAR(B114)-YEAR(VLOOKUP(I114,$C$3:$L$6,8,0)))*12+MONTH(B114)-MONTH(VLOOKUP(I114,$C$3:$L$6,8,0))))*(VLOOKUP(I114,$C$3:$L$6,10,0)*VLOOKUP(I114,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C114<>\"\",IF(I114<>\"\",IF(ISERROR(VLOOKUP(I114,$C$3:$L$6,10,0)),\"\",VLOOKUP(I114,$C$3:$L$6,10,0)+J114+IF(OR(VLOOKUP(I114,$C$3:$L$6,5,0)=Variables!$B$5,B114>VLOOKUP(I114,$C$3:$L$6,8,0)),IF(VLOOKUP(I114,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B114)-YEAR($B$12))*12+MONTH(B114)-MONTH($B$12)),((YEAR(B114)-YEAR(VLOOKUP(I114,$C$3:$L$6,8,0)))*12+MONTH(B114)-MONTH(VLOOKUP(I114,$C$3:$L$6,8,0))))*VLOOKUP(I114,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I114<>Variables!$B$1,IF(H114<>0,C114,I114),\"\")","v":""},"","",{"$f":"IF(C115<>\"\",IF(OR(VLOOKUP(C115,$C$3:$L$6,5,0)=Variables!$B$5,B115>VLOOKUP(C115,$C$3:$L$6,8,0)),-D115*VLOOKUP(C115,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I115<>Variables!$B$1,IF(C115<>\"\",$I$9-E115-F115,\"\"),-D115)","v":""},"",{"$f":"IF(C115<>\"\",IF(D115+$I$9-E115-F115>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C115,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C115,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I115,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I115,$C$3:$L$6,5,0)=Variables!$B$5,B115>VLOOKUP(I115,$C$3:$L$6,8,0)),IF(VLOOKUP(I115,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B115)-YEAR($B$12))*12+MONTH(B115)-MONTH($B$12)),((YEAR(B115)-YEAR(VLOOKUP(I115,$C$3:$L$6,8,0)))*12+MONTH(B115)-MONTH(VLOOKUP(I115,$C$3:$L$6,8,0))))*(VLOOKUP(I115,$C$3:$L$6,10,0)*VLOOKUP(I115,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C115<>\"\",IF(I115<>\"\",IF(ISERROR(VLOOKUP(I115,$C$3:$L$6,10,0)),\"\",VLOOKUP(I115,$C$3:$L$6,10,0)+J115+IF(OR(VLOOKUP(I115,$C$3:$L$6,5,0)=Variables!$B$5,B115>VLOOKUP(I115,$C$3:$L$6,8,0)),IF(VLOOKUP(I115,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B115)-YEAR($B$12))*12+MONTH(B115)-MONTH($B$12)),((YEAR(B115)-YEAR(VLOOKUP(I115,$C$3:$L$6,8,0)))*12+MONTH(B115)-MONTH(VLOOKUP(I115,$C$3:$L$6,8,0))))*VLOOKUP(I115,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I115<>Variables!$B$1,IF(H115<>0,C115,I115),\"\")","v":""},"","",{"$f":"IF(C116<>\"\",IF(OR(VLOOKUP(C116,$C$3:$L$6,5,0)=Variables!$B$5,B116>VLOOKUP(C116,$C$3:$L$6,8,0)),-D116*VLOOKUP(C116,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I116<>Variables!$B$1,IF(C116<>\"\",$I$9-E116-F116,\"\"),-D116)","v":""},"",{"$f":"IF(C116<>\"\",IF(D116+$I$9-E116-F116>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C116,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C116,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I116,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I116,$C$3:$L$6,5,0)=Variables!$B$5,B116>VLOOKUP(I116,$C$3:$L$6,8,0)),IF(VLOOKUP(I116,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B116)-YEAR($B$12))*12+MONTH(B116)-MONTH($B$12)),((YEAR(B116)-YEAR(VLOOKUP(I116,$C$3:$L$6,8,0)))*12+MONTH(B116)-MONTH(VLOOKUP(I116,$C$3:$L$6,8,0))))*(VLOOKUP(I116,$C$3:$L$6,10,0)*VLOOKUP(I116,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C116<>\"\",IF(I116<>\"\",IF(ISERROR(VLOOKUP(I116,$C$3:$L$6,10,0)),\"\",VLOOKUP(I116,$C$3:$L$6,10,0)+J116+IF(OR(VLOOKUP(I116,$C$3:$L$6,5,0)=Variables!$B$5,B116>VLOOKUP(I116,$C$3:$L$6,8,0)),IF(VLOOKUP(I116,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B116)-YEAR($B$12))*12+MONTH(B116)-MONTH($B$12)),((YEAR(B116)-YEAR(VLOOKUP(I116,$C$3:$L$6,8,0)))*12+MONTH(B116)-MONTH(VLOOKUP(I116,$C$3:$L$6,8,0))))*VLOOKUP(I116,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I116<>Variables!$B$1,IF(H116<>0,C116,I116),\"\")","v":""},"","",{"$f":"IF(C117<>\"\",IF(OR(VLOOKUP(C117,$C$3:$L$6,5,0)=Variables!$B$5,B117>VLOOKUP(C117,$C$3:$L$6,8,0)),-D117*VLOOKUP(C117,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I117<>Variables!$B$1,IF(C117<>\"\",$I$9-E117-F117,\"\"),-D117)","v":""},"",{"$f":"IF(C117<>\"\",IF(D117+$I$9-E117-F117>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C117,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C117,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I117,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I117,$C$3:$L$6,5,0)=Variables!$B$5,B117>VLOOKUP(I117,$C$3:$L$6,8,0)),IF(VLOOKUP(I117,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B117)-YEAR($B$12))*12+MONTH(B117)-MONTH($B$12)),((YEAR(B117)-YEAR(VLOOKUP(I117,$C$3:$L$6,8,0)))*12+MONTH(B117)-MONTH(VLOOKUP(I117,$C$3:$L$6,8,0))))*(VLOOKUP(I117,$C$3:$L$6,10,0)*VLOOKUP(I117,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C117<>\"\",IF(I117<>\"\",IF(ISERROR(VLOOKUP(I117,$C$3:$L$6,10,0)),\"\",VLOOKUP(I117,$C$3:$L$6,10,0)+J117+IF(OR(VLOOKUP(I117,$C$3:$L$6,5,0)=Variables!$B$5,B117>VLOOKUP(I117,$C$3:$L$6,8,0)),IF(VLOOKUP(I117,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B117)-YEAR($B$12))*12+MONTH(B117)-MONTH($B$12)),((YEAR(B117)-YEAR(VLOOKUP(I117,$C$3:$L$6,8,0)))*12+MONTH(B117)-MONTH(VLOOKUP(I117,$C$3:$L$6,8,0))))*VLOOKUP(I117,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I117<>Variables!$B$1,IF(H117<>0,C117,I117),\"\")","v":""},"","",{"$f":"IF(C118<>\"\",IF(OR(VLOOKUP(C118,$C$3:$L$6,5,0)=Variables!$B$5,B118>VLOOKUP(C118,$C$3:$L$6,8,0)),-D118*VLOOKUP(C118,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I118<>Variables!$B$1,IF(C118<>\"\",$I$9-E118-F118,\"\"),-D118)","v":""},"",{"$f":"IF(C118<>\"\",IF(D118+$I$9-E118-F118>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C118,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C118,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I118,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I118,$C$3:$L$6,5,0)=Variables!$B$5,B118>VLOOKUP(I118,$C$3:$L$6,8,0)),IF(VLOOKUP(I118,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B118)-YEAR($B$12))*12+MONTH(B118)-MONTH($B$12)),((YEAR(B118)-YEAR(VLOOKUP(I118,$C$3:$L$6,8,0)))*12+MONTH(B118)-MONTH(VLOOKUP(I118,$C$3:$L$6,8,0))))*(VLOOKUP(I118,$C$3:$L$6,10,0)*VLOOKUP(I118,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C118<>\"\",IF(I118<>\"\",IF(ISERROR(VLOOKUP(I118,$C$3:$L$6,10,0)),\"\",VLOOKUP(I118,$C$3:$L$6,10,0)+J118+IF(OR(VLOOKUP(I118,$C$3:$L$6,5,0)=Variables!$B$5,B118>VLOOKUP(I118,$C$3:$L$6,8,0)),IF(VLOOKUP(I118,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B118)-YEAR($B$12))*12+MONTH(B118)-MONTH($B$12)),((YEAR(B118)-YEAR(VLOOKUP(I118,$C$3:$L$6,8,0)))*12+MONTH(B118)-MONTH(VLOOKUP(I118,$C$3:$L$6,8,0))))*VLOOKUP(I118,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I118<>Variables!$B$1,IF(H118<>0,C118,I118),\"\")","v":""},"","",{"$f":"IF(C119<>\"\",IF(OR(VLOOKUP(C119,$C$3:$L$6,5,0)=Variables!$B$5,B119>VLOOKUP(C119,$C$3:$L$6,8,0)),-D119*VLOOKUP(C119,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I119<>Variables!$B$1,IF(C119<>\"\",$I$9-E119-F119,\"\"),-D119)","v":""},"",{"$f":"IF(C119<>\"\",IF(D119+$I$9-E119-F119>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C119,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C119,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I119,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I119,$C$3:$L$6,5,0)=Variables!$B$5,B119>VLOOKUP(I119,$C$3:$L$6,8,0)),IF(VLOOKUP(I119,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B119)-YEAR($B$12))*12+MONTH(B119)-MONTH($B$12)),((YEAR(B119)-YEAR(VLOOKUP(I119,$C$3:$L$6,8,0)))*12+MONTH(B119)-MONTH(VLOOKUP(I119,$C$3:$L$6,8,0))))*(VLOOKUP(I119,$C$3:$L$6,10,0)*VLOOKUP(I119,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C119<>\"\",IF(I119<>\"\",IF(ISERROR(VLOOKUP(I119,$C$3:$L$6,10,0)),\"\",VLOOKUP(I119,$C$3:$L$6,10,0)+J119+IF(OR(VLOOKUP(I119,$C$3:$L$6,5,0)=Variables!$B$5,B119>VLOOKUP(I119,$C$3:$L$6,8,0)),IF(VLOOKUP(I119,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B119)-YEAR($B$12))*12+MONTH(B119)-MONTH($B$12)),((YEAR(B119)-YEAR(VLOOKUP(I119,$C$3:$L$6,8,0)))*12+MONTH(B119)-MONTH(VLOOKUP(I119,$C$3:$L$6,8,0))))*VLOOKUP(I119,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I119<>Variables!$B$1,IF(H119<>0,C119,I119),\"\")","v":""},"","",{"$f":"IF(C120<>\"\",IF(OR(VLOOKUP(C120,$C$3:$L$6,5,0)=Variables!$B$5,B120>VLOOKUP(C120,$C$3:$L$6,8,0)),-D120*VLOOKUP(C120,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I120<>Variables!$B$1,IF(C120<>\"\",$I$9-E120-F120,\"\"),-D120)","v":""},"",{"$f":"IF(C120<>\"\",IF(D120+$I$9-E120-F120>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C120,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C120,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I120,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I120,$C$3:$L$6,5,0)=Variables!$B$5,B120>VLOOKUP(I120,$C$3:$L$6,8,0)),IF(VLOOKUP(I120,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B120)-YEAR($B$12))*12+MONTH(B120)-MONTH($B$12)),((YEAR(B120)-YEAR(VLOOKUP(I120,$C$3:$L$6,8,0)))*12+MONTH(B120)-MONTH(VLOOKUP(I120,$C$3:$L$6,8,0))))*(VLOOKUP(I120,$C$3:$L$6,10,0)*VLOOKUP(I120,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C120<>\"\",IF(I120<>\"\",IF(ISERROR(VLOOKUP(I120,$C$3:$L$6,10,0)),\"\",VLOOKUP(I120,$C$3:$L$6,10,0)+J120+IF(OR(VLOOKUP(I120,$C$3:$L$6,5,0)=Variables!$B$5,B120>VLOOKUP(I120,$C$3:$L$6,8,0)),IF(VLOOKUP(I120,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B120)-YEAR($B$12))*12+MONTH(B120)-MONTH($B$12)),((YEAR(B120)-YEAR(VLOOKUP(I120,$C$3:$L$6,8,0)))*12+MONTH(B120)-MONTH(VLOOKUP(I120,$C$3:$L$6,8,0))))*VLOOKUP(I120,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I120<>Variables!$B$1,IF(H120<>0,C120,I120),\"\")","v":""},"","",{"$f":"IF(C121<>\"\",IF(OR(VLOOKUP(C121,$C$3:$L$6,5,0)=Variables!$B$5,B121>VLOOKUP(C121,$C$3:$L$6,8,0)),-D121*VLOOKUP(C121,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I121<>Variables!$B$1,IF(C121<>\"\",$I$9-E121-F121,\"\"),-D121)","v":""},"",{"$f":"IF(C121<>\"\",IF(D121+$I$9-E121-F121>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C121,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C121,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I121,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I121,$C$3:$L$6,5,0)=Variables!$B$5,B121>VLOOKUP(I121,$C$3:$L$6,8,0)),IF(VLOOKUP(I121,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B121)-YEAR($B$12))*12+MONTH(B121)-MONTH($B$12)),((YEAR(B121)-YEAR(VLOOKUP(I121,$C$3:$L$6,8,0)))*12+MONTH(B121)-MONTH(VLOOKUP(I121,$C$3:$L$6,8,0))))*(VLOOKUP(I121,$C$3:$L$6,10,0)*VLOOKUP(I121,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C121<>\"\",IF(I121<>\"\",IF(ISERROR(VLOOKUP(I121,$C$3:$L$6,10,0)),\"\",VLOOKUP(I121,$C$3:$L$6,10,0)+J121+IF(OR(VLOOKUP(I121,$C$3:$L$6,5,0)=Variables!$B$5,B121>VLOOKUP(I121,$C$3:$L$6,8,0)),IF(VLOOKUP(I121,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B121)-YEAR($B$12))*12+MONTH(B121)-MONTH($B$12)),((YEAR(B121)-YEAR(VLOOKUP(I121,$C$3:$L$6,8,0)))*12+MONTH(B121)-MONTH(VLOOKUP(I121,$C$3:$L$6,8,0))))*VLOOKUP(I121,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I121<>Variables!$B$1,IF(H121<>0,C121,I121),\"\")","v":""},"","",{"$f":"IF(C122<>\"\",IF(OR(VLOOKUP(C122,$C$3:$L$6,5,0)=Variables!$B$5,B122>VLOOKUP(C122,$C$3:$L$6,8,0)),-D122*VLOOKUP(C122,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I122<>Variables!$B$1,IF(C122<>\"\",$I$9-E122-F122,\"\"),-D122)","v":""},"",{"$f":"IF(C122<>\"\",IF(D122+$I$9-E122-F122>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C122,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C122,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I122,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I122,$C$3:$L$6,5,0)=Variables!$B$5,B122>VLOOKUP(I122,$C$3:$L$6,8,0)),IF(VLOOKUP(I122,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B122)-YEAR($B$12))*12+MONTH(B122)-MONTH($B$12)),((YEAR(B122)-YEAR(VLOOKUP(I122,$C$3:$L$6,8,0)))*12+MONTH(B122)-MONTH(VLOOKUP(I122,$C$3:$L$6,8,0))))*(VLOOKUP(I122,$C$3:$L$6,10,0)*VLOOKUP(I122,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C122<>\"\",IF(I122<>\"\",IF(ISERROR(VLOOKUP(I122,$C$3:$L$6,10,0)),\"\",VLOOKUP(I122,$C$3:$L$6,10,0)+J122+IF(OR(VLOOKUP(I122,$C$3:$L$6,5,0)=Variables!$B$5,B122>VLOOKUP(I122,$C$3:$L$6,8,0)),IF(VLOOKUP(I122,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B122)-YEAR($B$12))*12+MONTH(B122)-MONTH($B$12)),((YEAR(B122)-YEAR(VLOOKUP(I122,$C$3:$L$6,8,0)))*12+MONTH(B122)-MONTH(VLOOKUP(I122,$C$3:$L$6,8,0))))*VLOOKUP(I122,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I122<>Variables!$B$1,IF(H122<>0,C122,I122),\"\")","v":""},"","",{"$f":"IF(C123<>\"\",IF(OR(VLOOKUP(C123,$C$3:$L$6,5,0)=Variables!$B$5,B123>VLOOKUP(C123,$C$3:$L$6,8,0)),-D123*VLOOKUP(C123,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I123<>Variables!$B$1,IF(C123<>\"\",$I$9-E123-F123,\"\"),-D123)","v":""},"",{"$f":"IF(C123<>\"\",IF(D123+$I$9-E123-F123>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C123,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C123,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I123,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I123,$C$3:$L$6,5,0)=Variables!$B$5,B123>VLOOKUP(I123,$C$3:$L$6,8,0)),IF(VLOOKUP(I123,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B123)-YEAR($B$12))*12+MONTH(B123)-MONTH($B$12)),((YEAR(B123)-YEAR(VLOOKUP(I123,$C$3:$L$6,8,0)))*12+MONTH(B123)-MONTH(VLOOKUP(I123,$C$3:$L$6,8,0))))*(VLOOKUP(I123,$C$3:$L$6,10,0)*VLOOKUP(I123,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C123<>\"\",IF(I123<>\"\",IF(ISERROR(VLOOKUP(I123,$C$3:$L$6,10,0)),\"\",VLOOKUP(I123,$C$3:$L$6,10,0)+J123+IF(OR(VLOOKUP(I123,$C$3:$L$6,5,0)=Variables!$B$5,B123>VLOOKUP(I123,$C$3:$L$6,8,0)),IF(VLOOKUP(I123,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B123)-YEAR($B$12))*12+MONTH(B123)-MONTH($B$12)),((YEAR(B123)-YEAR(VLOOKUP(I123,$C$3:$L$6,8,0)))*12+MONTH(B123)-MONTH(VLOOKUP(I123,$C$3:$L$6,8,0))))*VLOOKUP(I123,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I123<>Variables!$B$1,IF(H123<>0,C123,I123),\"\")","v":""},"","",{"$f":"IF(C124<>\"\",IF(OR(VLOOKUP(C124,$C$3:$L$6,5,0)=Variables!$B$5,B124>VLOOKUP(C124,$C$3:$L$6,8,0)),-D124*VLOOKUP(C124,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I124<>Variables!$B$1,IF(C124<>\"\",$I$9-E124-F124,\"\"),-D124)","v":""},"",{"$f":"IF(C124<>\"\",IF(D124+$I$9-E124-F124>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C124,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C124,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I124,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I124,$C$3:$L$6,5,0)=Variables!$B$5,B124>VLOOKUP(I124,$C$3:$L$6,8,0)),IF(VLOOKUP(I124,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B124)-YEAR($B$12))*12+MONTH(B124)-MONTH($B$12)),((YEAR(B124)-YEAR(VLOOKUP(I124,$C$3:$L$6,8,0)))*12+MONTH(B124)-MONTH(VLOOKUP(I124,$C$3:$L$6,8,0))))*(VLOOKUP(I124,$C$3:$L$6,10,0)*VLOOKUP(I124,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C124<>\"\",IF(I124<>\"\",IF(ISERROR(VLOOKUP(I124,$C$3:$L$6,10,0)),\"\",VLOOKUP(I124,$C$3:$L$6,10,0)+J124+IF(OR(VLOOKUP(I124,$C$3:$L$6,5,0)=Variables!$B$5,B124>VLOOKUP(I124,$C$3:$L$6,8,0)),IF(VLOOKUP(I124,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B124)-YEAR($B$12))*12+MONTH(B124)-MONTH($B$12)),((YEAR(B124)-YEAR(VLOOKUP(I124,$C$3:$L$6,8,0)))*12+MONTH(B124)-MONTH(VLOOKUP(I124,$C$3:$L$6,8,0))))*VLOOKUP(I124,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I124<>Variables!$B$1,IF(H124<>0,C124,I124),\"\")","v":""},"","",{"$f":"IF(C125<>\"\",IF(OR(VLOOKUP(C125,$C$3:$L$6,5,0)=Variables!$B$5,B125>VLOOKUP(C125,$C$3:$L$6,8,0)),-D125*VLOOKUP(C125,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I125<>Variables!$B$1,IF(C125<>\"\",$I$9-E125-F125,\"\"),-D125)","v":""},"",{"$f":"IF(C125<>\"\",IF(D125+$I$9-E125-F125>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C125,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C125,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I125,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I125,$C$3:$L$6,5,0)=Variables!$B$5,B125>VLOOKUP(I125,$C$3:$L$6,8,0)),IF(VLOOKUP(I125,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B125)-YEAR($B$12))*12+MONTH(B125)-MONTH($B$12)),((YEAR(B125)-YEAR(VLOOKUP(I125,$C$3:$L$6,8,0)))*12+MONTH(B125)-MONTH(VLOOKUP(I125,$C$3:$L$6,8,0))))*(VLOOKUP(I125,$C$3:$L$6,10,0)*VLOOKUP(I125,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C125<>\"\",IF(I125<>\"\",IF(ISERROR(VLOOKUP(I125,$C$3:$L$6,10,0)),\"\",VLOOKUP(I125,$C$3:$L$6,10,0)+J125+IF(OR(VLOOKUP(I125,$C$3:$L$6,5,0)=Variables!$B$5,B125>VLOOKUP(I125,$C$3:$L$6,8,0)),IF(VLOOKUP(I125,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B125)-YEAR($B$12))*12+MONTH(B125)-MONTH($B$12)),((YEAR(B125)-YEAR(VLOOKUP(I125,$C$3:$L$6,8,0)))*12+MONTH(B125)-MONTH(VLOOKUP(I125,$C$3:$L$6,8,0))))*VLOOKUP(I125,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I125<>Variables!$B$1,IF(H125<>0,C125,I125),\"\")","v":""},"","",{"$f":"IF(C126<>\"\",IF(OR(VLOOKUP(C126,$C$3:$L$6,5,0)=Variables!$B$5,B126>VLOOKUP(C126,$C$3:$L$6,8,0)),-D126*VLOOKUP(C126,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I126<>Variables!$B$1,IF(C126<>\"\",$I$9-E126-F126,\"\"),-D126)","v":""},"",{"$f":"IF(C126<>\"\",IF(D126+$I$9-E126-F126>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C126,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C126,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I126,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I126,$C$3:$L$6,5,0)=Variables!$B$5,B126>VLOOKUP(I126,$C$3:$L$6,8,0)),IF(VLOOKUP(I126,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B126)-YEAR($B$12))*12+MONTH(B126)-MONTH($B$12)),((YEAR(B126)-YEAR(VLOOKUP(I126,$C$3:$L$6,8,0)))*12+MONTH(B126)-MONTH(VLOOKUP(I126,$C$3:$L$6,8,0))))*(VLOOKUP(I126,$C$3:$L$6,10,0)*VLOOKUP(I126,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C126<>\"\",IF(I126<>\"\",IF(ISERROR(VLOOKUP(I126,$C$3:$L$6,10,0)),\"\",VLOOKUP(I126,$C$3:$L$6,10,0)+J126+IF(OR(VLOOKUP(I126,$C$3:$L$6,5,0)=Variables!$B$5,B126>VLOOKUP(I126,$C$3:$L$6,8,0)),IF(VLOOKUP(I126,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B126)-YEAR($B$12))*12+MONTH(B126)-MONTH($B$12)),((YEAR(B126)-YEAR(VLOOKUP(I126,$C$3:$L$6,8,0)))*12+MONTH(B126)-MONTH(VLOOKUP(I126,$C$3:$L$6,8,0))))*VLOOKUP(I126,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I126<>Variables!$B$1,IF(H126<>0,C126,I126),\"\")","v":""},"","",{"$f":"IF(C127<>\"\",IF(OR(VLOOKUP(C127,$C$3:$L$6,5,0)=Variables!$B$5,B127>VLOOKUP(C127,$C$3:$L$6,8,0)),-D127*VLOOKUP(C127,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I127<>Variables!$B$1,IF(C127<>\"\",$I$9-E127-F127,\"\"),-D127)","v":""},"",{"$f":"IF(C127<>\"\",IF(D127+$I$9-E127-F127>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C127,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C127,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I127,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I127,$C$3:$L$6,5,0)=Variables!$B$5,B127>VLOOKUP(I127,$C$3:$L$6,8,0)),IF(VLOOKUP(I127,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B127)-YEAR($B$12))*12+MONTH(B127)-MONTH($B$12)),((YEAR(B127)-YEAR(VLOOKUP(I127,$C$3:$L$6,8,0)))*12+MONTH(B127)-MONTH(VLOOKUP(I127,$C$3:$L$6,8,0))))*(VLOOKUP(I127,$C$3:$L$6,10,0)*VLOOKUP(I127,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C127<>\"\",IF(I127<>\"\",IF(ISERROR(VLOOKUP(I127,$C$3:$L$6,10,0)),\"\",VLOOKUP(I127,$C$3:$L$6,10,0)+J127+IF(OR(VLOOKUP(I127,$C$3:$L$6,5,0)=Variables!$B$5,B127>VLOOKUP(I127,$C$3:$L$6,8,0)),IF(VLOOKUP(I127,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B127)-YEAR($B$12))*12+MONTH(B127)-MONTH($B$12)),((YEAR(B127)-YEAR(VLOOKUP(I127,$C$3:$L$6,8,0)))*12+MONTH(B127)-MONTH(VLOOKUP(I127,$C$3:$L$6,8,0))))*VLOOKUP(I127,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I127<>Variables!$B$1,IF(H127<>0,C127,I127),\"\")","v":""},"","",{"$f":"IF(C128<>\"\",IF(OR(VLOOKUP(C128,$C$3:$L$6,5,0)=Variables!$B$5,B128>VLOOKUP(C128,$C$3:$L$6,8,0)),-D128*VLOOKUP(C128,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I128<>Variables!$B$1,IF(C128<>\"\",$I$9-E128-F128,\"\"),-D128)","v":""},"",{"$f":"IF(C128<>\"\",IF(D128+$I$9-E128-F128>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C128,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C128,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I128,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I128,$C$3:$L$6,5,0)=Variables!$B$5,B128>VLOOKUP(I128,$C$3:$L$6,8,0)),IF(VLOOKUP(I128,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B128)-YEAR($B$12))*12+MONTH(B128)-MONTH($B$12)),((YEAR(B128)-YEAR(VLOOKUP(I128,$C$3:$L$6,8,0)))*12+MONTH(B128)-MONTH(VLOOKUP(I128,$C$3:$L$6,8,0))))*(VLOOKUP(I128,$C$3:$L$6,10,0)*VLOOKUP(I128,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C128<>\"\",IF(I128<>\"\",IF(ISERROR(VLOOKUP(I128,$C$3:$L$6,10,0)),\"\",VLOOKUP(I128,$C$3:$L$6,10,0)+J128+IF(OR(VLOOKUP(I128,$C$3:$L$6,5,0)=Variables!$B$5,B128>VLOOKUP(I128,$C$3:$L$6,8,0)),IF(VLOOKUP(I128,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B128)-YEAR($B$12))*12+MONTH(B128)-MONTH($B$12)),((YEAR(B128)-YEAR(VLOOKUP(I128,$C$3:$L$6,8,0)))*12+MONTH(B128)-MONTH(VLOOKUP(I128,$C$3:$L$6,8,0))))*VLOOKUP(I128,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I128<>Variables!$B$1,IF(H128<>0,C128,I128),\"\")","v":""},"","",{"$f":"IF(C129<>\"\",IF(OR(VLOOKUP(C129,$C$3:$L$6,5,0)=Variables!$B$5,B129>VLOOKUP(C129,$C$3:$L$6,8,0)),-D129*VLOOKUP(C129,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I129<>Variables!$B$1,IF(C129<>\"\",$I$9-E129-F129,\"\"),-D129)","v":""},"",{"$f":"IF(C129<>\"\",IF(D129+$I$9-E129-F129>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C129,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C129,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I129,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I129,$C$3:$L$6,5,0)=Variables!$B$5,B129>VLOOKUP(I129,$C$3:$L$6,8,0)),IF(VLOOKUP(I129,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B129)-YEAR($B$12))*12+MONTH(B129)-MONTH($B$12)),((YEAR(B129)-YEAR(VLOOKUP(I129,$C$3:$L$6,8,0)))*12+MONTH(B129)-MONTH(VLOOKUP(I129,$C$3:$L$6,8,0))))*(VLOOKUP(I129,$C$3:$L$6,10,0)*VLOOKUP(I129,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C129<>\"\",IF(I129<>\"\",IF(ISERROR(VLOOKUP(I129,$C$3:$L$6,10,0)),\"\",VLOOKUP(I129,$C$3:$L$6,10,0)+J129+IF(OR(VLOOKUP(I129,$C$3:$L$6,5,0)=Variables!$B$5,B129>VLOOKUP(I129,$C$3:$L$6,8,0)),IF(VLOOKUP(I129,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B129)-YEAR($B$12))*12+MONTH(B129)-MONTH($B$12)),((YEAR(B129)-YEAR(VLOOKUP(I129,$C$3:$L$6,8,0)))*12+MONTH(B129)-MONTH(VLOOKUP(I129,$C$3:$L$6,8,0))))*VLOOKUP(I129,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I129<>Variables!$B$1,IF(H129<>0,C129,I129),\"\")","v":""},"","",{"$f":"IF(C130<>\"\",IF(OR(VLOOKUP(C130,$C$3:$L$6,5,0)=Variables!$B$5,B130>VLOOKUP(C130,$C$3:$L$6,8,0)),-D130*VLOOKUP(C130,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I130<>Variables!$B$1,IF(C130<>\"\",$I$9-E130-F130,\"\"),-D130)","v":""},"",{"$f":"IF(C130<>\"\",IF(D130+$I$9-E130-F130>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C130,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C130,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I130,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I130,$C$3:$L$6,5,0)=Variables!$B$5,B130>VLOOKUP(I130,$C$3:$L$6,8,0)),IF(VLOOKUP(I130,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B130)-YEAR($B$12))*12+MONTH(B130)-MONTH($B$12)),((YEAR(B130)-YEAR(VLOOKUP(I130,$C$3:$L$6,8,0)))*12+MONTH(B130)-MONTH(VLOOKUP(I130,$C$3:$L$6,8,0))))*(VLOOKUP(I130,$C$3:$L$6,10,0)*VLOOKUP(I130,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C130<>\"\",IF(I130<>\"\",IF(ISERROR(VLOOKUP(I130,$C$3:$L$6,10,0)),\"\",VLOOKUP(I130,$C$3:$L$6,10,0)+J130+IF(OR(VLOOKUP(I130,$C$3:$L$6,5,0)=Variables!$B$5,B130>VLOOKUP(I130,$C$3:$L$6,8,0)),IF(VLOOKUP(I130,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B130)-YEAR($B$12))*12+MONTH(B130)-MONTH($B$12)),((YEAR(B130)-YEAR(VLOOKUP(I130,$C$3:$L$6,8,0)))*12+MONTH(B130)-MONTH(VLOOKUP(I130,$C$3:$L$6,8,0))))*VLOOKUP(I130,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I130<>Variables!$B$1,IF(H130<>0,C130,I130),\"\")","v":""},"","",{"$f":"IF(C131<>\"\",IF(OR(VLOOKUP(C131,$C$3:$L$6,5,0)=Variables!$B$5,B131>VLOOKUP(C131,$C$3:$L$6,8,0)),-D131*VLOOKUP(C131,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I131<>Variables!$B$1,IF(C131<>\"\",$I$9-E131-F131,\"\"),-D131)","v":""},"",{"$f":"IF(C131<>\"\",IF(D131+$I$9-E131-F131>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C131,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C131,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I131,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I131,$C$3:$L$6,5,0)=Variables!$B$5,B131>VLOOKUP(I131,$C$3:$L$6,8,0)),IF(VLOOKUP(I131,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B131)-YEAR($B$12))*12+MONTH(B131)-MONTH($B$12)),((YEAR(B131)-YEAR(VLOOKUP(I131,$C$3:$L$6,8,0)))*12+MONTH(B131)-MONTH(VLOOKUP(I131,$C$3:$L$6,8,0))))*(VLOOKUP(I131,$C$3:$L$6,10,0)*VLOOKUP(I131,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C131<>\"\",IF(I131<>\"\",IF(ISERROR(VLOOKUP(I131,$C$3:$L$6,10,0)),\"\",VLOOKUP(I131,$C$3:$L$6,10,0)+J131+IF(OR(VLOOKUP(I131,$C$3:$L$6,5,0)=Variables!$B$5,B131>VLOOKUP(I131,$C$3:$L$6,8,0)),IF(VLOOKUP(I131,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B131)-YEAR($B$12))*12+MONTH(B131)-MONTH($B$12)),((YEAR(B131)-YEAR(VLOOKUP(I131,$C$3:$L$6,8,0)))*12+MONTH(B131)-MONTH(VLOOKUP(I131,$C$3:$L$6,8,0))))*VLOOKUP(I131,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I131<>Variables!$B$1,IF(H131<>0,C131,I131),\"\")","v":""},"","",{"$f":"IF(C132<>\"\",IF(OR(VLOOKUP(C132,$C$3:$L$6,5,0)=Variables!$B$5,B132>VLOOKUP(C132,$C$3:$L$6,8,0)),-D132*VLOOKUP(C132,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I132<>Variables!$B$1,IF(C132<>\"\",$I$9-E132-F132,\"\"),-D132)","v":""},"",{"$f":"IF(C132<>\"\",IF(D132+$I$9-E132-F132>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C132,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C132,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I132,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I132,$C$3:$L$6,5,0)=Variables!$B$5,B132>VLOOKUP(I132,$C$3:$L$6,8,0)),IF(VLOOKUP(I132,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B132)-YEAR($B$12))*12+MONTH(B132)-MONTH($B$12)),((YEAR(B132)-YEAR(VLOOKUP(I132,$C$3:$L$6,8,0)))*12+MONTH(B132)-MONTH(VLOOKUP(I132,$C$3:$L$6,8,0))))*(VLOOKUP(I132,$C$3:$L$6,10,0)*VLOOKUP(I132,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C132<>\"\",IF(I132<>\"\",IF(ISERROR(VLOOKUP(I132,$C$3:$L$6,10,0)),\"\",VLOOKUP(I132,$C$3:$L$6,10,0)+J132+IF(OR(VLOOKUP(I132,$C$3:$L$6,5,0)=Variables!$B$5,B132>VLOOKUP(I132,$C$3:$L$6,8,0)),IF(VLOOKUP(I132,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B132)-YEAR($B$12))*12+MONTH(B132)-MONTH($B$12)),((YEAR(B132)-YEAR(VLOOKUP(I132,$C$3:$L$6,8,0)))*12+MONTH(B132)-MONTH(VLOOKUP(I132,$C$3:$L$6,8,0))))*VLOOKUP(I132,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I132<>Variables!$B$1,IF(H132<>0,C132,I132),\"\")","v":""},"","",{"$f":"IF(C133<>\"\",IF(OR(VLOOKUP(C133,$C$3:$L$6,5,0)=Variables!$B$5,B133>VLOOKUP(C133,$C$3:$L$6,8,0)),-D133*VLOOKUP(C133,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I133<>Variables!$B$1,IF(C133<>\"\",$I$9-E133-F133,\"\"),-D133)","v":""},"",{"$f":"IF(C133<>\"\",IF(D133+$I$9-E133-F133>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C133,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C133,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I133,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I133,$C$3:$L$6,5,0)=Variables!$B$5,B133>VLOOKUP(I133,$C$3:$L$6,8,0)),IF(VLOOKUP(I133,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B133)-YEAR($B$12))*12+MONTH(B133)-MONTH($B$12)),((YEAR(B133)-YEAR(VLOOKUP(I133,$C$3:$L$6,8,0)))*12+MONTH(B133)-MONTH(VLOOKUP(I133,$C$3:$L$6,8,0))))*(VLOOKUP(I133,$C$3:$L$6,10,0)*VLOOKUP(I133,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C133<>\"\",IF(I133<>\"\",IF(ISERROR(VLOOKUP(I133,$C$3:$L$6,10,0)),\"\",VLOOKUP(I133,$C$3:$L$6,10,0)+J133+IF(OR(VLOOKUP(I133,$C$3:$L$6,5,0)=Variables!$B$5,B133>VLOOKUP(I133,$C$3:$L$6,8,0)),IF(VLOOKUP(I133,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B133)-YEAR($B$12))*12+MONTH(B133)-MONTH($B$12)),((YEAR(B133)-YEAR(VLOOKUP(I133,$C$3:$L$6,8,0)))*12+MONTH(B133)-MONTH(VLOOKUP(I133,$C$3:$L$6,8,0))))*VLOOKUP(I133,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I133<>Variables!$B$1,IF(H133<>0,C133,I133),\"\")","v":""},"","",{"$f":"IF(C134<>\"\",IF(OR(VLOOKUP(C134,$C$3:$L$6,5,0)=Variables!$B$5,B134>VLOOKUP(C134,$C$3:$L$6,8,0)),-D134*VLOOKUP(C134,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I134<>Variables!$B$1,IF(C134<>\"\",$I$9-E134-F134,\"\"),-D134)","v":""},"",{"$f":"IF(C134<>\"\",IF(D134+$I$9-E134-F134>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C134,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C134,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I134,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I134,$C$3:$L$6,5,0)=Variables!$B$5,B134>VLOOKUP(I134,$C$3:$L$6,8,0)),IF(VLOOKUP(I134,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B134)-YEAR($B$12))*12+MONTH(B134)-MONTH($B$12)),((YEAR(B134)-YEAR(VLOOKUP(I134,$C$3:$L$6,8,0)))*12+MONTH(B134)-MONTH(VLOOKUP(I134,$C$3:$L$6,8,0))))*(VLOOKUP(I134,$C$3:$L$6,10,0)*VLOOKUP(I134,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C134<>\"\",IF(I134<>\"\",IF(ISERROR(VLOOKUP(I134,$C$3:$L$6,10,0)),\"\",VLOOKUP(I134,$C$3:$L$6,10,0)+J134+IF(OR(VLOOKUP(I134,$C$3:$L$6,5,0)=Variables!$B$5,B134>VLOOKUP(I134,$C$3:$L$6,8,0)),IF(VLOOKUP(I134,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B134)-YEAR($B$12))*12+MONTH(B134)-MONTH($B$12)),((YEAR(B134)-YEAR(VLOOKUP(I134,$C$3:$L$6,8,0)))*12+MONTH(B134)-MONTH(VLOOKUP(I134,$C$3:$L$6,8,0))))*VLOOKUP(I134,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I134<>Variables!$B$1,IF(H134<>0,C134,I134),\"\")","v":""},"","",{"$f":"IF(C135<>\"\",IF(OR(VLOOKUP(C135,$C$3:$L$6,5,0)=Variables!$B$5,B135>VLOOKUP(C135,$C$3:$L$6,8,0)),-D135*VLOOKUP(C135,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I135<>Variables!$B$1,IF(C135<>\"\",$I$9-E135-F135,\"\"),-D135)","v":""},"",{"$f":"IF(C135<>\"\",IF(D135+$I$9-E135-F135>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C135,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C135,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I135,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I135,$C$3:$L$6,5,0)=Variables!$B$5,B135>VLOOKUP(I135,$C$3:$L$6,8,0)),IF(VLOOKUP(I135,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B135)-YEAR($B$12))*12+MONTH(B135)-MONTH($B$12)),((YEAR(B135)-YEAR(VLOOKUP(I135,$C$3:$L$6,8,0)))*12+MONTH(B135)-MONTH(VLOOKUP(I135,$C$3:$L$6,8,0))))*(VLOOKUP(I135,$C$3:$L$6,10,0)*VLOOKUP(I135,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C135<>\"\",IF(I135<>\"\",IF(ISERROR(VLOOKUP(I135,$C$3:$L$6,10,0)),\"\",VLOOKUP(I135,$C$3:$L$6,10,0)+J135+IF(OR(VLOOKUP(I135,$C$3:$L$6,5,0)=Variables!$B$5,B135>VLOOKUP(I135,$C$3:$L$6,8,0)),IF(VLOOKUP(I135,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B135)-YEAR($B$12))*12+MONTH(B135)-MONTH($B$12)),((YEAR(B135)-YEAR(VLOOKUP(I135,$C$3:$L$6,8,0)))*12+MONTH(B135)-MONTH(VLOOKUP(I135,$C$3:$L$6,8,0))))*VLOOKUP(I135,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I135<>Variables!$B$1,IF(H135<>0,C135,I135),\"\")","v":""},"","",{"$f":"IF(C136<>\"\",IF(OR(VLOOKUP(C136,$C$3:$L$6,5,0)=Variables!$B$5,B136>VLOOKUP(C136,$C$3:$L$6,8,0)),-D136*VLOOKUP(C136,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I136<>Variables!$B$1,IF(C136<>\"\",$I$9-E136-F136,\"\"),-D136)","v":""},"",{"$f":"IF(C136<>\"\",IF(D136+$I$9-E136-F136>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C136,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C136,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I136,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I136,$C$3:$L$6,5,0)=Variables!$B$5,B136>VLOOKUP(I136,$C$3:$L$6,8,0)),IF(VLOOKUP(I136,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B136)-YEAR($B$12))*12+MONTH(B136)-MONTH($B$12)),((YEAR(B136)-YEAR(VLOOKUP(I136,$C$3:$L$6,8,0)))*12+MONTH(B136)-MONTH(VLOOKUP(I136,$C$3:$L$6,8,0))))*(VLOOKUP(I136,$C$3:$L$6,10,0)*VLOOKUP(I136,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C136<>\"\",IF(I136<>\"\",IF(ISERROR(VLOOKUP(I136,$C$3:$L$6,10,0)),\"\",VLOOKUP(I136,$C$3:$L$6,10,0)+J136+IF(OR(VLOOKUP(I136,$C$3:$L$6,5,0)=Variables!$B$5,B136>VLOOKUP(I136,$C$3:$L$6,8,0)),IF(VLOOKUP(I136,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B136)-YEAR($B$12))*12+MONTH(B136)-MONTH($B$12)),((YEAR(B136)-YEAR(VLOOKUP(I136,$C$3:$L$6,8,0)))*12+MONTH(B136)-MONTH(VLOOKUP(I136,$C$3:$L$6,8,0))))*VLOOKUP(I136,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I136<>Variables!$B$1,IF(H136<>0,C136,I136),\"\")","v":""},"","",{"$f":"IF(C137<>\"\",IF(OR(VLOOKUP(C137,$C$3:$L$6,5,0)=Variables!$B$5,B137>VLOOKUP(C137,$C$3:$L$6,8,0)),-D137*VLOOKUP(C137,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I137<>Variables!$B$1,IF(C137<>\"\",$I$9-E137-F137,\"\"),-D137)","v":""},"",{"$f":"IF(C137<>\"\",IF(D137+$I$9-E137-F137>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C137,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C137,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I137,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I137,$C$3:$L$6,5,0)=Variables!$B$5,B137>VLOOKUP(I137,$C$3:$L$6,8,0)),IF(VLOOKUP(I137,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B137)-YEAR($B$12))*12+MONTH(B137)-MONTH($B$12)),((YEAR(B137)-YEAR(VLOOKUP(I137,$C$3:$L$6,8,0)))*12+MONTH(B137)-MONTH(VLOOKUP(I137,$C$3:$L$6,8,0))))*(VLOOKUP(I137,$C$3:$L$6,10,0)*VLOOKUP(I137,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C137<>\"\",IF(I137<>\"\",IF(ISERROR(VLOOKUP(I137,$C$3:$L$6,10,0)),\"\",VLOOKUP(I137,$C$3:$L$6,10,0)+J137+IF(OR(VLOOKUP(I137,$C$3:$L$6,5,0)=Variables!$B$5,B137>VLOOKUP(I137,$C$3:$L$6,8,0)),IF(VLOOKUP(I137,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B137)-YEAR($B$12))*12+MONTH(B137)-MONTH($B$12)),((YEAR(B137)-YEAR(VLOOKUP(I137,$C$3:$L$6,8,0)))*12+MONTH(B137)-MONTH(VLOOKUP(I137,$C$3:$L$6,8,0))))*VLOOKUP(I137,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I137<>Variables!$B$1,IF(H137<>0,C137,I137),\"\")","v":""},"","",{"$f":"IF(C138<>\"\",IF(OR(VLOOKUP(C138,$C$3:$L$6,5,0)=Variables!$B$5,B138>VLOOKUP(C138,$C$3:$L$6,8,0)),-D138*VLOOKUP(C138,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I138<>Variables!$B$1,IF(C138<>\"\",$I$9-E138-F138,\"\"),-D138)","v":""},"",{"$f":"IF(C138<>\"\",IF(D138+$I$9-E138-F138>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C138,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C138,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I138,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I138,$C$3:$L$6,5,0)=Variables!$B$5,B138>VLOOKUP(I138,$C$3:$L$6,8,0)),IF(VLOOKUP(I138,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B138)-YEAR($B$12))*12+MONTH(B138)-MONTH($B$12)),((YEAR(B138)-YEAR(VLOOKUP(I138,$C$3:$L$6,8,0)))*12+MONTH(B138)-MONTH(VLOOKUP(I138,$C$3:$L$6,8,0))))*(VLOOKUP(I138,$C$3:$L$6,10,0)*VLOOKUP(I138,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C138<>\"\",IF(I138<>\"\",IF(ISERROR(VLOOKUP(I138,$C$3:$L$6,10,0)),\"\",VLOOKUP(I138,$C$3:$L$6,10,0)+J138+IF(OR(VLOOKUP(I138,$C$3:$L$6,5,0)=Variables!$B$5,B138>VLOOKUP(I138,$C$3:$L$6,8,0)),IF(VLOOKUP(I138,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B138)-YEAR($B$12))*12+MONTH(B138)-MONTH($B$12)),((YEAR(B138)-YEAR(VLOOKUP(I138,$C$3:$L$6,8,0)))*12+MONTH(B138)-MONTH(VLOOKUP(I138,$C$3:$L$6,8,0))))*VLOOKUP(I138,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I138<>Variables!$B$1,IF(H138<>0,C138,I138),\"\")","v":""},"","",{"$f":"IF(C139<>\"\",IF(OR(VLOOKUP(C139,$C$3:$L$6,5,0)=Variables!$B$5,B139>VLOOKUP(C139,$C$3:$L$6,8,0)),-D139*VLOOKUP(C139,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I139<>Variables!$B$1,IF(C139<>\"\",$I$9-E139-F139,\"\"),-D139)","v":""},"",{"$f":"IF(C139<>\"\",IF(D139+$I$9-E139-F139>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C139,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C139,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I139,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I139,$C$3:$L$6,5,0)=Variables!$B$5,B139>VLOOKUP(I139,$C$3:$L$6,8,0)),IF(VLOOKUP(I139,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B139)-YEAR($B$12))*12+MONTH(B139)-MONTH($B$12)),((YEAR(B139)-YEAR(VLOOKUP(I139,$C$3:$L$6,8,0)))*12+MONTH(B139)-MONTH(VLOOKUP(I139,$C$3:$L$6,8,0))))*(VLOOKUP(I139,$C$3:$L$6,10,0)*VLOOKUP(I139,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C139<>\"\",IF(I139<>\"\",IF(ISERROR(VLOOKUP(I139,$C$3:$L$6,10,0)),\"\",VLOOKUP(I139,$C$3:$L$6,10,0)+J139+IF(OR(VLOOKUP(I139,$C$3:$L$6,5,0)=Variables!$B$5,B139>VLOOKUP(I139,$C$3:$L$6,8,0)),IF(VLOOKUP(I139,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B139)-YEAR($B$12))*12+MONTH(B139)-MONTH($B$12)),((YEAR(B139)-YEAR(VLOOKUP(I139,$C$3:$L$6,8,0)))*12+MONTH(B139)-MONTH(VLOOKUP(I139,$C$3:$L$6,8,0))))*VLOOKUP(I139,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I139<>Variables!$B$1,IF(H139<>0,C139,I139),\"\")","v":""},"","",{"$f":"IF(C140<>\"\",IF(OR(VLOOKUP(C140,$C$3:$L$6,5,0)=Variables!$B$5,B140>VLOOKUP(C140,$C$3:$L$6,8,0)),-D140*VLOOKUP(C140,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I140<>Variables!$B$1,IF(C140<>\"\",$I$9-E140-F140,\"\"),-D140)","v":""},"",{"$f":"IF(C140<>\"\",IF(D140+$I$9-E140-F140>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C140,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C140,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I140,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I140,$C$3:$L$6,5,0)=Variables!$B$5,B140>VLOOKUP(I140,$C$3:$L$6,8,0)),IF(VLOOKUP(I140,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B140)-YEAR($B$12))*12+MONTH(B140)-MONTH($B$12)),((YEAR(B140)-YEAR(VLOOKUP(I140,$C$3:$L$6,8,0)))*12+MONTH(B140)-MONTH(VLOOKUP(I140,$C$3:$L$6,8,0))))*(VLOOKUP(I140,$C$3:$L$6,10,0)*VLOOKUP(I140,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C140<>\"\",IF(I140<>\"\",IF(ISERROR(VLOOKUP(I140,$C$3:$L$6,10,0)),\"\",VLOOKUP(I140,$C$3:$L$6,10,0)+J140+IF(OR(VLOOKUP(I140,$C$3:$L$6,5,0)=Variables!$B$5,B140>VLOOKUP(I140,$C$3:$L$6,8,0)),IF(VLOOKUP(I140,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B140)-YEAR($B$12))*12+MONTH(B140)-MONTH($B$12)),((YEAR(B140)-YEAR(VLOOKUP(I140,$C$3:$L$6,8,0)))*12+MONTH(B140)-MONTH(VLOOKUP(I140,$C$3:$L$6,8,0))))*VLOOKUP(I140,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I140<>Variables!$B$1,IF(H140<>0,C140,I140),\"\")","v":""},"","",{"$f":"IF(C141<>\"\",IF(OR(VLOOKUP(C141,$C$3:$L$6,5,0)=Variables!$B$5,B141>VLOOKUP(C141,$C$3:$L$6,8,0)),-D141*VLOOKUP(C141,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I141<>Variables!$B$1,IF(C141<>\"\",$I$9-E141-F141,\"\"),-D141)","v":""},"",{"$f":"IF(C141<>\"\",IF(D141+$I$9-E141-F141>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C141,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C141,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I141,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I141,$C$3:$L$6,5,0)=Variables!$B$5,B141>VLOOKUP(I141,$C$3:$L$6,8,0)),IF(VLOOKUP(I141,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B141)-YEAR($B$12))*12+MONTH(B141)-MONTH($B$12)),((YEAR(B141)-YEAR(VLOOKUP(I141,$C$3:$L$6,8,0)))*12+MONTH(B141)-MONTH(VLOOKUP(I141,$C$3:$L$6,8,0))))*(VLOOKUP(I141,$C$3:$L$6,10,0)*VLOOKUP(I141,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C141<>\"\",IF(I141<>\"\",IF(ISERROR(VLOOKUP(I141,$C$3:$L$6,10,0)),\"\",VLOOKUP(I141,$C$3:$L$6,10,0)+J141+IF(OR(VLOOKUP(I141,$C$3:$L$6,5,0)=Variables!$B$5,B141>VLOOKUP(I141,$C$3:$L$6,8,0)),IF(VLOOKUP(I141,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B141)-YEAR($B$12))*12+MONTH(B141)-MONTH($B$12)),((YEAR(B141)-YEAR(VLOOKUP(I141,$C$3:$L$6,8,0)))*12+MONTH(B141)-MONTH(VLOOKUP(I141,$C$3:$L$6,8,0))))*VLOOKUP(I141,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I141<>Variables!$B$1,IF(H141<>0,C141,I141),\"\")","v":""},"","",{"$f":"IF(C142<>\"\",IF(OR(VLOOKUP(C142,$C$3:$L$6,5,0)=Variables!$B$5,B142>VLOOKUP(C142,$C$3:$L$6,8,0)),-D142*VLOOKUP(C142,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I142<>Variables!$B$1,IF(C142<>\"\",$I$9-E142-F142,\"\"),-D142)","v":""},"",{"$f":"IF(C142<>\"\",IF(D142+$I$9-E142-F142>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C142,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C142,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I142,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I142,$C$3:$L$6,5,0)=Variables!$B$5,B142>VLOOKUP(I142,$C$3:$L$6,8,0)),IF(VLOOKUP(I142,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B142)-YEAR($B$12))*12+MONTH(B142)-MONTH($B$12)),((YEAR(B142)-YEAR(VLOOKUP(I142,$C$3:$L$6,8,0)))*12+MONTH(B142)-MONTH(VLOOKUP(I142,$C$3:$L$6,8,0))))*(VLOOKUP(I142,$C$3:$L$6,10,0)*VLOOKUP(I142,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C142<>\"\",IF(I142<>\"\",IF(ISERROR(VLOOKUP(I142,$C$3:$L$6,10,0)),\"\",VLOOKUP(I142,$C$3:$L$6,10,0)+J142+IF(OR(VLOOKUP(I142,$C$3:$L$6,5,0)=Variables!$B$5,B142>VLOOKUP(I142,$C$3:$L$6,8,0)),IF(VLOOKUP(I142,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B142)-YEAR($B$12))*12+MONTH(B142)-MONTH($B$12)),((YEAR(B142)-YEAR(VLOOKUP(I142,$C$3:$L$6,8,0)))*12+MONTH(B142)-MONTH(VLOOKUP(I142,$C$3:$L$6,8,0))))*VLOOKUP(I142,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I142<>Variables!$B$1,IF(H142<>0,C142,I142),\"\")","v":""},"","",{"$f":"IF(C143<>\"\",IF(OR(VLOOKUP(C143,$C$3:$L$6,5,0)=Variables!$B$5,B143>VLOOKUP(C143,$C$3:$L$6,8,0)),-D143*VLOOKUP(C143,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I143<>Variables!$B$1,IF(C143<>\"\",$I$9-E143-F143,\"\"),-D143)","v":""},"",{"$f":"IF(C143<>\"\",IF(D143+$I$9-E143-F143>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C143,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C143,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I143,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I143,$C$3:$L$6,5,0)=Variables!$B$5,B143>VLOOKUP(I143,$C$3:$L$6,8,0)),IF(VLOOKUP(I143,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B143)-YEAR($B$12))*12+MONTH(B143)-MONTH($B$12)),((YEAR(B143)-YEAR(VLOOKUP(I143,$C$3:$L$6,8,0)))*12+MONTH(B143)-MONTH(VLOOKUP(I143,$C$3:$L$6,8,0))))*(VLOOKUP(I143,$C$3:$L$6,10,0)*VLOOKUP(I143,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C143<>\"\",IF(I143<>\"\",IF(ISERROR(VLOOKUP(I143,$C$3:$L$6,10,0)),\"\",VLOOKUP(I143,$C$3:$L$6,10,0)+J143+IF(OR(VLOOKUP(I143,$C$3:$L$6,5,0)=Variables!$B$5,B143>VLOOKUP(I143,$C$3:$L$6,8,0)),IF(VLOOKUP(I143,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B143)-YEAR($B$12))*12+MONTH(B143)-MONTH($B$12)),((YEAR(B143)-YEAR(VLOOKUP(I143,$C$3:$L$6,8,0)))*12+MONTH(B143)-MONTH(VLOOKUP(I143,$C$3:$L$6,8,0))))*VLOOKUP(I143,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I143<>Variables!$B$1,IF(H143<>0,C143,I143),\"\")","v":""},"","",{"$f":"IF(C144<>\"\",IF(OR(VLOOKUP(C144,$C$3:$L$6,5,0)=Variables!$B$5,B144>VLOOKUP(C144,$C$3:$L$6,8,0)),-D144*VLOOKUP(C144,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I144<>Variables!$B$1,IF(C144<>\"\",$I$9-E144-F144,\"\"),-D144)","v":""},"",{"$f":"IF(C144<>\"\",IF(D144+$I$9-E144-F144>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C144,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C144,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I144,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I144,$C$3:$L$6,5,0)=Variables!$B$5,B144>VLOOKUP(I144,$C$3:$L$6,8,0)),IF(VLOOKUP(I144,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B144)-YEAR($B$12))*12+MONTH(B144)-MONTH($B$12)),((YEAR(B144)-YEAR(VLOOKUP(I144,$C$3:$L$6,8,0)))*12+MONTH(B144)-MONTH(VLOOKUP(I144,$C$3:$L$6,8,0))))*(VLOOKUP(I144,$C$3:$L$6,10,0)*VLOOKUP(I144,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C144<>\"\",IF(I144<>\"\",IF(ISERROR(VLOOKUP(I144,$C$3:$L$6,10,0)),\"\",VLOOKUP(I144,$C$3:$L$6,10,0)+J144+IF(OR(VLOOKUP(I144,$C$3:$L$6,5,0)=Variables!$B$5,B144>VLOOKUP(I144,$C$3:$L$6,8,0)),IF(VLOOKUP(I144,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B144)-YEAR($B$12))*12+MONTH(B144)-MONTH($B$12)),((YEAR(B144)-YEAR(VLOOKUP(I144,$C$3:$L$6,8,0)))*12+MONTH(B144)-MONTH(VLOOKUP(I144,$C$3:$L$6,8,0))))*VLOOKUP(I144,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I144<>Variables!$B$1,IF(H144<>0,C144,I144),\"\")","v":""},"","",{"$f":"IF(C145<>\"\",IF(OR(VLOOKUP(C145,$C$3:$L$6,5,0)=Variables!$B$5,B145>VLOOKUP(C145,$C$3:$L$6,8,0)),-D145*VLOOKUP(C145,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I145<>Variables!$B$1,IF(C145<>\"\",$I$9-E145-F145,\"\"),-D145)","v":""},"",{"$f":"IF(C145<>\"\",IF(D145+$I$9-E145-F145>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C145,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C145,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I145,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I145,$C$3:$L$6,5,0)=Variables!$B$5,B145>VLOOKUP(I145,$C$3:$L$6,8,0)),IF(VLOOKUP(I145,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B145)-YEAR($B$12))*12+MONTH(B145)-MONTH($B$12)),((YEAR(B145)-YEAR(VLOOKUP(I145,$C$3:$L$6,8,0)))*12+MONTH(B145)-MONTH(VLOOKUP(I145,$C$3:$L$6,8,0))))*(VLOOKUP(I145,$C$3:$L$6,10,0)*VLOOKUP(I145,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C145<>\"\",IF(I145<>\"\",IF(ISERROR(VLOOKUP(I145,$C$3:$L$6,10,0)),\"\",VLOOKUP(I145,$C$3:$L$6,10,0)+J145+IF(OR(VLOOKUP(I145,$C$3:$L$6,5,0)=Variables!$B$5,B145>VLOOKUP(I145,$C$3:$L$6,8,0)),IF(VLOOKUP(I145,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B145)-YEAR($B$12))*12+MONTH(B145)-MONTH($B$12)),((YEAR(B145)-YEAR(VLOOKUP(I145,$C$3:$L$6,8,0)))*12+MONTH(B145)-MONTH(VLOOKUP(I145,$C$3:$L$6,8,0))))*VLOOKUP(I145,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I145<>Variables!$B$1,IF(H145<>0,C145,I145),\"\")","v":""},"","",{"$f":"IF(C146<>\"\",IF(OR(VLOOKUP(C146,$C$3:$L$6,5,0)=Variables!$B$5,B146>VLOOKUP(C146,$C$3:$L$6,8,0)),-D146*VLOOKUP(C146,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I146<>Variables!$B$1,IF(C146<>\"\",$I$9-E146-F146,\"\"),-D146)","v":""},"",{"$f":"IF(C146<>\"\",IF(D146+$I$9-E146-F146>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C146,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C146,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I146,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I146,$C$3:$L$6,5,0)=Variables!$B$5,B146>VLOOKUP(I146,$C$3:$L$6,8,0)),IF(VLOOKUP(I146,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B146)-YEAR($B$12))*12+MONTH(B146)-MONTH($B$12)),((YEAR(B146)-YEAR(VLOOKUP(I146,$C$3:$L$6,8,0)))*12+MONTH(B146)-MONTH(VLOOKUP(I146,$C$3:$L$6,8,0))))*(VLOOKUP(I146,$C$3:$L$6,10,0)*VLOOKUP(I146,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C146<>\"\",IF(I146<>\"\",IF(ISERROR(VLOOKUP(I146,$C$3:$L$6,10,0)),\"\",VLOOKUP(I146,$C$3:$L$6,10,0)+J146+IF(OR(VLOOKUP(I146,$C$3:$L$6,5,0)=Variables!$B$5,B146>VLOOKUP(I146,$C$3:$L$6,8,0)),IF(VLOOKUP(I146,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B146)-YEAR($B$12))*12+MONTH(B146)-MONTH($B$12)),((YEAR(B146)-YEAR(VLOOKUP(I146,$C$3:$L$6,8,0)))*12+MONTH(B146)-MONTH(VLOOKUP(I146,$C$3:$L$6,8,0))))*VLOOKUP(I146,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I146<>Variables!$B$1,IF(H146<>0,C146,I146),\"\")","v":""},"","",{"$f":"IF(C147<>\"\",IF(OR(VLOOKUP(C147,$C$3:$L$6,5,0)=Variables!$B$5,B147>VLOOKUP(C147,$C$3:$L$6,8,0)),-D147*VLOOKUP(C147,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I147<>Variables!$B$1,IF(C147<>\"\",$I$9-E147-F147,\"\"),-D147)","v":""},"",{"$f":"IF(C147<>\"\",IF(D147+$I$9-E147-F147>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C147,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C147,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I147,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I147,$C$3:$L$6,5,0)=Variables!$B$5,B147>VLOOKUP(I147,$C$3:$L$6,8,0)),IF(VLOOKUP(I147,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B147)-YEAR($B$12))*12+MONTH(B147)-MONTH($B$12)),((YEAR(B147)-YEAR(VLOOKUP(I147,$C$3:$L$6,8,0)))*12+MONTH(B147)-MONTH(VLOOKUP(I147,$C$3:$L$6,8,0))))*(VLOOKUP(I147,$C$3:$L$6,10,0)*VLOOKUP(I147,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C147<>\"\",IF(I147<>\"\",IF(ISERROR(VLOOKUP(I147,$C$3:$L$6,10,0)),\"\",VLOOKUP(I147,$C$3:$L$6,10,0)+J147+IF(OR(VLOOKUP(I147,$C$3:$L$6,5,0)=Variables!$B$5,B147>VLOOKUP(I147,$C$3:$L$6,8,0)),IF(VLOOKUP(I147,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B147)-YEAR($B$12))*12+MONTH(B147)-MONTH($B$12)),((YEAR(B147)-YEAR(VLOOKUP(I147,$C$3:$L$6,8,0)))*12+MONTH(B147)-MONTH(VLOOKUP(I147,$C$3:$L$6,8,0))))*VLOOKUP(I147,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I147<>Variables!$B$1,IF(H147<>0,C147,I147),\"\")","v":""},"","",{"$f":"IF(C148<>\"\",IF(OR(VLOOKUP(C148,$C$3:$L$6,5,0)=Variables!$B$5,B148>VLOOKUP(C148,$C$3:$L$6,8,0)),-D148*VLOOKUP(C148,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I148<>Variables!$B$1,IF(C148<>\"\",$I$9-E148-F148,\"\"),-D148)","v":""},"",{"$f":"IF(C148<>\"\",IF(D148+$I$9-E148-F148>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C148,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C148,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I148,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I148,$C$3:$L$6,5,0)=Variables!$B$5,B148>VLOOKUP(I148,$C$3:$L$6,8,0)),IF(VLOOKUP(I148,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B148)-YEAR($B$12))*12+MONTH(B148)-MONTH($B$12)),((YEAR(B148)-YEAR(VLOOKUP(I148,$C$3:$L$6,8,0)))*12+MONTH(B148)-MONTH(VLOOKUP(I148,$C$3:$L$6,8,0))))*(VLOOKUP(I148,$C$3:$L$6,10,0)*VLOOKUP(I148,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C148<>\"\",IF(I148<>\"\",IF(ISERROR(VLOOKUP(I148,$C$3:$L$6,10,0)),\"\",VLOOKUP(I148,$C$3:$L$6,10,0)+J148+IF(OR(VLOOKUP(I148,$C$3:$L$6,5,0)=Variables!$B$5,B148>VLOOKUP(I148,$C$3:$L$6,8,0)),IF(VLOOKUP(I148,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B148)-YEAR($B$12))*12+MONTH(B148)-MONTH($B$12)),((YEAR(B148)-YEAR(VLOOKUP(I148,$C$3:$L$6,8,0)))*12+MONTH(B148)-MONTH(VLOOKUP(I148,$C$3:$L$6,8,0))))*VLOOKUP(I148,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I148<>Variables!$B$1,IF(H148<>0,C148,I148),\"\")","v":""},"","",{"$f":"IF(C149<>\"\",IF(OR(VLOOKUP(C149,$C$3:$L$6,5,0)=Variables!$B$5,B149>VLOOKUP(C149,$C$3:$L$6,8,0)),-D149*VLOOKUP(C149,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I149<>Variables!$B$1,IF(C149<>\"\",$I$9-E149-F149,\"\"),-D149)","v":""},"",{"$f":"IF(C149<>\"\",IF(D149+$I$9-E149-F149>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C149,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C149,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I149,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I149,$C$3:$L$6,5,0)=Variables!$B$5,B149>VLOOKUP(I149,$C$3:$L$6,8,0)),IF(VLOOKUP(I149,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B149)-YEAR($B$12))*12+MONTH(B149)-MONTH($B$12)),((YEAR(B149)-YEAR(VLOOKUP(I149,$C$3:$L$6,8,0)))*12+MONTH(B149)-MONTH(VLOOKUP(I149,$C$3:$L$6,8,0))))*(VLOOKUP(I149,$C$3:$L$6,10,0)*VLOOKUP(I149,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C149<>\"\",IF(I149<>\"\",IF(ISERROR(VLOOKUP(I149,$C$3:$L$6,10,0)),\"\",VLOOKUP(I149,$C$3:$L$6,10,0)+J149+IF(OR(VLOOKUP(I149,$C$3:$L$6,5,0)=Variables!$B$5,B149>VLOOKUP(I149,$C$3:$L$6,8,0)),IF(VLOOKUP(I149,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B149)-YEAR($B$12))*12+MONTH(B149)-MONTH($B$12)),((YEAR(B149)-YEAR(VLOOKUP(I149,$C$3:$L$6,8,0)))*12+MONTH(B149)-MONTH(VLOOKUP(I149,$C$3:$L$6,8,0))))*VLOOKUP(I149,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I149<>Variables!$B$1,IF(H149<>0,C149,I149),\"\")","v":""},"","",{"$f":"IF(C150<>\"\",IF(OR(VLOOKUP(C150,$C$3:$L$6,5,0)=Variables!$B$5,B150>VLOOKUP(C150,$C$3:$L$6,8,0)),-D150*VLOOKUP(C150,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I150<>Variables!$B$1,IF(C150<>\"\",$I$9-E150-F150,\"\"),-D150)","v":""},"",{"$f":"IF(C150<>\"\",IF(D150+$I$9-E150-F150>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C150,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C150,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I150,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I150,$C$3:$L$6,5,0)=Variables!$B$5,B150>VLOOKUP(I150,$C$3:$L$6,8,0)),IF(VLOOKUP(I150,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B150)-YEAR($B$12))*12+MONTH(B150)-MONTH($B$12)),((YEAR(B150)-YEAR(VLOOKUP(I150,$C$3:$L$6,8,0)))*12+MONTH(B150)-MONTH(VLOOKUP(I150,$C$3:$L$6,8,0))))*(VLOOKUP(I150,$C$3:$L$6,10,0)*VLOOKUP(I150,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C150<>\"\",IF(I150<>\"\",IF(ISERROR(VLOOKUP(I150,$C$3:$L$6,10,0)),\"\",VLOOKUP(I150,$C$3:$L$6,10,0)+J150+IF(OR(VLOOKUP(I150,$C$3:$L$6,5,0)=Variables!$B$5,B150>VLOOKUP(I150,$C$3:$L$6,8,0)),IF(VLOOKUP(I150,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B150)-YEAR($B$12))*12+MONTH(B150)-MONTH($B$12)),((YEAR(B150)-YEAR(VLOOKUP(I150,$C$3:$L$6,8,0)))*12+MONTH(B150)-MONTH(VLOOKUP(I150,$C$3:$L$6,8,0))))*VLOOKUP(I150,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I150<>Variables!$B$1,IF(H150<>0,C150,I150),\"\")","v":""},"","",{"$f":"IF(C151<>\"\",IF(OR(VLOOKUP(C151,$C$3:$L$6,5,0)=Variables!$B$5,B151>VLOOKUP(C151,$C$3:$L$6,8,0)),-D151*VLOOKUP(C151,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I151<>Variables!$B$1,IF(C151<>\"\",$I$9-E151-F151,\"\"),-D151)","v":""},"",{"$f":"IF(C151<>\"\",IF(D151+$I$9-E151-F151>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C151,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C151,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I151,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I151,$C$3:$L$6,5,0)=Variables!$B$5,B151>VLOOKUP(I151,$C$3:$L$6,8,0)),IF(VLOOKUP(I151,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B151)-YEAR($B$12))*12+MONTH(B151)-MONTH($B$12)),((YEAR(B151)-YEAR(VLOOKUP(I151,$C$3:$L$6,8,0)))*12+MONTH(B151)-MONTH(VLOOKUP(I151,$C$3:$L$6,8,0))))*(VLOOKUP(I151,$C$3:$L$6,10,0)*VLOOKUP(I151,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C151<>\"\",IF(I151<>\"\",IF(ISERROR(VLOOKUP(I151,$C$3:$L$6,10,0)),\"\",VLOOKUP(I151,$C$3:$L$6,10,0)+J151+IF(OR(VLOOKUP(I151,$C$3:$L$6,5,0)=Variables!$B$5,B151>VLOOKUP(I151,$C$3:$L$6,8,0)),IF(VLOOKUP(I151,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B151)-YEAR($B$12))*12+MONTH(B151)-MONTH($B$12)),((YEAR(B151)-YEAR(VLOOKUP(I151,$C$3:$L$6,8,0)))*12+MONTH(B151)-MONTH(VLOOKUP(I151,$C$3:$L$6,8,0))))*VLOOKUP(I151,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I151<>Variables!$B$1,IF(H151<>0,C151,I151),\"\")","v":""},"","",{"$f":"IF(C152<>\"\",IF(OR(VLOOKUP(C152,$C$3:$L$6,5,0)=Variables!$B$5,B152>VLOOKUP(C152,$C$3:$L$6,8,0)),-D152*VLOOKUP(C152,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I152<>Variables!$B$1,IF(C152<>\"\",$I$9-E152-F152,\"\"),-D152)","v":""},"",{"$f":"IF(C152<>\"\",IF(D152+$I$9-E152-F152>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C152,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C152,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I152,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I152,$C$3:$L$6,5,0)=Variables!$B$5,B152>VLOOKUP(I152,$C$3:$L$6,8,0)),IF(VLOOKUP(I152,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B152)-YEAR($B$12))*12+MONTH(B152)-MONTH($B$12)),((YEAR(B152)-YEAR(VLOOKUP(I152,$C$3:$L$6,8,0)))*12+MONTH(B152)-MONTH(VLOOKUP(I152,$C$3:$L$6,8,0))))*(VLOOKUP(I152,$C$3:$L$6,10,0)*VLOOKUP(I152,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C152<>\"\",IF(I152<>\"\",IF(ISERROR(VLOOKUP(I152,$C$3:$L$6,10,0)),\"\",VLOOKUP(I152,$C$3:$L$6,10,0)+J152+IF(OR(VLOOKUP(I152,$C$3:$L$6,5,0)=Variables!$B$5,B152>VLOOKUP(I152,$C$3:$L$6,8,0)),IF(VLOOKUP(I152,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B152)-YEAR($B$12))*12+MONTH(B152)-MONTH($B$12)),((YEAR(B152)-YEAR(VLOOKUP(I152,$C$3:$L$6,8,0)))*12+MONTH(B152)-MONTH(VLOOKUP(I152,$C$3:$L$6,8,0))))*VLOOKUP(I152,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I152<>Variables!$B$1,IF(H152<>0,C152,I152),\"\")","v":""},"","",{"$f":"IF(C153<>\"\",IF(OR(VLOOKUP(C153,$C$3:$L$6,5,0)=Variables!$B$5,B153>VLOOKUP(C153,$C$3:$L$6,8,0)),-D153*VLOOKUP(C153,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I153<>Variables!$B$1,IF(C153<>\"\",$I$9-E153-F153,\"\"),-D153)","v":""},"",{"$f":"IF(C153<>\"\",IF(D153+$I$9-E153-F153>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C153,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C153,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I153,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I153,$C$3:$L$6,5,0)=Variables!$B$5,B153>VLOOKUP(I153,$C$3:$L$6,8,0)),IF(VLOOKUP(I153,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B153)-YEAR($B$12))*12+MONTH(B153)-MONTH($B$12)),((YEAR(B153)-YEAR(VLOOKUP(I153,$C$3:$L$6,8,0)))*12+MONTH(B153)-MONTH(VLOOKUP(I153,$C$3:$L$6,8,0))))*(VLOOKUP(I153,$C$3:$L$6,10,0)*VLOOKUP(I153,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C153<>\"\",IF(I153<>\"\",IF(ISERROR(VLOOKUP(I153,$C$3:$L$6,10,0)),\"\",VLOOKUP(I153,$C$3:$L$6,10,0)+J153+IF(OR(VLOOKUP(I153,$C$3:$L$6,5,0)=Variables!$B$5,B153>VLOOKUP(I153,$C$3:$L$6,8,0)),IF(VLOOKUP(I153,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B153)-YEAR($B$12))*12+MONTH(B153)-MONTH($B$12)),((YEAR(B153)-YEAR(VLOOKUP(I153,$C$3:$L$6,8,0)))*12+MONTH(B153)-MONTH(VLOOKUP(I153,$C$3:$L$6,8,0))))*VLOOKUP(I153,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I153<>Variables!$B$1,IF(H153<>0,C153,I153),\"\")","v":""},"","",{"$f":"IF(C154<>\"\",IF(OR(VLOOKUP(C154,$C$3:$L$6,5,0)=Variables!$B$5,B154>VLOOKUP(C154,$C$3:$L$6,8,0)),-D154*VLOOKUP(C154,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I154<>Variables!$B$1,IF(C154<>\"\",$I$9-E154-F154,\"\"),-D154)","v":""},"",{"$f":"IF(C154<>\"\",IF(D154+$I$9-E154-F154>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C154,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C154,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I154,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I154,$C$3:$L$6,5,0)=Variables!$B$5,B154>VLOOKUP(I154,$C$3:$L$6,8,0)),IF(VLOOKUP(I154,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B154)-YEAR($B$12))*12+MONTH(B154)-MONTH($B$12)),((YEAR(B154)-YEAR(VLOOKUP(I154,$C$3:$L$6,8,0)))*12+MONTH(B154)-MONTH(VLOOKUP(I154,$C$3:$L$6,8,0))))*(VLOOKUP(I154,$C$3:$L$6,10,0)*VLOOKUP(I154,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C154<>\"\",IF(I154<>\"\",IF(ISERROR(VLOOKUP(I154,$C$3:$L$6,10,0)),\"\",VLOOKUP(I154,$C$3:$L$6,10,0)+J154+IF(OR(VLOOKUP(I154,$C$3:$L$6,5,0)=Variables!$B$5,B154>VLOOKUP(I154,$C$3:$L$6,8,0)),IF(VLOOKUP(I154,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B154)-YEAR($B$12))*12+MONTH(B154)-MONTH($B$12)),((YEAR(B154)-YEAR(VLOOKUP(I154,$C$3:$L$6,8,0)))*12+MONTH(B154)-MONTH(VLOOKUP(I154,$C$3:$L$6,8,0))))*VLOOKUP(I154,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I154<>Variables!$B$1,IF(H154<>0,C154,I154),\"\")","v":""},"","",{"$f":"IF(C155<>\"\",IF(OR(VLOOKUP(C155,$C$3:$L$6,5,0)=Variables!$B$5,B155>VLOOKUP(C155,$C$3:$L$6,8,0)),-D155*VLOOKUP(C155,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I155<>Variables!$B$1,IF(C155<>\"\",$I$9-E155-F155,\"\"),-D155)","v":""},"",{"$f":"IF(C155<>\"\",IF(D155+$I$9-E155-F155>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C155,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C155,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I155,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I155,$C$3:$L$6,5,0)=Variables!$B$5,B155>VLOOKUP(I155,$C$3:$L$6,8,0)),IF(VLOOKUP(I155,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B155)-YEAR($B$12))*12+MONTH(B155)-MONTH($B$12)),((YEAR(B155)-YEAR(VLOOKUP(I155,$C$3:$L$6,8,0)))*12+MONTH(B155)-MONTH(VLOOKUP(I155,$C$3:$L$6,8,0))))*(VLOOKUP(I155,$C$3:$L$6,10,0)*VLOOKUP(I155,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C155<>\"\",IF(I155<>\"\",IF(ISERROR(VLOOKUP(I155,$C$3:$L$6,10,0)),\"\",VLOOKUP(I155,$C$3:$L$6,10,0)+J155+IF(OR(VLOOKUP(I155,$C$3:$L$6,5,0)=Variables!$B$5,B155>VLOOKUP(I155,$C$3:$L$6,8,0)),IF(VLOOKUP(I155,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B155)-YEAR($B$12))*12+MONTH(B155)-MONTH($B$12)),((YEAR(B155)-YEAR(VLOOKUP(I155,$C$3:$L$6,8,0)))*12+MONTH(B155)-MONTH(VLOOKUP(I155,$C$3:$L$6,8,0))))*VLOOKUP(I155,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I155<>Variables!$B$1,IF(H155<>0,C155,I155),\"\")","v":""},{"$f":"IF(C156<>\"\",IF(H155<>0,H155,L155),\"\")","v":""},{"$f":"IF(C156<>\"\",MINPAYMENT(C156,ROW(B156),COLUMN(B156)),\"\")","v":""},{"$f":"IF(C156<>\"\",IF(OR(VLOOKUP(C156,$C$3:$L$6,5,0)=Variables!$B$5,B156>VLOOKUP(C156,$C$3:$L$6,8,0)),-D156*VLOOKUP(C156,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I156<>Variables!$B$1,IF(C156<>\"\",$I$9-E156-F156,\"\"),-D156)","v":""},"",{"$f":"IF(C156<>\"\",IF(D156+$I$9-E156-F156>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C156,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C156,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I156,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I156,$C$3:$L$6,5,0)=Variables!$B$5,B156>VLOOKUP(I156,$C$3:$L$6,8,0)),IF(VLOOKUP(I156,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B156)-YEAR($B$12))*12+MONTH(B156)-MONTH($B$12)),((YEAR(B156)-YEAR(VLOOKUP(I156,$C$3:$L$6,8,0)))*12+MONTH(B156)-MONTH(VLOOKUP(I156,$C$3:$L$6,8,0))))*(VLOOKUP(I156,$C$3:$L$6,10,0)*VLOOKUP(I156,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C156<>\"\",IF(I156<>\"\",IF(ISERROR(VLOOKUP(I156,$C$3:$L$6,10,0)),\"\",VLOOKUP(I156,$C$3:$L$6,10,0)+J156+IF(OR(VLOOKUP(I156,$C$3:$L$6,5,0)=Variables!$B$5,B156>VLOOKUP(I156,$C$3:$L$6,8,0)),IF(VLOOKUP(I156,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B156)-YEAR($B$12))*12+MONTH(B156)-MONTH($B$12)),((YEAR(B156)-YEAR(VLOOKUP(I156,$C$3:$L$6,8,0)))*12+MONTH(B156)-MONTH(VLOOKUP(I156,$C$3:$L$6,8,0))))*VLOOKUP(I156,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C156<>\"\",IF(ISERROR(IF(D156+G156>=0,K156+D156+G156,\"\")),\"\",IF(D156+G156>=0,K156+D156+G156,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C157<>\"\",DATE(YEAR(B156),MONTH(B156)+1,DAY(B156)),\"\")","v":""},{"$f":"IF(I156<>Variables!$B$1,IF(H156<>0,C156,I156),\"\")","v":""},"","",{"$f":"IF(C157<>\"\",IF(OR(VLOOKUP(C157,$C$3:$L$6,5,0)=Variables!$B$5,B157>VLOOKUP(C157,$C$3:$L$6,8,0)),-D157*VLOOKUP(C157,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I157<>Variables!$B$1,IF(C157<>\"\",$I$9-E157-F157,\"\"),-D157)","v":""},{"$f":"IF(C157<>\"\",IF(D157+G157<0,D157+G157,0),\"\")","v":""},{"$f":"IF(C157<>\"\",IF(D157+$I$9-E157-F157>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C157,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C157,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I157,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I157,$C$3:$L$6,5,0)=Variables!$B$5,B157>VLOOKUP(I157,$C$3:$L$6,8,0)),IF(VLOOKUP(I157,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B157)-YEAR($B$12))*12+MONTH(B157)-MONTH($B$12)),((YEAR(B157)-YEAR(VLOOKUP(I157,$C$3:$L$6,8,0)))*12+MONTH(B157)-MONTH(VLOOKUP(I157,$C$3:$L$6,8,0))))*(VLOOKUP(I157,$C$3:$L$6,10,0)*VLOOKUP(I157,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C157<>\"\",IF(I157<>\"\",IF(ISERROR(VLOOKUP(I157,$C$3:$L$6,10,0)),\"\",VLOOKUP(I157,$C$3:$L$6,10,0)+J157+IF(OR(VLOOKUP(I157,$C$3:$L$6,5,0)=Variables!$B$5,B157>VLOOKUP(I157,$C$3:$L$6,8,0)),IF(VLOOKUP(I157,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B157)-YEAR($B$12))*12+MONTH(B157)-MONTH($B$12)),((YEAR(B157)-YEAR(VLOOKUP(I157,$C$3:$L$6,8,0)))*12+MONTH(B157)-MONTH(VLOOKUP(I157,$C$3:$L$6,8,0))))*VLOOKUP(I157,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I157<>Variables!$B$1,IF(H157<>0,C157,I157),\"\")","v":""},"","",{"$f":"IF(C158<>\"\",IF(OR(VLOOKUP(C158,$C$3:$L$6,5,0)=Variables!$B$5,B158>VLOOKUP(C158,$C$3:$L$6,8,0)),-D158*VLOOKUP(C158,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I158<>Variables!$B$1,IF(C158<>\"\",$I$9-E158-F158,\"\"),-D158)","v":""},"",{"$f":"IF(C158<>\"\",IF(D158+$I$9-E158-F158>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C158,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C158,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I158,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I158,$C$3:$L$6,5,0)=Variables!$B$5,B158>VLOOKUP(I158,$C$3:$L$6,8,0)),IF(VLOOKUP(I158,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B158)-YEAR($B$12))*12+MONTH(B158)-MONTH($B$12)),((YEAR(B158)-YEAR(VLOOKUP(I158,$C$3:$L$6,8,0)))*12+MONTH(B158)-MONTH(VLOOKUP(I158,$C$3:$L$6,8,0))))*(VLOOKUP(I158,$C$3:$L$6,10,0)*VLOOKUP(I158,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C158<>\"\",IF(I158<>\"\",IF(ISERROR(VLOOKUP(I158,$C$3:$L$6,10,0)),\"\",VLOOKUP(I158,$C$3:$L$6,10,0)+J158+IF(OR(VLOOKUP(I158,$C$3:$L$6,5,0)=Variables!$B$5,B158>VLOOKUP(I158,$C$3:$L$6,8,0)),IF(VLOOKUP(I158,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B158)-YEAR($B$12))*12+MONTH(B158)-MONTH($B$12)),((YEAR(B158)-YEAR(VLOOKUP(I158,$C$3:$L$6,8,0)))*12+MONTH(B158)-MONTH(VLOOKUP(I158,$C$3:$L$6,8,0))))*VLOOKUP(I158,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I158<>Variables!$B$1,IF(H158<>0,C158,I158),\"\")","v":""},"","",{"$f":"IF(C159<>\"\",IF(OR(VLOOKUP(C159,$C$3:$L$6,5,0)=Variables!$B$5,B159>VLOOKUP(C159,$C$3:$L$6,8,0)),-D159*VLOOKUP(C159,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I159<>Variables!$B$1,IF(C159<>\"\",$I$9-E159-F159,\"\"),-D159)","v":""},"",{"$f":"IF(C159<>\"\",IF(D159+$I$9-E159-F159>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C159,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C159,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I159,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I159,$C$3:$L$6,5,0)=Variables!$B$5,B159>VLOOKUP(I159,$C$3:$L$6,8,0)),IF(VLOOKUP(I159,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B159)-YEAR($B$12))*12+MONTH(B159)-MONTH($B$12)),((YEAR(B159)-YEAR(VLOOKUP(I159,$C$3:$L$6,8,0)))*12+MONTH(B159)-MONTH(VLOOKUP(I159,$C$3:$L$6,8,0))))*(VLOOKUP(I159,$C$3:$L$6,10,0)*VLOOKUP(I159,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C159<>\"\",IF(I159<>\"\",IF(ISERROR(VLOOKUP(I159,$C$3:$L$6,10,0)),\"\",VLOOKUP(I159,$C$3:$L$6,10,0)+J159+IF(OR(VLOOKUP(I159,$C$3:$L$6,5,0)=Variables!$B$5,B159>VLOOKUP(I159,$C$3:$L$6,8,0)),IF(VLOOKUP(I159,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B159)-YEAR($B$12))*12+MONTH(B159)-MONTH($B$12)),((YEAR(B159)-YEAR(VLOOKUP(I159,$C$3:$L$6,8,0)))*12+MONTH(B159)-MONTH(VLOOKUP(I159,$C$3:$L$6,8,0))))*VLOOKUP(I159,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I159<>Variables!$B$1,IF(H159<>0,C159,I159),\"\")","v":""},"","",{"$f":"IF(C160<>\"\",IF(OR(VLOOKUP(C160,$C$3:$L$6,5,0)=Variables!$B$5,B160>VLOOKUP(C160,$C$3:$L$6,8,0)),-D160*VLOOKUP(C160,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I160<>Variables!$B$1,IF(C160<>\"\",$I$9-E160-F160,\"\"),-D160)","v":""},"",{"$f":"IF(C160<>\"\",IF(D160+$I$9-E160-F160>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C160,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C160,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I160,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I160,$C$3:$L$6,5,0)=Variables!$B$5,B160>VLOOKUP(I160,$C$3:$L$6,8,0)),IF(VLOOKUP(I160,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B160)-YEAR($B$12))*12+MONTH(B160)-MONTH($B$12)),((YEAR(B160)-YEAR(VLOOKUP(I160,$C$3:$L$6,8,0)))*12+MONTH(B160)-MONTH(VLOOKUP(I160,$C$3:$L$6,8,0))))*(VLOOKUP(I160,$C$3:$L$6,10,0)*VLOOKUP(I160,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C160<>\"\",IF(I160<>\"\",IF(ISERROR(VLOOKUP(I160,$C$3:$L$6,10,0)),\"\",VLOOKUP(I160,$C$3:$L$6,10,0)+J160+IF(OR(VLOOKUP(I160,$C$3:$L$6,5,0)=Variables!$B$5,B160>VLOOKUP(I160,$C$3:$L$6,8,0)),IF(VLOOKUP(I160,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B160)-YEAR($B$12))*12+MONTH(B160)-MONTH($B$12)),((YEAR(B160)-YEAR(VLOOKUP(I160,$C$3:$L$6,8,0)))*12+MONTH(B160)-MONTH(VLOOKUP(I160,$C$3:$L$6,8,0))))*VLOOKUP(I160,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I160<>Variables!$B$1,IF(H160<>0,C160,I160),\"\")","v":""},"","",{"$f":"IF(C161<>\"\",IF(OR(VLOOKUP(C161,$C$3:$L$6,5,0)=Variables!$B$5,B161>VLOOKUP(C161,$C$3:$L$6,8,0)),-D161*VLOOKUP(C161,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I161<>Variables!$B$1,IF(C161<>\"\",$I$9-E161-F161,\"\"),-D161)","v":""},"",{"$f":"IF(C161<>\"\",IF(D161+$I$9-E161-F161>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C161,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C161,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I161,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I161,$C$3:$L$6,5,0)=Variables!$B$5,B161>VLOOKUP(I161,$C$3:$L$6,8,0)),IF(VLOOKUP(I161,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B161)-YEAR($B$12))*12+MONTH(B161)-MONTH($B$12)),((YEAR(B161)-YEAR(VLOOKUP(I161,$C$3:$L$6,8,0)))*12+MONTH(B161)-MONTH(VLOOKUP(I161,$C$3:$L$6,8,0))))*(VLOOKUP(I161,$C$3:$L$6,10,0)*VLOOKUP(I161,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C161<>\"\",IF(I161<>\"\",IF(ISERROR(VLOOKUP(I161,$C$3:$L$6,10,0)),\"\",VLOOKUP(I161,$C$3:$L$6,10,0)+J161+IF(OR(VLOOKUP(I161,$C$3:$L$6,5,0)=Variables!$B$5,B161>VLOOKUP(I161,$C$3:$L$6,8,0)),IF(VLOOKUP(I161,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B161)-YEAR($B$12))*12+MONTH(B161)-MONTH($B$12)),((YEAR(B161)-YEAR(VLOOKUP(I161,$C$3:$L$6,8,0)))*12+MONTH(B161)-MONTH(VLOOKUP(I161,$C$3:$L$6,8,0))))*VLOOKUP(I161,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I161<>Variables!$B$1,IF(H161<>0,C161,I161),\"\")","v":""},"","",{"$f":"IF(C162<>\"\",IF(OR(VLOOKUP(C162,$C$3:$L$6,5,0)=Variables!$B$5,B162>VLOOKUP(C162,$C$3:$L$6,8,0)),-D162*VLOOKUP(C162,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I162<>Variables!$B$1,IF(C162<>\"\",$I$9-E162-F162,\"\"),-D162)","v":""},"",{"$f":"IF(C162<>\"\",IF(D162+$I$9-E162-F162>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C162,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C162,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I162,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I162,$C$3:$L$6,5,0)=Variables!$B$5,B162>VLOOKUP(I162,$C$3:$L$6,8,0)),IF(VLOOKUP(I162,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B162)-YEAR($B$12))*12+MONTH(B162)-MONTH($B$12)),((YEAR(B162)-YEAR(VLOOKUP(I162,$C$3:$L$6,8,0)))*12+MONTH(B162)-MONTH(VLOOKUP(I162,$C$3:$L$6,8,0))))*(VLOOKUP(I162,$C$3:$L$6,10,0)*VLOOKUP(I162,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C162<>\"\",IF(I162<>\"\",IF(ISERROR(VLOOKUP(I162,$C$3:$L$6,10,0)),\"\",VLOOKUP(I162,$C$3:$L$6,10,0)+J162+IF(OR(VLOOKUP(I162,$C$3:$L$6,5,0)=Variables!$B$5,B162>VLOOKUP(I162,$C$3:$L$6,8,0)),IF(VLOOKUP(I162,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B162)-YEAR($B$12))*12+MONTH(B162)-MONTH($B$12)),((YEAR(B162)-YEAR(VLOOKUP(I162,$C$3:$L$6,8,0)))*12+MONTH(B162)-MONTH(VLOOKUP(I162,$C$3:$L$6,8,0))))*VLOOKUP(I162,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I162<>Variables!$B$1,IF(H162<>0,C162,I162),\"\")","v":""},"","",{"$f":"IF(C163<>\"\",IF(OR(VLOOKUP(C163,$C$3:$L$6,5,0)=Variables!$B$5,B163>VLOOKUP(C163,$C$3:$L$6,8,0)),-D163*VLOOKUP(C163,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I163<>Variables!$B$1,IF(C163<>\"\",$I$9-E163-F163,\"\"),-D163)","v":""},"",{"$f":"IF(C163<>\"\",IF(D163+$I$9-E163-F163>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C163,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C163,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I163,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I163,$C$3:$L$6,5,0)=Variables!$B$5,B163>VLOOKUP(I163,$C$3:$L$6,8,0)),IF(VLOOKUP(I163,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B163)-YEAR($B$12))*12+MONTH(B163)-MONTH($B$12)),((YEAR(B163)-YEAR(VLOOKUP(I163,$C$3:$L$6,8,0)))*12+MONTH(B163)-MONTH(VLOOKUP(I163,$C$3:$L$6,8,0))))*(VLOOKUP(I163,$C$3:$L$6,10,0)*VLOOKUP(I163,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C163<>\"\",IF(I163<>\"\",IF(ISERROR(VLOOKUP(I163,$C$3:$L$6,10,0)),\"\",VLOOKUP(I163,$C$3:$L$6,10,0)+J163+IF(OR(VLOOKUP(I163,$C$3:$L$6,5,0)=Variables!$B$5,B163>VLOOKUP(I163,$C$3:$L$6,8,0)),IF(VLOOKUP(I163,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B163)-YEAR($B$12))*12+MONTH(B163)-MONTH($B$12)),((YEAR(B163)-YEAR(VLOOKUP(I163,$C$3:$L$6,8,0)))*12+MONTH(B163)-MONTH(VLOOKUP(I163,$C$3:$L$6,8,0))))*VLOOKUP(I163,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I163<>Variables!$B$1,IF(H163<>0,C163,I163),\"\")","v":""},"","",{"$f":"IF(C164<>\"\",IF(OR(VLOOKUP(C164,$C$3:$L$6,5,0)=Variables!$B$5,B164>VLOOKUP(C164,$C$3:$L$6,8,0)),-D164*VLOOKUP(C164,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I164<>Variables!$B$1,IF(C164<>\"\",$I$9-E164-F164,\"\"),-D164)","v":""},"",{"$f":"IF(C164<>\"\",IF(D164+$I$9-E164-F164>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C164,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C164,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I164,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I164,$C$3:$L$6,5,0)=Variables!$B$5,B164>VLOOKUP(I164,$C$3:$L$6,8,0)),IF(VLOOKUP(I164,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B164)-YEAR($B$12))*12+MONTH(B164)-MONTH($B$12)),((YEAR(B164)-YEAR(VLOOKUP(I164,$C$3:$L$6,8,0)))*12+MONTH(B164)-MONTH(VLOOKUP(I164,$C$3:$L$6,8,0))))*(VLOOKUP(I164,$C$3:$L$6,10,0)*VLOOKUP(I164,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C164<>\"\",IF(I164<>\"\",IF(ISERROR(VLOOKUP(I164,$C$3:$L$6,10,0)),\"\",VLOOKUP(I164,$C$3:$L$6,10,0)+J164+IF(OR(VLOOKUP(I164,$C$3:$L$6,5,0)=Variables!$B$5,B164>VLOOKUP(I164,$C$3:$L$6,8,0)),IF(VLOOKUP(I164,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B164)-YEAR($B$12))*12+MONTH(B164)-MONTH($B$12)),((YEAR(B164)-YEAR(VLOOKUP(I164,$C$3:$L$6,8,0)))*12+MONTH(B164)-MONTH(VLOOKUP(I164,$C$3:$L$6,8,0))))*VLOOKUP(I164,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I164<>Variables!$B$1,IF(H164<>0,C164,I164),\"\")","v":""},"","",{"$f":"IF(C165<>\"\",IF(OR(VLOOKUP(C165,$C$3:$L$6,5,0)=Variables!$B$5,B165>VLOOKUP(C165,$C$3:$L$6,8,0)),-D165*VLOOKUP(C165,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I165<>Variables!$B$1,IF(C165<>\"\",$I$9-E165-F165,\"\"),-D165)","v":""},"",{"$f":"IF(C165<>\"\",IF(D165+$I$9-E165-F165>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C165,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C165,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I165,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I165,$C$3:$L$6,5,0)=Variables!$B$5,B165>VLOOKUP(I165,$C$3:$L$6,8,0)),IF(VLOOKUP(I165,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B165)-YEAR($B$12))*12+MONTH(B165)-MONTH($B$12)),((YEAR(B165)-YEAR(VLOOKUP(I165,$C$3:$L$6,8,0)))*12+MONTH(B165)-MONTH(VLOOKUP(I165,$C$3:$L$6,8,0))))*(VLOOKUP(I165,$C$3:$L$6,10,0)*VLOOKUP(I165,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C165<>\"\",IF(I165<>\"\",IF(ISERROR(VLOOKUP(I165,$C$3:$L$6,10,0)),\"\",VLOOKUP(I165,$C$3:$L$6,10,0)+J165+IF(OR(VLOOKUP(I165,$C$3:$L$6,5,0)=Variables!$B$5,B165>VLOOKUP(I165,$C$3:$L$6,8,0)),IF(VLOOKUP(I165,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B165)-YEAR($B$12))*12+MONTH(B165)-MONTH($B$12)),((YEAR(B165)-YEAR(VLOOKUP(I165,$C$3:$L$6,8,0)))*12+MONTH(B165)-MONTH(VLOOKUP(I165,$C$3:$L$6,8,0))))*VLOOKUP(I165,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I165<>Variables!$B$1,IF(H165<>0,C165,I165),\"\")","v":""},"","",{"$f":"IF(C166<>\"\",IF(OR(VLOOKUP(C166,$C$3:$L$6,5,0)=Variables!$B$5,B166>VLOOKUP(C166,$C$3:$L$6,8,0)),-D166*VLOOKUP(C166,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I166<>Variables!$B$1,IF(C166<>\"\",$I$9-E166-F166,\"\"),-D166)","v":""},"",{"$f":"IF(C166<>\"\",IF(D166+$I$9-E166-F166>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C166,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C166,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I166,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I166,$C$3:$L$6,5,0)=Variables!$B$5,B166>VLOOKUP(I166,$C$3:$L$6,8,0)),IF(VLOOKUP(I166,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B166)-YEAR($B$12))*12+MONTH(B166)-MONTH($B$12)),((YEAR(B166)-YEAR(VLOOKUP(I166,$C$3:$L$6,8,0)))*12+MONTH(B166)-MONTH(VLOOKUP(I166,$C$3:$L$6,8,0))))*(VLOOKUP(I166,$C$3:$L$6,10,0)*VLOOKUP(I166,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C166<>\"\",IF(I166<>\"\",IF(ISERROR(VLOOKUP(I166,$C$3:$L$6,10,0)),\"\",VLOOKUP(I166,$C$3:$L$6,10,0)+J166+IF(OR(VLOOKUP(I166,$C$3:$L$6,5,0)=Variables!$B$5,B166>VLOOKUP(I166,$C$3:$L$6,8,0)),IF(VLOOKUP(I166,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B166)-YEAR($B$12))*12+MONTH(B166)-MONTH($B$12)),((YEAR(B166)-YEAR(VLOOKUP(I166,$C$3:$L$6,8,0)))*12+MONTH(B166)-MONTH(VLOOKUP(I166,$C$3:$L$6,8,0))))*VLOOKUP(I166,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I166<>Variables!$B$1,IF(H166<>0,C166,I166),\"\")","v":""},"","",{"$f":"IF(C167<>\"\",IF(OR(VLOOKUP(C167,$C$3:$L$6,5,0)=Variables!$B$5,B167>VLOOKUP(C167,$C$3:$L$6,8,0)),-D167*VLOOKUP(C167,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I167<>Variables!$B$1,IF(C167<>\"\",$I$9-E167-F167,\"\"),-D167)","v":""},"",{"$f":"IF(C167<>\"\",IF(D167+$I$9-E167-F167>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C167,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C167,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I167,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I167,$C$3:$L$6,5,0)=Variables!$B$5,B167>VLOOKUP(I167,$C$3:$L$6,8,0)),IF(VLOOKUP(I167,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B167)-YEAR($B$12))*12+MONTH(B167)-MONTH($B$12)),((YEAR(B167)-YEAR(VLOOKUP(I167,$C$3:$L$6,8,0)))*12+MONTH(B167)-MONTH(VLOOKUP(I167,$C$3:$L$6,8,0))))*(VLOOKUP(I167,$C$3:$L$6,10,0)*VLOOKUP(I167,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C167<>\"\",IF(I167<>\"\",IF(ISERROR(VLOOKUP(I167,$C$3:$L$6,10,0)),\"\",VLOOKUP(I167,$C$3:$L$6,10,0)+J167+IF(OR(VLOOKUP(I167,$C$3:$L$6,5,0)=Variables!$B$5,B167>VLOOKUP(I167,$C$3:$L$6,8,0)),IF(VLOOKUP(I167,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B167)-YEAR($B$12))*12+MONTH(B167)-MONTH($B$12)),((YEAR(B167)-YEAR(VLOOKUP(I167,$C$3:$L$6,8,0)))*12+MONTH(B167)-MONTH(VLOOKUP(I167,$C$3:$L$6,8,0))))*VLOOKUP(I167,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I167<>Variables!$B$1,IF(H167<>0,C167,I167),\"\")","v":""},"","",{"$f":"IF(C168<>\"\",IF(OR(VLOOKUP(C168,$C$3:$L$6,5,0)=Variables!$B$5,B168>VLOOKUP(C168,$C$3:$L$6,8,0)),-D168*VLOOKUP(C168,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I168<>Variables!$B$1,IF(C168<>\"\",$I$9-E168-F168,\"\"),-D168)","v":""},"",{"$f":"IF(C168<>\"\",IF(D168+$I$9-E168-F168>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C168,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C168,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I168,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I168,$C$3:$L$6,5,0)=Variables!$B$5,B168>VLOOKUP(I168,$C$3:$L$6,8,0)),IF(VLOOKUP(I168,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B168)-YEAR($B$12))*12+MONTH(B168)-MONTH($B$12)),((YEAR(B168)-YEAR(VLOOKUP(I168,$C$3:$L$6,8,0)))*12+MONTH(B168)-MONTH(VLOOKUP(I168,$C$3:$L$6,8,0))))*(VLOOKUP(I168,$C$3:$L$6,10,0)*VLOOKUP(I168,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C168<>\"\",IF(I168<>\"\",IF(ISERROR(VLOOKUP(I168,$C$3:$L$6,10,0)),\"\",VLOOKUP(I168,$C$3:$L$6,10,0)+J168+IF(OR(VLOOKUP(I168,$C$3:$L$6,5,0)=Variables!$B$5,B168>VLOOKUP(I168,$C$3:$L$6,8,0)),IF(VLOOKUP(I168,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B168)-YEAR($B$12))*12+MONTH(B168)-MONTH($B$12)),((YEAR(B168)-YEAR(VLOOKUP(I168,$C$3:$L$6,8,0)))*12+MONTH(B168)-MONTH(VLOOKUP(I168,$C$3:$L$6,8,0))))*VLOOKUP(I168,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I168<>Variables!$B$1,IF(H168<>0,C168,I168),\"\")","v":""},"","",{"$f":"IF(C169<>\"\",IF(OR(VLOOKUP(C169,$C$3:$L$6,5,0)=Variables!$B$5,B169>VLOOKUP(C169,$C$3:$L$6,8,0)),-D169*VLOOKUP(C169,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I169<>Variables!$B$1,IF(C169<>\"\",$I$9-E169-F169,\"\"),-D169)","v":""},"",{"$f":"IF(C169<>\"\",IF(D169+$I$9-E169-F169>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C169,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C169,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I169,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I169,$C$3:$L$6,5,0)=Variables!$B$5,B169>VLOOKUP(I169,$C$3:$L$6,8,0)),IF(VLOOKUP(I169,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B169)-YEAR($B$12))*12+MONTH(B169)-MONTH($B$12)),((YEAR(B169)-YEAR(VLOOKUP(I169,$C$3:$L$6,8,0)))*12+MONTH(B169)-MONTH(VLOOKUP(I169,$C$3:$L$6,8,0))))*(VLOOKUP(I169,$C$3:$L$6,10,0)*VLOOKUP(I169,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C169<>\"\",IF(I169<>\"\",IF(ISERROR(VLOOKUP(I169,$C$3:$L$6,10,0)),\"\",VLOOKUP(I169,$C$3:$L$6,10,0)+J169+IF(OR(VLOOKUP(I169,$C$3:$L$6,5,0)=Variables!$B$5,B169>VLOOKUP(I169,$C$3:$L$6,8,0)),IF(VLOOKUP(I169,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B169)-YEAR($B$12))*12+MONTH(B169)-MONTH($B$12)),((YEAR(B169)-YEAR(VLOOKUP(I169,$C$3:$L$6,8,0)))*12+MONTH(B169)-MONTH(VLOOKUP(I169,$C$3:$L$6,8,0))))*VLOOKUP(I169,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I169<>Variables!$B$1,IF(H169<>0,C169,I169),\"\")","v":""},"","",{"$f":"IF(C170<>\"\",IF(OR(VLOOKUP(C170,$C$3:$L$6,5,0)=Variables!$B$5,B170>VLOOKUP(C170,$C$3:$L$6,8,0)),-D170*VLOOKUP(C170,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I170<>Variables!$B$1,IF(C170<>\"\",$I$9-E170-F170,\"\"),-D170)","v":""},"",{"$f":"IF(C170<>\"\",IF(D170+$I$9-E170-F170>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C170,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C170,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I170,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I170,$C$3:$L$6,5,0)=Variables!$B$5,B170>VLOOKUP(I170,$C$3:$L$6,8,0)),IF(VLOOKUP(I170,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B170)-YEAR($B$12))*12+MONTH(B170)-MONTH($B$12)),((YEAR(B170)-YEAR(VLOOKUP(I170,$C$3:$L$6,8,0)))*12+MONTH(B170)-MONTH(VLOOKUP(I170,$C$3:$L$6,8,0))))*(VLOOKUP(I170,$C$3:$L$6,10,0)*VLOOKUP(I170,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C170<>\"\",IF(I170<>\"\",IF(ISERROR(VLOOKUP(I170,$C$3:$L$6,10,0)),\"\",VLOOKUP(I170,$C$3:$L$6,10,0)+J170+IF(OR(VLOOKUP(I170,$C$3:$L$6,5,0)=Variables!$B$5,B170>VLOOKUP(I170,$C$3:$L$6,8,0)),IF(VLOOKUP(I170,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B170)-YEAR($B$12))*12+MONTH(B170)-MONTH($B$12)),((YEAR(B170)-YEAR(VLOOKUP(I170,$C$3:$L$6,8,0)))*12+MONTH(B170)-MONTH(VLOOKUP(I170,$C$3:$L$6,8,0))))*VLOOKUP(I170,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I170<>Variables!$B$1,IF(H170<>0,C170,I170),\"\")","v":""},"","",{"$f":"IF(C171<>\"\",IF(OR(VLOOKUP(C171,$C$3:$L$6,5,0)=Variables!$B$5,B171>VLOOKUP(C171,$C$3:$L$6,8,0)),-D171*VLOOKUP(C171,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I171<>Variables!$B$1,IF(C171<>\"\",$I$9-E171-F171,\"\"),-D171)","v":""},"",{"$f":"IF(C171<>\"\",IF(D171+$I$9-E171-F171>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C171,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C171,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I171,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I171,$C$3:$L$6,5,0)=Variables!$B$5,B171>VLOOKUP(I171,$C$3:$L$6,8,0)),IF(VLOOKUP(I171,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B171)-YEAR($B$12))*12+MONTH(B171)-MONTH($B$12)),((YEAR(B171)-YEAR(VLOOKUP(I171,$C$3:$L$6,8,0)))*12+MONTH(B171)-MONTH(VLOOKUP(I171,$C$3:$L$6,8,0))))*(VLOOKUP(I171,$C$3:$L$6,10,0)*VLOOKUP(I171,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C171<>\"\",IF(I171<>\"\",IF(ISERROR(VLOOKUP(I171,$C$3:$L$6,10,0)),\"\",VLOOKUP(I171,$C$3:$L$6,10,0)+J171+IF(OR(VLOOKUP(I171,$C$3:$L$6,5,0)=Variables!$B$5,B171>VLOOKUP(I171,$C$3:$L$6,8,0)),IF(VLOOKUP(I171,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B171)-YEAR($B$12))*12+MONTH(B171)-MONTH($B$12)),((YEAR(B171)-YEAR(VLOOKUP(I171,$C$3:$L$6,8,0)))*12+MONTH(B171)-MONTH(VLOOKUP(I171,$C$3:$L$6,8,0))))*VLOOKUP(I171,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I171<>Variables!$B$1,IF(H171<>0,C171,I171),\"\")","v":""},"","",{"$f":"IF(C172<>\"\",IF(OR(VLOOKUP(C172,$C$3:$L$6,5,0)=Variables!$B$5,B172>VLOOKUP(C172,$C$3:$L$6,8,0)),-D172*VLOOKUP(C172,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I172<>Variables!$B$1,IF(C172<>\"\",$I$9-E172-F172,\"\"),-D172)","v":""},"",{"$f":"IF(C172<>\"\",IF(D172+$I$9-E172-F172>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C172,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C172,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I172,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I172,$C$3:$L$6,5,0)=Variables!$B$5,B172>VLOOKUP(I172,$C$3:$L$6,8,0)),IF(VLOOKUP(I172,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B172)-YEAR($B$12))*12+MONTH(B172)-MONTH($B$12)),((YEAR(B172)-YEAR(VLOOKUP(I172,$C$3:$L$6,8,0)))*12+MONTH(B172)-MONTH(VLOOKUP(I172,$C$3:$L$6,8,0))))*(VLOOKUP(I172,$C$3:$L$6,10,0)*VLOOKUP(I172,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C172<>\"\",IF(I172<>\"\",IF(ISERROR(VLOOKUP(I172,$C$3:$L$6,10,0)),\"\",VLOOKUP(I172,$C$3:$L$6,10,0)+J172+IF(OR(VLOOKUP(I172,$C$3:$L$6,5,0)=Variables!$B$5,B172>VLOOKUP(I172,$C$3:$L$6,8,0)),IF(VLOOKUP(I172,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B172)-YEAR($B$12))*12+MONTH(B172)-MONTH($B$12)),((YEAR(B172)-YEAR(VLOOKUP(I172,$C$3:$L$6,8,0)))*12+MONTH(B172)-MONTH(VLOOKUP(I172,$C$3:$L$6,8,0))))*VLOOKUP(I172,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I172<>Variables!$B$1,IF(H172<>0,C172,I172),\"\")","v":""},"","",{"$f":"IF(C173<>\"\",IF(OR(VLOOKUP(C173,$C$3:$L$6,5,0)=Variables!$B$5,B173>VLOOKUP(C173,$C$3:$L$6,8,0)),-D173*VLOOKUP(C173,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I173<>Variables!$B$1,IF(C173<>\"\",$I$9-E173-F173,\"\"),-D173)","v":""},"",{"$f":"IF(C173<>\"\",IF(D173+$I$9-E173-F173>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C173,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C173,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I173,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I173,$C$3:$L$6,5,0)=Variables!$B$5,B173>VLOOKUP(I173,$C$3:$L$6,8,0)),IF(VLOOKUP(I173,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B173)-YEAR($B$12))*12+MONTH(B173)-MONTH($B$12)),((YEAR(B173)-YEAR(VLOOKUP(I173,$C$3:$L$6,8,0)))*12+MONTH(B173)-MONTH(VLOOKUP(I173,$C$3:$L$6,8,0))))*(VLOOKUP(I173,$C$3:$L$6,10,0)*VLOOKUP(I173,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C173<>\"\",IF(I173<>\"\",IF(ISERROR(VLOOKUP(I173,$C$3:$L$6,10,0)),\"\",VLOOKUP(I173,$C$3:$L$6,10,0)+J173+IF(OR(VLOOKUP(I173,$C$3:$L$6,5,0)=Variables!$B$5,B173>VLOOKUP(I173,$C$3:$L$6,8,0)),IF(VLOOKUP(I173,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B173)-YEAR($B$12))*12+MONTH(B173)-MONTH($B$12)),((YEAR(B173)-YEAR(VLOOKUP(I173,$C$3:$L$6,8,0)))*12+MONTH(B173)-MONTH(VLOOKUP(I173,$C$3:$L$6,8,0))))*VLOOKUP(I173,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I173<>Variables!$B$1,IF(H173<>0,C173,I173),\"\")","v":""},"","",{"$f":"IF(C174<>\"\",IF(OR(VLOOKUP(C174,$C$3:$L$6,5,0)=Variables!$B$5,B174>VLOOKUP(C174,$C$3:$L$6,8,0)),-D174*VLOOKUP(C174,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I174<>Variables!$B$1,IF(C174<>\"\",$I$9-E174-F174,\"\"),-D174)","v":""},"",{"$f":"IF(C174<>\"\",IF(D174+$I$9-E174-F174>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C174,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C174,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I174,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I174,$C$3:$L$6,5,0)=Variables!$B$5,B174>VLOOKUP(I174,$C$3:$L$6,8,0)),IF(VLOOKUP(I174,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B174)-YEAR($B$12))*12+MONTH(B174)-MONTH($B$12)),((YEAR(B174)-YEAR(VLOOKUP(I174,$C$3:$L$6,8,0)))*12+MONTH(B174)-MONTH(VLOOKUP(I174,$C$3:$L$6,8,0))))*(VLOOKUP(I174,$C$3:$L$6,10,0)*VLOOKUP(I174,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C174<>\"\",IF(I174<>\"\",IF(ISERROR(VLOOKUP(I174,$C$3:$L$6,10,0)),\"\",VLOOKUP(I174,$C$3:$L$6,10,0)+J174+IF(OR(VLOOKUP(I174,$C$3:$L$6,5,0)=Variables!$B$5,B174>VLOOKUP(I174,$C$3:$L$6,8,0)),IF(VLOOKUP(I174,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B174)-YEAR($B$12))*12+MONTH(B174)-MONTH($B$12)),((YEAR(B174)-YEAR(VLOOKUP(I174,$C$3:$L$6,8,0)))*12+MONTH(B174)-MONTH(VLOOKUP(I174,$C$3:$L$6,8,0))))*VLOOKUP(I174,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I174<>Variables!$B$1,IF(H174<>0,C174,I174),\"\")","v":""},"","",{"$f":"IF(C175<>\"\",IF(OR(VLOOKUP(C175,$C$3:$L$6,5,0)=Variables!$B$5,B175>VLOOKUP(C175,$C$3:$L$6,8,0)),-D175*VLOOKUP(C175,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I175<>Variables!$B$1,IF(C175<>\"\",$I$9-E175-F175,\"\"),-D175)","v":""},"",{"$f":"IF(C175<>\"\",IF(D175+$I$9-E175-F175>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C175,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C175,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I175,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I175,$C$3:$L$6,5,0)=Variables!$B$5,B175>VLOOKUP(I175,$C$3:$L$6,8,0)),IF(VLOOKUP(I175,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B175)-YEAR($B$12))*12+MONTH(B175)-MONTH($B$12)),((YEAR(B175)-YEAR(VLOOKUP(I175,$C$3:$L$6,8,0)))*12+MONTH(B175)-MONTH(VLOOKUP(I175,$C$3:$L$6,8,0))))*(VLOOKUP(I175,$C$3:$L$6,10,0)*VLOOKUP(I175,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C175<>\"\",IF(I175<>\"\",IF(ISERROR(VLOOKUP(I175,$C$3:$L$6,10,0)),\"\",VLOOKUP(I175,$C$3:$L$6,10,0)+J175+IF(OR(VLOOKUP(I175,$C$3:$L$6,5,0)=Variables!$B$5,B175>VLOOKUP(I175,$C$3:$L$6,8,0)),IF(VLOOKUP(I175,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B175)-YEAR($B$12))*12+MONTH(B175)-MONTH($B$12)),((YEAR(B175)-YEAR(VLOOKUP(I175,$C$3:$L$6,8,0)))*12+MONTH(B175)-MONTH(VLOOKUP(I175,$C$3:$L$6,8,0))))*VLOOKUP(I175,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I175<>Variables!$B$1,IF(H175<>0,C175,I175),\"\")","v":""},"","",{"$f":"IF(C176<>\"\",IF(OR(VLOOKUP(C176,$C$3:$L$6,5,0)=Variables!$B$5,B176>VLOOKUP(C176,$C$3:$L$6,8,0)),-D176*VLOOKUP(C176,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I176<>Variables!$B$1,IF(C176<>\"\",$I$9-E176-F176,\"\"),-D176)","v":""},"",{"$f":"IF(C176<>\"\",IF(D176+$I$9-E176-F176>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C176,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C176,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I176,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I176,$C$3:$L$6,5,0)=Variables!$B$5,B176>VLOOKUP(I176,$C$3:$L$6,8,0)),IF(VLOOKUP(I176,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B176)-YEAR($B$12))*12+MONTH(B176)-MONTH($B$12)),((YEAR(B176)-YEAR(VLOOKUP(I176,$C$3:$L$6,8,0)))*12+MONTH(B176)-MONTH(VLOOKUP(I176,$C$3:$L$6,8,0))))*(VLOOKUP(I176,$C$3:$L$6,10,0)*VLOOKUP(I176,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C176<>\"\",IF(I176<>\"\",IF(ISERROR(VLOOKUP(I176,$C$3:$L$6,10,0)),\"\",VLOOKUP(I176,$C$3:$L$6,10,0)+J176+IF(OR(VLOOKUP(I176,$C$3:$L$6,5,0)=Variables!$B$5,B176>VLOOKUP(I176,$C$3:$L$6,8,0)),IF(VLOOKUP(I176,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B176)-YEAR($B$12))*12+MONTH(B176)-MONTH($B$12)),((YEAR(B176)-YEAR(VLOOKUP(I176,$C$3:$L$6,8,0)))*12+MONTH(B176)-MONTH(VLOOKUP(I176,$C$3:$L$6,8,0))))*VLOOKUP(I176,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I176<>Variables!$B$1,IF(H176<>0,C176,I176),\"\")","v":""},"","",{"$f":"IF(C177<>\"\",IF(OR(VLOOKUP(C177,$C$3:$L$6,5,0)=Variables!$B$5,B177>VLOOKUP(C177,$C$3:$L$6,8,0)),-D177*VLOOKUP(C177,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I177<>Variables!$B$1,IF(C177<>\"\",$I$9-E177-F177,\"\"),-D177)","v":""},"",{"$f":"IF(C177<>\"\",IF(D177+$I$9-E177-F177>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C177,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C177,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I177,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I177,$C$3:$L$6,5,0)=Variables!$B$5,B177>VLOOKUP(I177,$C$3:$L$6,8,0)),IF(VLOOKUP(I177,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B177)-YEAR($B$12))*12+MONTH(B177)-MONTH($B$12)),((YEAR(B177)-YEAR(VLOOKUP(I177,$C$3:$L$6,8,0)))*12+MONTH(B177)-MONTH(VLOOKUP(I177,$C$3:$L$6,8,0))))*(VLOOKUP(I177,$C$3:$L$6,10,0)*VLOOKUP(I177,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C177<>\"\",IF(I177<>\"\",IF(ISERROR(VLOOKUP(I177,$C$3:$L$6,10,0)),\"\",VLOOKUP(I177,$C$3:$L$6,10,0)+J177+IF(OR(VLOOKUP(I177,$C$3:$L$6,5,0)=Variables!$B$5,B177>VLOOKUP(I177,$C$3:$L$6,8,0)),IF(VLOOKUP(I177,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B177)-YEAR($B$12))*12+MONTH(B177)-MONTH($B$12)),((YEAR(B177)-YEAR(VLOOKUP(I177,$C$3:$L$6,8,0)))*12+MONTH(B177)-MONTH(VLOOKUP(I177,$C$3:$L$6,8,0))))*VLOOKUP(I177,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I177<>Variables!$B$1,IF(H177<>0,C177,I177),\"\")","v":""},"","",{"$f":"IF(C178<>\"\",IF(OR(VLOOKUP(C178,$C$3:$L$6,5,0)=Variables!$B$5,B178>VLOOKUP(C178,$C$3:$L$6,8,0)),-D178*VLOOKUP(C178,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I178<>Variables!$B$1,IF(C178<>\"\",$I$9-E178-F178,\"\"),-D178)","v":""},"",{"$f":"IF(C178<>\"\",IF(D178+$I$9-E178-F178>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C178,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C178,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I178,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I178,$C$3:$L$6,5,0)=Variables!$B$5,B178>VLOOKUP(I178,$C$3:$L$6,8,0)),IF(VLOOKUP(I178,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B178)-YEAR($B$12))*12+MONTH(B178)-MONTH($B$12)),((YEAR(B178)-YEAR(VLOOKUP(I178,$C$3:$L$6,8,0)))*12+MONTH(B178)-MONTH(VLOOKUP(I178,$C$3:$L$6,8,0))))*(VLOOKUP(I178,$C$3:$L$6,10,0)*VLOOKUP(I178,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C178<>\"\",IF(I178<>\"\",IF(ISERROR(VLOOKUP(I178,$C$3:$L$6,10,0)),\"\",VLOOKUP(I178,$C$3:$L$6,10,0)+J178+IF(OR(VLOOKUP(I178,$C$3:$L$6,5,0)=Variables!$B$5,B178>VLOOKUP(I178,$C$3:$L$6,8,0)),IF(VLOOKUP(I178,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B178)-YEAR($B$12))*12+MONTH(B178)-MONTH($B$12)),((YEAR(B178)-YEAR(VLOOKUP(I178,$C$3:$L$6,8,0)))*12+MONTH(B178)-MONTH(VLOOKUP(I178,$C$3:$L$6,8,0))))*VLOOKUP(I178,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I178<>Variables!$B$1,IF(H178<>0,C178,I178),\"\")","v":""},"","",{"$f":"IF(C179<>\"\",IF(OR(VLOOKUP(C179,$C$3:$L$6,5,0)=Variables!$B$5,B179>VLOOKUP(C179,$C$3:$L$6,8,0)),-D179*VLOOKUP(C179,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I179<>Variables!$B$1,IF(C179<>\"\",$I$9-E179-F179,\"\"),-D179)","v":""},"",{"$f":"IF(C179<>\"\",IF(D179+$I$9-E179-F179>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C179,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C179,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I179,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I179,$C$3:$L$6,5,0)=Variables!$B$5,B179>VLOOKUP(I179,$C$3:$L$6,8,0)),IF(VLOOKUP(I179,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B179)-YEAR($B$12))*12+MONTH(B179)-MONTH($B$12)),((YEAR(B179)-YEAR(VLOOKUP(I179,$C$3:$L$6,8,0)))*12+MONTH(B179)-MONTH(VLOOKUP(I179,$C$3:$L$6,8,0))))*(VLOOKUP(I179,$C$3:$L$6,10,0)*VLOOKUP(I179,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C179<>\"\",IF(I179<>\"\",IF(ISERROR(VLOOKUP(I179,$C$3:$L$6,10,0)),\"\",VLOOKUP(I179,$C$3:$L$6,10,0)+J179+IF(OR(VLOOKUP(I179,$C$3:$L$6,5,0)=Variables!$B$5,B179>VLOOKUP(I179,$C$3:$L$6,8,0)),IF(VLOOKUP(I179,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B179)-YEAR($B$12))*12+MONTH(B179)-MONTH($B$12)),((YEAR(B179)-YEAR(VLOOKUP(I179,$C$3:$L$6,8,0)))*12+MONTH(B179)-MONTH(VLOOKUP(I179,$C$3:$L$6,8,0))))*VLOOKUP(I179,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I179<>Variables!$B$1,IF(H179<>0,C179,I179),\"\")","v":""},"","",{"$f":"IF(C180<>\"\",IF(OR(VLOOKUP(C180,$C$3:$L$6,5,0)=Variables!$B$5,B180>VLOOKUP(C180,$C$3:$L$6,8,0)),-D180*VLOOKUP(C180,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I180<>Variables!$B$1,IF(C180<>\"\",$I$9-E180-F180,\"\"),-D180)","v":""},"",{"$f":"IF(C180<>\"\",IF(D180+$I$9-E180-F180>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C180,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C180,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I180,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I180,$C$3:$L$6,5,0)=Variables!$B$5,B180>VLOOKUP(I180,$C$3:$L$6,8,0)),IF(VLOOKUP(I180,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B180)-YEAR($B$12))*12+MONTH(B180)-MONTH($B$12)),((YEAR(B180)-YEAR(VLOOKUP(I180,$C$3:$L$6,8,0)))*12+MONTH(B180)-MONTH(VLOOKUP(I180,$C$3:$L$6,8,0))))*(VLOOKUP(I180,$C$3:$L$6,10,0)*VLOOKUP(I180,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C180<>\"\",IF(I180<>\"\",IF(ISERROR(VLOOKUP(I180,$C$3:$L$6,10,0)),\"\",VLOOKUP(I180,$C$3:$L$6,10,0)+J180+IF(OR(VLOOKUP(I180,$C$3:$L$6,5,0)=Variables!$B$5,B180>VLOOKUP(I180,$C$3:$L$6,8,0)),IF(VLOOKUP(I180,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B180)-YEAR($B$12))*12+MONTH(B180)-MONTH($B$12)),((YEAR(B180)-YEAR(VLOOKUP(I180,$C$3:$L$6,8,0)))*12+MONTH(B180)-MONTH(VLOOKUP(I180,$C$3:$L$6,8,0))))*VLOOKUP(I180,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I180<>Variables!$B$1,IF(H180<>0,C180,I180),\"\")","v":""},"","",{"$f":"IF(C181<>\"\",IF(OR(VLOOKUP(C181,$C$3:$L$6,5,0)=Variables!$B$5,B181>VLOOKUP(C181,$C$3:$L$6,8,0)),-D181*VLOOKUP(C181,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I181<>Variables!$B$1,IF(C181<>\"\",$I$9-E181-F181,\"\"),-D181)","v":""},"",{"$f":"IF(C181<>\"\",IF(D181+$I$9-E181-F181>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C181,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C181,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I181,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I181,$C$3:$L$6,5,0)=Variables!$B$5,B181>VLOOKUP(I181,$C$3:$L$6,8,0)),IF(VLOOKUP(I181,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B181)-YEAR($B$12))*12+MONTH(B181)-MONTH($B$12)),((YEAR(B181)-YEAR(VLOOKUP(I181,$C$3:$L$6,8,0)))*12+MONTH(B181)-MONTH(VLOOKUP(I181,$C$3:$L$6,8,0))))*(VLOOKUP(I181,$C$3:$L$6,10,0)*VLOOKUP(I181,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C181<>\"\",IF(I181<>\"\",IF(ISERROR(VLOOKUP(I181,$C$3:$L$6,10,0)),\"\",VLOOKUP(I181,$C$3:$L$6,10,0)+J181+IF(OR(VLOOKUP(I181,$C$3:$L$6,5,0)=Variables!$B$5,B181>VLOOKUP(I181,$C$3:$L$6,8,0)),IF(VLOOKUP(I181,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B181)-YEAR($B$12))*12+MONTH(B181)-MONTH($B$12)),((YEAR(B181)-YEAR(VLOOKUP(I181,$C$3:$L$6,8,0)))*12+MONTH(B181)-MONTH(VLOOKUP(I181,$C$3:$L$6,8,0))))*VLOOKUP(I181,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I181<>Variables!$B$1,IF(H181<>0,C181,I181),\"\")","v":""},"","",{"$f":"IF(C182<>\"\",IF(OR(VLOOKUP(C182,$C$3:$L$6,5,0)=Variables!$B$5,B182>VLOOKUP(C182,$C$3:$L$6,8,0)),-D182*VLOOKUP(C182,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I182<>Variables!$B$1,IF(C182<>\"\",$I$9-E182-F182,\"\"),-D182)","v":""},"",{"$f":"IF(C182<>\"\",IF(D182+$I$9-E182-F182>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C182,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C182,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I182,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I182,$C$3:$L$6,5,0)=Variables!$B$5,B182>VLOOKUP(I182,$C$3:$L$6,8,0)),IF(VLOOKUP(I182,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B182)-YEAR($B$12))*12+MONTH(B182)-MONTH($B$12)),((YEAR(B182)-YEAR(VLOOKUP(I182,$C$3:$L$6,8,0)))*12+MONTH(B182)-MONTH(VLOOKUP(I182,$C$3:$L$6,8,0))))*(VLOOKUP(I182,$C$3:$L$6,10,0)*VLOOKUP(I182,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C182<>\"\",IF(I182<>\"\",IF(ISERROR(VLOOKUP(I182,$C$3:$L$6,10,0)),\"\",VLOOKUP(I182,$C$3:$L$6,10,0)+J182+IF(OR(VLOOKUP(I182,$C$3:$L$6,5,0)=Variables!$B$5,B182>VLOOKUP(I182,$C$3:$L$6,8,0)),IF(VLOOKUP(I182,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B182)-YEAR($B$12))*12+MONTH(B182)-MONTH($B$12)),((YEAR(B182)-YEAR(VLOOKUP(I182,$C$3:$L$6,8,0)))*12+MONTH(B182)-MONTH(VLOOKUP(I182,$C$3:$L$6,8,0))))*VLOOKUP(I182,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I182<>Variables!$B$1,IF(H182<>0,C182,I182),\"\")","v":""},"","",{"$f":"IF(C183<>\"\",IF(OR(VLOOKUP(C183,$C$3:$L$6,5,0)=Variables!$B$5,B183>VLOOKUP(C183,$C$3:$L$6,8,0)),-D183*VLOOKUP(C183,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I183<>Variables!$B$1,IF(C183<>\"\",$I$9-E183-F183,\"\"),-D183)","v":""},"",{"$f":"IF(C183<>\"\",IF(D183+$I$9-E183-F183>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C183,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C183,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I183,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I183,$C$3:$L$6,5,0)=Variables!$B$5,B183>VLOOKUP(I183,$C$3:$L$6,8,0)),IF(VLOOKUP(I183,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B183)-YEAR($B$12))*12+MONTH(B183)-MONTH($B$12)),((YEAR(B183)-YEAR(VLOOKUP(I183,$C$3:$L$6,8,0)))*12+MONTH(B183)-MONTH(VLOOKUP(I183,$C$3:$L$6,8,0))))*(VLOOKUP(I183,$C$3:$L$6,10,0)*VLOOKUP(I183,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C183<>\"\",IF(I183<>\"\",IF(ISERROR(VLOOKUP(I183,$C$3:$L$6,10,0)),\"\",VLOOKUP(I183,$C$3:$L$6,10,0)+J183+IF(OR(VLOOKUP(I183,$C$3:$L$6,5,0)=Variables!$B$5,B183>VLOOKUP(I183,$C$3:$L$6,8,0)),IF(VLOOKUP(I183,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B183)-YEAR($B$12))*12+MONTH(B183)-MONTH($B$12)),((YEAR(B183)-YEAR(VLOOKUP(I183,$C$3:$L$6,8,0)))*12+MONTH(B183)-MONTH(VLOOKUP(I183,$C$3:$L$6,8,0))))*VLOOKUP(I183,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I183<>Variables!$B$1,IF(H183<>0,C183,I183),\"\")","v":""},"","",{"$f":"IF(C184<>\"\",IF(OR(VLOOKUP(C184,$C$3:$L$6,5,0)=Variables!$B$5,B184>VLOOKUP(C184,$C$3:$L$6,8,0)),-D184*VLOOKUP(C184,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I184<>Variables!$B$1,IF(C184<>\"\",$I$9-E184-F184,\"\"),-D184)","v":""},"",{"$f":"IF(C184<>\"\",IF(D184+$I$9-E184-F184>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C184,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C184,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I184,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I184,$C$3:$L$6,5,0)=Variables!$B$5,B184>VLOOKUP(I184,$C$3:$L$6,8,0)),IF(VLOOKUP(I184,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B184)-YEAR($B$12))*12+MONTH(B184)-MONTH($B$12)),((YEAR(B184)-YEAR(VLOOKUP(I184,$C$3:$L$6,8,0)))*12+MONTH(B184)-MONTH(VLOOKUP(I184,$C$3:$L$6,8,0))))*(VLOOKUP(I184,$C$3:$L$6,10,0)*VLOOKUP(I184,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C184<>\"\",IF(I184<>\"\",IF(ISERROR(VLOOKUP(I184,$C$3:$L$6,10,0)),\"\",VLOOKUP(I184,$C$3:$L$6,10,0)+J184+IF(OR(VLOOKUP(I184,$C$3:$L$6,5,0)=Variables!$B$5,B184>VLOOKUP(I184,$C$3:$L$6,8,0)),IF(VLOOKUP(I184,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B184)-YEAR($B$12))*12+MONTH(B184)-MONTH($B$12)),((YEAR(B184)-YEAR(VLOOKUP(I184,$C$3:$L$6,8,0)))*12+MONTH(B184)-MONTH(VLOOKUP(I184,$C$3:$L$6,8,0))))*VLOOKUP(I184,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I184<>Variables!$B$1,IF(H184<>0,C184,I184),\"\")","v":""},"","",{"$f":"IF(C185<>\"\",IF(OR(VLOOKUP(C185,$C$3:$L$6,5,0)=Variables!$B$5,B185>VLOOKUP(C185,$C$3:$L$6,8,0)),-D185*VLOOKUP(C185,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I185<>Variables!$B$1,IF(C185<>\"\",$I$9-E185-F185,\"\"),-D185)","v":""},"",{"$f":"IF(C185<>\"\",IF(D185+$I$9-E185-F185>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C185,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C185,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I185,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I185,$C$3:$L$6,5,0)=Variables!$B$5,B185>VLOOKUP(I185,$C$3:$L$6,8,0)),IF(VLOOKUP(I185,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B185)-YEAR($B$12))*12+MONTH(B185)-MONTH($B$12)),((YEAR(B185)-YEAR(VLOOKUP(I185,$C$3:$L$6,8,0)))*12+MONTH(B185)-MONTH(VLOOKUP(I185,$C$3:$L$6,8,0))))*(VLOOKUP(I185,$C$3:$L$6,10,0)*VLOOKUP(I185,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C185<>\"\",IF(I185<>\"\",IF(ISERROR(VLOOKUP(I185,$C$3:$L$6,10,0)),\"\",VLOOKUP(I185,$C$3:$L$6,10,0)+J185+IF(OR(VLOOKUP(I185,$C$3:$L$6,5,0)=Variables!$B$5,B185>VLOOKUP(I185,$C$3:$L$6,8,0)),IF(VLOOKUP(I185,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B185)-YEAR($B$12))*12+MONTH(B185)-MONTH($B$12)),((YEAR(B185)-YEAR(VLOOKUP(I185,$C$3:$L$6,8,0)))*12+MONTH(B185)-MONTH(VLOOKUP(I185,$C$3:$L$6,8,0))))*VLOOKUP(I185,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I185<>Variables!$B$1,IF(H185<>0,C185,I185),\"\")","v":""},"","",{"$f":"IF(C186<>\"\",IF(OR(VLOOKUP(C186,$C$3:$L$6,5,0)=Variables!$B$5,B186>VLOOKUP(C186,$C$3:$L$6,8,0)),-D186*VLOOKUP(C186,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I186<>Variables!$B$1,IF(C186<>\"\",$I$9-E186-F186,\"\"),-D186)","v":""},"",{"$f":"IF(C186<>\"\",IF(D186+$I$9-E186-F186>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C186,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C186,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I186,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I186,$C$3:$L$6,5,0)=Variables!$B$5,B186>VLOOKUP(I186,$C$3:$L$6,8,0)),IF(VLOOKUP(I186,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B186)-YEAR($B$12))*12+MONTH(B186)-MONTH($B$12)),((YEAR(B186)-YEAR(VLOOKUP(I186,$C$3:$L$6,8,0)))*12+MONTH(B186)-MONTH(VLOOKUP(I186,$C$3:$L$6,8,0))))*(VLOOKUP(I186,$C$3:$L$6,10,0)*VLOOKUP(I186,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C186<>\"\",IF(I186<>\"\",IF(ISERROR(VLOOKUP(I186,$C$3:$L$6,10,0)),\"\",VLOOKUP(I186,$C$3:$L$6,10,0)+J186+IF(OR(VLOOKUP(I186,$C$3:$L$6,5,0)=Variables!$B$5,B186>VLOOKUP(I186,$C$3:$L$6,8,0)),IF(VLOOKUP(I186,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B186)-YEAR($B$12))*12+MONTH(B186)-MONTH($B$12)),((YEAR(B186)-YEAR(VLOOKUP(I186,$C$3:$L$6,8,0)))*12+MONTH(B186)-MONTH(VLOOKUP(I186,$C$3:$L$6,8,0))))*VLOOKUP(I186,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I186<>Variables!$B$1,IF(H186<>0,C186,I186),\"\")","v":""},"","",{"$f":"IF(C187<>\"\",IF(OR(VLOOKUP(C187,$C$3:$L$6,5,0)=Variables!$B$5,B187>VLOOKUP(C187,$C$3:$L$6,8,0)),-D187*VLOOKUP(C187,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I187<>Variables!$B$1,IF(C187<>\"\",$I$9-E187-F187,\"\"),-D187)","v":""},"",{"$f":"IF(C187<>\"\",IF(D187+$I$9-E187-F187>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C187,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C187,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I187,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I187,$C$3:$L$6,5,0)=Variables!$B$5,B187>VLOOKUP(I187,$C$3:$L$6,8,0)),IF(VLOOKUP(I187,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B187)-YEAR($B$12))*12+MONTH(B187)-MONTH($B$12)),((YEAR(B187)-YEAR(VLOOKUP(I187,$C$3:$L$6,8,0)))*12+MONTH(B187)-MONTH(VLOOKUP(I187,$C$3:$L$6,8,0))))*(VLOOKUP(I187,$C$3:$L$6,10,0)*VLOOKUP(I187,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C187<>\"\",IF(I187<>\"\",IF(ISERROR(VLOOKUP(I187,$C$3:$L$6,10,0)),\"\",VLOOKUP(I187,$C$3:$L$6,10,0)+J187+IF(OR(VLOOKUP(I187,$C$3:$L$6,5,0)=Variables!$B$5,B187>VLOOKUP(I187,$C$3:$L$6,8,0)),IF(VLOOKUP(I187,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B187)-YEAR($B$12))*12+MONTH(B187)-MONTH($B$12)),((YEAR(B187)-YEAR(VLOOKUP(I187,$C$3:$L$6,8,0)))*12+MONTH(B187)-MONTH(VLOOKUP(I187,$C$3:$L$6,8,0))))*VLOOKUP(I187,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I187<>Variables!$B$1,IF(H187<>0,C187,I187),\"\")","v":""},"","",{"$f":"IF(C188<>\"\",IF(OR(VLOOKUP(C188,$C$3:$L$6,5,0)=Variables!$B$5,B188>VLOOKUP(C188,$C$3:$L$6,8,0)),-D188*VLOOKUP(C188,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I188<>Variables!$B$1,IF(C188<>\"\",$I$9-E188-F188,\"\"),-D188)","v":""},"",{"$f":"IF(C188<>\"\",IF(D188+$I$9-E188-F188>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C188,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C188,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I188,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I188,$C$3:$L$6,5,0)=Variables!$B$5,B188>VLOOKUP(I188,$C$3:$L$6,8,0)),IF(VLOOKUP(I188,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B188)-YEAR($B$12))*12+MONTH(B188)-MONTH($B$12)),((YEAR(B188)-YEAR(VLOOKUP(I188,$C$3:$L$6,8,0)))*12+MONTH(B188)-MONTH(VLOOKUP(I188,$C$3:$L$6,8,0))))*(VLOOKUP(I188,$C$3:$L$6,10,0)*VLOOKUP(I188,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C188<>\"\",IF(I188<>\"\",IF(ISERROR(VLOOKUP(I188,$C$3:$L$6,10,0)),\"\",VLOOKUP(I188,$C$3:$L$6,10,0)+J188+IF(OR(VLOOKUP(I188,$C$3:$L$6,5,0)=Variables!$B$5,B188>VLOOKUP(I188,$C$3:$L$6,8,0)),IF(VLOOKUP(I188,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B188)-YEAR($B$12))*12+MONTH(B188)-MONTH($B$12)),((YEAR(B188)-YEAR(VLOOKUP(I188,$C$3:$L$6,8,0)))*12+MONTH(B188)-MONTH(VLOOKUP(I188,$C$3:$L$6,8,0))))*VLOOKUP(I188,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I188<>Variables!$B$1,IF(H188<>0,C188,I188),\"\")","v":""},"","",{"$f":"IF(C189<>\"\",IF(OR(VLOOKUP(C189,$C$3:$L$6,5,0)=Variables!$B$5,B189>VLOOKUP(C189,$C$3:$L$6,8,0)),-D189*VLOOKUP(C189,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I189<>Variables!$B$1,IF(C189<>\"\",$I$9-E189-F189,\"\"),-D189)","v":""},"",{"$f":"IF(C189<>\"\",IF(D189+$I$9-E189-F189>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C189,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C189,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I189,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I189,$C$3:$L$6,5,0)=Variables!$B$5,B189>VLOOKUP(I189,$C$3:$L$6,8,0)),IF(VLOOKUP(I189,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B189)-YEAR($B$12))*12+MONTH(B189)-MONTH($B$12)),((YEAR(B189)-YEAR(VLOOKUP(I189,$C$3:$L$6,8,0)))*12+MONTH(B189)-MONTH(VLOOKUP(I189,$C$3:$L$6,8,0))))*(VLOOKUP(I189,$C$3:$L$6,10,0)*VLOOKUP(I189,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C189<>\"\",IF(I189<>\"\",IF(ISERROR(VLOOKUP(I189,$C$3:$L$6,10,0)),\"\",VLOOKUP(I189,$C$3:$L$6,10,0)+J189+IF(OR(VLOOKUP(I189,$C$3:$L$6,5,0)=Variables!$B$5,B189>VLOOKUP(I189,$C$3:$L$6,8,0)),IF(VLOOKUP(I189,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B189)-YEAR($B$12))*12+MONTH(B189)-MONTH($B$12)),((YEAR(B189)-YEAR(VLOOKUP(I189,$C$3:$L$6,8,0)))*12+MONTH(B189)-MONTH(VLOOKUP(I189,$C$3:$L$6,8,0))))*VLOOKUP(I189,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I189<>Variables!$B$1,IF(H189<>0,C189,I189),\"\")","v":""},"","",{"$f":"IF(C190<>\"\",IF(OR(VLOOKUP(C190,$C$3:$L$6,5,0)=Variables!$B$5,B190>VLOOKUP(C190,$C$3:$L$6,8,0)),-D190*VLOOKUP(C190,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I190<>Variables!$B$1,IF(C190<>\"\",$I$9-E190-F190,\"\"),-D190)","v":""},"",{"$f":"IF(C190<>\"\",IF(D190+$I$9-E190-F190>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C190,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C190,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I190,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I190,$C$3:$L$6,5,0)=Variables!$B$5,B190>VLOOKUP(I190,$C$3:$L$6,8,0)),IF(VLOOKUP(I190,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B190)-YEAR($B$12))*12+MONTH(B190)-MONTH($B$12)),((YEAR(B190)-YEAR(VLOOKUP(I190,$C$3:$L$6,8,0)))*12+MONTH(B190)-MONTH(VLOOKUP(I190,$C$3:$L$6,8,0))))*(VLOOKUP(I190,$C$3:$L$6,10,0)*VLOOKUP(I190,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C190<>\"\",IF(I190<>\"\",IF(ISERROR(VLOOKUP(I190,$C$3:$L$6,10,0)),\"\",VLOOKUP(I190,$C$3:$L$6,10,0)+J190+IF(OR(VLOOKUP(I190,$C$3:$L$6,5,0)=Variables!$B$5,B190>VLOOKUP(I190,$C$3:$L$6,8,0)),IF(VLOOKUP(I190,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B190)-YEAR($B$12))*12+MONTH(B190)-MONTH($B$12)),((YEAR(B190)-YEAR(VLOOKUP(I190,$C$3:$L$6,8,0)))*12+MONTH(B190)-MONTH(VLOOKUP(I190,$C$3:$L$6,8,0))))*VLOOKUP(I190,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I190<>Variables!$B$1,IF(H190<>0,C190,I190),\"\")","v":""},"","",{"$f":"IF(C191<>\"\",IF(OR(VLOOKUP(C191,$C$3:$L$6,5,0)=Variables!$B$5,B191>VLOOKUP(C191,$C$3:$L$6,8,0)),-D191*VLOOKUP(C191,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I191<>Variables!$B$1,IF(C191<>\"\",$I$9-E191-F191,\"\"),-D191)","v":""},"",{"$f":"IF(C191<>\"\",IF(D191+$I$9-E191-F191>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C191,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C191,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I191,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I191,$C$3:$L$6,5,0)=Variables!$B$5,B191>VLOOKUP(I191,$C$3:$L$6,8,0)),IF(VLOOKUP(I191,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B191)-YEAR($B$12))*12+MONTH(B191)-MONTH($B$12)),((YEAR(B191)-YEAR(VLOOKUP(I191,$C$3:$L$6,8,0)))*12+MONTH(B191)-MONTH(VLOOKUP(I191,$C$3:$L$6,8,0))))*(VLOOKUP(I191,$C$3:$L$6,10,0)*VLOOKUP(I191,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C191<>\"\",IF(I191<>\"\",IF(ISERROR(VLOOKUP(I191,$C$3:$L$6,10,0)),\"\",VLOOKUP(I191,$C$3:$L$6,10,0)+J191+IF(OR(VLOOKUP(I191,$C$3:$L$6,5,0)=Variables!$B$5,B191>VLOOKUP(I191,$C$3:$L$6,8,0)),IF(VLOOKUP(I191,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B191)-YEAR($B$12))*12+MONTH(B191)-MONTH($B$12)),((YEAR(B191)-YEAR(VLOOKUP(I191,$C$3:$L$6,8,0)))*12+MONTH(B191)-MONTH(VLOOKUP(I191,$C$3:$L$6,8,0))))*VLOOKUP(I191,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I191<>Variables!$B$1,IF(H191<>0,C191,I191),\"\")","v":""},"","",{"$f":"IF(C192<>\"\",IF(OR(VLOOKUP(C192,$C$3:$L$6,5,0)=Variables!$B$5,B192>VLOOKUP(C192,$C$3:$L$6,8,0)),-D192*VLOOKUP(C192,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I192<>Variables!$B$1,IF(C192<>\"\",$I$9-E192-F192,\"\"),-D192)","v":""},"",{"$f":"IF(C192<>\"\",IF(D192+$I$9-E192-F192>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C192,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C192,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I192,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I192,$C$3:$L$6,5,0)=Variables!$B$5,B192>VLOOKUP(I192,$C$3:$L$6,8,0)),IF(VLOOKUP(I192,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B192)-YEAR($B$12))*12+MONTH(B192)-MONTH($B$12)),((YEAR(B192)-YEAR(VLOOKUP(I192,$C$3:$L$6,8,0)))*12+MONTH(B192)-MONTH(VLOOKUP(I192,$C$3:$L$6,8,0))))*(VLOOKUP(I192,$C$3:$L$6,10,0)*VLOOKUP(I192,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C192<>\"\",IF(I192<>\"\",IF(ISERROR(VLOOKUP(I192,$C$3:$L$6,10,0)),\"\",VLOOKUP(I192,$C$3:$L$6,10,0)+J192+IF(OR(VLOOKUP(I192,$C$3:$L$6,5,0)=Variables!$B$5,B192>VLOOKUP(I192,$C$3:$L$6,8,0)),IF(VLOOKUP(I192,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B192)-YEAR($B$12))*12+MONTH(B192)-MONTH($B$12)),((YEAR(B192)-YEAR(VLOOKUP(I192,$C$3:$L$6,8,0)))*12+MONTH(B192)-MONTH(VLOOKUP(I192,$C$3:$L$6,8,0))))*VLOOKUP(I192,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I192<>Variables!$B$1,IF(H192<>0,C192,I192),\"\")","v":""},"","",{"$f":"IF(C193<>\"\",IF(OR(VLOOKUP(C193,$C$3:$L$6,5,0)=Variables!$B$5,B193>VLOOKUP(C193,$C$3:$L$6,8,0)),-D193*VLOOKUP(C193,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I193<>Variables!$B$1,IF(C193<>\"\",$I$9-E193-F193,\"\"),-D193)","v":""},"",{"$f":"IF(C193<>\"\",IF(D193+$I$9-E193-F193>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C193,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C193,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I193,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I193,$C$3:$L$6,5,0)=Variables!$B$5,B193>VLOOKUP(I193,$C$3:$L$6,8,0)),IF(VLOOKUP(I193,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B193)-YEAR($B$12))*12+MONTH(B193)-MONTH($B$12)),((YEAR(B193)-YEAR(VLOOKUP(I193,$C$3:$L$6,8,0)))*12+MONTH(B193)-MONTH(VLOOKUP(I193,$C$3:$L$6,8,0))))*(VLOOKUP(I193,$C$3:$L$6,10,0)*VLOOKUP(I193,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C193<>\"\",IF(I193<>\"\",IF(ISERROR(VLOOKUP(I193,$C$3:$L$6,10,0)),\"\",VLOOKUP(I193,$C$3:$L$6,10,0)+J193+IF(OR(VLOOKUP(I193,$C$3:$L$6,5,0)=Variables!$B$5,B193>VLOOKUP(I193,$C$3:$L$6,8,0)),IF(VLOOKUP(I193,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B193)-YEAR($B$12))*12+MONTH(B193)-MONTH($B$12)),((YEAR(B193)-YEAR(VLOOKUP(I193,$C$3:$L$6,8,0)))*12+MONTH(B193)-MONTH(VLOOKUP(I193,$C$3:$L$6,8,0))))*VLOOKUP(I193,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I193<>Variables!$B$1,IF(H193<>0,C193,I193),\"\")","v":""},"","",{"$f":"IF(C194<>\"\",IF(OR(VLOOKUP(C194,$C$3:$L$6,5,0)=Variables!$B$5,B194>VLOOKUP(C194,$C$3:$L$6,8,0)),-D194*VLOOKUP(C194,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I194<>Variables!$B$1,IF(C194<>\"\",$I$9-E194-F194,\"\"),-D194)","v":""},"",{"$f":"IF(C194<>\"\",IF(D194+$I$9-E194-F194>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C194,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C194,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I194,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I194,$C$3:$L$6,5,0)=Variables!$B$5,B194>VLOOKUP(I194,$C$3:$L$6,8,0)),IF(VLOOKUP(I194,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B194)-YEAR($B$12))*12+MONTH(B194)-MONTH($B$12)),((YEAR(B194)-YEAR(VLOOKUP(I194,$C$3:$L$6,8,0)))*12+MONTH(B194)-MONTH(VLOOKUP(I194,$C$3:$L$6,8,0))))*(VLOOKUP(I194,$C$3:$L$6,10,0)*VLOOKUP(I194,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C194<>\"\",IF(I194<>\"\",IF(ISERROR(VLOOKUP(I194,$C$3:$L$6,10,0)),\"\",VLOOKUP(I194,$C$3:$L$6,10,0)+J194+IF(OR(VLOOKUP(I194,$C$3:$L$6,5,0)=Variables!$B$5,B194>VLOOKUP(I194,$C$3:$L$6,8,0)),IF(VLOOKUP(I194,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B194)-YEAR($B$12))*12+MONTH(B194)-MONTH($B$12)),((YEAR(B194)-YEAR(VLOOKUP(I194,$C$3:$L$6,8,0)))*12+MONTH(B194)-MONTH(VLOOKUP(I194,$C$3:$L$6,8,0))))*VLOOKUP(I194,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I194<>Variables!$B$1,IF(H194<>0,C194,I194),\"\")","v":""},"","",{"$f":"IF(C195<>\"\",IF(OR(VLOOKUP(C195,$C$3:$L$6,5,0)=Variables!$B$5,B195>VLOOKUP(C195,$C$3:$L$6,8,0)),-D195*VLOOKUP(C195,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I195<>Variables!$B$1,IF(C195<>\"\",$I$9-E195-F195,\"\"),-D195)","v":""},"",{"$f":"IF(C195<>\"\",IF(D195+$I$9-E195-F195>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C195,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C195,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I195,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I195,$C$3:$L$6,5,0)=Variables!$B$5,B195>VLOOKUP(I195,$C$3:$L$6,8,0)),IF(VLOOKUP(I195,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B195)-YEAR($B$12))*12+MONTH(B195)-MONTH($B$12)),((YEAR(B195)-YEAR(VLOOKUP(I195,$C$3:$L$6,8,0)))*12+MONTH(B195)-MONTH(VLOOKUP(I195,$C$3:$L$6,8,0))))*(VLOOKUP(I195,$C$3:$L$6,10,0)*VLOOKUP(I195,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C195<>\"\",IF(I195<>\"\",IF(ISERROR(VLOOKUP(I195,$C$3:$L$6,10,0)),\"\",VLOOKUP(I195,$C$3:$L$6,10,0)+J195+IF(OR(VLOOKUP(I195,$C$3:$L$6,5,0)=Variables!$B$5,B195>VLOOKUP(I195,$C$3:$L$6,8,0)),IF(VLOOKUP(I195,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B195)-YEAR($B$12))*12+MONTH(B195)-MONTH($B$12)),((YEAR(B195)-YEAR(VLOOKUP(I195,$C$3:$L$6,8,0)))*12+MONTH(B195)-MONTH(VLOOKUP(I195,$C$3:$L$6,8,0))))*VLOOKUP(I195,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I195<>Variables!$B$1,IF(H195<>0,C195,I195),\"\")","v":""},"","",{"$f":"IF(C196<>\"\",IF(OR(VLOOKUP(C196,$C$3:$L$6,5,0)=Variables!$B$5,B196>VLOOKUP(C196,$C$3:$L$6,8,0)),-D196*VLOOKUP(C196,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I196<>Variables!$B$1,IF(C196<>\"\",$I$9-E196-F196,\"\"),-D196)","v":""},"",{"$f":"IF(C196<>\"\",IF(D196+$I$9-E196-F196>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C196,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C196,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I196,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I196,$C$3:$L$6,5,0)=Variables!$B$5,B196>VLOOKUP(I196,$C$3:$L$6,8,0)),IF(VLOOKUP(I196,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B196)-YEAR($B$12))*12+MONTH(B196)-MONTH($B$12)),((YEAR(B196)-YEAR(VLOOKUP(I196,$C$3:$L$6,8,0)))*12+MONTH(B196)-MONTH(VLOOKUP(I196,$C$3:$L$6,8,0))))*(VLOOKUP(I196,$C$3:$L$6,10,0)*VLOOKUP(I196,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C196<>\"\",IF(I196<>\"\",IF(ISERROR(VLOOKUP(I196,$C$3:$L$6,10,0)),\"\",VLOOKUP(I196,$C$3:$L$6,10,0)+J196+IF(OR(VLOOKUP(I196,$C$3:$L$6,5,0)=Variables!$B$5,B196>VLOOKUP(I196,$C$3:$L$6,8,0)),IF(VLOOKUP(I196,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B196)-YEAR($B$12))*12+MONTH(B196)-MONTH($B$12)),((YEAR(B196)-YEAR(VLOOKUP(I196,$C$3:$L$6,8,0)))*12+MONTH(B196)-MONTH(VLOOKUP(I196,$C$3:$L$6,8,0))))*VLOOKUP(I196,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I196<>Variables!$B$1,IF(H196<>0,C196,I196),\"\")","v":""},"","",{"$f":"IF(C197<>\"\",IF(OR(VLOOKUP(C197,$C$3:$L$6,5,0)=Variables!$B$5,B197>VLOOKUP(C197,$C$3:$L$6,8,0)),-D197*VLOOKUP(C197,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I197<>Variables!$B$1,IF(C197<>\"\",$I$9-E197-F197,\"\"),-D197)","v":""},"",{"$f":"IF(C197<>\"\",IF(D197+$I$9-E197-F197>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C197,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C197,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I197,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I197,$C$3:$L$6,5,0)=Variables!$B$5,B197>VLOOKUP(I197,$C$3:$L$6,8,0)),IF(VLOOKUP(I197,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B197)-YEAR($B$12))*12+MONTH(B197)-MONTH($B$12)),((YEAR(B197)-YEAR(VLOOKUP(I197,$C$3:$L$6,8,0)))*12+MONTH(B197)-MONTH(VLOOKUP(I197,$C$3:$L$6,8,0))))*(VLOOKUP(I197,$C$3:$L$6,10,0)*VLOOKUP(I197,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C197<>\"\",IF(I197<>\"\",IF(ISERROR(VLOOKUP(I197,$C$3:$L$6,10,0)),\"\",VLOOKUP(I197,$C$3:$L$6,10,0)+J197+IF(OR(VLOOKUP(I197,$C$3:$L$6,5,0)=Variables!$B$5,B197>VLOOKUP(I197,$C$3:$L$6,8,0)),IF(VLOOKUP(I197,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B197)-YEAR($B$12))*12+MONTH(B197)-MONTH($B$12)),((YEAR(B197)-YEAR(VLOOKUP(I197,$C$3:$L$6,8,0)))*12+MONTH(B197)-MONTH(VLOOKUP(I197,$C$3:$L$6,8,0))))*VLOOKUP(I197,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I197<>Variables!$B$1,IF(H197<>0,C197,I197),\"\")","v":""},"","",{"$f":"IF(C198<>\"\",IF(OR(VLOOKUP(C198,$C$3:$L$6,5,0)=Variables!$B$5,B198>VLOOKUP(C198,$C$3:$L$6,8,0)),-D198*VLOOKUP(C198,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I198<>Variables!$B$1,IF(C198<>\"\",$I$9-E198-F198,\"\"),-D198)","v":""},"",{"$f":"IF(C198<>\"\",IF(D198+$I$9-E198-F198>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C198,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C198,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I198,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I198,$C$3:$L$6,5,0)=Variables!$B$5,B198>VLOOKUP(I198,$C$3:$L$6,8,0)),IF(VLOOKUP(I198,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B198)-YEAR($B$12))*12+MONTH(B198)-MONTH($B$12)),((YEAR(B198)-YEAR(VLOOKUP(I198,$C$3:$L$6,8,0)))*12+MONTH(B198)-MONTH(VLOOKUP(I198,$C$3:$L$6,8,0))))*(VLOOKUP(I198,$C$3:$L$6,10,0)*VLOOKUP(I198,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C198<>\"\",IF(I198<>\"\",IF(ISERROR(VLOOKUP(I198,$C$3:$L$6,10,0)),\"\",VLOOKUP(I198,$C$3:$L$6,10,0)+J198+IF(OR(VLOOKUP(I198,$C$3:$L$6,5,0)=Variables!$B$5,B198>VLOOKUP(I198,$C$3:$L$6,8,0)),IF(VLOOKUP(I198,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B198)-YEAR($B$12))*12+MONTH(B198)-MONTH($B$12)),((YEAR(B198)-YEAR(VLOOKUP(I198,$C$3:$L$6,8,0)))*12+MONTH(B198)-MONTH(VLOOKUP(I198,$C$3:$L$6,8,0))))*VLOOKUP(I198,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I198<>Variables!$B$1,IF(H198<>0,C198,I198),\"\")","v":""},"","",{"$f":"IF(C199<>\"\",IF(OR(VLOOKUP(C199,$C$3:$L$6,5,0)=Variables!$B$5,B199>VLOOKUP(C199,$C$3:$L$6,8,0)),-D199*VLOOKUP(C199,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I199<>Variables!$B$1,IF(C199<>\"\",$I$9-E199-F199,\"\"),-D199)","v":""},"",{"$f":"IF(C199<>\"\",IF(D199+$I$9-E199-F199>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C199,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C199,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I199,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I199,$C$3:$L$6,5,0)=Variables!$B$5,B199>VLOOKUP(I199,$C$3:$L$6,8,0)),IF(VLOOKUP(I199,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B199)-YEAR($B$12))*12+MONTH(B199)-MONTH($B$12)),((YEAR(B199)-YEAR(VLOOKUP(I199,$C$3:$L$6,8,0)))*12+MONTH(B199)-MONTH(VLOOKUP(I199,$C$3:$L$6,8,0))))*(VLOOKUP(I199,$C$3:$L$6,10,0)*VLOOKUP(I199,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C199<>\"\",IF(I199<>\"\",IF(ISERROR(VLOOKUP(I199,$C$3:$L$6,10,0)),\"\",VLOOKUP(I199,$C$3:$L$6,10,0)+J199+IF(OR(VLOOKUP(I199,$C$3:$L$6,5,0)=Variables!$B$5,B199>VLOOKUP(I199,$C$3:$L$6,8,0)),IF(VLOOKUP(I199,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B199)-YEAR($B$12))*12+MONTH(B199)-MONTH($B$12)),((YEAR(B199)-YEAR(VLOOKUP(I199,$C$3:$L$6,8,0)))*12+MONTH(B199)-MONTH(VLOOKUP(I199,$C$3:$L$6,8,0))))*VLOOKUP(I199,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I199<>Variables!$B$1,IF(H199<>0,C199,I199),\"\")","v":""},"","",{"$f":"IF(C200<>\"\",IF(OR(VLOOKUP(C200,$C$3:$L$6,5,0)=Variables!$B$5,B200>VLOOKUP(C200,$C$3:$L$6,8,0)),-D200*VLOOKUP(C200,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I200<>Variables!$B$1,IF(C200<>\"\",$I$9-E200-F200,\"\"),-D200)","v":""},"",{"$f":"IF(C200<>\"\",IF(D200+$I$9-E200-F200>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C200,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C200,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I200,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I200,$C$3:$L$6,5,0)=Variables!$B$5,B200>VLOOKUP(I200,$C$3:$L$6,8,0)),IF(VLOOKUP(I200,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B200)-YEAR($B$12))*12+MONTH(B200)-MONTH($B$12)),((YEAR(B200)-YEAR(VLOOKUP(I200,$C$3:$L$6,8,0)))*12+MONTH(B200)-MONTH(VLOOKUP(I200,$C$3:$L$6,8,0))))*(VLOOKUP(I200,$C$3:$L$6,10,0)*VLOOKUP(I200,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C200<>\"\",IF(I200<>\"\",IF(ISERROR(VLOOKUP(I200,$C$3:$L$6,10,0)),\"\",VLOOKUP(I200,$C$3:$L$6,10,0)+J200+IF(OR(VLOOKUP(I200,$C$3:$L$6,5,0)=Variables!$B$5,B200>VLOOKUP(I200,$C$3:$L$6,8,0)),IF(VLOOKUP(I200,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B200)-YEAR($B$12))*12+MONTH(B200)-MONTH($B$12)),((YEAR(B200)-YEAR(VLOOKUP(I200,$C$3:$L$6,8,0)))*12+MONTH(B200)-MONTH(VLOOKUP(I200,$C$3:$L$6,8,0))))*VLOOKUP(I200,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I200<>Variables!$B$1,IF(H200<>0,C200,I200),\"\")","v":""},"","",{"$f":"IF(C201<>\"\",IF(OR(VLOOKUP(C201,$C$3:$L$6,5,0)=Variables!$B$5,B201>VLOOKUP(C201,$C$3:$L$6,8,0)),-D201*VLOOKUP(C201,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I201<>Variables!$B$1,IF(C201<>\"\",$I$9-E201-F201,\"\"),-D201)","v":""},"",{"$f":"IF(C201<>\"\",IF(D201+$I$9-E201-F201>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C201,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C201,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I201,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I201,$C$3:$L$6,5,0)=Variables!$B$5,B201>VLOOKUP(I201,$C$3:$L$6,8,0)),IF(VLOOKUP(I201,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B201)-YEAR($B$12))*12+MONTH(B201)-MONTH($B$12)),((YEAR(B201)-YEAR(VLOOKUP(I201,$C$3:$L$6,8,0)))*12+MONTH(B201)-MONTH(VLOOKUP(I201,$C$3:$L$6,8,0))))*(VLOOKUP(I201,$C$3:$L$6,10,0)*VLOOKUP(I201,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C201<>\"\",IF(I201<>\"\",IF(ISERROR(VLOOKUP(I201,$C$3:$L$6,10,0)),\"\",VLOOKUP(I201,$C$3:$L$6,10,0)+J201+IF(OR(VLOOKUP(I201,$C$3:$L$6,5,0)=Variables!$B$5,B201>VLOOKUP(I201,$C$3:$L$6,8,0)),IF(VLOOKUP(I201,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B201)-YEAR($B$12))*12+MONTH(B201)-MONTH($B$12)),((YEAR(B201)-YEAR(VLOOKUP(I201,$C$3:$L$6,8,0)))*12+MONTH(B201)-MONTH(VLOOKUP(I201,$C$3:$L$6,8,0))))*VLOOKUP(I201,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I201<>Variables!$B$1,IF(H201<>0,C201,I201),\"\")","v":""},"","",{"$f":"IF(C202<>\"\",IF(OR(VLOOKUP(C202,$C$3:$L$6,5,0)=Variables!$B$5,B202>VLOOKUP(C202,$C$3:$L$6,8,0)),-D202*VLOOKUP(C202,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I202<>Variables!$B$1,IF(C202<>\"\",$I$9-E202-F202,\"\"),-D202)","v":""},"",{"$f":"IF(C202<>\"\",IF(D202+$I$9-E202-F202>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C202,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C202,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I202,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I202,$C$3:$L$6,5,0)=Variables!$B$5,B202>VLOOKUP(I202,$C$3:$L$6,8,0)),IF(VLOOKUP(I202,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B202)-YEAR($B$12))*12+MONTH(B202)-MONTH($B$12)),((YEAR(B202)-YEAR(VLOOKUP(I202,$C$3:$L$6,8,0)))*12+MONTH(B202)-MONTH(VLOOKUP(I202,$C$3:$L$6,8,0))))*(VLOOKUP(I202,$C$3:$L$6,10,0)*VLOOKUP(I202,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C202<>\"\",IF(I202<>\"\",IF(ISERROR(VLOOKUP(I202,$C$3:$L$6,10,0)),\"\",VLOOKUP(I202,$C$3:$L$6,10,0)+J202+IF(OR(VLOOKUP(I202,$C$3:$L$6,5,0)=Variables!$B$5,B202>VLOOKUP(I202,$C$3:$L$6,8,0)),IF(VLOOKUP(I202,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B202)-YEAR($B$12))*12+MONTH(B202)-MONTH($B$12)),((YEAR(B202)-YEAR(VLOOKUP(I202,$C$3:$L$6,8,0)))*12+MONTH(B202)-MONTH(VLOOKUP(I202,$C$3:$L$6,8,0))))*VLOOKUP(I202,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I202<>Variables!$B$1,IF(H202<>0,C202,I202),\"\")","v":""},"","",{"$f":"IF(C203<>\"\",IF(OR(VLOOKUP(C203,$C$3:$L$6,5,0)=Variables!$B$5,B203>VLOOKUP(C203,$C$3:$L$6,8,0)),-D203*VLOOKUP(C203,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I203<>Variables!$B$1,IF(C203<>\"\",$I$9-E203-F203,\"\"),-D203)","v":""},"",{"$f":"IF(C203<>\"\",IF(D203+$I$9-E203-F203>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C203,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C203,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I203,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I203,$C$3:$L$6,5,0)=Variables!$B$5,B203>VLOOKUP(I203,$C$3:$L$6,8,0)),IF(VLOOKUP(I203,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B203)-YEAR($B$12))*12+MONTH(B203)-MONTH($B$12)),((YEAR(B203)-YEAR(VLOOKUP(I203,$C$3:$L$6,8,0)))*12+MONTH(B203)-MONTH(VLOOKUP(I203,$C$3:$L$6,8,0))))*(VLOOKUP(I203,$C$3:$L$6,10,0)*VLOOKUP(I203,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C203<>\"\",IF(I203<>\"\",IF(ISERROR(VLOOKUP(I203,$C$3:$L$6,10,0)),\"\",VLOOKUP(I203,$C$3:$L$6,10,0)+J203+IF(OR(VLOOKUP(I203,$C$3:$L$6,5,0)=Variables!$B$5,B203>VLOOKUP(I203,$C$3:$L$6,8,0)),IF(VLOOKUP(I203,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B203)-YEAR($B$12))*12+MONTH(B203)-MONTH($B$12)),((YEAR(B203)-YEAR(VLOOKUP(I203,$C$3:$L$6,8,0)))*12+MONTH(B203)-MONTH(VLOOKUP(I203,$C$3:$L$6,8,0))))*VLOOKUP(I203,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I203<>Variables!$B$1,IF(H203<>0,C203,I203),\"\")","v":""},"","",{"$f":"IF(C204<>\"\",IF(OR(VLOOKUP(C204,$C$3:$L$6,5,0)=Variables!$B$5,B204>VLOOKUP(C204,$C$3:$L$6,8,0)),-D204*VLOOKUP(C204,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I204<>Variables!$B$1,IF(C204<>\"\",$I$9-E204-F204,\"\"),-D204)","v":""},"",{"$f":"IF(C204<>\"\",IF(D204+$I$9-E204-F204>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C204,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C204,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I204,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I204,$C$3:$L$6,5,0)=Variables!$B$5,B204>VLOOKUP(I204,$C$3:$L$6,8,0)),IF(VLOOKUP(I204,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B204)-YEAR($B$12))*12+MONTH(B204)-MONTH($B$12)),((YEAR(B204)-YEAR(VLOOKUP(I204,$C$3:$L$6,8,0)))*12+MONTH(B204)-MONTH(VLOOKUP(I204,$C$3:$L$6,8,0))))*(VLOOKUP(I204,$C$3:$L$6,10,0)*VLOOKUP(I204,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C204<>\"\",IF(I204<>\"\",IF(ISERROR(VLOOKUP(I204,$C$3:$L$6,10,0)),\"\",VLOOKUP(I204,$C$3:$L$6,10,0)+J204+IF(OR(VLOOKUP(I204,$C$3:$L$6,5,0)=Variables!$B$5,B204>VLOOKUP(I204,$C$3:$L$6,8,0)),IF(VLOOKUP(I204,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B204)-YEAR($B$12))*12+MONTH(B204)-MONTH($B$12)),((YEAR(B204)-YEAR(VLOOKUP(I204,$C$3:$L$6,8,0)))*12+MONTH(B204)-MONTH(VLOOKUP(I204,$C$3:$L$6,8,0))))*VLOOKUP(I204,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I204<>Variables!$B$1,IF(H204<>0,C204,I204),\"\")","v":""},"","",{"$f":"IF(C205<>\"\",IF(OR(VLOOKUP(C205,$C$3:$L$6,5,0)=Variables!$B$5,B205>VLOOKUP(C205,$C$3:$L$6,8,0)),-D205*VLOOKUP(C205,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I205<>Variables!$B$1,IF(C205<>\"\",$I$9-E205-F205,\"\"),-D205)","v":""},"",{"$f":"IF(C205<>\"\",IF(D205+$I$9-E205-F205>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C205,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C205,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I205,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I205,$C$3:$L$6,5,0)=Variables!$B$5,B205>VLOOKUP(I205,$C$3:$L$6,8,0)),IF(VLOOKUP(I205,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B205)-YEAR($B$12))*12+MONTH(B205)-MONTH($B$12)),((YEAR(B205)-YEAR(VLOOKUP(I205,$C$3:$L$6,8,0)))*12+MONTH(B205)-MONTH(VLOOKUP(I205,$C$3:$L$6,8,0))))*(VLOOKUP(I205,$C$3:$L$6,10,0)*VLOOKUP(I205,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C205<>\"\",IF(I205<>\"\",IF(ISERROR(VLOOKUP(I205,$C$3:$L$6,10,0)),\"\",VLOOKUP(I205,$C$3:$L$6,10,0)+J205+IF(OR(VLOOKUP(I205,$C$3:$L$6,5,0)=Variables!$B$5,B205>VLOOKUP(I205,$C$3:$L$6,8,0)),IF(VLOOKUP(I205,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B205)-YEAR($B$12))*12+MONTH(B205)-MONTH($B$12)),((YEAR(B205)-YEAR(VLOOKUP(I205,$C$3:$L$6,8,0)))*12+MONTH(B205)-MONTH(VLOOKUP(I205,$C$3:$L$6,8,0))))*VLOOKUP(I205,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I205<>Variables!$B$1,IF(H205<>0,C205,I205),\"\")","v":""},"","",{"$f":"IF(C206<>\"\",IF(OR(VLOOKUP(C206,$C$3:$L$6,5,0)=Variables!$B$5,B206>VLOOKUP(C206,$C$3:$L$6,8,0)),-D206*VLOOKUP(C206,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I206<>Variables!$B$1,IF(C206<>\"\",$I$9-E206-F206,\"\"),-D206)","v":""},"",{"$f":"IF(C206<>\"\",IF(D206+$I$9-E206-F206>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C206,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C206,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I206,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I206,$C$3:$L$6,5,0)=Variables!$B$5,B206>VLOOKUP(I206,$C$3:$L$6,8,0)),IF(VLOOKUP(I206,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B206)-YEAR($B$12))*12+MONTH(B206)-MONTH($B$12)),((YEAR(B206)-YEAR(VLOOKUP(I206,$C$3:$L$6,8,0)))*12+MONTH(B206)-MONTH(VLOOKUP(I206,$C$3:$L$6,8,0))))*(VLOOKUP(I206,$C$3:$L$6,10,0)*VLOOKUP(I206,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C206<>\"\",IF(I206<>\"\",IF(ISERROR(VLOOKUP(I206,$C$3:$L$6,10,0)),\"\",VLOOKUP(I206,$C$3:$L$6,10,0)+J206+IF(OR(VLOOKUP(I206,$C$3:$L$6,5,0)=Variables!$B$5,B206>VLOOKUP(I206,$C$3:$L$6,8,0)),IF(VLOOKUP(I206,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B206)-YEAR($B$12))*12+MONTH(B206)-MONTH($B$12)),((YEAR(B206)-YEAR(VLOOKUP(I206,$C$3:$L$6,8,0)))*12+MONTH(B206)-MONTH(VLOOKUP(I206,$C$3:$L$6,8,0))))*VLOOKUP(I206,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I206<>Variables!$B$1,IF(H206<>0,C206,I206),\"\")","v":""},"","",{"$f":"IF(C207<>\"\",IF(OR(VLOOKUP(C207,$C$3:$L$6,5,0)=Variables!$B$5,B207>VLOOKUP(C207,$C$3:$L$6,8,0)),-D207*VLOOKUP(C207,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I207<>Variables!$B$1,IF(C207<>\"\",$I$9-E207-F207,\"\"),-D207)","v":""},"",{"$f":"IF(C207<>\"\",IF(D207+$I$9-E207-F207>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C207,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C207,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I207,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I207,$C$3:$L$6,5,0)=Variables!$B$5,B207>VLOOKUP(I207,$C$3:$L$6,8,0)),IF(VLOOKUP(I207,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B207)-YEAR($B$12))*12+MONTH(B207)-MONTH($B$12)),((YEAR(B207)-YEAR(VLOOKUP(I207,$C$3:$L$6,8,0)))*12+MONTH(B207)-MONTH(VLOOKUP(I207,$C$3:$L$6,8,0))))*(VLOOKUP(I207,$C$3:$L$6,10,0)*VLOOKUP(I207,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C207<>\"\",IF(I207<>\"\",IF(ISERROR(VLOOKUP(I207,$C$3:$L$6,10,0)),\"\",VLOOKUP(I207,$C$3:$L$6,10,0)+J207+IF(OR(VLOOKUP(I207,$C$3:$L$6,5,0)=Variables!$B$5,B207>VLOOKUP(I207,$C$3:$L$6,8,0)),IF(VLOOKUP(I207,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B207)-YEAR($B$12))*12+MONTH(B207)-MONTH($B$12)),((YEAR(B207)-YEAR(VLOOKUP(I207,$C$3:$L$6,8,0)))*12+MONTH(B207)-MONTH(VLOOKUP(I207,$C$3:$L$6,8,0))))*VLOOKUP(I207,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I207<>Variables!$B$1,IF(H207<>0,C207,I207),\"\")","v":""},"","",{"$f":"IF(C208<>\"\",IF(OR(VLOOKUP(C208,$C$3:$L$6,5,0)=Variables!$B$5,B208>VLOOKUP(C208,$C$3:$L$6,8,0)),-D208*VLOOKUP(C208,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I208<>Variables!$B$1,IF(C208<>\"\",$I$9-E208-F208,\"\"),-D208)","v":""},"",{"$f":"IF(C208<>\"\",IF(D208+$I$9-E208-F208>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C208,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C208,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I208,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I208,$C$3:$L$6,5,0)=Variables!$B$5,B208>VLOOKUP(I208,$C$3:$L$6,8,0)),IF(VLOOKUP(I208,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B208)-YEAR($B$12))*12+MONTH(B208)-MONTH($B$12)),((YEAR(B208)-YEAR(VLOOKUP(I208,$C$3:$L$6,8,0)))*12+MONTH(B208)-MONTH(VLOOKUP(I208,$C$3:$L$6,8,0))))*(VLOOKUP(I208,$C$3:$L$6,10,0)*VLOOKUP(I208,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C208<>\"\",IF(I208<>\"\",IF(ISERROR(VLOOKUP(I208,$C$3:$L$6,10,0)),\"\",VLOOKUP(I208,$C$3:$L$6,10,0)+J208+IF(OR(VLOOKUP(I208,$C$3:$L$6,5,0)=Variables!$B$5,B208>VLOOKUP(I208,$C$3:$L$6,8,0)),IF(VLOOKUP(I208,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B208)-YEAR($B$12))*12+MONTH(B208)-MONTH($B$12)),((YEAR(B208)-YEAR(VLOOKUP(I208,$C$3:$L$6,8,0)))*12+MONTH(B208)-MONTH(VLOOKUP(I208,$C$3:$L$6,8,0))))*VLOOKUP(I208,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I208<>Variables!$B$1,IF(H208<>0,C208,I208),\"\")","v":""},"","",{"$f":"IF(C209<>\"\",IF(OR(VLOOKUP(C209,$C$3:$L$6,5,0)=Variables!$B$5,B209>VLOOKUP(C209,$C$3:$L$6,8,0)),-D209*VLOOKUP(C209,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I209<>Variables!$B$1,IF(C209<>\"\",$I$9-E209-F209,\"\"),-D209)","v":""},"",{"$f":"IF(C209<>\"\",IF(D209+$I$9-E209-F209>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C209,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C209,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I209,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I209,$C$3:$L$6,5,0)=Variables!$B$5,B209>VLOOKUP(I209,$C$3:$L$6,8,0)),IF(VLOOKUP(I209,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B209)-YEAR($B$12))*12+MONTH(B209)-MONTH($B$12)),((YEAR(B209)-YEAR(VLOOKUP(I209,$C$3:$L$6,8,0)))*12+MONTH(B209)-MONTH(VLOOKUP(I209,$C$3:$L$6,8,0))))*(VLOOKUP(I209,$C$3:$L$6,10,0)*VLOOKUP(I209,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C209<>\"\",IF(I209<>\"\",IF(ISERROR(VLOOKUP(I209,$C$3:$L$6,10,0)),\"\",VLOOKUP(I209,$C$3:$L$6,10,0)+J209+IF(OR(VLOOKUP(I209,$C$3:$L$6,5,0)=Variables!$B$5,B209>VLOOKUP(I209,$C$3:$L$6,8,0)),IF(VLOOKUP(I209,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B209)-YEAR($B$12))*12+MONTH(B209)-MONTH($B$12)),((YEAR(B209)-YEAR(VLOOKUP(I209,$C$3:$L$6,8,0)))*12+MONTH(B209)-MONTH(VLOOKUP(I209,$C$3:$L$6,8,0))))*VLOOKUP(I209,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I209<>Variables!$B$1,IF(H209<>0,C209,I209),\"\")","v":""},"","",{"$f":"IF(C210<>\"\",IF(OR(VLOOKUP(C210,$C$3:$L$6,5,0)=Variables!$B$5,B210>VLOOKUP(C210,$C$3:$L$6,8,0)),-D210*VLOOKUP(C210,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I210<>Variables!$B$1,IF(C210<>\"\",$I$9-E210-F210,\"\"),-D210)","v":""},"",{"$f":"IF(C210<>\"\",IF(D210+$I$9-E210-F210>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C210,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C210,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I210,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I210,$C$3:$L$6,5,0)=Variables!$B$5,B210>VLOOKUP(I210,$C$3:$L$6,8,0)),IF(VLOOKUP(I210,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B210)-YEAR($B$12))*12+MONTH(B210)-MONTH($B$12)),((YEAR(B210)-YEAR(VLOOKUP(I210,$C$3:$L$6,8,0)))*12+MONTH(B210)-MONTH(VLOOKUP(I210,$C$3:$L$6,8,0))))*(VLOOKUP(I210,$C$3:$L$6,10,0)*VLOOKUP(I210,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C210<>\"\",IF(I210<>\"\",IF(ISERROR(VLOOKUP(I210,$C$3:$L$6,10,0)),\"\",VLOOKUP(I210,$C$3:$L$6,10,0)+J210+IF(OR(VLOOKUP(I210,$C$3:$L$6,5,0)=Variables!$B$5,B210>VLOOKUP(I210,$C$3:$L$6,8,0)),IF(VLOOKUP(I210,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B210)-YEAR($B$12))*12+MONTH(B210)-MONTH($B$12)),((YEAR(B210)-YEAR(VLOOKUP(I210,$C$3:$L$6,8,0)))*12+MONTH(B210)-MONTH(VLOOKUP(I210,$C$3:$L$6,8,0))))*VLOOKUP(I210,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I210<>Variables!$B$1,IF(H210<>0,C210,I210),\"\")","v":""},"","",{"$f":"IF(C211<>\"\",IF(OR(VLOOKUP(C211,$C$3:$L$6,5,0)=Variables!$B$5,B211>VLOOKUP(C211,$C$3:$L$6,8,0)),-D211*VLOOKUP(C211,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I211<>Variables!$B$1,IF(C211<>\"\",$I$9-E211-F211,\"\"),-D211)","v":""},"",{"$f":"IF(C211<>\"\",IF(D211+$I$9-E211-F211>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C211,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C211,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I211,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I211,$C$3:$L$6,5,0)=Variables!$B$5,B211>VLOOKUP(I211,$C$3:$L$6,8,0)),IF(VLOOKUP(I211,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B211)-YEAR($B$12))*12+MONTH(B211)-MONTH($B$12)),((YEAR(B211)-YEAR(VLOOKUP(I211,$C$3:$L$6,8,0)))*12+MONTH(B211)-MONTH(VLOOKUP(I211,$C$3:$L$6,8,0))))*(VLOOKUP(I211,$C$3:$L$6,10,0)*VLOOKUP(I211,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C211<>\"\",IF(I211<>\"\",IF(ISERROR(VLOOKUP(I211,$C$3:$L$6,10,0)),\"\",VLOOKUP(I211,$C$3:$L$6,10,0)+J211+IF(OR(VLOOKUP(I211,$C$3:$L$6,5,0)=Variables!$B$5,B211>VLOOKUP(I211,$C$3:$L$6,8,0)),IF(VLOOKUP(I211,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B211)-YEAR($B$12))*12+MONTH(B211)-MONTH($B$12)),((YEAR(B211)-YEAR(VLOOKUP(I211,$C$3:$L$6,8,0)))*12+MONTH(B211)-MONTH(VLOOKUP(I211,$C$3:$L$6,8,0))))*VLOOKUP(I211,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I211<>Variables!$B$1,IF(H211<>0,C211,I211),\"\")","v":""},"","",{"$f":"IF(C212<>\"\",IF(OR(VLOOKUP(C212,$C$3:$L$6,5,0)=Variables!$B$5,B212>VLOOKUP(C212,$C$3:$L$6,8,0)),-D212*VLOOKUP(C212,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I212<>Variables!$B$1,IF(C212<>\"\",$I$9-E212-F212,\"\"),-D212)","v":""},"",{"$f":"IF(C212<>\"\",IF(D212+$I$9-E212-F212>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C212,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C212,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I212,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I212,$C$3:$L$6,5,0)=Variables!$B$5,B212>VLOOKUP(I212,$C$3:$L$6,8,0)),IF(VLOOKUP(I212,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B212)-YEAR($B$12))*12+MONTH(B212)-MONTH($B$12)),((YEAR(B212)-YEAR(VLOOKUP(I212,$C$3:$L$6,8,0)))*12+MONTH(B212)-MONTH(VLOOKUP(I212,$C$3:$L$6,8,0))))*(VLOOKUP(I212,$C$3:$L$6,10,0)*VLOOKUP(I212,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C212<>\"\",IF(I212<>\"\",IF(ISERROR(VLOOKUP(I212,$C$3:$L$6,10,0)),\"\",VLOOKUP(I212,$C$3:$L$6,10,0)+J212+IF(OR(VLOOKUP(I212,$C$3:$L$6,5,0)=Variables!$B$5,B212>VLOOKUP(I212,$C$3:$L$6,8,0)),IF(VLOOKUP(I212,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B212)-YEAR($B$12))*12+MONTH(B212)-MONTH($B$12)),((YEAR(B212)-YEAR(VLOOKUP(I212,$C$3:$L$6,8,0)))*12+MONTH(B212)-MONTH(VLOOKUP(I212,$C$3:$L$6,8,0))))*VLOOKUP(I212,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I212<>Variables!$B$1,IF(H212<>0,C212,I212),\"\")","v":""},"","",{"$f":"IF(C213<>\"\",IF(OR(VLOOKUP(C213,$C$3:$L$6,5,0)=Variables!$B$5,B213>VLOOKUP(C213,$C$3:$L$6,8,0)),-D213*VLOOKUP(C213,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I213<>Variables!$B$1,IF(C213<>\"\",$I$9-E213-F213,\"\"),-D213)","v":""},"",{"$f":"IF(C213<>\"\",IF(D213+$I$9-E213-F213>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C213,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C213,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I213,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I213,$C$3:$L$6,5,0)=Variables!$B$5,B213>VLOOKUP(I213,$C$3:$L$6,8,0)),IF(VLOOKUP(I213,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B213)-YEAR($B$12))*12+MONTH(B213)-MONTH($B$12)),((YEAR(B213)-YEAR(VLOOKUP(I213,$C$3:$L$6,8,0)))*12+MONTH(B213)-MONTH(VLOOKUP(I213,$C$3:$L$6,8,0))))*(VLOOKUP(I213,$C$3:$L$6,10,0)*VLOOKUP(I213,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C213<>\"\",IF(I213<>\"\",IF(ISERROR(VLOOKUP(I213,$C$3:$L$6,10,0)),\"\",VLOOKUP(I213,$C$3:$L$6,10,0)+J213+IF(OR(VLOOKUP(I213,$C$3:$L$6,5,0)=Variables!$B$5,B213>VLOOKUP(I213,$C$3:$L$6,8,0)),IF(VLOOKUP(I213,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B213)-YEAR($B$12))*12+MONTH(B213)-MONTH($B$12)),((YEAR(B213)-YEAR(VLOOKUP(I213,$C$3:$L$6,8,0)))*12+MONTH(B213)-MONTH(VLOOKUP(I213,$C$3:$L$6,8,0))))*VLOOKUP(I213,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I213<>Variables!$B$1,IF(H213<>0,C213,I213),\"\")","v":""},"","",{"$f":"IF(C214<>\"\",IF(OR(VLOOKUP(C214,$C$3:$L$6,5,0)=Variables!$B$5,B214>VLOOKUP(C214,$C$3:$L$6,8,0)),-D214*VLOOKUP(C214,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I214<>Variables!$B$1,IF(C214<>\"\",$I$9-E214-F214,\"\"),-D214)","v":""},"",{"$f":"IF(C214<>\"\",IF(D214+$I$9-E214-F214>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C214,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C214,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I214,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I214,$C$3:$L$6,5,0)=Variables!$B$5,B214>VLOOKUP(I214,$C$3:$L$6,8,0)),IF(VLOOKUP(I214,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B214)-YEAR($B$12))*12+MONTH(B214)-MONTH($B$12)),((YEAR(B214)-YEAR(VLOOKUP(I214,$C$3:$L$6,8,0)))*12+MONTH(B214)-MONTH(VLOOKUP(I214,$C$3:$L$6,8,0))))*(VLOOKUP(I214,$C$3:$L$6,10,0)*VLOOKUP(I214,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C214<>\"\",IF(I214<>\"\",IF(ISERROR(VLOOKUP(I214,$C$3:$L$6,10,0)),\"\",VLOOKUP(I214,$C$3:$L$6,10,0)+J214+IF(OR(VLOOKUP(I214,$C$3:$L$6,5,0)=Variables!$B$5,B214>VLOOKUP(I214,$C$3:$L$6,8,0)),IF(VLOOKUP(I214,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B214)-YEAR($B$12))*12+MONTH(B214)-MONTH($B$12)),((YEAR(B214)-YEAR(VLOOKUP(I214,$C$3:$L$6,8,0)))*12+MONTH(B214)-MONTH(VLOOKUP(I214,$C$3:$L$6,8,0))))*VLOOKUP(I214,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I214<>Variables!$B$1,IF(H214<>0,C214,I214),\"\")","v":""},"","",{"$f":"IF(C215<>\"\",IF(OR(VLOOKUP(C215,$C$3:$L$6,5,0)=Variables!$B$5,B215>VLOOKUP(C215,$C$3:$L$6,8,0)),-D215*VLOOKUP(C215,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I215<>Variables!$B$1,IF(C215<>\"\",$I$9-E215-F215,\"\"),-D215)","v":""},"",{"$f":"IF(C215<>\"\",IF(D215+$I$9-E215-F215>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C215,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C215,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I215,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I215,$C$3:$L$6,5,0)=Variables!$B$5,B215>VLOOKUP(I215,$C$3:$L$6,8,0)),IF(VLOOKUP(I215,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B215)-YEAR($B$12))*12+MONTH(B215)-MONTH($B$12)),((YEAR(B215)-YEAR(VLOOKUP(I215,$C$3:$L$6,8,0)))*12+MONTH(B215)-MONTH(VLOOKUP(I215,$C$3:$L$6,8,0))))*(VLOOKUP(I215,$C$3:$L$6,10,0)*VLOOKUP(I215,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C215<>\"\",IF(I215<>\"\",IF(ISERROR(VLOOKUP(I215,$C$3:$L$6,10,0)),\"\",VLOOKUP(I215,$C$3:$L$6,10,0)+J215+IF(OR(VLOOKUP(I215,$C$3:$L$6,5,0)=Variables!$B$5,B215>VLOOKUP(I215,$C$3:$L$6,8,0)),IF(VLOOKUP(I215,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B215)-YEAR($B$12))*12+MONTH(B215)-MONTH($B$12)),((YEAR(B215)-YEAR(VLOOKUP(I215,$C$3:$L$6,8,0)))*12+MONTH(B215)-MONTH(VLOOKUP(I215,$C$3:$L$6,8,0))))*VLOOKUP(I215,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I215<>Variables!$B$1,IF(H215<>0,C215,I215),\"\")","v":""},"","",{"$f":"IF(C216<>\"\",IF(OR(VLOOKUP(C216,$C$3:$L$6,5,0)=Variables!$B$5,B216>VLOOKUP(C216,$C$3:$L$6,8,0)),-D216*VLOOKUP(C216,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I216<>Variables!$B$1,IF(C216<>\"\",$I$9-E216-F216,\"\"),-D216)","v":""},"",{"$f":"IF(C216<>\"\",IF(D216+$I$9-E216-F216>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C216,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C216,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I216,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I216,$C$3:$L$6,5,0)=Variables!$B$5,B216>VLOOKUP(I216,$C$3:$L$6,8,0)),IF(VLOOKUP(I216,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B216)-YEAR($B$12))*12+MONTH(B216)-MONTH($B$12)),((YEAR(B216)-YEAR(VLOOKUP(I216,$C$3:$L$6,8,0)))*12+MONTH(B216)-MONTH(VLOOKUP(I216,$C$3:$L$6,8,0))))*(VLOOKUP(I216,$C$3:$L$6,10,0)*VLOOKUP(I216,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C216<>\"\",IF(I216<>\"\",IF(ISERROR(VLOOKUP(I216,$C$3:$L$6,10,0)),\"\",VLOOKUP(I216,$C$3:$L$6,10,0)+J216+IF(OR(VLOOKUP(I216,$C$3:$L$6,5,0)=Variables!$B$5,B216>VLOOKUP(I216,$C$3:$L$6,8,0)),IF(VLOOKUP(I216,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B216)-YEAR($B$12))*12+MONTH(B216)-MONTH($B$12)),((YEAR(B216)-YEAR(VLOOKUP(I216,$C$3:$L$6,8,0)))*12+MONTH(B216)-MONTH(VLOOKUP(I216,$C$3:$L$6,8,0))))*VLOOKUP(I216,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I216<>Variables!$B$1,IF(H216<>0,C216,I216),\"\")","v":""},"","",{"$f":"IF(C217<>\"\",IF(OR(VLOOKUP(C217,$C$3:$L$6,5,0)=Variables!$B$5,B217>VLOOKUP(C217,$C$3:$L$6,8,0)),-D217*VLOOKUP(C217,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I217<>Variables!$B$1,IF(C217<>\"\",$I$9-E217-F217,\"\"),-D217)","v":""},"",{"$f":"IF(C217<>\"\",IF(D217+$I$9-E217-F217>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C217,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C217,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I217,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I217,$C$3:$L$6,5,0)=Variables!$B$5,B217>VLOOKUP(I217,$C$3:$L$6,8,0)),IF(VLOOKUP(I217,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B217)-YEAR($B$12))*12+MONTH(B217)-MONTH($B$12)),((YEAR(B217)-YEAR(VLOOKUP(I217,$C$3:$L$6,8,0)))*12+MONTH(B217)-MONTH(VLOOKUP(I217,$C$3:$L$6,8,0))))*(VLOOKUP(I217,$C$3:$L$6,10,0)*VLOOKUP(I217,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C217<>\"\",IF(I217<>\"\",IF(ISERROR(VLOOKUP(I217,$C$3:$L$6,10,0)),\"\",VLOOKUP(I217,$C$3:$L$6,10,0)+J217+IF(OR(VLOOKUP(I217,$C$3:$L$6,5,0)=Variables!$B$5,B217>VLOOKUP(I217,$C$3:$L$6,8,0)),IF(VLOOKUP(I217,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B217)-YEAR($B$12))*12+MONTH(B217)-MONTH($B$12)),((YEAR(B217)-YEAR(VLOOKUP(I217,$C$3:$L$6,8,0)))*12+MONTH(B217)-MONTH(VLOOKUP(I217,$C$3:$L$6,8,0))))*VLOOKUP(I217,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I217<>Variables!$B$1,IF(H217<>0,C217,I217),\"\")","v":""},"","",{"$f":"IF(C218<>\"\",IF(OR(VLOOKUP(C218,$C$3:$L$6,5,0)=Variables!$B$5,B218>VLOOKUP(C218,$C$3:$L$6,8,0)),-D218*VLOOKUP(C218,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I218<>Variables!$B$1,IF(C218<>\"\",$I$9-E218-F218,\"\"),-D218)","v":""},"",{"$f":"IF(C218<>\"\",IF(D218+$I$9-E218-F218>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C218,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C218,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I218,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I218,$C$3:$L$6,5,0)=Variables!$B$5,B218>VLOOKUP(I218,$C$3:$L$6,8,0)),IF(VLOOKUP(I218,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B218)-YEAR($B$12))*12+MONTH(B218)-MONTH($B$12)),((YEAR(B218)-YEAR(VLOOKUP(I218,$C$3:$L$6,8,0)))*12+MONTH(B218)-MONTH(VLOOKUP(I218,$C$3:$L$6,8,0))))*(VLOOKUP(I218,$C$3:$L$6,10,0)*VLOOKUP(I218,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C218<>\"\",IF(I218<>\"\",IF(ISERROR(VLOOKUP(I218,$C$3:$L$6,10,0)),\"\",VLOOKUP(I218,$C$3:$L$6,10,0)+J218+IF(OR(VLOOKUP(I218,$C$3:$L$6,5,0)=Variables!$B$5,B218>VLOOKUP(I218,$C$3:$L$6,8,0)),IF(VLOOKUP(I218,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B218)-YEAR($B$12))*12+MONTH(B218)-MONTH($B$12)),((YEAR(B218)-YEAR(VLOOKUP(I218,$C$3:$L$6,8,0)))*12+MONTH(B218)-MONTH(VLOOKUP(I218,$C$3:$L$6,8,0))))*VLOOKUP(I218,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I218<>Variables!$B$1,IF(H218<>0,C218,I218),\"\")","v":""},"","",{"$f":"IF(C219<>\"\",IF(OR(VLOOKUP(C219,$C$3:$L$6,5,0)=Variables!$B$5,B219>VLOOKUP(C219,$C$3:$L$6,8,0)),-D219*VLOOKUP(C219,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I219<>Variables!$B$1,IF(C219<>\"\",$I$9-E219-F219,\"\"),-D219)","v":""},"",{"$f":"IF(C219<>\"\",IF(D219+$I$9-E219-F219>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C219,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C219,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I219,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I219,$C$3:$L$6,5,0)=Variables!$B$5,B219>VLOOKUP(I219,$C$3:$L$6,8,0)),IF(VLOOKUP(I219,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B219)-YEAR($B$12))*12+MONTH(B219)-MONTH($B$12)),((YEAR(B219)-YEAR(VLOOKUP(I219,$C$3:$L$6,8,0)))*12+MONTH(B219)-MONTH(VLOOKUP(I219,$C$3:$L$6,8,0))))*(VLOOKUP(I219,$C$3:$L$6,10,0)*VLOOKUP(I219,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C219<>\"\",IF(I219<>\"\",IF(ISERROR(VLOOKUP(I219,$C$3:$L$6,10,0)),\"\",VLOOKUP(I219,$C$3:$L$6,10,0)+J219+IF(OR(VLOOKUP(I219,$C$3:$L$6,5,0)=Variables!$B$5,B219>VLOOKUP(I219,$C$3:$L$6,8,0)),IF(VLOOKUP(I219,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B219)-YEAR($B$12))*12+MONTH(B219)-MONTH($B$12)),((YEAR(B219)-YEAR(VLOOKUP(I219,$C$3:$L$6,8,0)))*12+MONTH(B219)-MONTH(VLOOKUP(I219,$C$3:$L$6,8,0))))*VLOOKUP(I219,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I219<>Variables!$B$1,IF(H219<>0,C219,I219),\"\")","v":""},{"$f":"IF(C220<>\"\",IF(H219<>0,H219,L219),\"\")","v":""},{"$f":"IF(C220<>\"\",MINPAYMENT(C220,ROW(B220),COLUMN(B220)),\"\")","v":""},{"$f":"IF(C220<>\"\",IF(OR(VLOOKUP(C220,$C$3:$L$6,5,0)=Variables!$B$5,B220>VLOOKUP(C220,$C$3:$L$6,8,0)),-D220*VLOOKUP(C220,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I220<>Variables!$B$1,IF(C220<>\"\",$I$9-E220-F220,\"\"),-D220)","v":""},"",{"$f":"IF(C220<>\"\",IF(D220+$I$9-E220-F220>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C220,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C220,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I220,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I220,$C$3:$L$6,5,0)=Variables!$B$5,B220>VLOOKUP(I220,$C$3:$L$6,8,0)),IF(VLOOKUP(I220,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B220)-YEAR($B$12))*12+MONTH(B220)-MONTH($B$12)),((YEAR(B220)-YEAR(VLOOKUP(I220,$C$3:$L$6,8,0)))*12+MONTH(B220)-MONTH(VLOOKUP(I220,$C$3:$L$6,8,0))))*(VLOOKUP(I220,$C$3:$L$6,10,0)*VLOOKUP(I220,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C220<>\"\",IF(I220<>\"\",IF(ISERROR(VLOOKUP(I220,$C$3:$L$6,10,0)),\"\",VLOOKUP(I220,$C$3:$L$6,10,0)+J220+IF(OR(VLOOKUP(I220,$C$3:$L$6,5,0)=Variables!$B$5,B220>VLOOKUP(I220,$C$3:$L$6,8,0)),IF(VLOOKUP(I220,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B220)-YEAR($B$12))*12+MONTH(B220)-MONTH($B$12)),((YEAR(B220)-YEAR(VLOOKUP(I220,$C$3:$L$6,8,0)))*12+MONTH(B220)-MONTH(VLOOKUP(I220,$C$3:$L$6,8,0))))*VLOOKUP(I220,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C220<>\"\",IF(ISERROR(IF(D220+G220>=0,K220+D220+G220,\"\")),\"\",IF(D220+G220>=0,K220+D220+G220,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C221<>\"\",DATE(YEAR(B220),MONTH(B220)+1,DAY(B220)),\"\")","v":""},{"$f":"IF(I220<>Variables!$B$1,IF(H220<>0,C220,I220),\"\")","v":""},"","",{"$f":"IF(C221<>\"\",IF(OR(VLOOKUP(C221,$C$3:$L$6,5,0)=Variables!$B$5,B221>VLOOKUP(C221,$C$3:$L$6,8,0)),-D221*VLOOKUP(C221,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I221<>Variables!$B$1,IF(C221<>\"\",$I$9-E221-F221,\"\"),-D221)","v":""},{"$f":"IF(C221<>\"\",IF(D221+G221<0,D221+G221,0),\"\")","v":""},{"$f":"IF(C221<>\"\",IF(D221+$I$9-E221-F221>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C221,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C221,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I221,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I221,$C$3:$L$6,5,0)=Variables!$B$5,B221>VLOOKUP(I221,$C$3:$L$6,8,0)),IF(VLOOKUP(I221,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B221)-YEAR($B$12))*12+MONTH(B221)-MONTH($B$12)),((YEAR(B221)-YEAR(VLOOKUP(I221,$C$3:$L$6,8,0)))*12+MONTH(B221)-MONTH(VLOOKUP(I221,$C$3:$L$6,8,0))))*(VLOOKUP(I221,$C$3:$L$6,10,0)*VLOOKUP(I221,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C221<>\"\",IF(I221<>\"\",IF(ISERROR(VLOOKUP(I221,$C$3:$L$6,10,0)),\"\",VLOOKUP(I221,$C$3:$L$6,10,0)+J221+IF(OR(VLOOKUP(I221,$C$3:$L$6,5,0)=Variables!$B$5,B221>VLOOKUP(I221,$C$3:$L$6,8,0)),IF(VLOOKUP(I221,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B221)-YEAR($B$12))*12+MONTH(B221)-MONTH($B$12)),((YEAR(B221)-YEAR(VLOOKUP(I221,$C$3:$L$6,8,0)))*12+MONTH(B221)-MONTH(VLOOKUP(I221,$C$3:$L$6,8,0))))*VLOOKUP(I221,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I221<>Variables!$B$1,IF(H221<>0,C221,I221),\"\")","v":""},"","",{"$f":"IF(C222<>\"\",IF(OR(VLOOKUP(C222,$C$3:$L$6,5,0)=Variables!$B$5,B222>VLOOKUP(C222,$C$3:$L$6,8,0)),-D222*VLOOKUP(C222,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I222<>Variables!$B$1,IF(C222<>\"\",$I$9-E222-F222,\"\"),-D222)","v":""},"",{"$f":"IF(C222<>\"\",IF(D222+$I$9-E222-F222>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C222,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C222,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I222,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I222,$C$3:$L$6,5,0)=Variables!$B$5,B222>VLOOKUP(I222,$C$3:$L$6,8,0)),IF(VLOOKUP(I222,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B222)-YEAR($B$12))*12+MONTH(B222)-MONTH($B$12)),((YEAR(B222)-YEAR(VLOOKUP(I222,$C$3:$L$6,8,0)))*12+MONTH(B222)-MONTH(VLOOKUP(I222,$C$3:$L$6,8,0))))*(VLOOKUP(I222,$C$3:$L$6,10,0)*VLOOKUP(I222,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C222<>\"\",IF(I222<>\"\",IF(ISERROR(VLOOKUP(I222,$C$3:$L$6,10,0)),\"\",VLOOKUP(I222,$C$3:$L$6,10,0)+J222+IF(OR(VLOOKUP(I222,$C$3:$L$6,5,0)=Variables!$B$5,B222>VLOOKUP(I222,$C$3:$L$6,8,0)),IF(VLOOKUP(I222,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B222)-YEAR($B$12))*12+MONTH(B222)-MONTH($B$12)),((YEAR(B222)-YEAR(VLOOKUP(I222,$C$3:$L$6,8,0)))*12+MONTH(B222)-MONTH(VLOOKUP(I222,$C$3:$L$6,8,0))))*VLOOKUP(I222,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I222<>Variables!$B$1,IF(H222<>0,C222,I222),\"\")","v":""},"","",{"$f":"IF(C223<>\"\",IF(OR(VLOOKUP(C223,$C$3:$L$6,5,0)=Variables!$B$5,B223>VLOOKUP(C223,$C$3:$L$6,8,0)),-D223*VLOOKUP(C223,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I223<>Variables!$B$1,IF(C223<>\"\",$I$9-E223-F223,\"\"),-D223)","v":""},"",{"$f":"IF(C223<>\"\",IF(D223+$I$9-E223-F223>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C223,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C223,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I223,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I223,$C$3:$L$6,5,0)=Variables!$B$5,B223>VLOOKUP(I223,$C$3:$L$6,8,0)),IF(VLOOKUP(I223,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B223)-YEAR($B$12))*12+MONTH(B223)-MONTH($B$12)),((YEAR(B223)-YEAR(VLOOKUP(I223,$C$3:$L$6,8,0)))*12+MONTH(B223)-MONTH(VLOOKUP(I223,$C$3:$L$6,8,0))))*(VLOOKUP(I223,$C$3:$L$6,10,0)*VLOOKUP(I223,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C223<>\"\",IF(I223<>\"\",IF(ISERROR(VLOOKUP(I223,$C$3:$L$6,10,0)),\"\",VLOOKUP(I223,$C$3:$L$6,10,0)+J223+IF(OR(VLOOKUP(I223,$C$3:$L$6,5,0)=Variables!$B$5,B223>VLOOKUP(I223,$C$3:$L$6,8,0)),IF(VLOOKUP(I223,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B223)-YEAR($B$12))*12+MONTH(B223)-MONTH($B$12)),((YEAR(B223)-YEAR(VLOOKUP(I223,$C$3:$L$6,8,0)))*12+MONTH(B223)-MONTH(VLOOKUP(I223,$C$3:$L$6,8,0))))*VLOOKUP(I223,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I223<>Variables!$B$1,IF(H223<>0,C223,I223),\"\")","v":""},"","",{"$f":"IF(C224<>\"\",IF(OR(VLOOKUP(C224,$C$3:$L$6,5,0)=Variables!$B$5,B224>VLOOKUP(C224,$C$3:$L$6,8,0)),-D224*VLOOKUP(C224,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I224<>Variables!$B$1,IF(C224<>\"\",$I$9-E224-F224,\"\"),-D224)","v":""},"",{"$f":"IF(C224<>\"\",IF(D224+$I$9-E224-F224>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C224,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C224,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I224,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I224,$C$3:$L$6,5,0)=Variables!$B$5,B224>VLOOKUP(I224,$C$3:$L$6,8,0)),IF(VLOOKUP(I224,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B224)-YEAR($B$12))*12+MONTH(B224)-MONTH($B$12)),((YEAR(B224)-YEAR(VLOOKUP(I224,$C$3:$L$6,8,0)))*12+MONTH(B224)-MONTH(VLOOKUP(I224,$C$3:$L$6,8,0))))*(VLOOKUP(I224,$C$3:$L$6,10,0)*VLOOKUP(I224,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C224<>\"\",IF(I224<>\"\",IF(ISERROR(VLOOKUP(I224,$C$3:$L$6,10,0)),\"\",VLOOKUP(I224,$C$3:$L$6,10,0)+J224+IF(OR(VLOOKUP(I224,$C$3:$L$6,5,0)=Variables!$B$5,B224>VLOOKUP(I224,$C$3:$L$6,8,0)),IF(VLOOKUP(I224,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B224)-YEAR($B$12))*12+MONTH(B224)-MONTH($B$12)),((YEAR(B224)-YEAR(VLOOKUP(I224,$C$3:$L$6,8,0)))*12+MONTH(B224)-MONTH(VLOOKUP(I224,$C$3:$L$6,8,0))))*VLOOKUP(I224,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I224<>Variables!$B$1,IF(H224<>0,C224,I224),\"\")","v":""},"","",{"$f":"IF(C225<>\"\",IF(OR(VLOOKUP(C225,$C$3:$L$6,5,0)=Variables!$B$5,B225>VLOOKUP(C225,$C$3:$L$6,8,0)),-D225*VLOOKUP(C225,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I225<>Variables!$B$1,IF(C225<>\"\",$I$9-E225-F225,\"\"),-D225)","v":""},"",{"$f":"IF(C225<>\"\",IF(D225+$I$9-E225-F225>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C225,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C225,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I225,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I225,$C$3:$L$6,5,0)=Variables!$B$5,B225>VLOOKUP(I225,$C$3:$L$6,8,0)),IF(VLOOKUP(I225,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B225)-YEAR($B$12))*12+MONTH(B225)-MONTH($B$12)),((YEAR(B225)-YEAR(VLOOKUP(I225,$C$3:$L$6,8,0)))*12+MONTH(B225)-MONTH(VLOOKUP(I225,$C$3:$L$6,8,0))))*(VLOOKUP(I225,$C$3:$L$6,10,0)*VLOOKUP(I225,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C225<>\"\",IF(I225<>\"\",IF(ISERROR(VLOOKUP(I225,$C$3:$L$6,10,0)),\"\",VLOOKUP(I225,$C$3:$L$6,10,0)+J225+IF(OR(VLOOKUP(I225,$C$3:$L$6,5,0)=Variables!$B$5,B225>VLOOKUP(I225,$C$3:$L$6,8,0)),IF(VLOOKUP(I225,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B225)-YEAR($B$12))*12+MONTH(B225)-MONTH($B$12)),((YEAR(B225)-YEAR(VLOOKUP(I225,$C$3:$L$6,8,0)))*12+MONTH(B225)-MONTH(VLOOKUP(I225,$C$3:$L$6,8,0))))*VLOOKUP(I225,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I225<>Variables!$B$1,IF(H225<>0,C225,I225),\"\")","v":""},"","",{"$f":"IF(C226<>\"\",IF(OR(VLOOKUP(C226,$C$3:$L$6,5,0)=Variables!$B$5,B226>VLOOKUP(C226,$C$3:$L$6,8,0)),-D226*VLOOKUP(C226,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I226<>Variables!$B$1,IF(C226<>\"\",$I$9-E226-F226,\"\"),-D226)","v":""},"",{"$f":"IF(C226<>\"\",IF(D226+$I$9-E226-F226>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C226,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C226,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I226,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I226,$C$3:$L$6,5,0)=Variables!$B$5,B226>VLOOKUP(I226,$C$3:$L$6,8,0)),IF(VLOOKUP(I226,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B226)-YEAR($B$12))*12+MONTH(B226)-MONTH($B$12)),((YEAR(B226)-YEAR(VLOOKUP(I226,$C$3:$L$6,8,0)))*12+MONTH(B226)-MONTH(VLOOKUP(I226,$C$3:$L$6,8,0))))*(VLOOKUP(I226,$C$3:$L$6,10,0)*VLOOKUP(I226,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C226<>\"\",IF(I226<>\"\",IF(ISERROR(VLOOKUP(I226,$C$3:$L$6,10,0)),\"\",VLOOKUP(I226,$C$3:$L$6,10,0)+J226+IF(OR(VLOOKUP(I226,$C$3:$L$6,5,0)=Variables!$B$5,B226>VLOOKUP(I226,$C$3:$L$6,8,0)),IF(VLOOKUP(I226,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B226)-YEAR($B$12))*12+MONTH(B226)-MONTH($B$12)),((YEAR(B226)-YEAR(VLOOKUP(I226,$C$3:$L$6,8,0)))*12+MONTH(B226)-MONTH(VLOOKUP(I226,$C$3:$L$6,8,0))))*VLOOKUP(I226,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I226<>Variables!$B$1,IF(H226<>0,C226,I226),\"\")","v":""},"","",{"$f":"IF(C227<>\"\",IF(OR(VLOOKUP(C227,$C$3:$L$6,5,0)=Variables!$B$5,B227>VLOOKUP(C227,$C$3:$L$6,8,0)),-D227*VLOOKUP(C227,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I227<>Variables!$B$1,IF(C227<>\"\",$I$9-E227-F227,\"\"),-D227)","v":""},"",{"$f":"IF(C227<>\"\",IF(D227+$I$9-E227-F227>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C227,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C227,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I227,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I227,$C$3:$L$6,5,0)=Variables!$B$5,B227>VLOOKUP(I227,$C$3:$L$6,8,0)),IF(VLOOKUP(I227,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B227)-YEAR($B$12))*12+MONTH(B227)-MONTH($B$12)),((YEAR(B227)-YEAR(VLOOKUP(I227,$C$3:$L$6,8,0)))*12+MONTH(B227)-MONTH(VLOOKUP(I227,$C$3:$L$6,8,0))))*(VLOOKUP(I227,$C$3:$L$6,10,0)*VLOOKUP(I227,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C227<>\"\",IF(I227<>\"\",IF(ISERROR(VLOOKUP(I227,$C$3:$L$6,10,0)),\"\",VLOOKUP(I227,$C$3:$L$6,10,0)+J227+IF(OR(VLOOKUP(I227,$C$3:$L$6,5,0)=Variables!$B$5,B227>VLOOKUP(I227,$C$3:$L$6,8,0)),IF(VLOOKUP(I227,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B227)-YEAR($B$12))*12+MONTH(B227)-MONTH($B$12)),((YEAR(B227)-YEAR(VLOOKUP(I227,$C$3:$L$6,8,0)))*12+MONTH(B227)-MONTH(VLOOKUP(I227,$C$3:$L$6,8,0))))*VLOOKUP(I227,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I227<>Variables!$B$1,IF(H227<>0,C227,I227),\"\")","v":""},"","",{"$f":"IF(C228<>\"\",IF(OR(VLOOKUP(C228,$C$3:$L$6,5,0)=Variables!$B$5,B228>VLOOKUP(C228,$C$3:$L$6,8,0)),-D228*VLOOKUP(C228,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I228<>Variables!$B$1,IF(C228<>\"\",$I$9-E228-F228,\"\"),-D228)","v":""},"",{"$f":"IF(C228<>\"\",IF(D228+$I$9-E228-F228>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C228,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C228,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I228,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I228,$C$3:$L$6,5,0)=Variables!$B$5,B228>VLOOKUP(I228,$C$3:$L$6,8,0)),IF(VLOOKUP(I228,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B228)-YEAR($B$12))*12+MONTH(B228)-MONTH($B$12)),((YEAR(B228)-YEAR(VLOOKUP(I228,$C$3:$L$6,8,0)))*12+MONTH(B228)-MONTH(VLOOKUP(I228,$C$3:$L$6,8,0))))*(VLOOKUP(I228,$C$3:$L$6,10,0)*VLOOKUP(I228,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C228<>\"\",IF(I228<>\"\",IF(ISERROR(VLOOKUP(I228,$C$3:$L$6,10,0)),\"\",VLOOKUP(I228,$C$3:$L$6,10,0)+J228+IF(OR(VLOOKUP(I228,$C$3:$L$6,5,0)=Variables!$B$5,B228>VLOOKUP(I228,$C$3:$L$6,8,0)),IF(VLOOKUP(I228,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B228)-YEAR($B$12))*12+MONTH(B228)-MONTH($B$12)),((YEAR(B228)-YEAR(VLOOKUP(I228,$C$3:$L$6,8,0)))*12+MONTH(B228)-MONTH(VLOOKUP(I228,$C$3:$L$6,8,0))))*VLOOKUP(I228,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I228<>Variables!$B$1,IF(H228<>0,C228,I228),\"\")","v":""},"","",{"$f":"IF(C229<>\"\",IF(OR(VLOOKUP(C229,$C$3:$L$6,5,0)=Variables!$B$5,B229>VLOOKUP(C229,$C$3:$L$6,8,0)),-D229*VLOOKUP(C229,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I229<>Variables!$B$1,IF(C229<>\"\",$I$9-E229-F229,\"\"),-D229)","v":""},"",{"$f":"IF(C229<>\"\",IF(D229+$I$9-E229-F229>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C229,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C229,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I229,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I229,$C$3:$L$6,5,0)=Variables!$B$5,B229>VLOOKUP(I229,$C$3:$L$6,8,0)),IF(VLOOKUP(I229,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B229)-YEAR($B$12))*12+MONTH(B229)-MONTH($B$12)),((YEAR(B229)-YEAR(VLOOKUP(I229,$C$3:$L$6,8,0)))*12+MONTH(B229)-MONTH(VLOOKUP(I229,$C$3:$L$6,8,0))))*(VLOOKUP(I229,$C$3:$L$6,10,0)*VLOOKUP(I229,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C229<>\"\",IF(I229<>\"\",IF(ISERROR(VLOOKUP(I229,$C$3:$L$6,10,0)),\"\",VLOOKUP(I229,$C$3:$L$6,10,0)+J229+IF(OR(VLOOKUP(I229,$C$3:$L$6,5,0)=Variables!$B$5,B229>VLOOKUP(I229,$C$3:$L$6,8,0)),IF(VLOOKUP(I229,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B229)-YEAR($B$12))*12+MONTH(B229)-MONTH($B$12)),((YEAR(B229)-YEAR(VLOOKUP(I229,$C$3:$L$6,8,0)))*12+MONTH(B229)-MONTH(VLOOKUP(I229,$C$3:$L$6,8,0))))*VLOOKUP(I229,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I229<>Variables!$B$1,IF(H229<>0,C229,I229),\"\")","v":""},"","",{"$f":"IF(C230<>\"\",IF(OR(VLOOKUP(C230,$C$3:$L$6,5,0)=Variables!$B$5,B230>VLOOKUP(C230,$C$3:$L$6,8,0)),-D230*VLOOKUP(C230,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I230<>Variables!$B$1,IF(C230<>\"\",$I$9-E230-F230,\"\"),-D230)","v":""},"",{"$f":"IF(C230<>\"\",IF(D230+$I$9-E230-F230>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C230,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C230,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I230,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I230,$C$3:$L$6,5,0)=Variables!$B$5,B230>VLOOKUP(I230,$C$3:$L$6,8,0)),IF(VLOOKUP(I230,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B230)-YEAR($B$12))*12+MONTH(B230)-MONTH($B$12)),((YEAR(B230)-YEAR(VLOOKUP(I230,$C$3:$L$6,8,0)))*12+MONTH(B230)-MONTH(VLOOKUP(I230,$C$3:$L$6,8,0))))*(VLOOKUP(I230,$C$3:$L$6,10,0)*VLOOKUP(I230,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C230<>\"\",IF(I230<>\"\",IF(ISERROR(VLOOKUP(I230,$C$3:$L$6,10,0)),\"\",VLOOKUP(I230,$C$3:$L$6,10,0)+J230+IF(OR(VLOOKUP(I230,$C$3:$L$6,5,0)=Variables!$B$5,B230>VLOOKUP(I230,$C$3:$L$6,8,0)),IF(VLOOKUP(I230,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B230)-YEAR($B$12))*12+MONTH(B230)-MONTH($B$12)),((YEAR(B230)-YEAR(VLOOKUP(I230,$C$3:$L$6,8,0)))*12+MONTH(B230)-MONTH(VLOOKUP(I230,$C$3:$L$6,8,0))))*VLOOKUP(I230,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I230<>Variables!$B$1,IF(H230<>0,C230,I230),\"\")","v":""},"","",{"$f":"IF(C231<>\"\",IF(OR(VLOOKUP(C231,$C$3:$L$6,5,0)=Variables!$B$5,B231>VLOOKUP(C231,$C$3:$L$6,8,0)),-D231*VLOOKUP(C231,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I231<>Variables!$B$1,IF(C231<>\"\",$I$9-E231-F231,\"\"),-D231)","v":""},"",{"$f":"IF(C231<>\"\",IF(D231+$I$9-E231-F231>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C231,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C231,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I231,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I231,$C$3:$L$6,5,0)=Variables!$B$5,B231>VLOOKUP(I231,$C$3:$L$6,8,0)),IF(VLOOKUP(I231,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B231)-YEAR($B$12))*12+MONTH(B231)-MONTH($B$12)),((YEAR(B231)-YEAR(VLOOKUP(I231,$C$3:$L$6,8,0)))*12+MONTH(B231)-MONTH(VLOOKUP(I231,$C$3:$L$6,8,0))))*(VLOOKUP(I231,$C$3:$L$6,10,0)*VLOOKUP(I231,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C231<>\"\",IF(I231<>\"\",IF(ISERROR(VLOOKUP(I231,$C$3:$L$6,10,0)),\"\",VLOOKUP(I231,$C$3:$L$6,10,0)+J231+IF(OR(VLOOKUP(I231,$C$3:$L$6,5,0)=Variables!$B$5,B231>VLOOKUP(I231,$C$3:$L$6,8,0)),IF(VLOOKUP(I231,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B231)-YEAR($B$12))*12+MONTH(B231)-MONTH($B$12)),((YEAR(B231)-YEAR(VLOOKUP(I231,$C$3:$L$6,8,0)))*12+MONTH(B231)-MONTH(VLOOKUP(I231,$C$3:$L$6,8,0))))*VLOOKUP(I231,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I231<>Variables!$B$1,IF(H231<>0,C231,I231),\"\")","v":""},"","",{"$f":"IF(C232<>\"\",IF(OR(VLOOKUP(C232,$C$3:$L$6,5,0)=Variables!$B$5,B232>VLOOKUP(C232,$C$3:$L$6,8,0)),-D232*VLOOKUP(C232,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I232<>Variables!$B$1,IF(C232<>\"\",$I$9-E232-F232,\"\"),-D232)","v":""},"",{"$f":"IF(C232<>\"\",IF(D232+$I$9-E232-F232>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C232,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C232,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I232,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I232,$C$3:$L$6,5,0)=Variables!$B$5,B232>VLOOKUP(I232,$C$3:$L$6,8,0)),IF(VLOOKUP(I232,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B232)-YEAR($B$12))*12+MONTH(B232)-MONTH($B$12)),((YEAR(B232)-YEAR(VLOOKUP(I232,$C$3:$L$6,8,0)))*12+MONTH(B232)-MONTH(VLOOKUP(I232,$C$3:$L$6,8,0))))*(VLOOKUP(I232,$C$3:$L$6,10,0)*VLOOKUP(I232,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C232<>\"\",IF(I232<>\"\",IF(ISERROR(VLOOKUP(I232,$C$3:$L$6,10,0)),\"\",VLOOKUP(I232,$C$3:$L$6,10,0)+J232+IF(OR(VLOOKUP(I232,$C$3:$L$6,5,0)=Variables!$B$5,B232>VLOOKUP(I232,$C$3:$L$6,8,0)),IF(VLOOKUP(I232,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B232)-YEAR($B$12))*12+MONTH(B232)-MONTH($B$12)),((YEAR(B232)-YEAR(VLOOKUP(I232,$C$3:$L$6,8,0)))*12+MONTH(B232)-MONTH(VLOOKUP(I232,$C$3:$L$6,8,0))))*VLOOKUP(I232,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I232<>Variables!$B$1,IF(H232<>0,C232,I232),\"\")","v":""},"","",{"$f":"IF(C233<>\"\",IF(OR(VLOOKUP(C233,$C$3:$L$6,5,0)=Variables!$B$5,B233>VLOOKUP(C233,$C$3:$L$6,8,0)),-D233*VLOOKUP(C233,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I233<>Variables!$B$1,IF(C233<>\"\",$I$9-E233-F233,\"\"),-D233)","v":""},"",{"$f":"IF(C233<>\"\",IF(D233+$I$9-E233-F233>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C233,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C233,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I233,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I233,$C$3:$L$6,5,0)=Variables!$B$5,B233>VLOOKUP(I233,$C$3:$L$6,8,0)),IF(VLOOKUP(I233,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B233)-YEAR($B$12))*12+MONTH(B233)-MONTH($B$12)),((YEAR(B233)-YEAR(VLOOKUP(I233,$C$3:$L$6,8,0)))*12+MONTH(B233)-MONTH(VLOOKUP(I233,$C$3:$L$6,8,0))))*(VLOOKUP(I233,$C$3:$L$6,10,0)*VLOOKUP(I233,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C233<>\"\",IF(I233<>\"\",IF(ISERROR(VLOOKUP(I233,$C$3:$L$6,10,0)),\"\",VLOOKUP(I233,$C$3:$L$6,10,0)+J233+IF(OR(VLOOKUP(I233,$C$3:$L$6,5,0)=Variables!$B$5,B233>VLOOKUP(I233,$C$3:$L$6,8,0)),IF(VLOOKUP(I233,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B233)-YEAR($B$12))*12+MONTH(B233)-MONTH($B$12)),((YEAR(B233)-YEAR(VLOOKUP(I233,$C$3:$L$6,8,0)))*12+MONTH(B233)-MONTH(VLOOKUP(I233,$C$3:$L$6,8,0))))*VLOOKUP(I233,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I233<>Variables!$B$1,IF(H233<>0,C233,I233),\"\")","v":""},"","",{"$f":"IF(C234<>\"\",IF(OR(VLOOKUP(C234,$C$3:$L$6,5,0)=Variables!$B$5,B234>VLOOKUP(C234,$C$3:$L$6,8,0)),-D234*VLOOKUP(C234,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I234<>Variables!$B$1,IF(C234<>\"\",$I$9-E234-F234,\"\"),-D234)","v":""},"",{"$f":"IF(C234<>\"\",IF(D234+$I$9-E234-F234>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C234,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C234,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I234,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I234,$C$3:$L$6,5,0)=Variables!$B$5,B234>VLOOKUP(I234,$C$3:$L$6,8,0)),IF(VLOOKUP(I234,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B234)-YEAR($B$12))*12+MONTH(B234)-MONTH($B$12)),((YEAR(B234)-YEAR(VLOOKUP(I234,$C$3:$L$6,8,0)))*12+MONTH(B234)-MONTH(VLOOKUP(I234,$C$3:$L$6,8,0))))*(VLOOKUP(I234,$C$3:$L$6,10,0)*VLOOKUP(I234,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C234<>\"\",IF(I234<>\"\",IF(ISERROR(VLOOKUP(I234,$C$3:$L$6,10,0)),\"\",VLOOKUP(I234,$C$3:$L$6,10,0)+J234+IF(OR(VLOOKUP(I234,$C$3:$L$6,5,0)=Variables!$B$5,B234>VLOOKUP(I234,$C$3:$L$6,8,0)),IF(VLOOKUP(I234,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B234)-YEAR($B$12))*12+MONTH(B234)-MONTH($B$12)),((YEAR(B234)-YEAR(VLOOKUP(I234,$C$3:$L$6,8,0)))*12+MONTH(B234)-MONTH(VLOOKUP(I234,$C$3:$L$6,8,0))))*VLOOKUP(I234,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I234<>Variables!$B$1,IF(H234<>0,C234,I234),\"\")","v":""},"","",{"$f":"IF(C235<>\"\",IF(OR(VLOOKUP(C235,$C$3:$L$6,5,0)=Variables!$B$5,B235>VLOOKUP(C235,$C$3:$L$6,8,0)),-D235*VLOOKUP(C235,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I235<>Variables!$B$1,IF(C235<>\"\",$I$9-E235-F235,\"\"),-D235)","v":""},"",{"$f":"IF(C235<>\"\",IF(D235+$I$9-E235-F235>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C235,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C235,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I235,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I235,$C$3:$L$6,5,0)=Variables!$B$5,B235>VLOOKUP(I235,$C$3:$L$6,8,0)),IF(VLOOKUP(I235,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B235)-YEAR($B$12))*12+MONTH(B235)-MONTH($B$12)),((YEAR(B235)-YEAR(VLOOKUP(I235,$C$3:$L$6,8,0)))*12+MONTH(B235)-MONTH(VLOOKUP(I235,$C$3:$L$6,8,0))))*(VLOOKUP(I235,$C$3:$L$6,10,0)*VLOOKUP(I235,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C235<>\"\",IF(I235<>\"\",IF(ISERROR(VLOOKUP(I235,$C$3:$L$6,10,0)),\"\",VLOOKUP(I235,$C$3:$L$6,10,0)+J235+IF(OR(VLOOKUP(I235,$C$3:$L$6,5,0)=Variables!$B$5,B235>VLOOKUP(I235,$C$3:$L$6,8,0)),IF(VLOOKUP(I235,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B235)-YEAR($B$12))*12+MONTH(B235)-MONTH($B$12)),((YEAR(B235)-YEAR(VLOOKUP(I235,$C$3:$L$6,8,0)))*12+MONTH(B235)-MONTH(VLOOKUP(I235,$C$3:$L$6,8,0))))*VLOOKUP(I235,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I235<>Variables!$B$1,IF(H235<>0,C235,I235),\"\")","v":""},"","",{"$f":"IF(C236<>\"\",IF(OR(VLOOKUP(C236,$C$3:$L$6,5,0)=Variables!$B$5,B236>VLOOKUP(C236,$C$3:$L$6,8,0)),-D236*VLOOKUP(C236,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I236<>Variables!$B$1,IF(C236<>\"\",$I$9-E236-F236,\"\"),-D236)","v":""},"",{"$f":"IF(C236<>\"\",IF(D236+$I$9-E236-F236>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C236,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C236,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I236,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I236,$C$3:$L$6,5,0)=Variables!$B$5,B236>VLOOKUP(I236,$C$3:$L$6,8,0)),IF(VLOOKUP(I236,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B236)-YEAR($B$12))*12+MONTH(B236)-MONTH($B$12)),((YEAR(B236)-YEAR(VLOOKUP(I236,$C$3:$L$6,8,0)))*12+MONTH(B236)-MONTH(VLOOKUP(I236,$C$3:$L$6,8,0))))*(VLOOKUP(I236,$C$3:$L$6,10,0)*VLOOKUP(I236,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C236<>\"\",IF(I236<>\"\",IF(ISERROR(VLOOKUP(I236,$C$3:$L$6,10,0)),\"\",VLOOKUP(I236,$C$3:$L$6,10,0)+J236+IF(OR(VLOOKUP(I236,$C$3:$L$6,5,0)=Variables!$B$5,B236>VLOOKUP(I236,$C$3:$L$6,8,0)),IF(VLOOKUP(I236,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B236)-YEAR($B$12))*12+MONTH(B236)-MONTH($B$12)),((YEAR(B236)-YEAR(VLOOKUP(I236,$C$3:$L$6,8,0)))*12+MONTH(B236)-MONTH(VLOOKUP(I236,$C$3:$L$6,8,0))))*VLOOKUP(I236,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I236<>Variables!$B$1,IF(H236<>0,C236,I236),\"\")","v":""},"","",{"$f":"IF(C237<>\"\",IF(OR(VLOOKUP(C237,$C$3:$L$6,5,0)=Variables!$B$5,B237>VLOOKUP(C237,$C$3:$L$6,8,0)),-D237*VLOOKUP(C237,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I237<>Variables!$B$1,IF(C237<>\"\",$I$9-E237-F237,\"\"),-D237)","v":""},"",{"$f":"IF(C237<>\"\",IF(D237+$I$9-E237-F237>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C237,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C237,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I237,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I237,$C$3:$L$6,5,0)=Variables!$B$5,B237>VLOOKUP(I237,$C$3:$L$6,8,0)),IF(VLOOKUP(I237,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B237)-YEAR($B$12))*12+MONTH(B237)-MONTH($B$12)),((YEAR(B237)-YEAR(VLOOKUP(I237,$C$3:$L$6,8,0)))*12+MONTH(B237)-MONTH(VLOOKUP(I237,$C$3:$L$6,8,0))))*(VLOOKUP(I237,$C$3:$L$6,10,0)*VLOOKUP(I237,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C237<>\"\",IF(I237<>\"\",IF(ISERROR(VLOOKUP(I237,$C$3:$L$6,10,0)),\"\",VLOOKUP(I237,$C$3:$L$6,10,0)+J237+IF(OR(VLOOKUP(I237,$C$3:$L$6,5,0)=Variables!$B$5,B237>VLOOKUP(I237,$C$3:$L$6,8,0)),IF(VLOOKUP(I237,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B237)-YEAR($B$12))*12+MONTH(B237)-MONTH($B$12)),((YEAR(B237)-YEAR(VLOOKUP(I237,$C$3:$L$6,8,0)))*12+MONTH(B237)-MONTH(VLOOKUP(I237,$C$3:$L$6,8,0))))*VLOOKUP(I237,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I237<>Variables!$B$1,IF(H237<>0,C237,I237),\"\")","v":""},"","",{"$f":"IF(C238<>\"\",IF(OR(VLOOKUP(C238,$C$3:$L$6,5,0)=Variables!$B$5,B238>VLOOKUP(C238,$C$3:$L$6,8,0)),-D238*VLOOKUP(C238,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I238<>Variables!$B$1,IF(C238<>\"\",$I$9-E238-F238,\"\"),-D238)","v":""},"",{"$f":"IF(C238<>\"\",IF(D238+$I$9-E238-F238>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C238,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C238,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I238,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I238,$C$3:$L$6,5,0)=Variables!$B$5,B238>VLOOKUP(I238,$C$3:$L$6,8,0)),IF(VLOOKUP(I238,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B238)-YEAR($B$12))*12+MONTH(B238)-MONTH($B$12)),((YEAR(B238)-YEAR(VLOOKUP(I238,$C$3:$L$6,8,0)))*12+MONTH(B238)-MONTH(VLOOKUP(I238,$C$3:$L$6,8,0))))*(VLOOKUP(I238,$C$3:$L$6,10,0)*VLOOKUP(I238,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C238<>\"\",IF(I238<>\"\",IF(ISERROR(VLOOKUP(I238,$C$3:$L$6,10,0)),\"\",VLOOKUP(I238,$C$3:$L$6,10,0)+J238+IF(OR(VLOOKUP(I238,$C$3:$L$6,5,0)=Variables!$B$5,B238>VLOOKUP(I238,$C$3:$L$6,8,0)),IF(VLOOKUP(I238,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B238)-YEAR($B$12))*12+MONTH(B238)-MONTH($B$12)),((YEAR(B238)-YEAR(VLOOKUP(I238,$C$3:$L$6,8,0)))*12+MONTH(B238)-MONTH(VLOOKUP(I238,$C$3:$L$6,8,0))))*VLOOKUP(I238,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I238<>Variables!$B$1,IF(H238<>0,C238,I238),\"\")","v":""},"","",{"$f":"IF(C239<>\"\",IF(OR(VLOOKUP(C239,$C$3:$L$6,5,0)=Variables!$B$5,B239>VLOOKUP(C239,$C$3:$L$6,8,0)),-D239*VLOOKUP(C239,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I239<>Variables!$B$1,IF(C239<>\"\",$I$9-E239-F239,\"\"),-D239)","v":""},"",{"$f":"IF(C239<>\"\",IF(D239+$I$9-E239-F239>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C239,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C239,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I239,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I239,$C$3:$L$6,5,0)=Variables!$B$5,B239>VLOOKUP(I239,$C$3:$L$6,8,0)),IF(VLOOKUP(I239,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B239)-YEAR($B$12))*12+MONTH(B239)-MONTH($B$12)),((YEAR(B239)-YEAR(VLOOKUP(I239,$C$3:$L$6,8,0)))*12+MONTH(B239)-MONTH(VLOOKUP(I239,$C$3:$L$6,8,0))))*(VLOOKUP(I239,$C$3:$L$6,10,0)*VLOOKUP(I239,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C239<>\"\",IF(I239<>\"\",IF(ISERROR(VLOOKUP(I239,$C$3:$L$6,10,0)),\"\",VLOOKUP(I239,$C$3:$L$6,10,0)+J239+IF(OR(VLOOKUP(I239,$C$3:$L$6,5,0)=Variables!$B$5,B239>VLOOKUP(I239,$C$3:$L$6,8,0)),IF(VLOOKUP(I239,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B239)-YEAR($B$12))*12+MONTH(B239)-MONTH($B$12)),((YEAR(B239)-YEAR(VLOOKUP(I239,$C$3:$L$6,8,0)))*12+MONTH(B239)-MONTH(VLOOKUP(I239,$C$3:$L$6,8,0))))*VLOOKUP(I239,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I239<>Variables!$B$1,IF(H239<>0,C239,I239),\"\")","v":""},"","",{"$f":"IF(C240<>\"\",IF(OR(VLOOKUP(C240,$C$3:$L$6,5,0)=Variables!$B$5,B240>VLOOKUP(C240,$C$3:$L$6,8,0)),-D240*VLOOKUP(C240,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I240<>Variables!$B$1,IF(C240<>\"\",$I$9-E240-F240,\"\"),-D240)","v":""},"",{"$f":"IF(C240<>\"\",IF(D240+$I$9-E240-F240>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C240,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C240,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I240,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I240,$C$3:$L$6,5,0)=Variables!$B$5,B240>VLOOKUP(I240,$C$3:$L$6,8,0)),IF(VLOOKUP(I240,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B240)-YEAR($B$12))*12+MONTH(B240)-MONTH($B$12)),((YEAR(B240)-YEAR(VLOOKUP(I240,$C$3:$L$6,8,0)))*12+MONTH(B240)-MONTH(VLOOKUP(I240,$C$3:$L$6,8,0))))*(VLOOKUP(I240,$C$3:$L$6,10,0)*VLOOKUP(I240,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C240<>\"\",IF(I240<>\"\",IF(ISERROR(VLOOKUP(I240,$C$3:$L$6,10,0)),\"\",VLOOKUP(I240,$C$3:$L$6,10,0)+J240+IF(OR(VLOOKUP(I240,$C$3:$L$6,5,0)=Variables!$B$5,B240>VLOOKUP(I240,$C$3:$L$6,8,0)),IF(VLOOKUP(I240,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B240)-YEAR($B$12))*12+MONTH(B240)-MONTH($B$12)),((YEAR(B240)-YEAR(VLOOKUP(I240,$C$3:$L$6,8,0)))*12+MONTH(B240)-MONTH(VLOOKUP(I240,$C$3:$L$6,8,0))))*VLOOKUP(I240,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I240<>Variables!$B$1,IF(H240<>0,C240,I240),\"\")","v":""},"","",{"$f":"IF(C241<>\"\",IF(OR(VLOOKUP(C241,$C$3:$L$6,5,0)=Variables!$B$5,B241>VLOOKUP(C241,$C$3:$L$6,8,0)),-D241*VLOOKUP(C241,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I241<>Variables!$B$1,IF(C241<>\"\",$I$9-E241-F241,\"\"),-D241)","v":""},"",{"$f":"IF(C241<>\"\",IF(D241+$I$9-E241-F241>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C241,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C241,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I241,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I241,$C$3:$L$6,5,0)=Variables!$B$5,B241>VLOOKUP(I241,$C$3:$L$6,8,0)),IF(VLOOKUP(I241,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B241)-YEAR($B$12))*12+MONTH(B241)-MONTH($B$12)),((YEAR(B241)-YEAR(VLOOKUP(I241,$C$3:$L$6,8,0)))*12+MONTH(B241)-MONTH(VLOOKUP(I241,$C$3:$L$6,8,0))))*(VLOOKUP(I241,$C$3:$L$6,10,0)*VLOOKUP(I241,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C241<>\"\",IF(I241<>\"\",IF(ISERROR(VLOOKUP(I241,$C$3:$L$6,10,0)),\"\",VLOOKUP(I241,$C$3:$L$6,10,0)+J241+IF(OR(VLOOKUP(I241,$C$3:$L$6,5,0)=Variables!$B$5,B241>VLOOKUP(I241,$C$3:$L$6,8,0)),IF(VLOOKUP(I241,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B241)-YEAR($B$12))*12+MONTH(B241)-MONTH($B$12)),((YEAR(B241)-YEAR(VLOOKUP(I241,$C$3:$L$6,8,0)))*12+MONTH(B241)-MONTH(VLOOKUP(I241,$C$3:$L$6,8,0))))*VLOOKUP(I241,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I241<>Variables!$B$1,IF(H241<>0,C241,I241),\"\")","v":""},"","",{"$f":"IF(C242<>\"\",IF(OR(VLOOKUP(C242,$C$3:$L$6,5,0)=Variables!$B$5,B242>VLOOKUP(C242,$C$3:$L$6,8,0)),-D242*VLOOKUP(C242,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I242<>Variables!$B$1,IF(C242<>\"\",$I$9-E242-F242,\"\"),-D242)","v":""},"",{"$f":"IF(C242<>\"\",IF(D242+$I$9-E242-F242>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C242,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C242,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I242,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I242,$C$3:$L$6,5,0)=Variables!$B$5,B242>VLOOKUP(I242,$C$3:$L$6,8,0)),IF(VLOOKUP(I242,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B242)-YEAR($B$12))*12+MONTH(B242)-MONTH($B$12)),((YEAR(B242)-YEAR(VLOOKUP(I242,$C$3:$L$6,8,0)))*12+MONTH(B242)-MONTH(VLOOKUP(I242,$C$3:$L$6,8,0))))*(VLOOKUP(I242,$C$3:$L$6,10,0)*VLOOKUP(I242,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C242<>\"\",IF(I242<>\"\",IF(ISERROR(VLOOKUP(I242,$C$3:$L$6,10,0)),\"\",VLOOKUP(I242,$C$3:$L$6,10,0)+J242+IF(OR(VLOOKUP(I242,$C$3:$L$6,5,0)=Variables!$B$5,B242>VLOOKUP(I242,$C$3:$L$6,8,0)),IF(VLOOKUP(I242,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B242)-YEAR($B$12))*12+MONTH(B242)-MONTH($B$12)),((YEAR(B242)-YEAR(VLOOKUP(I242,$C$3:$L$6,8,0)))*12+MONTH(B242)-MONTH(VLOOKUP(I242,$C$3:$L$6,8,0))))*VLOOKUP(I242,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I242<>Variables!$B$1,IF(H242<>0,C242,I242),\"\")","v":""},"","",{"$f":"IF(C243<>\"\",IF(OR(VLOOKUP(C243,$C$3:$L$6,5,0)=Variables!$B$5,B243>VLOOKUP(C243,$C$3:$L$6,8,0)),-D243*VLOOKUP(C243,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I243<>Variables!$B$1,IF(C243<>\"\",$I$9-E243-F243,\"\"),-D243)","v":""},"",{"$f":"IF(C243<>\"\",IF(D243+$I$9-E243-F243>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C243,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C243,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I243,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I243,$C$3:$L$6,5,0)=Variables!$B$5,B243>VLOOKUP(I243,$C$3:$L$6,8,0)),IF(VLOOKUP(I243,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B243)-YEAR($B$12))*12+MONTH(B243)-MONTH($B$12)),((YEAR(B243)-YEAR(VLOOKUP(I243,$C$3:$L$6,8,0)))*12+MONTH(B243)-MONTH(VLOOKUP(I243,$C$3:$L$6,8,0))))*(VLOOKUP(I243,$C$3:$L$6,10,0)*VLOOKUP(I243,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C243<>\"\",IF(I243<>\"\",IF(ISERROR(VLOOKUP(I243,$C$3:$L$6,10,0)),\"\",VLOOKUP(I243,$C$3:$L$6,10,0)+J243+IF(OR(VLOOKUP(I243,$C$3:$L$6,5,0)=Variables!$B$5,B243>VLOOKUP(I243,$C$3:$L$6,8,0)),IF(VLOOKUP(I243,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B243)-YEAR($B$12))*12+MONTH(B243)-MONTH($B$12)),((YEAR(B243)-YEAR(VLOOKUP(I243,$C$3:$L$6,8,0)))*12+MONTH(B243)-MONTH(VLOOKUP(I243,$C$3:$L$6,8,0))))*VLOOKUP(I243,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I243<>Variables!$B$1,IF(H243<>0,C243,I243),\"\")","v":""},"","",{"$f":"IF(C244<>\"\",IF(OR(VLOOKUP(C244,$C$3:$L$6,5,0)=Variables!$B$5,B244>VLOOKUP(C244,$C$3:$L$6,8,0)),-D244*VLOOKUP(C244,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I244<>Variables!$B$1,IF(C244<>\"\",$I$9-E244-F244,\"\"),-D244)","v":""},"",{"$f":"IF(C244<>\"\",IF(D244+$I$9-E244-F244>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C244,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C244,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I244,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I244,$C$3:$L$6,5,0)=Variables!$B$5,B244>VLOOKUP(I244,$C$3:$L$6,8,0)),IF(VLOOKUP(I244,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B244)-YEAR($B$12))*12+MONTH(B244)-MONTH($B$12)),((YEAR(B244)-YEAR(VLOOKUP(I244,$C$3:$L$6,8,0)))*12+MONTH(B244)-MONTH(VLOOKUP(I244,$C$3:$L$6,8,0))))*(VLOOKUP(I244,$C$3:$L$6,10,0)*VLOOKUP(I244,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C244<>\"\",IF(I244<>\"\",IF(ISERROR(VLOOKUP(I244,$C$3:$L$6,10,0)),\"\",VLOOKUP(I244,$C$3:$L$6,10,0)+J244+IF(OR(VLOOKUP(I244,$C$3:$L$6,5,0)=Variables!$B$5,B244>VLOOKUP(I244,$C$3:$L$6,8,0)),IF(VLOOKUP(I244,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B244)-YEAR($B$12))*12+MONTH(B244)-MONTH($B$12)),((YEAR(B244)-YEAR(VLOOKUP(I244,$C$3:$L$6,8,0)))*12+MONTH(B244)-MONTH(VLOOKUP(I244,$C$3:$L$6,8,0))))*VLOOKUP(I244,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I244<>Variables!$B$1,IF(H244<>0,C244,I244),\"\")","v":""},"","",{"$f":"IF(C245<>\"\",IF(OR(VLOOKUP(C245,$C$3:$L$6,5,0)=Variables!$B$5,B245>VLOOKUP(C245,$C$3:$L$6,8,0)),-D245*VLOOKUP(C245,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I245<>Variables!$B$1,IF(C245<>\"\",$I$9-E245-F245,\"\"),-D245)","v":""},"",{"$f":"IF(C245<>\"\",IF(D245+$I$9-E245-F245>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C245,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C245,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I245,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I245,$C$3:$L$6,5,0)=Variables!$B$5,B245>VLOOKUP(I245,$C$3:$L$6,8,0)),IF(VLOOKUP(I245,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B245)-YEAR($B$12))*12+MONTH(B245)-MONTH($B$12)),((YEAR(B245)-YEAR(VLOOKUP(I245,$C$3:$L$6,8,0)))*12+MONTH(B245)-MONTH(VLOOKUP(I245,$C$3:$L$6,8,0))))*(VLOOKUP(I245,$C$3:$L$6,10,0)*VLOOKUP(I245,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C245<>\"\",IF(I245<>\"\",IF(ISERROR(VLOOKUP(I245,$C$3:$L$6,10,0)),\"\",VLOOKUP(I245,$C$3:$L$6,10,0)+J245+IF(OR(VLOOKUP(I245,$C$3:$L$6,5,0)=Variables!$B$5,B245>VLOOKUP(I245,$C$3:$L$6,8,0)),IF(VLOOKUP(I245,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B245)-YEAR($B$12))*12+MONTH(B245)-MONTH($B$12)),((YEAR(B245)-YEAR(VLOOKUP(I245,$C$3:$L$6,8,0)))*12+MONTH(B245)-MONTH(VLOOKUP(I245,$C$3:$L$6,8,0))))*VLOOKUP(I245,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I245<>Variables!$B$1,IF(H245<>0,C245,I245),\"\")","v":""},"","",{"$f":"IF(C246<>\"\",IF(OR(VLOOKUP(C246,$C$3:$L$6,5,0)=Variables!$B$5,B246>VLOOKUP(C246,$C$3:$L$6,8,0)),-D246*VLOOKUP(C246,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I246<>Variables!$B$1,IF(C246<>\"\",$I$9-E246-F246,\"\"),-D246)","v":""},"",{"$f":"IF(C246<>\"\",IF(D246+$I$9-E246-F246>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C246,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C246,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I246,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I246,$C$3:$L$6,5,0)=Variables!$B$5,B246>VLOOKUP(I246,$C$3:$L$6,8,0)),IF(VLOOKUP(I246,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B246)-YEAR($B$12))*12+MONTH(B246)-MONTH($B$12)),((YEAR(B246)-YEAR(VLOOKUP(I246,$C$3:$L$6,8,0)))*12+MONTH(B246)-MONTH(VLOOKUP(I246,$C$3:$L$6,8,0))))*(VLOOKUP(I246,$C$3:$L$6,10,0)*VLOOKUP(I246,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C246<>\"\",IF(I246<>\"\",IF(ISERROR(VLOOKUP(I246,$C$3:$L$6,10,0)),\"\",VLOOKUP(I246,$C$3:$L$6,10,0)+J246+IF(OR(VLOOKUP(I246,$C$3:$L$6,5,0)=Variables!$B$5,B246>VLOOKUP(I246,$C$3:$L$6,8,0)),IF(VLOOKUP(I246,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B246)-YEAR($B$12))*12+MONTH(B246)-MONTH($B$12)),((YEAR(B246)-YEAR(VLOOKUP(I246,$C$3:$L$6,8,0)))*12+MONTH(B246)-MONTH(VLOOKUP(I246,$C$3:$L$6,8,0))))*VLOOKUP(I246,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I246<>Variables!$B$1,IF(H246<>0,C246,I246),\"\")","v":""},"","",{"$f":"IF(C247<>\"\",IF(OR(VLOOKUP(C247,$C$3:$L$6,5,0)=Variables!$B$5,B247>VLOOKUP(C247,$C$3:$L$6,8,0)),-D247*VLOOKUP(C247,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I247<>Variables!$B$1,IF(C247<>\"\",$I$9-E247-F247,\"\"),-D247)","v":""},"",{"$f":"IF(C247<>\"\",IF(D247+$I$9-E247-F247>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C247,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C247,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I247,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I247,$C$3:$L$6,5,0)=Variables!$B$5,B247>VLOOKUP(I247,$C$3:$L$6,8,0)),IF(VLOOKUP(I247,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B247)-YEAR($B$12))*12+MONTH(B247)-MONTH($B$12)),((YEAR(B247)-YEAR(VLOOKUP(I247,$C$3:$L$6,8,0)))*12+MONTH(B247)-MONTH(VLOOKUP(I247,$C$3:$L$6,8,0))))*(VLOOKUP(I247,$C$3:$L$6,10,0)*VLOOKUP(I247,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C247<>\"\",IF(I247<>\"\",IF(ISERROR(VLOOKUP(I247,$C$3:$L$6,10,0)),\"\",VLOOKUP(I247,$C$3:$L$6,10,0)+J247+IF(OR(VLOOKUP(I247,$C$3:$L$6,5,0)=Variables!$B$5,B247>VLOOKUP(I247,$C$3:$L$6,8,0)),IF(VLOOKUP(I247,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B247)-YEAR($B$12))*12+MONTH(B247)-MONTH($B$12)),((YEAR(B247)-YEAR(VLOOKUP(I247,$C$3:$L$6,8,0)))*12+MONTH(B247)-MONTH(VLOOKUP(I247,$C$3:$L$6,8,0))))*VLOOKUP(I247,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I247<>Variables!$B$1,IF(H247<>0,C247,I247),\"\")","v":""},"","",{"$f":"IF(C248<>\"\",IF(OR(VLOOKUP(C248,$C$3:$L$6,5,0)=Variables!$B$5,B248>VLOOKUP(C248,$C$3:$L$6,8,0)),-D248*VLOOKUP(C248,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I248<>Variables!$B$1,IF(C248<>\"\",$I$9-E248-F248,\"\"),-D248)","v":""},"",{"$f":"IF(C248<>\"\",IF(D248+$I$9-E248-F248>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C248,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C248,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I248,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I248,$C$3:$L$6,5,0)=Variables!$B$5,B248>VLOOKUP(I248,$C$3:$L$6,8,0)),IF(VLOOKUP(I248,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B248)-YEAR($B$12))*12+MONTH(B248)-MONTH($B$12)),((YEAR(B248)-YEAR(VLOOKUP(I248,$C$3:$L$6,8,0)))*12+MONTH(B248)-MONTH(VLOOKUP(I248,$C$3:$L$6,8,0))))*(VLOOKUP(I248,$C$3:$L$6,10,0)*VLOOKUP(I248,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C248<>\"\",IF(I248<>\"\",IF(ISERROR(VLOOKUP(I248,$C$3:$L$6,10,0)),\"\",VLOOKUP(I248,$C$3:$L$6,10,0)+J248+IF(OR(VLOOKUP(I248,$C$3:$L$6,5,0)=Variables!$B$5,B248>VLOOKUP(I248,$C$3:$L$6,8,0)),IF(VLOOKUP(I248,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B248)-YEAR($B$12))*12+MONTH(B248)-MONTH($B$12)),((YEAR(B248)-YEAR(VLOOKUP(I248,$C$3:$L$6,8,0)))*12+MONTH(B248)-MONTH(VLOOKUP(I248,$C$3:$L$6,8,0))))*VLOOKUP(I248,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I248<>Variables!$B$1,IF(H248<>0,C248,I248),\"\")","v":""},"","",{"$f":"IF(C249<>\"\",IF(OR(VLOOKUP(C249,$C$3:$L$6,5,0)=Variables!$B$5,B249>VLOOKUP(C249,$C$3:$L$6,8,0)),-D249*VLOOKUP(C249,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I249<>Variables!$B$1,IF(C249<>\"\",$I$9-E249-F249,\"\"),-D249)","v":""},"",{"$f":"IF(C249<>\"\",IF(D249+$I$9-E249-F249>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C249,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C249,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I249,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I249,$C$3:$L$6,5,0)=Variables!$B$5,B249>VLOOKUP(I249,$C$3:$L$6,8,0)),IF(VLOOKUP(I249,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B249)-YEAR($B$12))*12+MONTH(B249)-MONTH($B$12)),((YEAR(B249)-YEAR(VLOOKUP(I249,$C$3:$L$6,8,0)))*12+MONTH(B249)-MONTH(VLOOKUP(I249,$C$3:$L$6,8,0))))*(VLOOKUP(I249,$C$3:$L$6,10,0)*VLOOKUP(I249,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C249<>\"\",IF(I249<>\"\",IF(ISERROR(VLOOKUP(I249,$C$3:$L$6,10,0)),\"\",VLOOKUP(I249,$C$3:$L$6,10,0)+J249+IF(OR(VLOOKUP(I249,$C$3:$L$6,5,0)=Variables!$B$5,B249>VLOOKUP(I249,$C$3:$L$6,8,0)),IF(VLOOKUP(I249,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B249)-YEAR($B$12))*12+MONTH(B249)-MONTH($B$12)),((YEAR(B249)-YEAR(VLOOKUP(I249,$C$3:$L$6,8,0)))*12+MONTH(B249)-MONTH(VLOOKUP(I249,$C$3:$L$6,8,0))))*VLOOKUP(I249,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I249<>Variables!$B$1,IF(H249<>0,C249,I249),\"\")","v":""},"","",{"$f":"IF(C250<>\"\",IF(OR(VLOOKUP(C250,$C$3:$L$6,5,0)=Variables!$B$5,B250>VLOOKUP(C250,$C$3:$L$6,8,0)),-D250*VLOOKUP(C250,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I250<>Variables!$B$1,IF(C250<>\"\",$I$9-E250-F250,\"\"),-D250)","v":""},"",{"$f":"IF(C250<>\"\",IF(D250+$I$9-E250-F250>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C250,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C250,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I250,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I250,$C$3:$L$6,5,0)=Variables!$B$5,B250>VLOOKUP(I250,$C$3:$L$6,8,0)),IF(VLOOKUP(I250,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B250)-YEAR($B$12))*12+MONTH(B250)-MONTH($B$12)),((YEAR(B250)-YEAR(VLOOKUP(I250,$C$3:$L$6,8,0)))*12+MONTH(B250)-MONTH(VLOOKUP(I250,$C$3:$L$6,8,0))))*(VLOOKUP(I250,$C$3:$L$6,10,0)*VLOOKUP(I250,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C250<>\"\",IF(I250<>\"\",IF(ISERROR(VLOOKUP(I250,$C$3:$L$6,10,0)),\"\",VLOOKUP(I250,$C$3:$L$6,10,0)+J250+IF(OR(VLOOKUP(I250,$C$3:$L$6,5,0)=Variables!$B$5,B250>VLOOKUP(I250,$C$3:$L$6,8,0)),IF(VLOOKUP(I250,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B250)-YEAR($B$12))*12+MONTH(B250)-MONTH($B$12)),((YEAR(B250)-YEAR(VLOOKUP(I250,$C$3:$L$6,8,0)))*12+MONTH(B250)-MONTH(VLOOKUP(I250,$C$3:$L$6,8,0))))*VLOOKUP(I250,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I250<>Variables!$B$1,IF(H250<>0,C250,I250),\"\")","v":""},"","",{"$f":"IF(C251<>\"\",IF(OR(VLOOKUP(C251,$C$3:$L$6,5,0)=Variables!$B$5,B251>VLOOKUP(C251,$C$3:$L$6,8,0)),-D251*VLOOKUP(C251,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I251<>Variables!$B$1,IF(C251<>\"\",$I$9-E251-F251,\"\"),-D251)","v":""},"",{"$f":"IF(C251<>\"\",IF(D251+$I$9-E251-F251>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C251,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C251,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I251,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I251,$C$3:$L$6,5,0)=Variables!$B$5,B251>VLOOKUP(I251,$C$3:$L$6,8,0)),IF(VLOOKUP(I251,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B251)-YEAR($B$12))*12+MONTH(B251)-MONTH($B$12)),((YEAR(B251)-YEAR(VLOOKUP(I251,$C$3:$L$6,8,0)))*12+MONTH(B251)-MONTH(VLOOKUP(I251,$C$3:$L$6,8,0))))*(VLOOKUP(I251,$C$3:$L$6,10,0)*VLOOKUP(I251,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C251<>\"\",IF(I251<>\"\",IF(ISERROR(VLOOKUP(I251,$C$3:$L$6,10,0)),\"\",VLOOKUP(I251,$C$3:$L$6,10,0)+J251+IF(OR(VLOOKUP(I251,$C$3:$L$6,5,0)=Variables!$B$5,B251>VLOOKUP(I251,$C$3:$L$6,8,0)),IF(VLOOKUP(I251,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B251)-YEAR($B$12))*12+MONTH(B251)-MONTH($B$12)),((YEAR(B251)-YEAR(VLOOKUP(I251,$C$3:$L$6,8,0)))*12+MONTH(B251)-MONTH(VLOOKUP(I251,$C$3:$L$6,8,0))))*VLOOKUP(I251,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I251<>Variables!$B$1,IF(H251<>0,C251,I251),\"\")","v":""},"","",{"$f":"IF(C252<>\"\",IF(OR(VLOOKUP(C252,$C$3:$L$6,5,0)=Variables!$B$5,B252>VLOOKUP(C252,$C$3:$L$6,8,0)),-D252*VLOOKUP(C252,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I252<>Variables!$B$1,IF(C252<>\"\",$I$9-E252-F252,\"\"),-D252)","v":""},"",{"$f":"IF(C252<>\"\",IF(D252+$I$9-E252-F252>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C252,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C252,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I252,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I252,$C$3:$L$6,5,0)=Variables!$B$5,B252>VLOOKUP(I252,$C$3:$L$6,8,0)),IF(VLOOKUP(I252,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B252)-YEAR($B$12))*12+MONTH(B252)-MONTH($B$12)),((YEAR(B252)-YEAR(VLOOKUP(I252,$C$3:$L$6,8,0)))*12+MONTH(B252)-MONTH(VLOOKUP(I252,$C$3:$L$6,8,0))))*(VLOOKUP(I252,$C$3:$L$6,10,0)*VLOOKUP(I252,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C252<>\"\",IF(I252<>\"\",IF(ISERROR(VLOOKUP(I252,$C$3:$L$6,10,0)),\"\",VLOOKUP(I252,$C$3:$L$6,10,0)+J252+IF(OR(VLOOKUP(I252,$C$3:$L$6,5,0)=Variables!$B$5,B252>VLOOKUP(I252,$C$3:$L$6,8,0)),IF(VLOOKUP(I252,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B252)-YEAR($B$12))*12+MONTH(B252)-MONTH($B$12)),((YEAR(B252)-YEAR(VLOOKUP(I252,$C$3:$L$6,8,0)))*12+MONTH(B252)-MONTH(VLOOKUP(I252,$C$3:$L$6,8,0))))*VLOOKUP(I252,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I252<>Variables!$B$1,IF(H252<>0,C252,I252),\"\")","v":""},"","",{"$f":"IF(C253<>\"\",IF(OR(VLOOKUP(C253,$C$3:$L$6,5,0)=Variables!$B$5,B253>VLOOKUP(C253,$C$3:$L$6,8,0)),-D253*VLOOKUP(C253,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I253<>Variables!$B$1,IF(C253<>\"\",$I$9-E253-F253,\"\"),-D253)","v":""},"",{"$f":"IF(C253<>\"\",IF(D253+$I$9-E253-F253>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C253,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C253,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I253,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I253,$C$3:$L$6,5,0)=Variables!$B$5,B253>VLOOKUP(I253,$C$3:$L$6,8,0)),IF(VLOOKUP(I253,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B253)-YEAR($B$12))*12+MONTH(B253)-MONTH($B$12)),((YEAR(B253)-YEAR(VLOOKUP(I253,$C$3:$L$6,8,0)))*12+MONTH(B253)-MONTH(VLOOKUP(I253,$C$3:$L$6,8,0))))*(VLOOKUP(I253,$C$3:$L$6,10,0)*VLOOKUP(I253,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C253<>\"\",IF(I253<>\"\",IF(ISERROR(VLOOKUP(I253,$C$3:$L$6,10,0)),\"\",VLOOKUP(I253,$C$3:$L$6,10,0)+J253+IF(OR(VLOOKUP(I253,$C$3:$L$6,5,0)=Variables!$B$5,B253>VLOOKUP(I253,$C$3:$L$6,8,0)),IF(VLOOKUP(I253,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B253)-YEAR($B$12))*12+MONTH(B253)-MONTH($B$12)),((YEAR(B253)-YEAR(VLOOKUP(I253,$C$3:$L$6,8,0)))*12+MONTH(B253)-MONTH(VLOOKUP(I253,$C$3:$L$6,8,0))))*VLOOKUP(I253,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I253<>Variables!$B$1,IF(H253<>0,C253,I253),\"\")","v":""},"","",{"$f":"IF(C254<>\"\",IF(OR(VLOOKUP(C254,$C$3:$L$6,5,0)=Variables!$B$5,B254>VLOOKUP(C254,$C$3:$L$6,8,0)),-D254*VLOOKUP(C254,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I254<>Variables!$B$1,IF(C254<>\"\",$I$9-E254-F254,\"\"),-D254)","v":""},"",{"$f":"IF(C254<>\"\",IF(D254+$I$9-E254-F254>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C254,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C254,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I254,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I254,$C$3:$L$6,5,0)=Variables!$B$5,B254>VLOOKUP(I254,$C$3:$L$6,8,0)),IF(VLOOKUP(I254,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B254)-YEAR($B$12))*12+MONTH(B254)-MONTH($B$12)),((YEAR(B254)-YEAR(VLOOKUP(I254,$C$3:$L$6,8,0)))*12+MONTH(B254)-MONTH(VLOOKUP(I254,$C$3:$L$6,8,0))))*(VLOOKUP(I254,$C$3:$L$6,10,0)*VLOOKUP(I254,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C254<>\"\",IF(I254<>\"\",IF(ISERROR(VLOOKUP(I254,$C$3:$L$6,10,0)),\"\",VLOOKUP(I254,$C$3:$L$6,10,0)+J254+IF(OR(VLOOKUP(I254,$C$3:$L$6,5,0)=Variables!$B$5,B254>VLOOKUP(I254,$C$3:$L$6,8,0)),IF(VLOOKUP(I254,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B254)-YEAR($B$12))*12+MONTH(B254)-MONTH($B$12)),((YEAR(B254)-YEAR(VLOOKUP(I254,$C$3:$L$6,8,0)))*12+MONTH(B254)-MONTH(VLOOKUP(I254,$C$3:$L$6,8,0))))*VLOOKUP(I254,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I254<>Variables!$B$1,IF(H254<>0,C254,I254),\"\")","v":""},"","",{"$f":"IF(C255<>\"\",IF(OR(VLOOKUP(C255,$C$3:$L$6,5,0)=Variables!$B$5,B255>VLOOKUP(C255,$C$3:$L$6,8,0)),-D255*VLOOKUP(C255,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I255<>Variables!$B$1,IF(C255<>\"\",$I$9-E255-F255,\"\"),-D255)","v":""},"",{"$f":"IF(C255<>\"\",IF(D255+$I$9-E255-F255>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C255,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C255,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I255,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I255,$C$3:$L$6,5,0)=Variables!$B$5,B255>VLOOKUP(I255,$C$3:$L$6,8,0)),IF(VLOOKUP(I255,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B255)-YEAR($B$12))*12+MONTH(B255)-MONTH($B$12)),((YEAR(B255)-YEAR(VLOOKUP(I255,$C$3:$L$6,8,0)))*12+MONTH(B255)-MONTH(VLOOKUP(I255,$C$3:$L$6,8,0))))*(VLOOKUP(I255,$C$3:$L$6,10,0)*VLOOKUP(I255,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C255<>\"\",IF(I255<>\"\",IF(ISERROR(VLOOKUP(I255,$C$3:$L$6,10,0)),\"\",VLOOKUP(I255,$C$3:$L$6,10,0)+J255+IF(OR(VLOOKUP(I255,$C$3:$L$6,5,0)=Variables!$B$5,B255>VLOOKUP(I255,$C$3:$L$6,8,0)),IF(VLOOKUP(I255,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B255)-YEAR($B$12))*12+MONTH(B255)-MONTH($B$12)),((YEAR(B255)-YEAR(VLOOKUP(I255,$C$3:$L$6,8,0)))*12+MONTH(B255)-MONTH(VLOOKUP(I255,$C$3:$L$6,8,0))))*VLOOKUP(I255,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I255<>Variables!$B$1,IF(H255<>0,C255,I255),\"\")","v":""},"","",{"$f":"IF(C256<>\"\",IF(OR(VLOOKUP(C256,$C$3:$L$6,5,0)=Variables!$B$5,B256>VLOOKUP(C256,$C$3:$L$6,8,0)),-D256*VLOOKUP(C256,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I256<>Variables!$B$1,IF(C256<>\"\",$I$9-E256-F256,\"\"),-D256)","v":""},"",{"$f":"IF(C256<>\"\",IF(D256+$I$9-E256-F256>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C256,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C256,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I256,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I256,$C$3:$L$6,5,0)=Variables!$B$5,B256>VLOOKUP(I256,$C$3:$L$6,8,0)),IF(VLOOKUP(I256,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B256)-YEAR($B$12))*12+MONTH(B256)-MONTH($B$12)),((YEAR(B256)-YEAR(VLOOKUP(I256,$C$3:$L$6,8,0)))*12+MONTH(B256)-MONTH(VLOOKUP(I256,$C$3:$L$6,8,0))))*(VLOOKUP(I256,$C$3:$L$6,10,0)*VLOOKUP(I256,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C256<>\"\",IF(I256<>\"\",IF(ISERROR(VLOOKUP(I256,$C$3:$L$6,10,0)),\"\",VLOOKUP(I256,$C$3:$L$6,10,0)+J256+IF(OR(VLOOKUP(I256,$C$3:$L$6,5,0)=Variables!$B$5,B256>VLOOKUP(I256,$C$3:$L$6,8,0)),IF(VLOOKUP(I256,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B256)-YEAR($B$12))*12+MONTH(B256)-MONTH($B$12)),((YEAR(B256)-YEAR(VLOOKUP(I256,$C$3:$L$6,8,0)))*12+MONTH(B256)-MONTH(VLOOKUP(I256,$C$3:$L$6,8,0))))*VLOOKUP(I256,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I256<>Variables!$B$1,IF(H256<>0,C256,I256),\"\")","v":""},"","",{"$f":"IF(C257<>\"\",IF(OR(VLOOKUP(C257,$C$3:$L$6,5,0)=Variables!$B$5,B257>VLOOKUP(C257,$C$3:$L$6,8,0)),-D257*VLOOKUP(C257,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I257<>Variables!$B$1,IF(C257<>\"\",$I$9-E257-F257,\"\"),-D257)","v":""},"",{"$f":"IF(C257<>\"\",IF(D257+$I$9-E257-F257>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C257,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C257,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I257,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I257,$C$3:$L$6,5,0)=Variables!$B$5,B257>VLOOKUP(I257,$C$3:$L$6,8,0)),IF(VLOOKUP(I257,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B257)-YEAR($B$12))*12+MONTH(B257)-MONTH($B$12)),((YEAR(B257)-YEAR(VLOOKUP(I257,$C$3:$L$6,8,0)))*12+MONTH(B257)-MONTH(VLOOKUP(I257,$C$3:$L$6,8,0))))*(VLOOKUP(I257,$C$3:$L$6,10,0)*VLOOKUP(I257,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C257<>\"\",IF(I257<>\"\",IF(ISERROR(VLOOKUP(I257,$C$3:$L$6,10,0)),\"\",VLOOKUP(I257,$C$3:$L$6,10,0)+J257+IF(OR(VLOOKUP(I257,$C$3:$L$6,5,0)=Variables!$B$5,B257>VLOOKUP(I257,$C$3:$L$6,8,0)),IF(VLOOKUP(I257,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B257)-YEAR($B$12))*12+MONTH(B257)-MONTH($B$12)),((YEAR(B257)-YEAR(VLOOKUP(I257,$C$3:$L$6,8,0)))*12+MONTH(B257)-MONTH(VLOOKUP(I257,$C$3:$L$6,8,0))))*VLOOKUP(I257,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I257<>Variables!$B$1,IF(H257<>0,C257,I257),\"\")","v":""},"","",{"$f":"IF(C258<>\"\",IF(OR(VLOOKUP(C258,$C$3:$L$6,5,0)=Variables!$B$5,B258>VLOOKUP(C258,$C$3:$L$6,8,0)),-D258*VLOOKUP(C258,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I258<>Variables!$B$1,IF(C258<>\"\",$I$9-E258-F258,\"\"),-D258)","v":""},"",{"$f":"IF(C258<>\"\",IF(D258+$I$9-E258-F258>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C258,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C258,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I258,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I258,$C$3:$L$6,5,0)=Variables!$B$5,B258>VLOOKUP(I258,$C$3:$L$6,8,0)),IF(VLOOKUP(I258,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B258)-YEAR($B$12))*12+MONTH(B258)-MONTH($B$12)),((YEAR(B258)-YEAR(VLOOKUP(I258,$C$3:$L$6,8,0)))*12+MONTH(B258)-MONTH(VLOOKUP(I258,$C$3:$L$6,8,0))))*(VLOOKUP(I258,$C$3:$L$6,10,0)*VLOOKUP(I258,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C258<>\"\",IF(I258<>\"\",IF(ISERROR(VLOOKUP(I258,$C$3:$L$6,10,0)),\"\",VLOOKUP(I258,$C$3:$L$6,10,0)+J258+IF(OR(VLOOKUP(I258,$C$3:$L$6,5,0)=Variables!$B$5,B258>VLOOKUP(I258,$C$3:$L$6,8,0)),IF(VLOOKUP(I258,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B258)-YEAR($B$12))*12+MONTH(B258)-MONTH($B$12)),((YEAR(B258)-YEAR(VLOOKUP(I258,$C$3:$L$6,8,0)))*12+MONTH(B258)-MONTH(VLOOKUP(I258,$C$3:$L$6,8,0))))*VLOOKUP(I258,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I258<>Variables!$B$1,IF(H258<>0,C258,I258),\"\")","v":""},"","",{"$f":"IF(C259<>\"\",IF(OR(VLOOKUP(C259,$C$3:$L$6,5,0)=Variables!$B$5,B259>VLOOKUP(C259,$C$3:$L$6,8,0)),-D259*VLOOKUP(C259,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I259<>Variables!$B$1,IF(C259<>\"\",$I$9-E259-F259,\"\"),-D259)","v":""},"",{"$f":"IF(C259<>\"\",IF(D259+$I$9-E259-F259>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C259,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C259,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I259,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I259,$C$3:$L$6,5,0)=Variables!$B$5,B259>VLOOKUP(I259,$C$3:$L$6,8,0)),IF(VLOOKUP(I259,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B259)-YEAR($B$12))*12+MONTH(B259)-MONTH($B$12)),((YEAR(B259)-YEAR(VLOOKUP(I259,$C$3:$L$6,8,0)))*12+MONTH(B259)-MONTH(VLOOKUP(I259,$C$3:$L$6,8,0))))*(VLOOKUP(I259,$C$3:$L$6,10,0)*VLOOKUP(I259,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C259<>\"\",IF(I259<>\"\",IF(ISERROR(VLOOKUP(I259,$C$3:$L$6,10,0)),\"\",VLOOKUP(I259,$C$3:$L$6,10,0)+J259+IF(OR(VLOOKUP(I259,$C$3:$L$6,5,0)=Variables!$B$5,B259>VLOOKUP(I259,$C$3:$L$6,8,0)),IF(VLOOKUP(I259,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B259)-YEAR($B$12))*12+MONTH(B259)-MONTH($B$12)),((YEAR(B259)-YEAR(VLOOKUP(I259,$C$3:$L$6,8,0)))*12+MONTH(B259)-MONTH(VLOOKUP(I259,$C$3:$L$6,8,0))))*VLOOKUP(I259,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I259<>Variables!$B$1,IF(H259<>0,C259,I259),\"\")","v":""},"","",{"$f":"IF(C260<>\"\",IF(OR(VLOOKUP(C260,$C$3:$L$6,5,0)=Variables!$B$5,B260>VLOOKUP(C260,$C$3:$L$6,8,0)),-D260*VLOOKUP(C260,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I260<>Variables!$B$1,IF(C260<>\"\",$I$9-E260-F260,\"\"),-D260)","v":""},"",{"$f":"IF(C260<>\"\",IF(D260+$I$9-E260-F260>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C260,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C260,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I260,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I260,$C$3:$L$6,5,0)=Variables!$B$5,B260>VLOOKUP(I260,$C$3:$L$6,8,0)),IF(VLOOKUP(I260,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B260)-YEAR($B$12))*12+MONTH(B260)-MONTH($B$12)),((YEAR(B260)-YEAR(VLOOKUP(I260,$C$3:$L$6,8,0)))*12+MONTH(B260)-MONTH(VLOOKUP(I260,$C$3:$L$6,8,0))))*(VLOOKUP(I260,$C$3:$L$6,10,0)*VLOOKUP(I260,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C260<>\"\",IF(I260<>\"\",IF(ISERROR(VLOOKUP(I260,$C$3:$L$6,10,0)),\"\",VLOOKUP(I260,$C$3:$L$6,10,0)+J260+IF(OR(VLOOKUP(I260,$C$3:$L$6,5,0)=Variables!$B$5,B260>VLOOKUP(I260,$C$3:$L$6,8,0)),IF(VLOOKUP(I260,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B260)-YEAR($B$12))*12+MONTH(B260)-MONTH($B$12)),((YEAR(B260)-YEAR(VLOOKUP(I260,$C$3:$L$6,8,0)))*12+MONTH(B260)-MONTH(VLOOKUP(I260,$C$3:$L$6,8,0))))*VLOOKUP(I260,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I260<>Variables!$B$1,IF(H260<>0,C260,I260),\"\")","v":""},"","",{"$f":"IF(C261<>\"\",IF(OR(VLOOKUP(C261,$C$3:$L$6,5,0)=Variables!$B$5,B261>VLOOKUP(C261,$C$3:$L$6,8,0)),-D261*VLOOKUP(C261,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I261<>Variables!$B$1,IF(C261<>\"\",$I$9-E261-F261,\"\"),-D261)","v":""},"",{"$f":"IF(C261<>\"\",IF(D261+$I$9-E261-F261>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C261,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C261,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I261,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I261,$C$3:$L$6,5,0)=Variables!$B$5,B261>VLOOKUP(I261,$C$3:$L$6,8,0)),IF(VLOOKUP(I261,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B261)-YEAR($B$12))*12+MONTH(B261)-MONTH($B$12)),((YEAR(B261)-YEAR(VLOOKUP(I261,$C$3:$L$6,8,0)))*12+MONTH(B261)-MONTH(VLOOKUP(I261,$C$3:$L$6,8,0))))*(VLOOKUP(I261,$C$3:$L$6,10,0)*VLOOKUP(I261,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C261<>\"\",IF(I261<>\"\",IF(ISERROR(VLOOKUP(I261,$C$3:$L$6,10,0)),\"\",VLOOKUP(I261,$C$3:$L$6,10,0)+J261+IF(OR(VLOOKUP(I261,$C$3:$L$6,5,0)=Variables!$B$5,B261>VLOOKUP(I261,$C$3:$L$6,8,0)),IF(VLOOKUP(I261,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B261)-YEAR($B$12))*12+MONTH(B261)-MONTH($B$12)),((YEAR(B261)-YEAR(VLOOKUP(I261,$C$3:$L$6,8,0)))*12+MONTH(B261)-MONTH(VLOOKUP(I261,$C$3:$L$6,8,0))))*VLOOKUP(I261,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I261<>Variables!$B$1,IF(H261<>0,C261,I261),\"\")","v":""},"","",{"$f":"IF(C262<>\"\",IF(OR(VLOOKUP(C262,$C$3:$L$6,5,0)=Variables!$B$5,B262>VLOOKUP(C262,$C$3:$L$6,8,0)),-D262*VLOOKUP(C262,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I262<>Variables!$B$1,IF(C262<>\"\",$I$9-E262-F262,\"\"),-D262)","v":""},"",{"$f":"IF(C262<>\"\",IF(D262+$I$9-E262-F262>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C262,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C262,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I262,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I262,$C$3:$L$6,5,0)=Variables!$B$5,B262>VLOOKUP(I262,$C$3:$L$6,8,0)),IF(VLOOKUP(I262,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B262)-YEAR($B$12))*12+MONTH(B262)-MONTH($B$12)),((YEAR(B262)-YEAR(VLOOKUP(I262,$C$3:$L$6,8,0)))*12+MONTH(B262)-MONTH(VLOOKUP(I262,$C$3:$L$6,8,0))))*(VLOOKUP(I262,$C$3:$L$6,10,0)*VLOOKUP(I262,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C262<>\"\",IF(I262<>\"\",IF(ISERROR(VLOOKUP(I262,$C$3:$L$6,10,0)),\"\",VLOOKUP(I262,$C$3:$L$6,10,0)+J262+IF(OR(VLOOKUP(I262,$C$3:$L$6,5,0)=Variables!$B$5,B262>VLOOKUP(I262,$C$3:$L$6,8,0)),IF(VLOOKUP(I262,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B262)-YEAR($B$12))*12+MONTH(B262)-MONTH($B$12)),((YEAR(B262)-YEAR(VLOOKUP(I262,$C$3:$L$6,8,0)))*12+MONTH(B262)-MONTH(VLOOKUP(I262,$C$3:$L$6,8,0))))*VLOOKUP(I262,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I262<>Variables!$B$1,IF(H262<>0,C262,I262),\"\")","v":""},"","",{"$f":"IF(C263<>\"\",IF(OR(VLOOKUP(C263,$C$3:$L$6,5,0)=Variables!$B$5,B263>VLOOKUP(C263,$C$3:$L$6,8,0)),-D263*VLOOKUP(C263,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I263<>Variables!$B$1,IF(C263<>\"\",$I$9-E263-F263,\"\"),-D263)","v":""},"",{"$f":"IF(C263<>\"\",IF(D263+$I$9-E263-F263>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C263,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C263,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I263,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I263,$C$3:$L$6,5,0)=Variables!$B$5,B263>VLOOKUP(I263,$C$3:$L$6,8,0)),IF(VLOOKUP(I263,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B263)-YEAR($B$12))*12+MONTH(B263)-MONTH($B$12)),((YEAR(B263)-YEAR(VLOOKUP(I263,$C$3:$L$6,8,0)))*12+MONTH(B263)-MONTH(VLOOKUP(I263,$C$3:$L$6,8,0))))*(VLOOKUP(I263,$C$3:$L$6,10,0)*VLOOKUP(I263,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C263<>\"\",IF(I263<>\"\",IF(ISERROR(VLOOKUP(I263,$C$3:$L$6,10,0)),\"\",VLOOKUP(I263,$C$3:$L$6,10,0)+J263+IF(OR(VLOOKUP(I263,$C$3:$L$6,5,0)=Variables!$B$5,B263>VLOOKUP(I263,$C$3:$L$6,8,0)),IF(VLOOKUP(I263,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B263)-YEAR($B$12))*12+MONTH(B263)-MONTH($B$12)),((YEAR(B263)-YEAR(VLOOKUP(I263,$C$3:$L$6,8,0)))*12+MONTH(B263)-MONTH(VLOOKUP(I263,$C$3:$L$6,8,0))))*VLOOKUP(I263,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I263<>Variables!$B$1,IF(H263<>0,C263,I263),\"\")","v":""},"","",{"$f":"IF(C264<>\"\",IF(OR(VLOOKUP(C264,$C$3:$L$6,5,0)=Variables!$B$5,B264>VLOOKUP(C264,$C$3:$L$6,8,0)),-D264*VLOOKUP(C264,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I264<>Variables!$B$1,IF(C264<>\"\",$I$9-E264-F264,\"\"),-D264)","v":""},"",{"$f":"IF(C264<>\"\",IF(D264+$I$9-E264-F264>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C264,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C264,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I264,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I264,$C$3:$L$6,5,0)=Variables!$B$5,B264>VLOOKUP(I264,$C$3:$L$6,8,0)),IF(VLOOKUP(I264,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B264)-YEAR($B$12))*12+MONTH(B264)-MONTH($B$12)),((YEAR(B264)-YEAR(VLOOKUP(I264,$C$3:$L$6,8,0)))*12+MONTH(B264)-MONTH(VLOOKUP(I264,$C$3:$L$6,8,0))))*(VLOOKUP(I264,$C$3:$L$6,10,0)*VLOOKUP(I264,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C264<>\"\",IF(I264<>\"\",IF(ISERROR(VLOOKUP(I264,$C$3:$L$6,10,0)),\"\",VLOOKUP(I264,$C$3:$L$6,10,0)+J264+IF(OR(VLOOKUP(I264,$C$3:$L$6,5,0)=Variables!$B$5,B264>VLOOKUP(I264,$C$3:$L$6,8,0)),IF(VLOOKUP(I264,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B264)-YEAR($B$12))*12+MONTH(B264)-MONTH($B$12)),((YEAR(B264)-YEAR(VLOOKUP(I264,$C$3:$L$6,8,0)))*12+MONTH(B264)-MONTH(VLOOKUP(I264,$C$3:$L$6,8,0))))*VLOOKUP(I264,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I264<>Variables!$B$1,IF(H264<>0,C264,I264),\"\")","v":""},"","",{"$f":"IF(C265<>\"\",IF(OR(VLOOKUP(C265,$C$3:$L$6,5,0)=Variables!$B$5,B265>VLOOKUP(C265,$C$3:$L$6,8,0)),-D265*VLOOKUP(C265,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I265<>Variables!$B$1,IF(C265<>\"\",$I$9-E265-F265,\"\"),-D265)","v":""},"",{"$f":"IF(C265<>\"\",IF(D265+$I$9-E265-F265>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C265,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C265,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I265,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I265,$C$3:$L$6,5,0)=Variables!$B$5,B265>VLOOKUP(I265,$C$3:$L$6,8,0)),IF(VLOOKUP(I265,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B265)-YEAR($B$12))*12+MONTH(B265)-MONTH($B$12)),((YEAR(B265)-YEAR(VLOOKUP(I265,$C$3:$L$6,8,0)))*12+MONTH(B265)-MONTH(VLOOKUP(I265,$C$3:$L$6,8,0))))*(VLOOKUP(I265,$C$3:$L$6,10,0)*VLOOKUP(I265,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C265<>\"\",IF(I265<>\"\",IF(ISERROR(VLOOKUP(I265,$C$3:$L$6,10,0)),\"\",VLOOKUP(I265,$C$3:$L$6,10,0)+J265+IF(OR(VLOOKUP(I265,$C$3:$L$6,5,0)=Variables!$B$5,B265>VLOOKUP(I265,$C$3:$L$6,8,0)),IF(VLOOKUP(I265,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B265)-YEAR($B$12))*12+MONTH(B265)-MONTH($B$12)),((YEAR(B265)-YEAR(VLOOKUP(I265,$C$3:$L$6,8,0)))*12+MONTH(B265)-MONTH(VLOOKUP(I265,$C$3:$L$6,8,0))))*VLOOKUP(I265,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I265<>Variables!$B$1,IF(H265<>0,C265,I265),\"\")","v":""},"","",{"$f":"IF(C266<>\"\",IF(OR(VLOOKUP(C266,$C$3:$L$6,5,0)=Variables!$B$5,B266>VLOOKUP(C266,$C$3:$L$6,8,0)),-D266*VLOOKUP(C266,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I266<>Variables!$B$1,IF(C266<>\"\",$I$9-E266-F266,\"\"),-D266)","v":""},"",{"$f":"IF(C266<>\"\",IF(D266+$I$9-E266-F266>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C266,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C266,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I266,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I266,$C$3:$L$6,5,0)=Variables!$B$5,B266>VLOOKUP(I266,$C$3:$L$6,8,0)),IF(VLOOKUP(I266,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B266)-YEAR($B$12))*12+MONTH(B266)-MONTH($B$12)),((YEAR(B266)-YEAR(VLOOKUP(I266,$C$3:$L$6,8,0)))*12+MONTH(B266)-MONTH(VLOOKUP(I266,$C$3:$L$6,8,0))))*(VLOOKUP(I266,$C$3:$L$6,10,0)*VLOOKUP(I266,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C266<>\"\",IF(I266<>\"\",IF(ISERROR(VLOOKUP(I266,$C$3:$L$6,10,0)),\"\",VLOOKUP(I266,$C$3:$L$6,10,0)+J266+IF(OR(VLOOKUP(I266,$C$3:$L$6,5,0)=Variables!$B$5,B266>VLOOKUP(I266,$C$3:$L$6,8,0)),IF(VLOOKUP(I266,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B266)-YEAR($B$12))*12+MONTH(B266)-MONTH($B$12)),((YEAR(B266)-YEAR(VLOOKUP(I266,$C$3:$L$6,8,0)))*12+MONTH(B266)-MONTH(VLOOKUP(I266,$C$3:$L$6,8,0))))*VLOOKUP(I266,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I266<>Variables!$B$1,IF(H266<>0,C266,I266),\"\")","v":""},"","",{"$f":"IF(C267<>\"\",IF(OR(VLOOKUP(C267,$C$3:$L$6,5,0)=Variables!$B$5,B267>VLOOKUP(C267,$C$3:$L$6,8,0)),-D267*VLOOKUP(C267,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I267<>Variables!$B$1,IF(C267<>\"\",$I$9-E267-F267,\"\"),-D267)","v":""},"",{"$f":"IF(C267<>\"\",IF(D267+$I$9-E267-F267>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C267,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C267,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I267,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I267,$C$3:$L$6,5,0)=Variables!$B$5,B267>VLOOKUP(I267,$C$3:$L$6,8,0)),IF(VLOOKUP(I267,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B267)-YEAR($B$12))*12+MONTH(B267)-MONTH($B$12)),((YEAR(B267)-YEAR(VLOOKUP(I267,$C$3:$L$6,8,0)))*12+MONTH(B267)-MONTH(VLOOKUP(I267,$C$3:$L$6,8,0))))*(VLOOKUP(I267,$C$3:$L$6,10,0)*VLOOKUP(I267,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C267<>\"\",IF(I267<>\"\",IF(ISERROR(VLOOKUP(I267,$C$3:$L$6,10,0)),\"\",VLOOKUP(I267,$C$3:$L$6,10,0)+J267+IF(OR(VLOOKUP(I267,$C$3:$L$6,5,0)=Variables!$B$5,B267>VLOOKUP(I267,$C$3:$L$6,8,0)),IF(VLOOKUP(I267,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B267)-YEAR($B$12))*12+MONTH(B267)-MONTH($B$12)),((YEAR(B267)-YEAR(VLOOKUP(I267,$C$3:$L$6,8,0)))*12+MONTH(B267)-MONTH(VLOOKUP(I267,$C$3:$L$6,8,0))))*VLOOKUP(I267,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I267<>Variables!$B$1,IF(H267<>0,C267,I267),\"\")","v":""},"","",{"$f":"IF(C268<>\"\",IF(OR(VLOOKUP(C268,$C$3:$L$6,5,0)=Variables!$B$5,B268>VLOOKUP(C268,$C$3:$L$6,8,0)),-D268*VLOOKUP(C268,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I268<>Variables!$B$1,IF(C268<>\"\",$I$9-E268-F268,\"\"),-D268)","v":""},"",{"$f":"IF(C268<>\"\",IF(D268+$I$9-E268-F268>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C268,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C268,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I268,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I268,$C$3:$L$6,5,0)=Variables!$B$5,B268>VLOOKUP(I268,$C$3:$L$6,8,0)),IF(VLOOKUP(I268,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B268)-YEAR($B$12))*12+MONTH(B268)-MONTH($B$12)),((YEAR(B268)-YEAR(VLOOKUP(I268,$C$3:$L$6,8,0)))*12+MONTH(B268)-MONTH(VLOOKUP(I268,$C$3:$L$6,8,0))))*(VLOOKUP(I268,$C$3:$L$6,10,0)*VLOOKUP(I268,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C268<>\"\",IF(I268<>\"\",IF(ISERROR(VLOOKUP(I268,$C$3:$L$6,10,0)),\"\",VLOOKUP(I268,$C$3:$L$6,10,0)+J268+IF(OR(VLOOKUP(I268,$C$3:$L$6,5,0)=Variables!$B$5,B268>VLOOKUP(I268,$C$3:$L$6,8,0)),IF(VLOOKUP(I268,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B268)-YEAR($B$12))*12+MONTH(B268)-MONTH($B$12)),((YEAR(B268)-YEAR(VLOOKUP(I268,$C$3:$L$6,8,0)))*12+MONTH(B268)-MONTH(VLOOKUP(I268,$C$3:$L$6,8,0))))*VLOOKUP(I268,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I268<>Variables!$B$1,IF(H268<>0,C268,I268),\"\")","v":""},"","",{"$f":"IF(C269<>\"\",IF(OR(VLOOKUP(C269,$C$3:$L$6,5,0)=Variables!$B$5,B269>VLOOKUP(C269,$C$3:$L$6,8,0)),-D269*VLOOKUP(C269,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I269<>Variables!$B$1,IF(C269<>\"\",$I$9-E269-F269,\"\"),-D269)","v":""},"",{"$f":"IF(C269<>\"\",IF(D269+$I$9-E269-F269>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C269,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C269,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I269,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I269,$C$3:$L$6,5,0)=Variables!$B$5,B269>VLOOKUP(I269,$C$3:$L$6,8,0)),IF(VLOOKUP(I269,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B269)-YEAR($B$12))*12+MONTH(B269)-MONTH($B$12)),((YEAR(B269)-YEAR(VLOOKUP(I269,$C$3:$L$6,8,0)))*12+MONTH(B269)-MONTH(VLOOKUP(I269,$C$3:$L$6,8,0))))*(VLOOKUP(I269,$C$3:$L$6,10,0)*VLOOKUP(I269,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C269<>\"\",IF(I269<>\"\",IF(ISERROR(VLOOKUP(I269,$C$3:$L$6,10,0)),\"\",VLOOKUP(I269,$C$3:$L$6,10,0)+J269+IF(OR(VLOOKUP(I269,$C$3:$L$6,5,0)=Variables!$B$5,B269>VLOOKUP(I269,$C$3:$L$6,8,0)),IF(VLOOKUP(I269,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B269)-YEAR($B$12))*12+MONTH(B269)-MONTH($B$12)),((YEAR(B269)-YEAR(VLOOKUP(I269,$C$3:$L$6,8,0)))*12+MONTH(B269)-MONTH(VLOOKUP(I269,$C$3:$L$6,8,0))))*VLOOKUP(I269,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I269<>Variables!$B$1,IF(H269<>0,C269,I269),\"\")","v":""},"","",{"$f":"IF(C270<>\"\",IF(OR(VLOOKUP(C270,$C$3:$L$6,5,0)=Variables!$B$5,B270>VLOOKUP(C270,$C$3:$L$6,8,0)),-D270*VLOOKUP(C270,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I270<>Variables!$B$1,IF(C270<>\"\",$I$9-E270-F270,\"\"),-D270)","v":""},"",{"$f":"IF(C270<>\"\",IF(D270+$I$9-E270-F270>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C270,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C270,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I270,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I270,$C$3:$L$6,5,0)=Variables!$B$5,B270>VLOOKUP(I270,$C$3:$L$6,8,0)),IF(VLOOKUP(I270,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B270)-YEAR($B$12))*12+MONTH(B270)-MONTH($B$12)),((YEAR(B270)-YEAR(VLOOKUP(I270,$C$3:$L$6,8,0)))*12+MONTH(B270)-MONTH(VLOOKUP(I270,$C$3:$L$6,8,0))))*(VLOOKUP(I270,$C$3:$L$6,10,0)*VLOOKUP(I270,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C270<>\"\",IF(I270<>\"\",IF(ISERROR(VLOOKUP(I270,$C$3:$L$6,10,0)),\"\",VLOOKUP(I270,$C$3:$L$6,10,0)+J270+IF(OR(VLOOKUP(I270,$C$3:$L$6,5,0)=Variables!$B$5,B270>VLOOKUP(I270,$C$3:$L$6,8,0)),IF(VLOOKUP(I270,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B270)-YEAR($B$12))*12+MONTH(B270)-MONTH($B$12)),((YEAR(B270)-YEAR(VLOOKUP(I270,$C$3:$L$6,8,0)))*12+MONTH(B270)-MONTH(VLOOKUP(I270,$C$3:$L$6,8,0))))*VLOOKUP(I270,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I270<>Variables!$B$1,IF(H270<>0,C270,I270),\"\")","v":""},"","",{"$f":"IF(C271<>\"\",IF(OR(VLOOKUP(C271,$C$3:$L$6,5,0)=Variables!$B$5,B271>VLOOKUP(C271,$C$3:$L$6,8,0)),-D271*VLOOKUP(C271,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I271<>Variables!$B$1,IF(C271<>\"\",$I$9-E271-F271,\"\"),-D271)","v":""},"",{"$f":"IF(C271<>\"\",IF(D271+$I$9-E271-F271>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C271,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C271,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I271,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I271,$C$3:$L$6,5,0)=Variables!$B$5,B271>VLOOKUP(I271,$C$3:$L$6,8,0)),IF(VLOOKUP(I271,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B271)-YEAR($B$12))*12+MONTH(B271)-MONTH($B$12)),((YEAR(B271)-YEAR(VLOOKUP(I271,$C$3:$L$6,8,0)))*12+MONTH(B271)-MONTH(VLOOKUP(I271,$C$3:$L$6,8,0))))*(VLOOKUP(I271,$C$3:$L$6,10,0)*VLOOKUP(I271,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C271<>\"\",IF(I271<>\"\",IF(ISERROR(VLOOKUP(I271,$C$3:$L$6,10,0)),\"\",VLOOKUP(I271,$C$3:$L$6,10,0)+J271+IF(OR(VLOOKUP(I271,$C$3:$L$6,5,0)=Variables!$B$5,B271>VLOOKUP(I271,$C$3:$L$6,8,0)),IF(VLOOKUP(I271,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B271)-YEAR($B$12))*12+MONTH(B271)-MONTH($B$12)),((YEAR(B271)-YEAR(VLOOKUP(I271,$C$3:$L$6,8,0)))*12+MONTH(B271)-MONTH(VLOOKUP(I271,$C$3:$L$6,8,0))))*VLOOKUP(I271,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I271<>Variables!$B$1,IF(H271<>0,C271,I271),\"\")","v":""},"","",{"$f":"IF(C272<>\"\",IF(OR(VLOOKUP(C272,$C$3:$L$6,5,0)=Variables!$B$5,B272>VLOOKUP(C272,$C$3:$L$6,8,0)),-D272*VLOOKUP(C272,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I272<>Variables!$B$1,IF(C272<>\"\",$I$9-E272-F272,\"\"),-D272)","v":""},"",{"$f":"IF(C272<>\"\",IF(D272+$I$9-E272-F272>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C272,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C272,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I272,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I272,$C$3:$L$6,5,0)=Variables!$B$5,B272>VLOOKUP(I272,$C$3:$L$6,8,0)),IF(VLOOKUP(I272,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B272)-YEAR($B$12))*12+MONTH(B272)-MONTH($B$12)),((YEAR(B272)-YEAR(VLOOKUP(I272,$C$3:$L$6,8,0)))*12+MONTH(B272)-MONTH(VLOOKUP(I272,$C$3:$L$6,8,0))))*(VLOOKUP(I272,$C$3:$L$6,10,0)*VLOOKUP(I272,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C272<>\"\",IF(I272<>\"\",IF(ISERROR(VLOOKUP(I272,$C$3:$L$6,10,0)),\"\",VLOOKUP(I272,$C$3:$L$6,10,0)+J272+IF(OR(VLOOKUP(I272,$C$3:$L$6,5,0)=Variables!$B$5,B272>VLOOKUP(I272,$C$3:$L$6,8,0)),IF(VLOOKUP(I272,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B272)-YEAR($B$12))*12+MONTH(B272)-MONTH($B$12)),((YEAR(B272)-YEAR(VLOOKUP(I272,$C$3:$L$6,8,0)))*12+MONTH(B272)-MONTH(VLOOKUP(I272,$C$3:$L$6,8,0))))*VLOOKUP(I272,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I272<>Variables!$B$1,IF(H272<>0,C272,I272),\"\")","v":""},"","",{"$f":"IF(C273<>\"\",IF(OR(VLOOKUP(C273,$C$3:$L$6,5,0)=Variables!$B$5,B273>VLOOKUP(C273,$C$3:$L$6,8,0)),-D273*VLOOKUP(C273,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I273<>Variables!$B$1,IF(C273<>\"\",$I$9-E273-F273,\"\"),-D273)","v":""},"",{"$f":"IF(C273<>\"\",IF(D273+$I$9-E273-F273>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C273,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C273,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I273,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I273,$C$3:$L$6,5,0)=Variables!$B$5,B273>VLOOKUP(I273,$C$3:$L$6,8,0)),IF(VLOOKUP(I273,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B273)-YEAR($B$12))*12+MONTH(B273)-MONTH($B$12)),((YEAR(B273)-YEAR(VLOOKUP(I273,$C$3:$L$6,8,0)))*12+MONTH(B273)-MONTH(VLOOKUP(I273,$C$3:$L$6,8,0))))*(VLOOKUP(I273,$C$3:$L$6,10,0)*VLOOKUP(I273,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C273<>\"\",IF(I273<>\"\",IF(ISERROR(VLOOKUP(I273,$C$3:$L$6,10,0)),\"\",VLOOKUP(I273,$C$3:$L$6,10,0)+J273+IF(OR(VLOOKUP(I273,$C$3:$L$6,5,0)=Variables!$B$5,B273>VLOOKUP(I273,$C$3:$L$6,8,0)),IF(VLOOKUP(I273,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B273)-YEAR($B$12))*12+MONTH(B273)-MONTH($B$12)),((YEAR(B273)-YEAR(VLOOKUP(I273,$C$3:$L$6,8,0)))*12+MONTH(B273)-MONTH(VLOOKUP(I273,$C$3:$L$6,8,0))))*VLOOKUP(I273,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I273<>Variables!$B$1,IF(H273<>0,C273,I273),\"\")","v":""},"","",{"$f":"IF(C274<>\"\",IF(OR(VLOOKUP(C274,$C$3:$L$6,5,0)=Variables!$B$5,B274>VLOOKUP(C274,$C$3:$L$6,8,0)),-D274*VLOOKUP(C274,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I274<>Variables!$B$1,IF(C274<>\"\",$I$9-E274-F274,\"\"),-D274)","v":""},"",{"$f":"IF(C274<>\"\",IF(D274+$I$9-E274-F274>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C274,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C274,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I274,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I274,$C$3:$L$6,5,0)=Variables!$B$5,B274>VLOOKUP(I274,$C$3:$L$6,8,0)),IF(VLOOKUP(I274,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B274)-YEAR($B$12))*12+MONTH(B274)-MONTH($B$12)),((YEAR(B274)-YEAR(VLOOKUP(I274,$C$3:$L$6,8,0)))*12+MONTH(B274)-MONTH(VLOOKUP(I274,$C$3:$L$6,8,0))))*(VLOOKUP(I274,$C$3:$L$6,10,0)*VLOOKUP(I274,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C274<>\"\",IF(I274<>\"\",IF(ISERROR(VLOOKUP(I274,$C$3:$L$6,10,0)),\"\",VLOOKUP(I274,$C$3:$L$6,10,0)+J274+IF(OR(VLOOKUP(I274,$C$3:$L$6,5,0)=Variables!$B$5,B274>VLOOKUP(I274,$C$3:$L$6,8,0)),IF(VLOOKUP(I274,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B274)-YEAR($B$12))*12+MONTH(B274)-MONTH($B$12)),((YEAR(B274)-YEAR(VLOOKUP(I274,$C$3:$L$6,8,0)))*12+MONTH(B274)-MONTH(VLOOKUP(I274,$C$3:$L$6,8,0))))*VLOOKUP(I274,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I274<>Variables!$B$1,IF(H274<>0,C274,I274),\"\")","v":""},"","",{"$f":"IF(C275<>\"\",IF(OR(VLOOKUP(C275,$C$3:$L$6,5,0)=Variables!$B$5,B275>VLOOKUP(C275,$C$3:$L$6,8,0)),-D275*VLOOKUP(C275,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I275<>Variables!$B$1,IF(C275<>\"\",$I$9-E275-F275,\"\"),-D275)","v":""},"",{"$f":"IF(C275<>\"\",IF(D275+$I$9-E275-F275>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C275,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C275,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I275,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I275,$C$3:$L$6,5,0)=Variables!$B$5,B275>VLOOKUP(I275,$C$3:$L$6,8,0)),IF(VLOOKUP(I275,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B275)-YEAR($B$12))*12+MONTH(B275)-MONTH($B$12)),((YEAR(B275)-YEAR(VLOOKUP(I275,$C$3:$L$6,8,0)))*12+MONTH(B275)-MONTH(VLOOKUP(I275,$C$3:$L$6,8,0))))*(VLOOKUP(I275,$C$3:$L$6,10,0)*VLOOKUP(I275,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C275<>\"\",IF(I275<>\"\",IF(ISERROR(VLOOKUP(I275,$C$3:$L$6,10,0)),\"\",VLOOKUP(I275,$C$3:$L$6,10,0)+J275+IF(OR(VLOOKUP(I275,$C$3:$L$6,5,0)=Variables!$B$5,B275>VLOOKUP(I275,$C$3:$L$6,8,0)),IF(VLOOKUP(I275,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B275)-YEAR($B$12))*12+MONTH(B275)-MONTH($B$12)),((YEAR(B275)-YEAR(VLOOKUP(I275,$C$3:$L$6,8,0)))*12+MONTH(B275)-MONTH(VLOOKUP(I275,$C$3:$L$6,8,0))))*VLOOKUP(I275,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I275<>Variables!$B$1,IF(H275<>0,C275,I275),\"\")","v":""},"","",{"$f":"IF(C276<>\"\",IF(OR(VLOOKUP(C276,$C$3:$L$6,5,0)=Variables!$B$5,B276>VLOOKUP(C276,$C$3:$L$6,8,0)),-D276*VLOOKUP(C276,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I276<>Variables!$B$1,IF(C276<>\"\",$I$9-E276-F276,\"\"),-D276)","v":""},"",{"$f":"IF(C276<>\"\",IF(D276+$I$9-E276-F276>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C276,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C276,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I276,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I276,$C$3:$L$6,5,0)=Variables!$B$5,B276>VLOOKUP(I276,$C$3:$L$6,8,0)),IF(VLOOKUP(I276,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B276)-YEAR($B$12))*12+MONTH(B276)-MONTH($B$12)),((YEAR(B276)-YEAR(VLOOKUP(I276,$C$3:$L$6,8,0)))*12+MONTH(B276)-MONTH(VLOOKUP(I276,$C$3:$L$6,8,0))))*(VLOOKUP(I276,$C$3:$L$6,10,0)*VLOOKUP(I276,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C276<>\"\",IF(I276<>\"\",IF(ISERROR(VLOOKUP(I276,$C$3:$L$6,10,0)),\"\",VLOOKUP(I276,$C$3:$L$6,10,0)+J276+IF(OR(VLOOKUP(I276,$C$3:$L$6,5,0)=Variables!$B$5,B276>VLOOKUP(I276,$C$3:$L$6,8,0)),IF(VLOOKUP(I276,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B276)-YEAR($B$12))*12+MONTH(B276)-MONTH($B$12)),((YEAR(B276)-YEAR(VLOOKUP(I276,$C$3:$L$6,8,0)))*12+MONTH(B276)-MONTH(VLOOKUP(I276,$C$3:$L$6,8,0))))*VLOOKUP(I276,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I276<>Variables!$B$1,IF(H276<>0,C276,I276),\"\")","v":""},"","",{"$f":"IF(C277<>\"\",IF(OR(VLOOKUP(C277,$C$3:$L$6,5,0)=Variables!$B$5,B277>VLOOKUP(C277,$C$3:$L$6,8,0)),-D277*VLOOKUP(C277,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I277<>Variables!$B$1,IF(C277<>\"\",$I$9-E277-F277,\"\"),-D277)","v":""},"",{"$f":"IF(C277<>\"\",IF(D277+$I$9-E277-F277>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C277,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C277,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I277,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I277,$C$3:$L$6,5,0)=Variables!$B$5,B277>VLOOKUP(I277,$C$3:$L$6,8,0)),IF(VLOOKUP(I277,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B277)-YEAR($B$12))*12+MONTH(B277)-MONTH($B$12)),((YEAR(B277)-YEAR(VLOOKUP(I277,$C$3:$L$6,8,0)))*12+MONTH(B277)-MONTH(VLOOKUP(I277,$C$3:$L$6,8,0))))*(VLOOKUP(I277,$C$3:$L$6,10,0)*VLOOKUP(I277,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C277<>\"\",IF(I277<>\"\",IF(ISERROR(VLOOKUP(I277,$C$3:$L$6,10,0)),\"\",VLOOKUP(I277,$C$3:$L$6,10,0)+J277+IF(OR(VLOOKUP(I277,$C$3:$L$6,5,0)=Variables!$B$5,B277>VLOOKUP(I277,$C$3:$L$6,8,0)),IF(VLOOKUP(I277,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B277)-YEAR($B$12))*12+MONTH(B277)-MONTH($B$12)),((YEAR(B277)-YEAR(VLOOKUP(I277,$C$3:$L$6,8,0)))*12+MONTH(B277)-MONTH(VLOOKUP(I277,$C$3:$L$6,8,0))))*VLOOKUP(I277,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I277<>Variables!$B$1,IF(H277<>0,C277,I277),\"\")","v":""},"","",{"$f":"IF(C278<>\"\",IF(OR(VLOOKUP(C278,$C$3:$L$6,5,0)=Variables!$B$5,B278>VLOOKUP(C278,$C$3:$L$6,8,0)),-D278*VLOOKUP(C278,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I278<>Variables!$B$1,IF(C278<>\"\",$I$9-E278-F278,\"\"),-D278)","v":""},"",{"$f":"IF(C278<>\"\",IF(D278+$I$9-E278-F278>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C278,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C278,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I278,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I278,$C$3:$L$6,5,0)=Variables!$B$5,B278>VLOOKUP(I278,$C$3:$L$6,8,0)),IF(VLOOKUP(I278,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B278)-YEAR($B$12))*12+MONTH(B278)-MONTH($B$12)),((YEAR(B278)-YEAR(VLOOKUP(I278,$C$3:$L$6,8,0)))*12+MONTH(B278)-MONTH(VLOOKUP(I278,$C$3:$L$6,8,0))))*(VLOOKUP(I278,$C$3:$L$6,10,0)*VLOOKUP(I278,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C278<>\"\",IF(I278<>\"\",IF(ISERROR(VLOOKUP(I278,$C$3:$L$6,10,0)),\"\",VLOOKUP(I278,$C$3:$L$6,10,0)+J278+IF(OR(VLOOKUP(I278,$C$3:$L$6,5,0)=Variables!$B$5,B278>VLOOKUP(I278,$C$3:$L$6,8,0)),IF(VLOOKUP(I278,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B278)-YEAR($B$12))*12+MONTH(B278)-MONTH($B$12)),((YEAR(B278)-YEAR(VLOOKUP(I278,$C$3:$L$6,8,0)))*12+MONTH(B278)-MONTH(VLOOKUP(I278,$C$3:$L$6,8,0))))*VLOOKUP(I278,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I278<>Variables!$B$1,IF(H278<>0,C278,I278),\"\")","v":""},"","",{"$f":"IF(C279<>\"\",IF(OR(VLOOKUP(C279,$C$3:$L$6,5,0)=Variables!$B$5,B279>VLOOKUP(C279,$C$3:$L$6,8,0)),-D279*VLOOKUP(C279,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I279<>Variables!$B$1,IF(C279<>\"\",$I$9-E279-F279,\"\"),-D279)","v":""},"",{"$f":"IF(C279<>\"\",IF(D279+$I$9-E279-F279>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C279,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C279,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I279,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I279,$C$3:$L$6,5,0)=Variables!$B$5,B279>VLOOKUP(I279,$C$3:$L$6,8,0)),IF(VLOOKUP(I279,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B279)-YEAR($B$12))*12+MONTH(B279)-MONTH($B$12)),((YEAR(B279)-YEAR(VLOOKUP(I279,$C$3:$L$6,8,0)))*12+MONTH(B279)-MONTH(VLOOKUP(I279,$C$3:$L$6,8,0))))*(VLOOKUP(I279,$C$3:$L$6,10,0)*VLOOKUP(I279,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C279<>\"\",IF(I279<>\"\",IF(ISERROR(VLOOKUP(I279,$C$3:$L$6,10,0)),\"\",VLOOKUP(I279,$C$3:$L$6,10,0)+J279+IF(OR(VLOOKUP(I279,$C$3:$L$6,5,0)=Variables!$B$5,B279>VLOOKUP(I279,$C$3:$L$6,8,0)),IF(VLOOKUP(I279,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B279)-YEAR($B$12))*12+MONTH(B279)-MONTH($B$12)),((YEAR(B279)-YEAR(VLOOKUP(I279,$C$3:$L$6,8,0)))*12+MONTH(B279)-MONTH(VLOOKUP(I279,$C$3:$L$6,8,0))))*VLOOKUP(I279,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I279<>Variables!$B$1,IF(H279<>0,C279,I279),\"\")","v":""},"","",{"$f":"IF(C280<>\"\",IF(OR(VLOOKUP(C280,$C$3:$L$6,5,0)=Variables!$B$5,B280>VLOOKUP(C280,$C$3:$L$6,8,0)),-D280*VLOOKUP(C280,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I280<>Variables!$B$1,IF(C280<>\"\",$I$9-E280-F280,\"\"),-D280)","v":""},"",{"$f":"IF(C280<>\"\",IF(D280+$I$9-E280-F280>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C280,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C280,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I280,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I280,$C$3:$L$6,5,0)=Variables!$B$5,B280>VLOOKUP(I280,$C$3:$L$6,8,0)),IF(VLOOKUP(I280,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B280)-YEAR($B$12))*12+MONTH(B280)-MONTH($B$12)),((YEAR(B280)-YEAR(VLOOKUP(I280,$C$3:$L$6,8,0)))*12+MONTH(B280)-MONTH(VLOOKUP(I280,$C$3:$L$6,8,0))))*(VLOOKUP(I280,$C$3:$L$6,10,0)*VLOOKUP(I280,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C280<>\"\",IF(I280<>\"\",IF(ISERROR(VLOOKUP(I280,$C$3:$L$6,10,0)),\"\",VLOOKUP(I280,$C$3:$L$6,10,0)+J280+IF(OR(VLOOKUP(I280,$C$3:$L$6,5,0)=Variables!$B$5,B280>VLOOKUP(I280,$C$3:$L$6,8,0)),IF(VLOOKUP(I280,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B280)-YEAR($B$12))*12+MONTH(B280)-MONTH($B$12)),((YEAR(B280)-YEAR(VLOOKUP(I280,$C$3:$L$6,8,0)))*12+MONTH(B280)-MONTH(VLOOKUP(I280,$C$3:$L$6,8,0))))*VLOOKUP(I280,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I280<>Variables!$B$1,IF(H280<>0,C280,I280),\"\")","v":""},"","",{"$f":"IF(C281<>\"\",IF(OR(VLOOKUP(C281,$C$3:$L$6,5,0)=Variables!$B$5,B281>VLOOKUP(C281,$C$3:$L$6,8,0)),-D281*VLOOKUP(C281,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I281<>Variables!$B$1,IF(C281<>\"\",$I$9-E281-F281,\"\"),-D281)","v":""},"",{"$f":"IF(C281<>\"\",IF(D281+$I$9-E281-F281>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C281,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C281,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I281,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I281,$C$3:$L$6,5,0)=Variables!$B$5,B281>VLOOKUP(I281,$C$3:$L$6,8,0)),IF(VLOOKUP(I281,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B281)-YEAR($B$12))*12+MONTH(B281)-MONTH($B$12)),((YEAR(B281)-YEAR(VLOOKUP(I281,$C$3:$L$6,8,0)))*12+MONTH(B281)-MONTH(VLOOKUP(I281,$C$3:$L$6,8,0))))*(VLOOKUP(I281,$C$3:$L$6,10,0)*VLOOKUP(I281,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C281<>\"\",IF(I281<>\"\",IF(ISERROR(VLOOKUP(I281,$C$3:$L$6,10,0)),\"\",VLOOKUP(I281,$C$3:$L$6,10,0)+J281+IF(OR(VLOOKUP(I281,$C$3:$L$6,5,0)=Variables!$B$5,B281>VLOOKUP(I281,$C$3:$L$6,8,0)),IF(VLOOKUP(I281,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B281)-YEAR($B$12))*12+MONTH(B281)-MONTH($B$12)),((YEAR(B281)-YEAR(VLOOKUP(I281,$C$3:$L$6,8,0)))*12+MONTH(B281)-MONTH(VLOOKUP(I281,$C$3:$L$6,8,0))))*VLOOKUP(I281,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I281<>Variables!$B$1,IF(H281<>0,C281,I281),\"\")","v":""},"","",{"$f":"IF(C282<>\"\",IF(OR(VLOOKUP(C282,$C$3:$L$6,5,0)=Variables!$B$5,B282>VLOOKUP(C282,$C$3:$L$6,8,0)),-D282*VLOOKUP(C282,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I282<>Variables!$B$1,IF(C282<>\"\",$I$9-E282-F282,\"\"),-D282)","v":""},"",{"$f":"IF(C282<>\"\",IF(D282+$I$9-E282-F282>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C282,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C282,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I282,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I282,$C$3:$L$6,5,0)=Variables!$B$5,B282>VLOOKUP(I282,$C$3:$L$6,8,0)),IF(VLOOKUP(I282,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B282)-YEAR($B$12))*12+MONTH(B282)-MONTH($B$12)),((YEAR(B282)-YEAR(VLOOKUP(I282,$C$3:$L$6,8,0)))*12+MONTH(B282)-MONTH(VLOOKUP(I282,$C$3:$L$6,8,0))))*(VLOOKUP(I282,$C$3:$L$6,10,0)*VLOOKUP(I282,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C282<>\"\",IF(I282<>\"\",IF(ISERROR(VLOOKUP(I282,$C$3:$L$6,10,0)),\"\",VLOOKUP(I282,$C$3:$L$6,10,0)+J282+IF(OR(VLOOKUP(I282,$C$3:$L$6,5,0)=Variables!$B$5,B282>VLOOKUP(I282,$C$3:$L$6,8,0)),IF(VLOOKUP(I282,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B282)-YEAR($B$12))*12+MONTH(B282)-MONTH($B$12)),((YEAR(B282)-YEAR(VLOOKUP(I282,$C$3:$L$6,8,0)))*12+MONTH(B282)-MONTH(VLOOKUP(I282,$C$3:$L$6,8,0))))*VLOOKUP(I282,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I282<>Variables!$B$1,IF(H282<>0,C282,I282),\"\")","v":""},"","",{"$f":"IF(C283<>\"\",IF(OR(VLOOKUP(C283,$C$3:$L$6,5,0)=Variables!$B$5,B283>VLOOKUP(C283,$C$3:$L$6,8,0)),-D283*VLOOKUP(C283,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I283<>Variables!$B$1,IF(C283<>\"\",$I$9-E283-F283,\"\"),-D283)","v":""},"",{"$f":"IF(C283<>\"\",IF(D283+$I$9-E283-F283>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C283,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C283,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I283,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I283,$C$3:$L$6,5,0)=Variables!$B$5,B283>VLOOKUP(I283,$C$3:$L$6,8,0)),IF(VLOOKUP(I283,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B283)-YEAR($B$12))*12+MONTH(B283)-MONTH($B$12)),((YEAR(B283)-YEAR(VLOOKUP(I283,$C$3:$L$6,8,0)))*12+MONTH(B283)-MONTH(VLOOKUP(I283,$C$3:$L$6,8,0))))*(VLOOKUP(I283,$C$3:$L$6,10,0)*VLOOKUP(I283,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C283<>\"\",IF(I283<>\"\",IF(ISERROR(VLOOKUP(I283,$C$3:$L$6,10,0)),\"\",VLOOKUP(I283,$C$3:$L$6,10,0)+J283+IF(OR(VLOOKUP(I283,$C$3:$L$6,5,0)=Variables!$B$5,B283>VLOOKUP(I283,$C$3:$L$6,8,0)),IF(VLOOKUP(I283,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B283)-YEAR($B$12))*12+MONTH(B283)-MONTH($B$12)),((YEAR(B283)-YEAR(VLOOKUP(I283,$C$3:$L$6,8,0)))*12+MONTH(B283)-MONTH(VLOOKUP(I283,$C$3:$L$6,8,0))))*VLOOKUP(I283,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I283<>Variables!$B$1,IF(H283<>0,C283,I283),\"\")","v":""},{"$f":"IF(C284<>\"\",IF(H283<>0,H283,L283),\"\")","v":""},{"$f":"IF(C284<>\"\",MINPAYMENT(C284,ROW(B284),COLUMN(B284)),\"\")","v":""},{"$f":"IF(C284<>\"\",IF(OR(VLOOKUP(C284,$C$3:$L$6,5,0)=Variables!$B$5,B284>VLOOKUP(C284,$C$3:$L$6,8,0)),-D284*VLOOKUP(C284,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I284<>Variables!$B$1,IF(C284<>\"\",$I$9-E284-F284,\"\"),-D284)","v":""},"",{"$f":"IF(C284<>\"\",IF(D284+$I$9-E284-F284>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C284,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C284,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I284,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I284,$C$3:$L$6,5,0)=Variables!$B$5,B284>VLOOKUP(I284,$C$3:$L$6,8,0)),IF(VLOOKUP(I284,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B284)-YEAR($B$12))*12+MONTH(B284)-MONTH($B$12)),((YEAR(B284)-YEAR(VLOOKUP(I284,$C$3:$L$6,8,0)))*12+MONTH(B284)-MONTH(VLOOKUP(I284,$C$3:$L$6,8,0))))*(VLOOKUP(I284,$C$3:$L$6,10,0)*VLOOKUP(I284,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C284<>\"\",IF(I284<>\"\",IF(ISERROR(VLOOKUP(I284,$C$3:$L$6,10,0)),\"\",VLOOKUP(I284,$C$3:$L$6,10,0)+J284+IF(OR(VLOOKUP(I284,$C$3:$L$6,5,0)=Variables!$B$5,B284>VLOOKUP(I284,$C$3:$L$6,8,0)),IF(VLOOKUP(I284,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B284)-YEAR($B$12))*12+MONTH(B284)-MONTH($B$12)),((YEAR(B284)-YEAR(VLOOKUP(I284,$C$3:$L$6,8,0)))*12+MONTH(B284)-MONTH(VLOOKUP(I284,$C$3:$L$6,8,0))))*VLOOKUP(I284,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C284<>\"\",IF(ISERROR(IF(D284+G284>=0,K284+D284+G284,\"\")),\"\",IF(D284+G284>=0,K284+D284+G284,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C285<>\"\",DATE(YEAR(B284),MONTH(B284)+1,DAY(B284)),\"\")","v":""},{"$f":"IF(I284<>Variables!$B$1,IF(H284<>0,C284,I284),\"\")","v":""},"","",{"$f":"IF(C285<>\"\",IF(OR(VLOOKUP(C285,$C$3:$L$6,5,0)=Variables!$B$5,B285>VLOOKUP(C285,$C$3:$L$6,8,0)),-D285*VLOOKUP(C285,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I285<>Variables!$B$1,IF(C285<>\"\",$I$9-E285-F285,\"\"),-D285)","v":""},{"$f":"IF(C285<>\"\",IF(D285+G285<0,D285+G285,0),\"\")","v":""},{"$f":"IF(C285<>\"\",IF(D285+$I$9-E285-F285>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C285,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C285,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I285,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I285,$C$3:$L$6,5,0)=Variables!$B$5,B285>VLOOKUP(I285,$C$3:$L$6,8,0)),IF(VLOOKUP(I285,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B285)-YEAR($B$12))*12+MONTH(B285)-MONTH($B$12)),((YEAR(B285)-YEAR(VLOOKUP(I285,$C$3:$L$6,8,0)))*12+MONTH(B285)-MONTH(VLOOKUP(I285,$C$3:$L$6,8,0))))*(VLOOKUP(I285,$C$3:$L$6,10,0)*VLOOKUP(I285,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C285<>\"\",IF(I285<>\"\",IF(ISERROR(VLOOKUP(I285,$C$3:$L$6,10,0)),\"\",VLOOKUP(I285,$C$3:$L$6,10,0)+J285+IF(OR(VLOOKUP(I285,$C$3:$L$6,5,0)=Variables!$B$5,B285>VLOOKUP(I285,$C$3:$L$6,8,0)),IF(VLOOKUP(I285,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B285)-YEAR($B$12))*12+MONTH(B285)-MONTH($B$12)),((YEAR(B285)-YEAR(VLOOKUP(I285,$C$3:$L$6,8,0)))*12+MONTH(B285)-MONTH(VLOOKUP(I285,$C$3:$L$6,8,0))))*VLOOKUP(I285,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I285<>Variables!$B$1,IF(H285<>0,C285,I285),\"\")","v":""},"","",{"$f":"IF(C286<>\"\",IF(OR(VLOOKUP(C286,$C$3:$L$6,5,0)=Variables!$B$5,B286>VLOOKUP(C286,$C$3:$L$6,8,0)),-D286*VLOOKUP(C286,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I286<>Variables!$B$1,IF(C286<>\"\",$I$9-E286-F286,\"\"),-D286)","v":""},"",{"$f":"IF(C286<>\"\",IF(D286+$I$9-E286-F286>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C286,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C286,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I286,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I286,$C$3:$L$6,5,0)=Variables!$B$5,B286>VLOOKUP(I286,$C$3:$L$6,8,0)),IF(VLOOKUP(I286,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B286)-YEAR($B$12))*12+MONTH(B286)-MONTH($B$12)),((YEAR(B286)-YEAR(VLOOKUP(I286,$C$3:$L$6,8,0)))*12+MONTH(B286)-MONTH(VLOOKUP(I286,$C$3:$L$6,8,0))))*(VLOOKUP(I286,$C$3:$L$6,10,0)*VLOOKUP(I286,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C286<>\"\",IF(I286<>\"\",IF(ISERROR(VLOOKUP(I286,$C$3:$L$6,10,0)),\"\",VLOOKUP(I286,$C$3:$L$6,10,0)+J286+IF(OR(VLOOKUP(I286,$C$3:$L$6,5,0)=Variables!$B$5,B286>VLOOKUP(I286,$C$3:$L$6,8,0)),IF(VLOOKUP(I286,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B286)-YEAR($B$12))*12+MONTH(B286)-MONTH($B$12)),((YEAR(B286)-YEAR(VLOOKUP(I286,$C$3:$L$6,8,0)))*12+MONTH(B286)-MONTH(VLOOKUP(I286,$C$3:$L$6,8,0))))*VLOOKUP(I286,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I286<>Variables!$B$1,IF(H286<>0,C286,I286),\"\")","v":""},"","",{"$f":"IF(C287<>\"\",IF(OR(VLOOKUP(C287,$C$3:$L$6,5,0)=Variables!$B$5,B287>VLOOKUP(C287,$C$3:$L$6,8,0)),-D287*VLOOKUP(C287,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I287<>Variables!$B$1,IF(C287<>\"\",$I$9-E287-F287,\"\"),-D287)","v":""},"",{"$f":"IF(C287<>\"\",IF(D287+$I$9-E287-F287>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C287,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C287,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I287,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I287,$C$3:$L$6,5,0)=Variables!$B$5,B287>VLOOKUP(I287,$C$3:$L$6,8,0)),IF(VLOOKUP(I287,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B287)-YEAR($B$12))*12+MONTH(B287)-MONTH($B$12)),((YEAR(B287)-YEAR(VLOOKUP(I287,$C$3:$L$6,8,0)))*12+MONTH(B287)-MONTH(VLOOKUP(I287,$C$3:$L$6,8,0))))*(VLOOKUP(I287,$C$3:$L$6,10,0)*VLOOKUP(I287,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C287<>\"\",IF(I287<>\"\",IF(ISERROR(VLOOKUP(I287,$C$3:$L$6,10,0)),\"\",VLOOKUP(I287,$C$3:$L$6,10,0)+J287+IF(OR(VLOOKUP(I287,$C$3:$L$6,5,0)=Variables!$B$5,B287>VLOOKUP(I287,$C$3:$L$6,8,0)),IF(VLOOKUP(I287,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B287)-YEAR($B$12))*12+MONTH(B287)-MONTH($B$12)),((YEAR(B287)-YEAR(VLOOKUP(I287,$C$3:$L$6,8,0)))*12+MONTH(B287)-MONTH(VLOOKUP(I287,$C$3:$L$6,8,0))))*VLOOKUP(I287,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I287<>Variables!$B$1,IF(H287<>0,C287,I287),\"\")","v":""},"","",{"$f":"IF(C288<>\"\",IF(OR(VLOOKUP(C288,$C$3:$L$6,5,0)=Variables!$B$5,B288>VLOOKUP(C288,$C$3:$L$6,8,0)),-D288*VLOOKUP(C288,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I288<>Variables!$B$1,IF(C288<>\"\",$I$9-E288-F288,\"\"),-D288)","v":""},"",{"$f":"IF(C288<>\"\",IF(D288+$I$9-E288-F288>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C288,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C288,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I288,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I288,$C$3:$L$6,5,0)=Variables!$B$5,B288>VLOOKUP(I288,$C$3:$L$6,8,0)),IF(VLOOKUP(I288,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B288)-YEAR($B$12))*12+MONTH(B288)-MONTH($B$12)),((YEAR(B288)-YEAR(VLOOKUP(I288,$C$3:$L$6,8,0)))*12+MONTH(B288)-MONTH(VLOOKUP(I288,$C$3:$L$6,8,0))))*(VLOOKUP(I288,$C$3:$L$6,10,0)*VLOOKUP(I288,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C288<>\"\",IF(I288<>\"\",IF(ISERROR(VLOOKUP(I288,$C$3:$L$6,10,0)),\"\",VLOOKUP(I288,$C$3:$L$6,10,0)+J288+IF(OR(VLOOKUP(I288,$C$3:$L$6,5,0)=Variables!$B$5,B288>VLOOKUP(I288,$C$3:$L$6,8,0)),IF(VLOOKUP(I288,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B288)-YEAR($B$12))*12+MONTH(B288)-MONTH($B$12)),((YEAR(B288)-YEAR(VLOOKUP(I288,$C$3:$L$6,8,0)))*12+MONTH(B288)-MONTH(VLOOKUP(I288,$C$3:$L$6,8,0))))*VLOOKUP(I288,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I288<>Variables!$B$1,IF(H288<>0,C288,I288),\"\")","v":""},"","",{"$f":"IF(C289<>\"\",IF(OR(VLOOKUP(C289,$C$3:$L$6,5,0)=Variables!$B$5,B289>VLOOKUP(C289,$C$3:$L$6,8,0)),-D289*VLOOKUP(C289,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I289<>Variables!$B$1,IF(C289<>\"\",$I$9-E289-F289,\"\"),-D289)","v":""},"",{"$f":"IF(C289<>\"\",IF(D289+$I$9-E289-F289>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C289,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C289,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I289,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I289,$C$3:$L$6,5,0)=Variables!$B$5,B289>VLOOKUP(I289,$C$3:$L$6,8,0)),IF(VLOOKUP(I289,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B289)-YEAR($B$12))*12+MONTH(B289)-MONTH($B$12)),((YEAR(B289)-YEAR(VLOOKUP(I289,$C$3:$L$6,8,0)))*12+MONTH(B289)-MONTH(VLOOKUP(I289,$C$3:$L$6,8,0))))*(VLOOKUP(I289,$C$3:$L$6,10,0)*VLOOKUP(I289,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C289<>\"\",IF(I289<>\"\",IF(ISERROR(VLOOKUP(I289,$C$3:$L$6,10,0)),\"\",VLOOKUP(I289,$C$3:$L$6,10,0)+J289+IF(OR(VLOOKUP(I289,$C$3:$L$6,5,0)=Variables!$B$5,B289>VLOOKUP(I289,$C$3:$L$6,8,0)),IF(VLOOKUP(I289,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B289)-YEAR($B$12))*12+MONTH(B289)-MONTH($B$12)),((YEAR(B289)-YEAR(VLOOKUP(I289,$C$3:$L$6,8,0)))*12+MONTH(B289)-MONTH(VLOOKUP(I289,$C$3:$L$6,8,0))))*VLOOKUP(I289,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I289<>Variables!$B$1,IF(H289<>0,C289,I289),\"\")","v":""},"","",{"$f":"IF(C290<>\"\",IF(OR(VLOOKUP(C290,$C$3:$L$6,5,0)=Variables!$B$5,B290>VLOOKUP(C290,$C$3:$L$6,8,0)),-D290*VLOOKUP(C290,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I290<>Variables!$B$1,IF(C290<>\"\",$I$9-E290-F290,\"\"),-D290)","v":""},"",{"$f":"IF(C290<>\"\",IF(D290+$I$9-E290-F290>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C290,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C290,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I290,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I290,$C$3:$L$6,5,0)=Variables!$B$5,B290>VLOOKUP(I290,$C$3:$L$6,8,0)),IF(VLOOKUP(I290,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B290)-YEAR($B$12))*12+MONTH(B290)-MONTH($B$12)),((YEAR(B290)-YEAR(VLOOKUP(I290,$C$3:$L$6,8,0)))*12+MONTH(B290)-MONTH(VLOOKUP(I290,$C$3:$L$6,8,0))))*(VLOOKUP(I290,$C$3:$L$6,10,0)*VLOOKUP(I290,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C290<>\"\",IF(I290<>\"\",IF(ISERROR(VLOOKUP(I290,$C$3:$L$6,10,0)),\"\",VLOOKUP(I290,$C$3:$L$6,10,0)+J290+IF(OR(VLOOKUP(I290,$C$3:$L$6,5,0)=Variables!$B$5,B290>VLOOKUP(I290,$C$3:$L$6,8,0)),IF(VLOOKUP(I290,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B290)-YEAR($B$12))*12+MONTH(B290)-MONTH($B$12)),((YEAR(B290)-YEAR(VLOOKUP(I290,$C$3:$L$6,8,0)))*12+MONTH(B290)-MONTH(VLOOKUP(I290,$C$3:$L$6,8,0))))*VLOOKUP(I290,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I290<>Variables!$B$1,IF(H290<>0,C290,I290),\"\")","v":""},"","",{"$f":"IF(C291<>\"\",IF(OR(VLOOKUP(C291,$C$3:$L$6,5,0)=Variables!$B$5,B291>VLOOKUP(C291,$C$3:$L$6,8,0)),-D291*VLOOKUP(C291,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I291<>Variables!$B$1,IF(C291<>\"\",$I$9-E291-F291,\"\"),-D291)","v":""},"",{"$f":"IF(C291<>\"\",IF(D291+$I$9-E291-F291>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C291,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C291,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I291,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I291,$C$3:$L$6,5,0)=Variables!$B$5,B291>VLOOKUP(I291,$C$3:$L$6,8,0)),IF(VLOOKUP(I291,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B291)-YEAR($B$12))*12+MONTH(B291)-MONTH($B$12)),((YEAR(B291)-YEAR(VLOOKUP(I291,$C$3:$L$6,8,0)))*12+MONTH(B291)-MONTH(VLOOKUP(I291,$C$3:$L$6,8,0))))*(VLOOKUP(I291,$C$3:$L$6,10,0)*VLOOKUP(I291,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C291<>\"\",IF(I291<>\"\",IF(ISERROR(VLOOKUP(I291,$C$3:$L$6,10,0)),\"\",VLOOKUP(I291,$C$3:$L$6,10,0)+J291+IF(OR(VLOOKUP(I291,$C$3:$L$6,5,0)=Variables!$B$5,B291>VLOOKUP(I291,$C$3:$L$6,8,0)),IF(VLOOKUP(I291,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B291)-YEAR($B$12))*12+MONTH(B291)-MONTH($B$12)),((YEAR(B291)-YEAR(VLOOKUP(I291,$C$3:$L$6,8,0)))*12+MONTH(B291)-MONTH(VLOOKUP(I291,$C$3:$L$6,8,0))))*VLOOKUP(I291,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I291<>Variables!$B$1,IF(H291<>0,C291,I291),\"\")","v":""},"","",{"$f":"IF(C292<>\"\",IF(OR(VLOOKUP(C292,$C$3:$L$6,5,0)=Variables!$B$5,B292>VLOOKUP(C292,$C$3:$L$6,8,0)),-D292*VLOOKUP(C292,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I292<>Variables!$B$1,IF(C292<>\"\",$I$9-E292-F292,\"\"),-D292)","v":""},"",{"$f":"IF(C292<>\"\",IF(D292+$I$9-E292-F292>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C292,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C292,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I292,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I292,$C$3:$L$6,5,0)=Variables!$B$5,B292>VLOOKUP(I292,$C$3:$L$6,8,0)),IF(VLOOKUP(I292,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B292)-YEAR($B$12))*12+MONTH(B292)-MONTH($B$12)),((YEAR(B292)-YEAR(VLOOKUP(I292,$C$3:$L$6,8,0)))*12+MONTH(B292)-MONTH(VLOOKUP(I292,$C$3:$L$6,8,0))))*(VLOOKUP(I292,$C$3:$L$6,10,0)*VLOOKUP(I292,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C292<>\"\",IF(I292<>\"\",IF(ISERROR(VLOOKUP(I292,$C$3:$L$6,10,0)),\"\",VLOOKUP(I292,$C$3:$L$6,10,0)+J292+IF(OR(VLOOKUP(I292,$C$3:$L$6,5,0)=Variables!$B$5,B292>VLOOKUP(I292,$C$3:$L$6,8,0)),IF(VLOOKUP(I292,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B292)-YEAR($B$12))*12+MONTH(B292)-MONTH($B$12)),((YEAR(B292)-YEAR(VLOOKUP(I292,$C$3:$L$6,8,0)))*12+MONTH(B292)-MONTH(VLOOKUP(I292,$C$3:$L$6,8,0))))*VLOOKUP(I292,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I292<>Variables!$B$1,IF(H292<>0,C292,I292),\"\")","v":""},"","",{"$f":"IF(C293<>\"\",IF(OR(VLOOKUP(C293,$C$3:$L$6,5,0)=Variables!$B$5,B293>VLOOKUP(C293,$C$3:$L$6,8,0)),-D293*VLOOKUP(C293,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I293<>Variables!$B$1,IF(C293<>\"\",$I$9-E293-F293,\"\"),-D293)","v":""},"",{"$f":"IF(C293<>\"\",IF(D293+$I$9-E293-F293>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C293,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C293,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I293,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I293,$C$3:$L$6,5,0)=Variables!$B$5,B293>VLOOKUP(I293,$C$3:$L$6,8,0)),IF(VLOOKUP(I293,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B293)-YEAR($B$12))*12+MONTH(B293)-MONTH($B$12)),((YEAR(B293)-YEAR(VLOOKUP(I293,$C$3:$L$6,8,0)))*12+MONTH(B293)-MONTH(VLOOKUP(I293,$C$3:$L$6,8,0))))*(VLOOKUP(I293,$C$3:$L$6,10,0)*VLOOKUP(I293,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C293<>\"\",IF(I293<>\"\",IF(ISERROR(VLOOKUP(I293,$C$3:$L$6,10,0)),\"\",VLOOKUP(I293,$C$3:$L$6,10,0)+J293+IF(OR(VLOOKUP(I293,$C$3:$L$6,5,0)=Variables!$B$5,B293>VLOOKUP(I293,$C$3:$L$6,8,0)),IF(VLOOKUP(I293,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B293)-YEAR($B$12))*12+MONTH(B293)-MONTH($B$12)),((YEAR(B293)-YEAR(VLOOKUP(I293,$C$3:$L$6,8,0)))*12+MONTH(B293)-MONTH(VLOOKUP(I293,$C$3:$L$6,8,0))))*VLOOKUP(I293,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I293<>Variables!$B$1,IF(H293<>0,C293,I293),\"\")","v":""},"","",{"$f":"IF(C294<>\"\",IF(OR(VLOOKUP(C294,$C$3:$L$6,5,0)=Variables!$B$5,B294>VLOOKUP(C294,$C$3:$L$6,8,0)),-D294*VLOOKUP(C294,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I294<>Variables!$B$1,IF(C294<>\"\",$I$9-E294-F294,\"\"),-D294)","v":""},"",{"$f":"IF(C294<>\"\",IF(D294+$I$9-E294-F294>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C294,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C294,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I294,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I294,$C$3:$L$6,5,0)=Variables!$B$5,B294>VLOOKUP(I294,$C$3:$L$6,8,0)),IF(VLOOKUP(I294,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B294)-YEAR($B$12))*12+MONTH(B294)-MONTH($B$12)),((YEAR(B294)-YEAR(VLOOKUP(I294,$C$3:$L$6,8,0)))*12+MONTH(B294)-MONTH(VLOOKUP(I294,$C$3:$L$6,8,0))))*(VLOOKUP(I294,$C$3:$L$6,10,0)*VLOOKUP(I294,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C294<>\"\",IF(I294<>\"\",IF(ISERROR(VLOOKUP(I294,$C$3:$L$6,10,0)),\"\",VLOOKUP(I294,$C$3:$L$6,10,0)+J294+IF(OR(VLOOKUP(I294,$C$3:$L$6,5,0)=Variables!$B$5,B294>VLOOKUP(I294,$C$3:$L$6,8,0)),IF(VLOOKUP(I294,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B294)-YEAR($B$12))*12+MONTH(B294)-MONTH($B$12)),((YEAR(B294)-YEAR(VLOOKUP(I294,$C$3:$L$6,8,0)))*12+MONTH(B294)-MONTH(VLOOKUP(I294,$C$3:$L$6,8,0))))*VLOOKUP(I294,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I294<>Variables!$B$1,IF(H294<>0,C294,I294),\"\")","v":""},"","",{"$f":"IF(C295<>\"\",IF(OR(VLOOKUP(C295,$C$3:$L$6,5,0)=Variables!$B$5,B295>VLOOKUP(C295,$C$3:$L$6,8,0)),-D295*VLOOKUP(C295,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I295<>Variables!$B$1,IF(C295<>\"\",$I$9-E295-F295,\"\"),-D295)","v":""},"",{"$f":"IF(C295<>\"\",IF(D295+$I$9-E295-F295>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C295,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C295,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I295,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I295,$C$3:$L$6,5,0)=Variables!$B$5,B295>VLOOKUP(I295,$C$3:$L$6,8,0)),IF(VLOOKUP(I295,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B295)-YEAR($B$12))*12+MONTH(B295)-MONTH($B$12)),((YEAR(B295)-YEAR(VLOOKUP(I295,$C$3:$L$6,8,0)))*12+MONTH(B295)-MONTH(VLOOKUP(I295,$C$3:$L$6,8,0))))*(VLOOKUP(I295,$C$3:$L$6,10,0)*VLOOKUP(I295,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C295<>\"\",IF(I295<>\"\",IF(ISERROR(VLOOKUP(I295,$C$3:$L$6,10,0)),\"\",VLOOKUP(I295,$C$3:$L$6,10,0)+J295+IF(OR(VLOOKUP(I295,$C$3:$L$6,5,0)=Variables!$B$5,B295>VLOOKUP(I295,$C$3:$L$6,8,0)),IF(VLOOKUP(I295,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B295)-YEAR($B$12))*12+MONTH(B295)-MONTH($B$12)),((YEAR(B295)-YEAR(VLOOKUP(I295,$C$3:$L$6,8,0)))*12+MONTH(B295)-MONTH(VLOOKUP(I295,$C$3:$L$6,8,0))))*VLOOKUP(I295,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I295<>Variables!$B$1,IF(H295<>0,C295,I295),\"\")","v":""},"","",{"$f":"IF(C296<>\"\",IF(OR(VLOOKUP(C296,$C$3:$L$6,5,0)=Variables!$B$5,B296>VLOOKUP(C296,$C$3:$L$6,8,0)),-D296*VLOOKUP(C296,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I296<>Variables!$B$1,IF(C296<>\"\",$I$9-E296-F296,\"\"),-D296)","v":""},"",{"$f":"IF(C296<>\"\",IF(D296+$I$9-E296-F296>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C296,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C296,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I296,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I296,$C$3:$L$6,5,0)=Variables!$B$5,B296>VLOOKUP(I296,$C$3:$L$6,8,0)),IF(VLOOKUP(I296,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B296)-YEAR($B$12))*12+MONTH(B296)-MONTH($B$12)),((YEAR(B296)-YEAR(VLOOKUP(I296,$C$3:$L$6,8,0)))*12+MONTH(B296)-MONTH(VLOOKUP(I296,$C$3:$L$6,8,0))))*(VLOOKUP(I296,$C$3:$L$6,10,0)*VLOOKUP(I296,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C296<>\"\",IF(I296<>\"\",IF(ISERROR(VLOOKUP(I296,$C$3:$L$6,10,0)),\"\",VLOOKUP(I296,$C$3:$L$6,10,0)+J296+IF(OR(VLOOKUP(I296,$C$3:$L$6,5,0)=Variables!$B$5,B296>VLOOKUP(I296,$C$3:$L$6,8,0)),IF(VLOOKUP(I296,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B296)-YEAR($B$12))*12+MONTH(B296)-MONTH($B$12)),((YEAR(B296)-YEAR(VLOOKUP(I296,$C$3:$L$6,8,0)))*12+MONTH(B296)-MONTH(VLOOKUP(I296,$C$3:$L$6,8,0))))*VLOOKUP(I296,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I296<>Variables!$B$1,IF(H296<>0,C296,I296),\"\")","v":""},"","",{"$f":"IF(C297<>\"\",IF(OR(VLOOKUP(C297,$C$3:$L$6,5,0)=Variables!$B$5,B297>VLOOKUP(C297,$C$3:$L$6,8,0)),-D297*VLOOKUP(C297,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I297<>Variables!$B$1,IF(C297<>\"\",$I$9-E297-F297,\"\"),-D297)","v":""},"",{"$f":"IF(C297<>\"\",IF(D297+$I$9-E297-F297>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C297,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C297,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I297,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I297,$C$3:$L$6,5,0)=Variables!$B$5,B297>VLOOKUP(I297,$C$3:$L$6,8,0)),IF(VLOOKUP(I297,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B297)-YEAR($B$12))*12+MONTH(B297)-MONTH($B$12)),((YEAR(B297)-YEAR(VLOOKUP(I297,$C$3:$L$6,8,0)))*12+MONTH(B297)-MONTH(VLOOKUP(I297,$C$3:$L$6,8,0))))*(VLOOKUP(I297,$C$3:$L$6,10,0)*VLOOKUP(I297,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C297<>\"\",IF(I297<>\"\",IF(ISERROR(VLOOKUP(I297,$C$3:$L$6,10,0)),\"\",VLOOKUP(I297,$C$3:$L$6,10,0)+J297+IF(OR(VLOOKUP(I297,$C$3:$L$6,5,0)=Variables!$B$5,B297>VLOOKUP(I297,$C$3:$L$6,8,0)),IF(VLOOKUP(I297,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B297)-YEAR($B$12))*12+MONTH(B297)-MONTH($B$12)),((YEAR(B297)-YEAR(VLOOKUP(I297,$C$3:$L$6,8,0)))*12+MONTH(B297)-MONTH(VLOOKUP(I297,$C$3:$L$6,8,0))))*VLOOKUP(I297,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I297<>Variables!$B$1,IF(H297<>0,C297,I297),\"\")","v":""},"","",{"$f":"IF(C298<>\"\",IF(OR(VLOOKUP(C298,$C$3:$L$6,5,0)=Variables!$B$5,B298>VLOOKUP(C298,$C$3:$L$6,8,0)),-D298*VLOOKUP(C298,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I298<>Variables!$B$1,IF(C298<>\"\",$I$9-E298-F298,\"\"),-D298)","v":""},"",{"$f":"IF(C298<>\"\",IF(D298+$I$9-E298-F298>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C298,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C298,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I298,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I298,$C$3:$L$6,5,0)=Variables!$B$5,B298>VLOOKUP(I298,$C$3:$L$6,8,0)),IF(VLOOKUP(I298,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B298)-YEAR($B$12))*12+MONTH(B298)-MONTH($B$12)),((YEAR(B298)-YEAR(VLOOKUP(I298,$C$3:$L$6,8,0)))*12+MONTH(B298)-MONTH(VLOOKUP(I298,$C$3:$L$6,8,0))))*(VLOOKUP(I298,$C$3:$L$6,10,0)*VLOOKUP(I298,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C298<>\"\",IF(I298<>\"\",IF(ISERROR(VLOOKUP(I298,$C$3:$L$6,10,0)),\"\",VLOOKUP(I298,$C$3:$L$6,10,0)+J298+IF(OR(VLOOKUP(I298,$C$3:$L$6,5,0)=Variables!$B$5,B298>VLOOKUP(I298,$C$3:$L$6,8,0)),IF(VLOOKUP(I298,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B298)-YEAR($B$12))*12+MONTH(B298)-MONTH($B$12)),((YEAR(B298)-YEAR(VLOOKUP(I298,$C$3:$L$6,8,0)))*12+MONTH(B298)-MONTH(VLOOKUP(I298,$C$3:$L$6,8,0))))*VLOOKUP(I298,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I298<>Variables!$B$1,IF(H298<>0,C298,I298),\"\")","v":""},"","",{"$f":"IF(C299<>\"\",IF(OR(VLOOKUP(C299,$C$3:$L$6,5,0)=Variables!$B$5,B299>VLOOKUP(C299,$C$3:$L$6,8,0)),-D299*VLOOKUP(C299,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I299<>Variables!$B$1,IF(C299<>\"\",$I$9-E299-F299,\"\"),-D299)","v":""},"",{"$f":"IF(C299<>\"\",IF(D299+$I$9-E299-F299>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C299,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C299,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I299,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I299,$C$3:$L$6,5,0)=Variables!$B$5,B299>VLOOKUP(I299,$C$3:$L$6,8,0)),IF(VLOOKUP(I299,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B299)-YEAR($B$12))*12+MONTH(B299)-MONTH($B$12)),((YEAR(B299)-YEAR(VLOOKUP(I299,$C$3:$L$6,8,0)))*12+MONTH(B299)-MONTH(VLOOKUP(I299,$C$3:$L$6,8,0))))*(VLOOKUP(I299,$C$3:$L$6,10,0)*VLOOKUP(I299,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C299<>\"\",IF(I299<>\"\",IF(ISERROR(VLOOKUP(I299,$C$3:$L$6,10,0)),\"\",VLOOKUP(I299,$C$3:$L$6,10,0)+J299+IF(OR(VLOOKUP(I299,$C$3:$L$6,5,0)=Variables!$B$5,B299>VLOOKUP(I299,$C$3:$L$6,8,0)),IF(VLOOKUP(I299,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B299)-YEAR($B$12))*12+MONTH(B299)-MONTH($B$12)),((YEAR(B299)-YEAR(VLOOKUP(I299,$C$3:$L$6,8,0)))*12+MONTH(B299)-MONTH(VLOOKUP(I299,$C$3:$L$6,8,0))))*VLOOKUP(I299,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I299<>Variables!$B$1,IF(H299<>0,C299,I299),\"\")","v":""},"","",{"$f":"IF(C300<>\"\",IF(OR(VLOOKUP(C300,$C$3:$L$6,5,0)=Variables!$B$5,B300>VLOOKUP(C300,$C$3:$L$6,8,0)),-D300*VLOOKUP(C300,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I300<>Variables!$B$1,IF(C300<>\"\",$I$9-E300-F300,\"\"),-D300)","v":""},"",{"$f":"IF(C300<>\"\",IF(D300+$I$9-E300-F300>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C300,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C300,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I300,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I300,$C$3:$L$6,5,0)=Variables!$B$5,B300>VLOOKUP(I300,$C$3:$L$6,8,0)),IF(VLOOKUP(I300,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B300)-YEAR($B$12))*12+MONTH(B300)-MONTH($B$12)),((YEAR(B300)-YEAR(VLOOKUP(I300,$C$3:$L$6,8,0)))*12+MONTH(B300)-MONTH(VLOOKUP(I300,$C$3:$L$6,8,0))))*(VLOOKUP(I300,$C$3:$L$6,10,0)*VLOOKUP(I300,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C300<>\"\",IF(I300<>\"\",IF(ISERROR(VLOOKUP(I300,$C$3:$L$6,10,0)),\"\",VLOOKUP(I300,$C$3:$L$6,10,0)+J300+IF(OR(VLOOKUP(I300,$C$3:$L$6,5,0)=Variables!$B$5,B300>VLOOKUP(I300,$C$3:$L$6,8,0)),IF(VLOOKUP(I300,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B300)-YEAR($B$12))*12+MONTH(B300)-MONTH($B$12)),((YEAR(B300)-YEAR(VLOOKUP(I300,$C$3:$L$6,8,0)))*12+MONTH(B300)-MONTH(VLOOKUP(I300,$C$3:$L$6,8,0))))*VLOOKUP(I300,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I300<>Variables!$B$1,IF(H300<>0,C300,I300),\"\")","v":""},"","",{"$f":"IF(C301<>\"\",IF(OR(VLOOKUP(C301,$C$3:$L$6,5,0)=Variables!$B$5,B301>VLOOKUP(C301,$C$3:$L$6,8,0)),-D301*VLOOKUP(C301,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I301<>Variables!$B$1,IF(C301<>\"\",$I$9-E301-F301,\"\"),-D301)","v":""},"",{"$f":"IF(C301<>\"\",IF(D301+$I$9-E301-F301>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C301,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C301,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I301,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I301,$C$3:$L$6,5,0)=Variables!$B$5,B301>VLOOKUP(I301,$C$3:$L$6,8,0)),IF(VLOOKUP(I301,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B301)-YEAR($B$12))*12+MONTH(B301)-MONTH($B$12)),((YEAR(B301)-YEAR(VLOOKUP(I301,$C$3:$L$6,8,0)))*12+MONTH(B301)-MONTH(VLOOKUP(I301,$C$3:$L$6,8,0))))*(VLOOKUP(I301,$C$3:$L$6,10,0)*VLOOKUP(I301,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C301<>\"\",IF(I301<>\"\",IF(ISERROR(VLOOKUP(I301,$C$3:$L$6,10,0)),\"\",VLOOKUP(I301,$C$3:$L$6,10,0)+J301+IF(OR(VLOOKUP(I301,$C$3:$L$6,5,0)=Variables!$B$5,B301>VLOOKUP(I301,$C$3:$L$6,8,0)),IF(VLOOKUP(I301,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B301)-YEAR($B$12))*12+MONTH(B301)-MONTH($B$12)),((YEAR(B301)-YEAR(VLOOKUP(I301,$C$3:$L$6,8,0)))*12+MONTH(B301)-MONTH(VLOOKUP(I301,$C$3:$L$6,8,0))))*VLOOKUP(I301,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I301<>Variables!$B$1,IF(H301<>0,C301,I301),\"\")","v":""},"","",{"$f":"IF(C302<>\"\",IF(OR(VLOOKUP(C302,$C$3:$L$6,5,0)=Variables!$B$5,B302>VLOOKUP(C302,$C$3:$L$6,8,0)),-D302*VLOOKUP(C302,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I302<>Variables!$B$1,IF(C302<>\"\",$I$9-E302-F302,\"\"),-D302)","v":""},"",{"$f":"IF(C302<>\"\",IF(D302+$I$9-E302-F302>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C302,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C302,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I302,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I302,$C$3:$L$6,5,0)=Variables!$B$5,B302>VLOOKUP(I302,$C$3:$L$6,8,0)),IF(VLOOKUP(I302,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B302)-YEAR($B$12))*12+MONTH(B302)-MONTH($B$12)),((YEAR(B302)-YEAR(VLOOKUP(I302,$C$3:$L$6,8,0)))*12+MONTH(B302)-MONTH(VLOOKUP(I302,$C$3:$L$6,8,0))))*(VLOOKUP(I302,$C$3:$L$6,10,0)*VLOOKUP(I302,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C302<>\"\",IF(I302<>\"\",IF(ISERROR(VLOOKUP(I302,$C$3:$L$6,10,0)),\"\",VLOOKUP(I302,$C$3:$L$6,10,0)+J302+IF(OR(VLOOKUP(I302,$C$3:$L$6,5,0)=Variables!$B$5,B302>VLOOKUP(I302,$C$3:$L$6,8,0)),IF(VLOOKUP(I302,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B302)-YEAR($B$12))*12+MONTH(B302)-MONTH($B$12)),((YEAR(B302)-YEAR(VLOOKUP(I302,$C$3:$L$6,8,0)))*12+MONTH(B302)-MONTH(VLOOKUP(I302,$C$3:$L$6,8,0))))*VLOOKUP(I302,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I302<>Variables!$B$1,IF(H302<>0,C302,I302),\"\")","v":""},"","",{"$f":"IF(C303<>\"\",IF(OR(VLOOKUP(C303,$C$3:$L$6,5,0)=Variables!$B$5,B303>VLOOKUP(C303,$C$3:$L$6,8,0)),-D303*VLOOKUP(C303,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I303<>Variables!$B$1,IF(C303<>\"\",$I$9-E303-F303,\"\"),-D303)","v":""},"",{"$f":"IF(C303<>\"\",IF(D303+$I$9-E303-F303>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C303,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C303,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I303,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I303,$C$3:$L$6,5,0)=Variables!$B$5,B303>VLOOKUP(I303,$C$3:$L$6,8,0)),IF(VLOOKUP(I303,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B303)-YEAR($B$12))*12+MONTH(B303)-MONTH($B$12)),((YEAR(B303)-YEAR(VLOOKUP(I303,$C$3:$L$6,8,0)))*12+MONTH(B303)-MONTH(VLOOKUP(I303,$C$3:$L$6,8,0))))*(VLOOKUP(I303,$C$3:$L$6,10,0)*VLOOKUP(I303,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C303<>\"\",IF(I303<>\"\",IF(ISERROR(VLOOKUP(I303,$C$3:$L$6,10,0)),\"\",VLOOKUP(I303,$C$3:$L$6,10,0)+J303+IF(OR(VLOOKUP(I303,$C$3:$L$6,5,0)=Variables!$B$5,B303>VLOOKUP(I303,$C$3:$L$6,8,0)),IF(VLOOKUP(I303,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B303)-YEAR($B$12))*12+MONTH(B303)-MONTH($B$12)),((YEAR(B303)-YEAR(VLOOKUP(I303,$C$3:$L$6,8,0)))*12+MONTH(B303)-MONTH(VLOOKUP(I303,$C$3:$L$6,8,0))))*VLOOKUP(I303,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I303<>Variables!$B$1,IF(H303<>0,C303,I303),\"\")","v":""},"","",{"$f":"IF(C304<>\"\",IF(OR(VLOOKUP(C304,$C$3:$L$6,5,0)=Variables!$B$5,B304>VLOOKUP(C304,$C$3:$L$6,8,0)),-D304*VLOOKUP(C304,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I304<>Variables!$B$1,IF(C304<>\"\",$I$9-E304-F304,\"\"),-D304)","v":""},"",{"$f":"IF(C304<>\"\",IF(D304+$I$9-E304-F304>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C304,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C304,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I304,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I304,$C$3:$L$6,5,0)=Variables!$B$5,B304>VLOOKUP(I304,$C$3:$L$6,8,0)),IF(VLOOKUP(I304,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B304)-YEAR($B$12))*12+MONTH(B304)-MONTH($B$12)),((YEAR(B304)-YEAR(VLOOKUP(I304,$C$3:$L$6,8,0)))*12+MONTH(B304)-MONTH(VLOOKUP(I304,$C$3:$L$6,8,0))))*(VLOOKUP(I304,$C$3:$L$6,10,0)*VLOOKUP(I304,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C304<>\"\",IF(I304<>\"\",IF(ISERROR(VLOOKUP(I304,$C$3:$L$6,10,0)),\"\",VLOOKUP(I304,$C$3:$L$6,10,0)+J304+IF(OR(VLOOKUP(I304,$C$3:$L$6,5,0)=Variables!$B$5,B304>VLOOKUP(I304,$C$3:$L$6,8,0)),IF(VLOOKUP(I304,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B304)-YEAR($B$12))*12+MONTH(B304)-MONTH($B$12)),((YEAR(B304)-YEAR(VLOOKUP(I304,$C$3:$L$6,8,0)))*12+MONTH(B304)-MONTH(VLOOKUP(I304,$C$3:$L$6,8,0))))*VLOOKUP(I304,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I304<>Variables!$B$1,IF(H304<>0,C304,I304),\"\")","v":""},"","",{"$f":"IF(C305<>\"\",IF(OR(VLOOKUP(C305,$C$3:$L$6,5,0)=Variables!$B$5,B305>VLOOKUP(C305,$C$3:$L$6,8,0)),-D305*VLOOKUP(C305,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I305<>Variables!$B$1,IF(C305<>\"\",$I$9-E305-F305,\"\"),-D305)","v":""},"",{"$f":"IF(C305<>\"\",IF(D305+$I$9-E305-F305>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C305,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C305,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I305,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I305,$C$3:$L$6,5,0)=Variables!$B$5,B305>VLOOKUP(I305,$C$3:$L$6,8,0)),IF(VLOOKUP(I305,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B305)-YEAR($B$12))*12+MONTH(B305)-MONTH($B$12)),((YEAR(B305)-YEAR(VLOOKUP(I305,$C$3:$L$6,8,0)))*12+MONTH(B305)-MONTH(VLOOKUP(I305,$C$3:$L$6,8,0))))*(VLOOKUP(I305,$C$3:$L$6,10,0)*VLOOKUP(I305,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C305<>\"\",IF(I305<>\"\",IF(ISERROR(VLOOKUP(I305,$C$3:$L$6,10,0)),\"\",VLOOKUP(I305,$C$3:$L$6,10,0)+J305+IF(OR(VLOOKUP(I305,$C$3:$L$6,5,0)=Variables!$B$5,B305>VLOOKUP(I305,$C$3:$L$6,8,0)),IF(VLOOKUP(I305,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B305)-YEAR($B$12))*12+MONTH(B305)-MONTH($B$12)),((YEAR(B305)-YEAR(VLOOKUP(I305,$C$3:$L$6,8,0)))*12+MONTH(B305)-MONTH(VLOOKUP(I305,$C$3:$L$6,8,0))))*VLOOKUP(I305,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I305<>Variables!$B$1,IF(H305<>0,C305,I305),\"\")","v":""},"","",{"$f":"IF(C306<>\"\",IF(OR(VLOOKUP(C306,$C$3:$L$6,5,0)=Variables!$B$5,B306>VLOOKUP(C306,$C$3:$L$6,8,0)),-D306*VLOOKUP(C306,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I306<>Variables!$B$1,IF(C306<>\"\",$I$9-E306-F306,\"\"),-D306)","v":""},"",{"$f":"IF(C306<>\"\",IF(D306+$I$9-E306-F306>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C306,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C306,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I306,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I306,$C$3:$L$6,5,0)=Variables!$B$5,B306>VLOOKUP(I306,$C$3:$L$6,8,0)),IF(VLOOKUP(I306,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B306)-YEAR($B$12))*12+MONTH(B306)-MONTH($B$12)),((YEAR(B306)-YEAR(VLOOKUP(I306,$C$3:$L$6,8,0)))*12+MONTH(B306)-MONTH(VLOOKUP(I306,$C$3:$L$6,8,0))))*(VLOOKUP(I306,$C$3:$L$6,10,0)*VLOOKUP(I306,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C306<>\"\",IF(I306<>\"\",IF(ISERROR(VLOOKUP(I306,$C$3:$L$6,10,0)),\"\",VLOOKUP(I306,$C$3:$L$6,10,0)+J306+IF(OR(VLOOKUP(I306,$C$3:$L$6,5,0)=Variables!$B$5,B306>VLOOKUP(I306,$C$3:$L$6,8,0)),IF(VLOOKUP(I306,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B306)-YEAR($B$12))*12+MONTH(B306)-MONTH($B$12)),((YEAR(B306)-YEAR(VLOOKUP(I306,$C$3:$L$6,8,0)))*12+MONTH(B306)-MONTH(VLOOKUP(I306,$C$3:$L$6,8,0))))*VLOOKUP(I306,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I306<>Variables!$B$1,IF(H306<>0,C306,I306),\"\")","v":""},"","",{"$f":"IF(C307<>\"\",IF(OR(VLOOKUP(C307,$C$3:$L$6,5,0)=Variables!$B$5,B307>VLOOKUP(C307,$C$3:$L$6,8,0)),-D307*VLOOKUP(C307,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I307<>Variables!$B$1,IF(C307<>\"\",$I$9-E307-F307,\"\"),-D307)","v":""},"",{"$f":"IF(C307<>\"\",IF(D307+$I$9-E307-F307>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C307,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C307,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I307,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I307,$C$3:$L$6,5,0)=Variables!$B$5,B307>VLOOKUP(I307,$C$3:$L$6,8,0)),IF(VLOOKUP(I307,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B307)-YEAR($B$12))*12+MONTH(B307)-MONTH($B$12)),((YEAR(B307)-YEAR(VLOOKUP(I307,$C$3:$L$6,8,0)))*12+MONTH(B307)-MONTH(VLOOKUP(I307,$C$3:$L$6,8,0))))*(VLOOKUP(I307,$C$3:$L$6,10,0)*VLOOKUP(I307,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C307<>\"\",IF(I307<>\"\",IF(ISERROR(VLOOKUP(I307,$C$3:$L$6,10,0)),\"\",VLOOKUP(I307,$C$3:$L$6,10,0)+J307+IF(OR(VLOOKUP(I307,$C$3:$L$6,5,0)=Variables!$B$5,B307>VLOOKUP(I307,$C$3:$L$6,8,0)),IF(VLOOKUP(I307,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B307)-YEAR($B$12))*12+MONTH(B307)-MONTH($B$12)),((YEAR(B307)-YEAR(VLOOKUP(I307,$C$3:$L$6,8,0)))*12+MONTH(B307)-MONTH(VLOOKUP(I307,$C$3:$L$6,8,0))))*VLOOKUP(I307,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I307<>Variables!$B$1,IF(H307<>0,C307,I307),\"\")","v":""},"","",{"$f":"IF(C308<>\"\",IF(OR(VLOOKUP(C308,$C$3:$L$6,5,0)=Variables!$B$5,B308>VLOOKUP(C308,$C$3:$L$6,8,0)),-D308*VLOOKUP(C308,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I308<>Variables!$B$1,IF(C308<>\"\",$I$9-E308-F308,\"\"),-D308)","v":""},"",{"$f":"IF(C308<>\"\",IF(D308+$I$9-E308-F308>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C308,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C308,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I308,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I308,$C$3:$L$6,5,0)=Variables!$B$5,B308>VLOOKUP(I308,$C$3:$L$6,8,0)),IF(VLOOKUP(I308,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B308)-YEAR($B$12))*12+MONTH(B308)-MONTH($B$12)),((YEAR(B308)-YEAR(VLOOKUP(I308,$C$3:$L$6,8,0)))*12+MONTH(B308)-MONTH(VLOOKUP(I308,$C$3:$L$6,8,0))))*(VLOOKUP(I308,$C$3:$L$6,10,0)*VLOOKUP(I308,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C308<>\"\",IF(I308<>\"\",IF(ISERROR(VLOOKUP(I308,$C$3:$L$6,10,0)),\"\",VLOOKUP(I308,$C$3:$L$6,10,0)+J308+IF(OR(VLOOKUP(I308,$C$3:$L$6,5,0)=Variables!$B$5,B308>VLOOKUP(I308,$C$3:$L$6,8,0)),IF(VLOOKUP(I308,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B308)-YEAR($B$12))*12+MONTH(B308)-MONTH($B$12)),((YEAR(B308)-YEAR(VLOOKUP(I308,$C$3:$L$6,8,0)))*12+MONTH(B308)-MONTH(VLOOKUP(I308,$C$3:$L$6,8,0))))*VLOOKUP(I308,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I308<>Variables!$B$1,IF(H308<>0,C308,I308),\"\")","v":""},"","",{"$f":"IF(C309<>\"\",IF(OR(VLOOKUP(C309,$C$3:$L$6,5,0)=Variables!$B$5,B309>VLOOKUP(C309,$C$3:$L$6,8,0)),-D309*VLOOKUP(C309,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I309<>Variables!$B$1,IF(C309<>\"\",$I$9-E309-F309,\"\"),-D309)","v":""},"",{"$f":"IF(C309<>\"\",IF(D309+$I$9-E309-F309>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C309,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C309,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I309,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I309,$C$3:$L$6,5,0)=Variables!$B$5,B309>VLOOKUP(I309,$C$3:$L$6,8,0)),IF(VLOOKUP(I309,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B309)-YEAR($B$12))*12+MONTH(B309)-MONTH($B$12)),((YEAR(B309)-YEAR(VLOOKUP(I309,$C$3:$L$6,8,0)))*12+MONTH(B309)-MONTH(VLOOKUP(I309,$C$3:$L$6,8,0))))*(VLOOKUP(I309,$C$3:$L$6,10,0)*VLOOKUP(I309,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C309<>\"\",IF(I309<>\"\",IF(ISERROR(VLOOKUP(I309,$C$3:$L$6,10,0)),\"\",VLOOKUP(I309,$C$3:$L$6,10,0)+J309+IF(OR(VLOOKUP(I309,$C$3:$L$6,5,0)=Variables!$B$5,B309>VLOOKUP(I309,$C$3:$L$6,8,0)),IF(VLOOKUP(I309,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B309)-YEAR($B$12))*12+MONTH(B309)-MONTH($B$12)),((YEAR(B309)-YEAR(VLOOKUP(I309,$C$3:$L$6,8,0)))*12+MONTH(B309)-MONTH(VLOOKUP(I309,$C$3:$L$6,8,0))))*VLOOKUP(I309,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I309<>Variables!$B$1,IF(H309<>0,C309,I309),\"\")","v":""},"","",{"$f":"IF(C310<>\"\",IF(OR(VLOOKUP(C310,$C$3:$L$6,5,0)=Variables!$B$5,B310>VLOOKUP(C310,$C$3:$L$6,8,0)),-D310*VLOOKUP(C310,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I310<>Variables!$B$1,IF(C310<>\"\",$I$9-E310-F310,\"\"),-D310)","v":""},"",{"$f":"IF(C310<>\"\",IF(D310+$I$9-E310-F310>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C310,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C310,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I310,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I310,$C$3:$L$6,5,0)=Variables!$B$5,B310>VLOOKUP(I310,$C$3:$L$6,8,0)),IF(VLOOKUP(I310,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B310)-YEAR($B$12))*12+MONTH(B310)-MONTH($B$12)),((YEAR(B310)-YEAR(VLOOKUP(I310,$C$3:$L$6,8,0)))*12+MONTH(B310)-MONTH(VLOOKUP(I310,$C$3:$L$6,8,0))))*(VLOOKUP(I310,$C$3:$L$6,10,0)*VLOOKUP(I310,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C310<>\"\",IF(I310<>\"\",IF(ISERROR(VLOOKUP(I310,$C$3:$L$6,10,0)),\"\",VLOOKUP(I310,$C$3:$L$6,10,0)+J310+IF(OR(VLOOKUP(I310,$C$3:$L$6,5,0)=Variables!$B$5,B310>VLOOKUP(I310,$C$3:$L$6,8,0)),IF(VLOOKUP(I310,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B310)-YEAR($B$12))*12+MONTH(B310)-MONTH($B$12)),((YEAR(B310)-YEAR(VLOOKUP(I310,$C$3:$L$6,8,0)))*12+MONTH(B310)-MONTH(VLOOKUP(I310,$C$3:$L$6,8,0))))*VLOOKUP(I310,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I310<>Variables!$B$1,IF(H310<>0,C310,I310),\"\")","v":""},"","",{"$f":"IF(C311<>\"\",IF(OR(VLOOKUP(C311,$C$3:$L$6,5,0)=Variables!$B$5,B311>VLOOKUP(C311,$C$3:$L$6,8,0)),-D311*VLOOKUP(C311,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I311<>Variables!$B$1,IF(C311<>\"\",$I$9-E311-F311,\"\"),-D311)","v":""},"",{"$f":"IF(C311<>\"\",IF(D311+$I$9-E311-F311>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C311,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C311,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I311,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I311,$C$3:$L$6,5,0)=Variables!$B$5,B311>VLOOKUP(I311,$C$3:$L$6,8,0)),IF(VLOOKUP(I311,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B311)-YEAR($B$12))*12+MONTH(B311)-MONTH($B$12)),((YEAR(B311)-YEAR(VLOOKUP(I311,$C$3:$L$6,8,0)))*12+MONTH(B311)-MONTH(VLOOKUP(I311,$C$3:$L$6,8,0))))*(VLOOKUP(I311,$C$3:$L$6,10,0)*VLOOKUP(I311,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C311<>\"\",IF(I311<>\"\",IF(ISERROR(VLOOKUP(I311,$C$3:$L$6,10,0)),\"\",VLOOKUP(I311,$C$3:$L$6,10,0)+J311+IF(OR(VLOOKUP(I311,$C$3:$L$6,5,0)=Variables!$B$5,B311>VLOOKUP(I311,$C$3:$L$6,8,0)),IF(VLOOKUP(I311,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B311)-YEAR($B$12))*12+MONTH(B311)-MONTH($B$12)),((YEAR(B311)-YEAR(VLOOKUP(I311,$C$3:$L$6,8,0)))*12+MONTH(B311)-MONTH(VLOOKUP(I311,$C$3:$L$6,8,0))))*VLOOKUP(I311,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I311<>Variables!$B$1,IF(H311<>0,C311,I311),\"\")","v":""},"","",{"$f":"IF(C312<>\"\",IF(OR(VLOOKUP(C312,$C$3:$L$6,5,0)=Variables!$B$5,B312>VLOOKUP(C312,$C$3:$L$6,8,0)),-D312*VLOOKUP(C312,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I312<>Variables!$B$1,IF(C312<>\"\",$I$9-E312-F312,\"\"),-D312)","v":""},"",{"$f":"IF(C312<>\"\",IF(D312+$I$9-E312-F312>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C312,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C312,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I312,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I312,$C$3:$L$6,5,0)=Variables!$B$5,B312>VLOOKUP(I312,$C$3:$L$6,8,0)),IF(VLOOKUP(I312,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B312)-YEAR($B$12))*12+MONTH(B312)-MONTH($B$12)),((YEAR(B312)-YEAR(VLOOKUP(I312,$C$3:$L$6,8,0)))*12+MONTH(B312)-MONTH(VLOOKUP(I312,$C$3:$L$6,8,0))))*(VLOOKUP(I312,$C$3:$L$6,10,0)*VLOOKUP(I312,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C312<>\"\",IF(I312<>\"\",IF(ISERROR(VLOOKUP(I312,$C$3:$L$6,10,0)),\"\",VLOOKUP(I312,$C$3:$L$6,10,0)+J312+IF(OR(VLOOKUP(I312,$C$3:$L$6,5,0)=Variables!$B$5,B312>VLOOKUP(I312,$C$3:$L$6,8,0)),IF(VLOOKUP(I312,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B312)-YEAR($B$12))*12+MONTH(B312)-MONTH($B$12)),((YEAR(B312)-YEAR(VLOOKUP(I312,$C$3:$L$6,8,0)))*12+MONTH(B312)-MONTH(VLOOKUP(I312,$C$3:$L$6,8,0))))*VLOOKUP(I312,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I312<>Variables!$B$1,IF(H312<>0,C312,I312),\"\")","v":""},"","",{"$f":"IF(C313<>\"\",IF(OR(VLOOKUP(C313,$C$3:$L$6,5,0)=Variables!$B$5,B313>VLOOKUP(C313,$C$3:$L$6,8,0)),-D313*VLOOKUP(C313,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I313<>Variables!$B$1,IF(C313<>\"\",$I$9-E313-F313,\"\"),-D313)","v":""},"",{"$f":"IF(C313<>\"\",IF(D313+$I$9-E313-F313>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C313,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C313,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I313,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I313,$C$3:$L$6,5,0)=Variables!$B$5,B313>VLOOKUP(I313,$C$3:$L$6,8,0)),IF(VLOOKUP(I313,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B313)-YEAR($B$12))*12+MONTH(B313)-MONTH($B$12)),((YEAR(B313)-YEAR(VLOOKUP(I313,$C$3:$L$6,8,0)))*12+MONTH(B313)-MONTH(VLOOKUP(I313,$C$3:$L$6,8,0))))*(VLOOKUP(I313,$C$3:$L$6,10,0)*VLOOKUP(I313,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C313<>\"\",IF(I313<>\"\",IF(ISERROR(VLOOKUP(I313,$C$3:$L$6,10,0)),\"\",VLOOKUP(I313,$C$3:$L$6,10,0)+J313+IF(OR(VLOOKUP(I313,$C$3:$L$6,5,0)=Variables!$B$5,B313>VLOOKUP(I313,$C$3:$L$6,8,0)),IF(VLOOKUP(I313,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B313)-YEAR($B$12))*12+MONTH(B313)-MONTH($B$12)),((YEAR(B313)-YEAR(VLOOKUP(I313,$C$3:$L$6,8,0)))*12+MONTH(B313)-MONTH(VLOOKUP(I313,$C$3:$L$6,8,0))))*VLOOKUP(I313,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I313<>Variables!$B$1,IF(H313<>0,C313,I313),\"\")","v":""},"","",{"$f":"IF(C314<>\"\",IF(OR(VLOOKUP(C314,$C$3:$L$6,5,0)=Variables!$B$5,B314>VLOOKUP(C314,$C$3:$L$6,8,0)),-D314*VLOOKUP(C314,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I314<>Variables!$B$1,IF(C314<>\"\",$I$9-E314-F314,\"\"),-D314)","v":""},"",{"$f":"IF(C314<>\"\",IF(D314+$I$9-E314-F314>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C314,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C314,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I314,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I314,$C$3:$L$6,5,0)=Variables!$B$5,B314>VLOOKUP(I314,$C$3:$L$6,8,0)),IF(VLOOKUP(I314,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B314)-YEAR($B$12))*12+MONTH(B314)-MONTH($B$12)),((YEAR(B314)-YEAR(VLOOKUP(I314,$C$3:$L$6,8,0)))*12+MONTH(B314)-MONTH(VLOOKUP(I314,$C$3:$L$6,8,0))))*(VLOOKUP(I314,$C$3:$L$6,10,0)*VLOOKUP(I314,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C314<>\"\",IF(I314<>\"\",IF(ISERROR(VLOOKUP(I314,$C$3:$L$6,10,0)),\"\",VLOOKUP(I314,$C$3:$L$6,10,0)+J314+IF(OR(VLOOKUP(I314,$C$3:$L$6,5,0)=Variables!$B$5,B314>VLOOKUP(I314,$C$3:$L$6,8,0)),IF(VLOOKUP(I314,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B314)-YEAR($B$12))*12+MONTH(B314)-MONTH($B$12)),((YEAR(B314)-YEAR(VLOOKUP(I314,$C$3:$L$6,8,0)))*12+MONTH(B314)-MONTH(VLOOKUP(I314,$C$3:$L$6,8,0))))*VLOOKUP(I314,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I314<>Variables!$B$1,IF(H314<>0,C314,I314),\"\")","v":""},"","",{"$f":"IF(C315<>\"\",IF(OR(VLOOKUP(C315,$C$3:$L$6,5,0)=Variables!$B$5,B315>VLOOKUP(C315,$C$3:$L$6,8,0)),-D315*VLOOKUP(C315,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I315<>Variables!$B$1,IF(C315<>\"\",$I$9-E315-F315,\"\"),-D315)","v":""},"",{"$f":"IF(C315<>\"\",IF(D315+$I$9-E315-F315>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C315,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C315,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I315,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I315,$C$3:$L$6,5,0)=Variables!$B$5,B315>VLOOKUP(I315,$C$3:$L$6,8,0)),IF(VLOOKUP(I315,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B315)-YEAR($B$12))*12+MONTH(B315)-MONTH($B$12)),((YEAR(B315)-YEAR(VLOOKUP(I315,$C$3:$L$6,8,0)))*12+MONTH(B315)-MONTH(VLOOKUP(I315,$C$3:$L$6,8,0))))*(VLOOKUP(I315,$C$3:$L$6,10,0)*VLOOKUP(I315,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C315<>\"\",IF(I315<>\"\",IF(ISERROR(VLOOKUP(I315,$C$3:$L$6,10,0)),\"\",VLOOKUP(I315,$C$3:$L$6,10,0)+J315+IF(OR(VLOOKUP(I315,$C$3:$L$6,5,0)=Variables!$B$5,B315>VLOOKUP(I315,$C$3:$L$6,8,0)),IF(VLOOKUP(I315,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B315)-YEAR($B$12))*12+MONTH(B315)-MONTH($B$12)),((YEAR(B315)-YEAR(VLOOKUP(I315,$C$3:$L$6,8,0)))*12+MONTH(B315)-MONTH(VLOOKUP(I315,$C$3:$L$6,8,0))))*VLOOKUP(I315,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I315<>Variables!$B$1,IF(H315<>0,C315,I315),\"\")","v":""},"","",{"$f":"IF(C316<>\"\",IF(OR(VLOOKUP(C316,$C$3:$L$6,5,0)=Variables!$B$5,B316>VLOOKUP(C316,$C$3:$L$6,8,0)),-D316*VLOOKUP(C316,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I316<>Variables!$B$1,IF(C316<>\"\",$I$9-E316-F316,\"\"),-D316)","v":""},"",{"$f":"IF(C316<>\"\",IF(D316+$I$9-E316-F316>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C316,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C316,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I316,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I316,$C$3:$L$6,5,0)=Variables!$B$5,B316>VLOOKUP(I316,$C$3:$L$6,8,0)),IF(VLOOKUP(I316,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B316)-YEAR($B$12))*12+MONTH(B316)-MONTH($B$12)),((YEAR(B316)-YEAR(VLOOKUP(I316,$C$3:$L$6,8,0)))*12+MONTH(B316)-MONTH(VLOOKUP(I316,$C$3:$L$6,8,0))))*(VLOOKUP(I316,$C$3:$L$6,10,0)*VLOOKUP(I316,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C316<>\"\",IF(I316<>\"\",IF(ISERROR(VLOOKUP(I316,$C$3:$L$6,10,0)),\"\",VLOOKUP(I316,$C$3:$L$6,10,0)+J316+IF(OR(VLOOKUP(I316,$C$3:$L$6,5,0)=Variables!$B$5,B316>VLOOKUP(I316,$C$3:$L$6,8,0)),IF(VLOOKUP(I316,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B316)-YEAR($B$12))*12+MONTH(B316)-MONTH($B$12)),((YEAR(B316)-YEAR(VLOOKUP(I316,$C$3:$L$6,8,0)))*12+MONTH(B316)-MONTH(VLOOKUP(I316,$C$3:$L$6,8,0))))*VLOOKUP(I316,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I316<>Variables!$B$1,IF(H316<>0,C316,I316),\"\")","v":""},"","",{"$f":"IF(C317<>\"\",IF(OR(VLOOKUP(C317,$C$3:$L$6,5,0)=Variables!$B$5,B317>VLOOKUP(C317,$C$3:$L$6,8,0)),-D317*VLOOKUP(C317,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I317<>Variables!$B$1,IF(C317<>\"\",$I$9-E317-F317,\"\"),-D317)","v":""},"",{"$f":"IF(C317<>\"\",IF(D317+$I$9-E317-F317>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C317,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C317,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I317,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I317,$C$3:$L$6,5,0)=Variables!$B$5,B317>VLOOKUP(I317,$C$3:$L$6,8,0)),IF(VLOOKUP(I317,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B317)-YEAR($B$12))*12+MONTH(B317)-MONTH($B$12)),((YEAR(B317)-YEAR(VLOOKUP(I317,$C$3:$L$6,8,0)))*12+MONTH(B317)-MONTH(VLOOKUP(I317,$C$3:$L$6,8,0))))*(VLOOKUP(I317,$C$3:$L$6,10,0)*VLOOKUP(I317,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C317<>\"\",IF(I317<>\"\",IF(ISERROR(VLOOKUP(I317,$C$3:$L$6,10,0)),\"\",VLOOKUP(I317,$C$3:$L$6,10,0)+J317+IF(OR(VLOOKUP(I317,$C$3:$L$6,5,0)=Variables!$B$5,B317>VLOOKUP(I317,$C$3:$L$6,8,0)),IF(VLOOKUP(I317,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B317)-YEAR($B$12))*12+MONTH(B317)-MONTH($B$12)),((YEAR(B317)-YEAR(VLOOKUP(I317,$C$3:$L$6,8,0)))*12+MONTH(B317)-MONTH(VLOOKUP(I317,$C$3:$L$6,8,0))))*VLOOKUP(I317,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I317<>Variables!$B$1,IF(H317<>0,C317,I317),\"\")","v":""},"","",{"$f":"IF(C318<>\"\",IF(OR(VLOOKUP(C318,$C$3:$L$6,5,0)=Variables!$B$5,B318>VLOOKUP(C318,$C$3:$L$6,8,0)),-D318*VLOOKUP(C318,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I318<>Variables!$B$1,IF(C318<>\"\",$I$9-E318-F318,\"\"),-D318)","v":""},"",{"$f":"IF(C318<>\"\",IF(D318+$I$9-E318-F318>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C318,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C318,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I318,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I318,$C$3:$L$6,5,0)=Variables!$B$5,B318>VLOOKUP(I318,$C$3:$L$6,8,0)),IF(VLOOKUP(I318,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B318)-YEAR($B$12))*12+MONTH(B318)-MONTH($B$12)),((YEAR(B318)-YEAR(VLOOKUP(I318,$C$3:$L$6,8,0)))*12+MONTH(B318)-MONTH(VLOOKUP(I318,$C$3:$L$6,8,0))))*(VLOOKUP(I318,$C$3:$L$6,10,0)*VLOOKUP(I318,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C318<>\"\",IF(I318<>\"\",IF(ISERROR(VLOOKUP(I318,$C$3:$L$6,10,0)),\"\",VLOOKUP(I318,$C$3:$L$6,10,0)+J318+IF(OR(VLOOKUP(I318,$C$3:$L$6,5,0)=Variables!$B$5,B318>VLOOKUP(I318,$C$3:$L$6,8,0)),IF(VLOOKUP(I318,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B318)-YEAR($B$12))*12+MONTH(B318)-MONTH($B$12)),((YEAR(B318)-YEAR(VLOOKUP(I318,$C$3:$L$6,8,0)))*12+MONTH(B318)-MONTH(VLOOKUP(I318,$C$3:$L$6,8,0))))*VLOOKUP(I318,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I318<>Variables!$B$1,IF(H318<>0,C318,I318),\"\")","v":""},"","",{"$f":"IF(C319<>\"\",IF(OR(VLOOKUP(C319,$C$3:$L$6,5,0)=Variables!$B$5,B319>VLOOKUP(C319,$C$3:$L$6,8,0)),-D319*VLOOKUP(C319,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I319<>Variables!$B$1,IF(C319<>\"\",$I$9-E319-F319,\"\"),-D319)","v":""},"",{"$f":"IF(C319<>\"\",IF(D319+$I$9-E319-F319>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C319,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C319,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I319,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I319,$C$3:$L$6,5,0)=Variables!$B$5,B319>VLOOKUP(I319,$C$3:$L$6,8,0)),IF(VLOOKUP(I319,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B319)-YEAR($B$12))*12+MONTH(B319)-MONTH($B$12)),((YEAR(B319)-YEAR(VLOOKUP(I319,$C$3:$L$6,8,0)))*12+MONTH(B319)-MONTH(VLOOKUP(I319,$C$3:$L$6,8,0))))*(VLOOKUP(I319,$C$3:$L$6,10,0)*VLOOKUP(I319,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C319<>\"\",IF(I319<>\"\",IF(ISERROR(VLOOKUP(I319,$C$3:$L$6,10,0)),\"\",VLOOKUP(I319,$C$3:$L$6,10,0)+J319+IF(OR(VLOOKUP(I319,$C$3:$L$6,5,0)=Variables!$B$5,B319>VLOOKUP(I319,$C$3:$L$6,8,0)),IF(VLOOKUP(I319,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B319)-YEAR($B$12))*12+MONTH(B319)-MONTH($B$12)),((YEAR(B319)-YEAR(VLOOKUP(I319,$C$3:$L$6,8,0)))*12+MONTH(B319)-MONTH(VLOOKUP(I319,$C$3:$L$6,8,0))))*VLOOKUP(I319,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I319<>Variables!$B$1,IF(H319<>0,C319,I319),\"\")","v":""},"","",{"$f":"IF(C320<>\"\",IF(OR(VLOOKUP(C320,$C$3:$L$6,5,0)=Variables!$B$5,B320>VLOOKUP(C320,$C$3:$L$6,8,0)),-D320*VLOOKUP(C320,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I320<>Variables!$B$1,IF(C320<>\"\",$I$9-E320-F320,\"\"),-D320)","v":""},"",{"$f":"IF(C320<>\"\",IF(D320+$I$9-E320-F320>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C320,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C320,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I320,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I320,$C$3:$L$6,5,0)=Variables!$B$5,B320>VLOOKUP(I320,$C$3:$L$6,8,0)),IF(VLOOKUP(I320,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B320)-YEAR($B$12))*12+MONTH(B320)-MONTH($B$12)),((YEAR(B320)-YEAR(VLOOKUP(I320,$C$3:$L$6,8,0)))*12+MONTH(B320)-MONTH(VLOOKUP(I320,$C$3:$L$6,8,0))))*(VLOOKUP(I320,$C$3:$L$6,10,0)*VLOOKUP(I320,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C320<>\"\",IF(I320<>\"\",IF(ISERROR(VLOOKUP(I320,$C$3:$L$6,10,0)),\"\",VLOOKUP(I320,$C$3:$L$6,10,0)+J320+IF(OR(VLOOKUP(I320,$C$3:$L$6,5,0)=Variables!$B$5,B320>VLOOKUP(I320,$C$3:$L$6,8,0)),IF(VLOOKUP(I320,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B320)-YEAR($B$12))*12+MONTH(B320)-MONTH($B$12)),((YEAR(B320)-YEAR(VLOOKUP(I320,$C$3:$L$6,8,0)))*12+MONTH(B320)-MONTH(VLOOKUP(I320,$C$3:$L$6,8,0))))*VLOOKUP(I320,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I320<>Variables!$B$1,IF(H320<>0,C320,I320),\"\")","v":""},"","",{"$f":"IF(C321<>\"\",IF(OR(VLOOKUP(C321,$C$3:$L$6,5,0)=Variables!$B$5,B321>VLOOKUP(C321,$C$3:$L$6,8,0)),-D321*VLOOKUP(C321,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I321<>Variables!$B$1,IF(C321<>\"\",$I$9-E321-F321,\"\"),-D321)","v":""},"",{"$f":"IF(C321<>\"\",IF(D321+$I$9-E321-F321>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C321,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C321,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I321,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I321,$C$3:$L$6,5,0)=Variables!$B$5,B321>VLOOKUP(I321,$C$3:$L$6,8,0)),IF(VLOOKUP(I321,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B321)-YEAR($B$12))*12+MONTH(B321)-MONTH($B$12)),((YEAR(B321)-YEAR(VLOOKUP(I321,$C$3:$L$6,8,0)))*12+MONTH(B321)-MONTH(VLOOKUP(I321,$C$3:$L$6,8,0))))*(VLOOKUP(I321,$C$3:$L$6,10,0)*VLOOKUP(I321,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C321<>\"\",IF(I321<>\"\",IF(ISERROR(VLOOKUP(I321,$C$3:$L$6,10,0)),\"\",VLOOKUP(I321,$C$3:$L$6,10,0)+J321+IF(OR(VLOOKUP(I321,$C$3:$L$6,5,0)=Variables!$B$5,B321>VLOOKUP(I321,$C$3:$L$6,8,0)),IF(VLOOKUP(I321,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B321)-YEAR($B$12))*12+MONTH(B321)-MONTH($B$12)),((YEAR(B321)-YEAR(VLOOKUP(I321,$C$3:$L$6,8,0)))*12+MONTH(B321)-MONTH(VLOOKUP(I321,$C$3:$L$6,8,0))))*VLOOKUP(I321,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I321<>Variables!$B$1,IF(H321<>0,C321,I321),\"\")","v":""},"","",{"$f":"IF(C322<>\"\",IF(OR(VLOOKUP(C322,$C$3:$L$6,5,0)=Variables!$B$5,B322>VLOOKUP(C322,$C$3:$L$6,8,0)),-D322*VLOOKUP(C322,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I322<>Variables!$B$1,IF(C322<>\"\",$I$9-E322-F322,\"\"),-D322)","v":""},"",{"$f":"IF(C322<>\"\",IF(D322+$I$9-E322-F322>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C322,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C322,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I322,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I322,$C$3:$L$6,5,0)=Variables!$B$5,B322>VLOOKUP(I322,$C$3:$L$6,8,0)),IF(VLOOKUP(I322,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B322)-YEAR($B$12))*12+MONTH(B322)-MONTH($B$12)),((YEAR(B322)-YEAR(VLOOKUP(I322,$C$3:$L$6,8,0)))*12+MONTH(B322)-MONTH(VLOOKUP(I322,$C$3:$L$6,8,0))))*(VLOOKUP(I322,$C$3:$L$6,10,0)*VLOOKUP(I322,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C322<>\"\",IF(I322<>\"\",IF(ISERROR(VLOOKUP(I322,$C$3:$L$6,10,0)),\"\",VLOOKUP(I322,$C$3:$L$6,10,0)+J322+IF(OR(VLOOKUP(I322,$C$3:$L$6,5,0)=Variables!$B$5,B322>VLOOKUP(I322,$C$3:$L$6,8,0)),IF(VLOOKUP(I322,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B322)-YEAR($B$12))*12+MONTH(B322)-MONTH($B$12)),((YEAR(B322)-YEAR(VLOOKUP(I322,$C$3:$L$6,8,0)))*12+MONTH(B322)-MONTH(VLOOKUP(I322,$C$3:$L$6,8,0))))*VLOOKUP(I322,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I322<>Variables!$B$1,IF(H322<>0,C322,I322),\"\")","v":""},"","",{"$f":"IF(C323<>\"\",IF(OR(VLOOKUP(C323,$C$3:$L$6,5,0)=Variables!$B$5,B323>VLOOKUP(C323,$C$3:$L$6,8,0)),-D323*VLOOKUP(C323,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I323<>Variables!$B$1,IF(C323<>\"\",$I$9-E323-F323,\"\"),-D323)","v":""},"",{"$f":"IF(C323<>\"\",IF(D323+$I$9-E323-F323>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C323,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C323,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I323,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I323,$C$3:$L$6,5,0)=Variables!$B$5,B323>VLOOKUP(I323,$C$3:$L$6,8,0)),IF(VLOOKUP(I323,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B323)-YEAR($B$12))*12+MONTH(B323)-MONTH($B$12)),((YEAR(B323)-YEAR(VLOOKUP(I323,$C$3:$L$6,8,0)))*12+MONTH(B323)-MONTH(VLOOKUP(I323,$C$3:$L$6,8,0))))*(VLOOKUP(I323,$C$3:$L$6,10,0)*VLOOKUP(I323,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C323<>\"\",IF(I323<>\"\",IF(ISERROR(VLOOKUP(I323,$C$3:$L$6,10,0)),\"\",VLOOKUP(I323,$C$3:$L$6,10,0)+J323+IF(OR(VLOOKUP(I323,$C$3:$L$6,5,0)=Variables!$B$5,B323>VLOOKUP(I323,$C$3:$L$6,8,0)),IF(VLOOKUP(I323,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B323)-YEAR($B$12))*12+MONTH(B323)-MONTH($B$12)),((YEAR(B323)-YEAR(VLOOKUP(I323,$C$3:$L$6,8,0)))*12+MONTH(B323)-MONTH(VLOOKUP(I323,$C$3:$L$6,8,0))))*VLOOKUP(I323,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I323<>Variables!$B$1,IF(H323<>0,C323,I323),\"\")","v":""},"","",{"$f":"IF(C324<>\"\",IF(OR(VLOOKUP(C324,$C$3:$L$6,5,0)=Variables!$B$5,B324>VLOOKUP(C324,$C$3:$L$6,8,0)),-D324*VLOOKUP(C324,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I324<>Variables!$B$1,IF(C324<>\"\",$I$9-E324-F324,\"\"),-D324)","v":""},"",{"$f":"IF(C324<>\"\",IF(D324+$I$9-E324-F324>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C324,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C324,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I324,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I324,$C$3:$L$6,5,0)=Variables!$B$5,B324>VLOOKUP(I324,$C$3:$L$6,8,0)),IF(VLOOKUP(I324,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B324)-YEAR($B$12))*12+MONTH(B324)-MONTH($B$12)),((YEAR(B324)-YEAR(VLOOKUP(I324,$C$3:$L$6,8,0)))*12+MONTH(B324)-MONTH(VLOOKUP(I324,$C$3:$L$6,8,0))))*(VLOOKUP(I324,$C$3:$L$6,10,0)*VLOOKUP(I324,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C324<>\"\",IF(I324<>\"\",IF(ISERROR(VLOOKUP(I324,$C$3:$L$6,10,0)),\"\",VLOOKUP(I324,$C$3:$L$6,10,0)+J324+IF(OR(VLOOKUP(I324,$C$3:$L$6,5,0)=Variables!$B$5,B324>VLOOKUP(I324,$C$3:$L$6,8,0)),IF(VLOOKUP(I324,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B324)-YEAR($B$12))*12+MONTH(B324)-MONTH($B$12)),((YEAR(B324)-YEAR(VLOOKUP(I324,$C$3:$L$6,8,0)))*12+MONTH(B324)-MONTH(VLOOKUP(I324,$C$3:$L$6,8,0))))*VLOOKUP(I324,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I324<>Variables!$B$1,IF(H324<>0,C324,I324),\"\")","v":""},"","",{"$f":"IF(C325<>\"\",IF(OR(VLOOKUP(C325,$C$3:$L$6,5,0)=Variables!$B$5,B325>VLOOKUP(C325,$C$3:$L$6,8,0)),-D325*VLOOKUP(C325,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I325<>Variables!$B$1,IF(C325<>\"\",$I$9-E325-F325,\"\"),-D325)","v":""},"",{"$f":"IF(C325<>\"\",IF(D325+$I$9-E325-F325>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C325,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C325,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I325,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I325,$C$3:$L$6,5,0)=Variables!$B$5,B325>VLOOKUP(I325,$C$3:$L$6,8,0)),IF(VLOOKUP(I325,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B325)-YEAR($B$12))*12+MONTH(B325)-MONTH($B$12)),((YEAR(B325)-YEAR(VLOOKUP(I325,$C$3:$L$6,8,0)))*12+MONTH(B325)-MONTH(VLOOKUP(I325,$C$3:$L$6,8,0))))*(VLOOKUP(I325,$C$3:$L$6,10,0)*VLOOKUP(I325,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C325<>\"\",IF(I325<>\"\",IF(ISERROR(VLOOKUP(I325,$C$3:$L$6,10,0)),\"\",VLOOKUP(I325,$C$3:$L$6,10,0)+J325+IF(OR(VLOOKUP(I325,$C$3:$L$6,5,0)=Variables!$B$5,B325>VLOOKUP(I325,$C$3:$L$6,8,0)),IF(VLOOKUP(I325,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B325)-YEAR($B$12))*12+MONTH(B325)-MONTH($B$12)),((YEAR(B325)-YEAR(VLOOKUP(I325,$C$3:$L$6,8,0)))*12+MONTH(B325)-MONTH(VLOOKUP(I325,$C$3:$L$6,8,0))))*VLOOKUP(I325,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I325<>Variables!$B$1,IF(H325<>0,C325,I325),\"\")","v":""},"","",{"$f":"IF(C326<>\"\",IF(OR(VLOOKUP(C326,$C$3:$L$6,5,0)=Variables!$B$5,B326>VLOOKUP(C326,$C$3:$L$6,8,0)),-D326*VLOOKUP(C326,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I326<>Variables!$B$1,IF(C326<>\"\",$I$9-E326-F326,\"\"),-D326)","v":""},"",{"$f":"IF(C326<>\"\",IF(D326+$I$9-E326-F326>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C326,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C326,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I326,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I326,$C$3:$L$6,5,0)=Variables!$B$5,B326>VLOOKUP(I326,$C$3:$L$6,8,0)),IF(VLOOKUP(I326,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B326)-YEAR($B$12))*12+MONTH(B326)-MONTH($B$12)),((YEAR(B326)-YEAR(VLOOKUP(I326,$C$3:$L$6,8,0)))*12+MONTH(B326)-MONTH(VLOOKUP(I326,$C$3:$L$6,8,0))))*(VLOOKUP(I326,$C$3:$L$6,10,0)*VLOOKUP(I326,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C326<>\"\",IF(I326<>\"\",IF(ISERROR(VLOOKUP(I326,$C$3:$L$6,10,0)),\"\",VLOOKUP(I326,$C$3:$L$6,10,0)+J326+IF(OR(VLOOKUP(I326,$C$3:$L$6,5,0)=Variables!$B$5,B326>VLOOKUP(I326,$C$3:$L$6,8,0)),IF(VLOOKUP(I326,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B326)-YEAR($B$12))*12+MONTH(B326)-MONTH($B$12)),((YEAR(B326)-YEAR(VLOOKUP(I326,$C$3:$L$6,8,0)))*12+MONTH(B326)-MONTH(VLOOKUP(I326,$C$3:$L$6,8,0))))*VLOOKUP(I326,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I326<>Variables!$B$1,IF(H326<>0,C326,I326),\"\")","v":""},"","",{"$f":"IF(C327<>\"\",IF(OR(VLOOKUP(C327,$C$3:$L$6,5,0)=Variables!$B$5,B327>VLOOKUP(C327,$C$3:$L$6,8,0)),-D327*VLOOKUP(C327,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I327<>Variables!$B$1,IF(C327<>\"\",$I$9-E327-F327,\"\"),-D327)","v":""},"",{"$f":"IF(C327<>\"\",IF(D327+$I$9-E327-F327>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C327,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C327,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I327,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I327,$C$3:$L$6,5,0)=Variables!$B$5,B327>VLOOKUP(I327,$C$3:$L$6,8,0)),IF(VLOOKUP(I327,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B327)-YEAR($B$12))*12+MONTH(B327)-MONTH($B$12)),((YEAR(B327)-YEAR(VLOOKUP(I327,$C$3:$L$6,8,0)))*12+MONTH(B327)-MONTH(VLOOKUP(I327,$C$3:$L$6,8,0))))*(VLOOKUP(I327,$C$3:$L$6,10,0)*VLOOKUP(I327,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C327<>\"\",IF(I327<>\"\",IF(ISERROR(VLOOKUP(I327,$C$3:$L$6,10,0)),\"\",VLOOKUP(I327,$C$3:$L$6,10,0)+J327+IF(OR(VLOOKUP(I327,$C$3:$L$6,5,0)=Variables!$B$5,B327>VLOOKUP(I327,$C$3:$L$6,8,0)),IF(VLOOKUP(I327,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B327)-YEAR($B$12))*12+MONTH(B327)-MONTH($B$12)),((YEAR(B327)-YEAR(VLOOKUP(I327,$C$3:$L$6,8,0)))*12+MONTH(B327)-MONTH(VLOOKUP(I327,$C$3:$L$6,8,0))))*VLOOKUP(I327,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I327<>Variables!$B$1,IF(H327<>0,C327,I327),\"\")","v":""},"","",{"$f":"IF(C328<>\"\",IF(OR(VLOOKUP(C328,$C$3:$L$6,5,0)=Variables!$B$5,B328>VLOOKUP(C328,$C$3:$L$6,8,0)),-D328*VLOOKUP(C328,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I328<>Variables!$B$1,IF(C328<>\"\",$I$9-E328-F328,\"\"),-D328)","v":""},"",{"$f":"IF(C328<>\"\",IF(D328+$I$9-E328-F328>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C328,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C328,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I328,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I328,$C$3:$L$6,5,0)=Variables!$B$5,B328>VLOOKUP(I328,$C$3:$L$6,8,0)),IF(VLOOKUP(I328,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B328)-YEAR($B$12))*12+MONTH(B328)-MONTH($B$12)),((YEAR(B328)-YEAR(VLOOKUP(I328,$C$3:$L$6,8,0)))*12+MONTH(B328)-MONTH(VLOOKUP(I328,$C$3:$L$6,8,0))))*(VLOOKUP(I328,$C$3:$L$6,10,0)*VLOOKUP(I328,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C328<>\"\",IF(I328<>\"\",IF(ISERROR(VLOOKUP(I328,$C$3:$L$6,10,0)),\"\",VLOOKUP(I328,$C$3:$L$6,10,0)+J328+IF(OR(VLOOKUP(I328,$C$3:$L$6,5,0)=Variables!$B$5,B328>VLOOKUP(I328,$C$3:$L$6,8,0)),IF(VLOOKUP(I328,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B328)-YEAR($B$12))*12+MONTH(B328)-MONTH($B$12)),((YEAR(B328)-YEAR(VLOOKUP(I328,$C$3:$L$6,8,0)))*12+MONTH(B328)-MONTH(VLOOKUP(I328,$C$3:$L$6,8,0))))*VLOOKUP(I328,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I328<>Variables!$B$1,IF(H328<>0,C328,I328),\"\")","v":""},"","",{"$f":"IF(C329<>\"\",IF(OR(VLOOKUP(C329,$C$3:$L$6,5,0)=Variables!$B$5,B329>VLOOKUP(C329,$C$3:$L$6,8,0)),-D329*VLOOKUP(C329,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I329<>Variables!$B$1,IF(C329<>\"\",$I$9-E329-F329,\"\"),-D329)","v":""},"",{"$f":"IF(C329<>\"\",IF(D329+$I$9-E329-F329>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C329,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C329,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I329,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I329,$C$3:$L$6,5,0)=Variables!$B$5,B329>VLOOKUP(I329,$C$3:$L$6,8,0)),IF(VLOOKUP(I329,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B329)-YEAR($B$12))*12+MONTH(B329)-MONTH($B$12)),((YEAR(B329)-YEAR(VLOOKUP(I329,$C$3:$L$6,8,0)))*12+MONTH(B329)-MONTH(VLOOKUP(I329,$C$3:$L$6,8,0))))*(VLOOKUP(I329,$C$3:$L$6,10,0)*VLOOKUP(I329,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C329<>\"\",IF(I329<>\"\",IF(ISERROR(VLOOKUP(I329,$C$3:$L$6,10,0)),\"\",VLOOKUP(I329,$C$3:$L$6,10,0)+J329+IF(OR(VLOOKUP(I329,$C$3:$L$6,5,0)=Variables!$B$5,B329>VLOOKUP(I329,$C$3:$L$6,8,0)),IF(VLOOKUP(I329,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B329)-YEAR($B$12))*12+MONTH(B329)-MONTH($B$12)),((YEAR(B329)-YEAR(VLOOKUP(I329,$C$3:$L$6,8,0)))*12+MONTH(B329)-MONTH(VLOOKUP(I329,$C$3:$L$6,8,0))))*VLOOKUP(I329,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I329<>Variables!$B$1,IF(H329<>0,C329,I329),\"\")","v":""},"","",{"$f":"IF(C330<>\"\",IF(OR(VLOOKUP(C330,$C$3:$L$6,5,0)=Variables!$B$5,B330>VLOOKUP(C330,$C$3:$L$6,8,0)),-D330*VLOOKUP(C330,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I330<>Variables!$B$1,IF(C330<>\"\",$I$9-E330-F330,\"\"),-D330)","v":""},"",{"$f":"IF(C330<>\"\",IF(D330+$I$9-E330-F330>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C330,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C330,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I330,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I330,$C$3:$L$6,5,0)=Variables!$B$5,B330>VLOOKUP(I330,$C$3:$L$6,8,0)),IF(VLOOKUP(I330,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B330)-YEAR($B$12))*12+MONTH(B330)-MONTH($B$12)),((YEAR(B330)-YEAR(VLOOKUP(I330,$C$3:$L$6,8,0)))*12+MONTH(B330)-MONTH(VLOOKUP(I330,$C$3:$L$6,8,0))))*(VLOOKUP(I330,$C$3:$L$6,10,0)*VLOOKUP(I330,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C330<>\"\",IF(I330<>\"\",IF(ISERROR(VLOOKUP(I330,$C$3:$L$6,10,0)),\"\",VLOOKUP(I330,$C$3:$L$6,10,0)+J330+IF(OR(VLOOKUP(I330,$C$3:$L$6,5,0)=Variables!$B$5,B330>VLOOKUP(I330,$C$3:$L$6,8,0)),IF(VLOOKUP(I330,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B330)-YEAR($B$12))*12+MONTH(B330)-MONTH($B$12)),((YEAR(B330)-YEAR(VLOOKUP(I330,$C$3:$L$6,8,0)))*12+MONTH(B330)-MONTH(VLOOKUP(I330,$C$3:$L$6,8,0))))*VLOOKUP(I330,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I330<>Variables!$B$1,IF(H330<>0,C330,I330),\"\")","v":""},"","",{"$f":"IF(C331<>\"\",IF(OR(VLOOKUP(C331,$C$3:$L$6,5,0)=Variables!$B$5,B331>VLOOKUP(C331,$C$3:$L$6,8,0)),-D331*VLOOKUP(C331,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I331<>Variables!$B$1,IF(C331<>\"\",$I$9-E331-F331,\"\"),-D331)","v":""},"",{"$f":"IF(C331<>\"\",IF(D331+$I$9-E331-F331>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C331,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C331,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I331,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I331,$C$3:$L$6,5,0)=Variables!$B$5,B331>VLOOKUP(I331,$C$3:$L$6,8,0)),IF(VLOOKUP(I331,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B331)-YEAR($B$12))*12+MONTH(B331)-MONTH($B$12)),((YEAR(B331)-YEAR(VLOOKUP(I331,$C$3:$L$6,8,0)))*12+MONTH(B331)-MONTH(VLOOKUP(I331,$C$3:$L$6,8,0))))*(VLOOKUP(I331,$C$3:$L$6,10,0)*VLOOKUP(I331,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C331<>\"\",IF(I331<>\"\",IF(ISERROR(VLOOKUP(I331,$C$3:$L$6,10,0)),\"\",VLOOKUP(I331,$C$3:$L$6,10,0)+J331+IF(OR(VLOOKUP(I331,$C$3:$L$6,5,0)=Variables!$B$5,B331>VLOOKUP(I331,$C$3:$L$6,8,0)),IF(VLOOKUP(I331,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B331)-YEAR($B$12))*12+MONTH(B331)-MONTH($B$12)),((YEAR(B331)-YEAR(VLOOKUP(I331,$C$3:$L$6,8,0)))*12+MONTH(B331)-MONTH(VLOOKUP(I331,$C$3:$L$6,8,0))))*VLOOKUP(I331,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I331<>Variables!$B$1,IF(H331<>0,C331,I331),\"\")","v":""},"","",{"$f":"IF(C332<>\"\",IF(OR(VLOOKUP(C332,$C$3:$L$6,5,0)=Variables!$B$5,B332>VLOOKUP(C332,$C$3:$L$6,8,0)),-D332*VLOOKUP(C332,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I332<>Variables!$B$1,IF(C332<>\"\",$I$9-E332-F332,\"\"),-D332)","v":""},"",{"$f":"IF(C332<>\"\",IF(D332+$I$9-E332-F332>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C332,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C332,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I332,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I332,$C$3:$L$6,5,0)=Variables!$B$5,B332>VLOOKUP(I332,$C$3:$L$6,8,0)),IF(VLOOKUP(I332,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B332)-YEAR($B$12))*12+MONTH(B332)-MONTH($B$12)),((YEAR(B332)-YEAR(VLOOKUP(I332,$C$3:$L$6,8,0)))*12+MONTH(B332)-MONTH(VLOOKUP(I332,$C$3:$L$6,8,0))))*(VLOOKUP(I332,$C$3:$L$6,10,0)*VLOOKUP(I332,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C332<>\"\",IF(I332<>\"\",IF(ISERROR(VLOOKUP(I332,$C$3:$L$6,10,0)),\"\",VLOOKUP(I332,$C$3:$L$6,10,0)+J332+IF(OR(VLOOKUP(I332,$C$3:$L$6,5,0)=Variables!$B$5,B332>VLOOKUP(I332,$C$3:$L$6,8,0)),IF(VLOOKUP(I332,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B332)-YEAR($B$12))*12+MONTH(B332)-MONTH($B$12)),((YEAR(B332)-YEAR(VLOOKUP(I332,$C$3:$L$6,8,0)))*12+MONTH(B332)-MONTH(VLOOKUP(I332,$C$3:$L$6,8,0))))*VLOOKUP(I332,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I332<>Variables!$B$1,IF(H332<>0,C332,I332),\"\")","v":""},"","",{"$f":"IF(C333<>\"\",IF(OR(VLOOKUP(C333,$C$3:$L$6,5,0)=Variables!$B$5,B333>VLOOKUP(C333,$C$3:$L$6,8,0)),-D333*VLOOKUP(C333,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I333<>Variables!$B$1,IF(C333<>\"\",$I$9-E333-F333,\"\"),-D333)","v":""},"",{"$f":"IF(C333<>\"\",IF(D333+$I$9-E333-F333>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C333,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C333,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I333,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I333,$C$3:$L$6,5,0)=Variables!$B$5,B333>VLOOKUP(I333,$C$3:$L$6,8,0)),IF(VLOOKUP(I333,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B333)-YEAR($B$12))*12+MONTH(B333)-MONTH($B$12)),((YEAR(B333)-YEAR(VLOOKUP(I333,$C$3:$L$6,8,0)))*12+MONTH(B333)-MONTH(VLOOKUP(I333,$C$3:$L$6,8,0))))*(VLOOKUP(I333,$C$3:$L$6,10,0)*VLOOKUP(I333,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C333<>\"\",IF(I333<>\"\",IF(ISERROR(VLOOKUP(I333,$C$3:$L$6,10,0)),\"\",VLOOKUP(I333,$C$3:$L$6,10,0)+J333+IF(OR(VLOOKUP(I333,$C$3:$L$6,5,0)=Variables!$B$5,B333>VLOOKUP(I333,$C$3:$L$6,8,0)),IF(VLOOKUP(I333,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B333)-YEAR($B$12))*12+MONTH(B333)-MONTH($B$12)),((YEAR(B333)-YEAR(VLOOKUP(I333,$C$3:$L$6,8,0)))*12+MONTH(B333)-MONTH(VLOOKUP(I333,$C$3:$L$6,8,0))))*VLOOKUP(I333,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I333<>Variables!$B$1,IF(H333<>0,C333,I333),\"\")","v":""},"","",{"$f":"IF(C334<>\"\",IF(OR(VLOOKUP(C334,$C$3:$L$6,5,0)=Variables!$B$5,B334>VLOOKUP(C334,$C$3:$L$6,8,0)),-D334*VLOOKUP(C334,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I334<>Variables!$B$1,IF(C334<>\"\",$I$9-E334-F334,\"\"),-D334)","v":""},"",{"$f":"IF(C334<>\"\",IF(D334+$I$9-E334-F334>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C334,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C334,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I334,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I334,$C$3:$L$6,5,0)=Variables!$B$5,B334>VLOOKUP(I334,$C$3:$L$6,8,0)),IF(VLOOKUP(I334,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B334)-YEAR($B$12))*12+MONTH(B334)-MONTH($B$12)),((YEAR(B334)-YEAR(VLOOKUP(I334,$C$3:$L$6,8,0)))*12+MONTH(B334)-MONTH(VLOOKUP(I334,$C$3:$L$6,8,0))))*(VLOOKUP(I334,$C$3:$L$6,10,0)*VLOOKUP(I334,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C334<>\"\",IF(I334<>\"\",IF(ISERROR(VLOOKUP(I334,$C$3:$L$6,10,0)),\"\",VLOOKUP(I334,$C$3:$L$6,10,0)+J334+IF(OR(VLOOKUP(I334,$C$3:$L$6,5,0)=Variables!$B$5,B334>VLOOKUP(I334,$C$3:$L$6,8,0)),IF(VLOOKUP(I334,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B334)-YEAR($B$12))*12+MONTH(B334)-MONTH($B$12)),((YEAR(B334)-YEAR(VLOOKUP(I334,$C$3:$L$6,8,0)))*12+MONTH(B334)-MONTH(VLOOKUP(I334,$C$3:$L$6,8,0))))*VLOOKUP(I334,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I334<>Variables!$B$1,IF(H334<>0,C334,I334),\"\")","v":""},"","",{"$f":"IF(C335<>\"\",IF(OR(VLOOKUP(C335,$C$3:$L$6,5,0)=Variables!$B$5,B335>VLOOKUP(C335,$C$3:$L$6,8,0)),-D335*VLOOKUP(C335,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I335<>Variables!$B$1,IF(C335<>\"\",$I$9-E335-F335,\"\"),-D335)","v":""},"",{"$f":"IF(C335<>\"\",IF(D335+$I$9-E335-F335>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C335,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C335,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I335,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I335,$C$3:$L$6,5,0)=Variables!$B$5,B335>VLOOKUP(I335,$C$3:$L$6,8,0)),IF(VLOOKUP(I335,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B335)-YEAR($B$12))*12+MONTH(B335)-MONTH($B$12)),((YEAR(B335)-YEAR(VLOOKUP(I335,$C$3:$L$6,8,0)))*12+MONTH(B335)-MONTH(VLOOKUP(I335,$C$3:$L$6,8,0))))*(VLOOKUP(I335,$C$3:$L$6,10,0)*VLOOKUP(I335,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C335<>\"\",IF(I335<>\"\",IF(ISERROR(VLOOKUP(I335,$C$3:$L$6,10,0)),\"\",VLOOKUP(I335,$C$3:$L$6,10,0)+J335+IF(OR(VLOOKUP(I335,$C$3:$L$6,5,0)=Variables!$B$5,B335>VLOOKUP(I335,$C$3:$L$6,8,0)),IF(VLOOKUP(I335,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B335)-YEAR($B$12))*12+MONTH(B335)-MONTH($B$12)),((YEAR(B335)-YEAR(VLOOKUP(I335,$C$3:$L$6,8,0)))*12+MONTH(B335)-MONTH(VLOOKUP(I335,$C$3:$L$6,8,0))))*VLOOKUP(I335,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I335<>Variables!$B$1,IF(H335<>0,C335,I335),\"\")","v":""},"","",{"$f":"IF(C336<>\"\",IF(OR(VLOOKUP(C336,$C$3:$L$6,5,0)=Variables!$B$5,B336>VLOOKUP(C336,$C$3:$L$6,8,0)),-D336*VLOOKUP(C336,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I336<>Variables!$B$1,IF(C336<>\"\",$I$9-E336-F336,\"\"),-D336)","v":""},"",{"$f":"IF(C336<>\"\",IF(D336+$I$9-E336-F336>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C336,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C336,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I336,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I336,$C$3:$L$6,5,0)=Variables!$B$5,B336>VLOOKUP(I336,$C$3:$L$6,8,0)),IF(VLOOKUP(I336,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B336)-YEAR($B$12))*12+MONTH(B336)-MONTH($B$12)),((YEAR(B336)-YEAR(VLOOKUP(I336,$C$3:$L$6,8,0)))*12+MONTH(B336)-MONTH(VLOOKUP(I336,$C$3:$L$6,8,0))))*(VLOOKUP(I336,$C$3:$L$6,10,0)*VLOOKUP(I336,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C336<>\"\",IF(I336<>\"\",IF(ISERROR(VLOOKUP(I336,$C$3:$L$6,10,0)),\"\",VLOOKUP(I336,$C$3:$L$6,10,0)+J336+IF(OR(VLOOKUP(I336,$C$3:$L$6,5,0)=Variables!$B$5,B336>VLOOKUP(I336,$C$3:$L$6,8,0)),IF(VLOOKUP(I336,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B336)-YEAR($B$12))*12+MONTH(B336)-MONTH($B$12)),((YEAR(B336)-YEAR(VLOOKUP(I336,$C$3:$L$6,8,0)))*12+MONTH(B336)-MONTH(VLOOKUP(I336,$C$3:$L$6,8,0))))*VLOOKUP(I336,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I336<>Variables!$B$1,IF(H336<>0,C336,I336),\"\")","v":""},"","",{"$f":"IF(C337<>\"\",IF(OR(VLOOKUP(C337,$C$3:$L$6,5,0)=Variables!$B$5,B337>VLOOKUP(C337,$C$3:$L$6,8,0)),-D337*VLOOKUP(C337,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I337<>Variables!$B$1,IF(C337<>\"\",$I$9-E337-F337,\"\"),-D337)","v":""},"",{"$f":"IF(C337<>\"\",IF(D337+$I$9-E337-F337>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C337,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C337,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I337,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I337,$C$3:$L$6,5,0)=Variables!$B$5,B337>VLOOKUP(I337,$C$3:$L$6,8,0)),IF(VLOOKUP(I337,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B337)-YEAR($B$12))*12+MONTH(B337)-MONTH($B$12)),((YEAR(B337)-YEAR(VLOOKUP(I337,$C$3:$L$6,8,0)))*12+MONTH(B337)-MONTH(VLOOKUP(I337,$C$3:$L$6,8,0))))*(VLOOKUP(I337,$C$3:$L$6,10,0)*VLOOKUP(I337,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C337<>\"\",IF(I337<>\"\",IF(ISERROR(VLOOKUP(I337,$C$3:$L$6,10,0)),\"\",VLOOKUP(I337,$C$3:$L$6,10,0)+J337+IF(OR(VLOOKUP(I337,$C$3:$L$6,5,0)=Variables!$B$5,B337>VLOOKUP(I337,$C$3:$L$6,8,0)),IF(VLOOKUP(I337,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B337)-YEAR($B$12))*12+MONTH(B337)-MONTH($B$12)),((YEAR(B337)-YEAR(VLOOKUP(I337,$C$3:$L$6,8,0)))*12+MONTH(B337)-MONTH(VLOOKUP(I337,$C$3:$L$6,8,0))))*VLOOKUP(I337,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I337<>Variables!$B$1,IF(H337<>0,C337,I337),\"\")","v":""},"","",{"$f":"IF(C338<>\"\",IF(OR(VLOOKUP(C338,$C$3:$L$6,5,0)=Variables!$B$5,B338>VLOOKUP(C338,$C$3:$L$6,8,0)),-D338*VLOOKUP(C338,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I338<>Variables!$B$1,IF(C338<>\"\",$I$9-E338-F338,\"\"),-D338)","v":""},"",{"$f":"IF(C338<>\"\",IF(D338+$I$9-E338-F338>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C338,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C338,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I338,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I338,$C$3:$L$6,5,0)=Variables!$B$5,B338>VLOOKUP(I338,$C$3:$L$6,8,0)),IF(VLOOKUP(I338,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B338)-YEAR($B$12))*12+MONTH(B338)-MONTH($B$12)),((YEAR(B338)-YEAR(VLOOKUP(I338,$C$3:$L$6,8,0)))*12+MONTH(B338)-MONTH(VLOOKUP(I338,$C$3:$L$6,8,0))))*(VLOOKUP(I338,$C$3:$L$6,10,0)*VLOOKUP(I338,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C338<>\"\",IF(I338<>\"\",IF(ISERROR(VLOOKUP(I338,$C$3:$L$6,10,0)),\"\",VLOOKUP(I338,$C$3:$L$6,10,0)+J338+IF(OR(VLOOKUP(I338,$C$3:$L$6,5,0)=Variables!$B$5,B338>VLOOKUP(I338,$C$3:$L$6,8,0)),IF(VLOOKUP(I338,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B338)-YEAR($B$12))*12+MONTH(B338)-MONTH($B$12)),((YEAR(B338)-YEAR(VLOOKUP(I338,$C$3:$L$6,8,0)))*12+MONTH(B338)-MONTH(VLOOKUP(I338,$C$3:$L$6,8,0))))*VLOOKUP(I338,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I338<>Variables!$B$1,IF(H338<>0,C338,I338),\"\")","v":""},"","",{"$f":"IF(C339<>\"\",IF(OR(VLOOKUP(C339,$C$3:$L$6,5,0)=Variables!$B$5,B339>VLOOKUP(C339,$C$3:$L$6,8,0)),-D339*VLOOKUP(C339,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I339<>Variables!$B$1,IF(C339<>\"\",$I$9-E339-F339,\"\"),-D339)","v":""},"",{"$f":"IF(C339<>\"\",IF(D339+$I$9-E339-F339>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C339,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C339,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I339,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I339,$C$3:$L$6,5,0)=Variables!$B$5,B339>VLOOKUP(I339,$C$3:$L$6,8,0)),IF(VLOOKUP(I339,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B339)-YEAR($B$12))*12+MONTH(B339)-MONTH($B$12)),((YEAR(B339)-YEAR(VLOOKUP(I339,$C$3:$L$6,8,0)))*12+MONTH(B339)-MONTH(VLOOKUP(I339,$C$3:$L$6,8,0))))*(VLOOKUP(I339,$C$3:$L$6,10,0)*VLOOKUP(I339,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C339<>\"\",IF(I339<>\"\",IF(ISERROR(VLOOKUP(I339,$C$3:$L$6,10,0)),\"\",VLOOKUP(I339,$C$3:$L$6,10,0)+J339+IF(OR(VLOOKUP(I339,$C$3:$L$6,5,0)=Variables!$B$5,B339>VLOOKUP(I339,$C$3:$L$6,8,0)),IF(VLOOKUP(I339,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B339)-YEAR($B$12))*12+MONTH(B339)-MONTH($B$12)),((YEAR(B339)-YEAR(VLOOKUP(I339,$C$3:$L$6,8,0)))*12+MONTH(B339)-MONTH(VLOOKUP(I339,$C$3:$L$6,8,0))))*VLOOKUP(I339,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I339<>Variables!$B$1,IF(H339<>0,C339,I339),\"\")","v":""},"","",{"$f":"IF(C340<>\"\",IF(OR(VLOOKUP(C340,$C$3:$L$6,5,0)=Variables!$B$5,B340>VLOOKUP(C340,$C$3:$L$6,8,0)),-D340*VLOOKUP(C340,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I340<>Variables!$B$1,IF(C340<>\"\",$I$9-E340-F340,\"\"),-D340)","v":""},"",{"$f":"IF(C340<>\"\",IF(D340+$I$9-E340-F340>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C340,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C340,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I340,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I340,$C$3:$L$6,5,0)=Variables!$B$5,B340>VLOOKUP(I340,$C$3:$L$6,8,0)),IF(VLOOKUP(I340,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B340)-YEAR($B$12))*12+MONTH(B340)-MONTH($B$12)),((YEAR(B340)-YEAR(VLOOKUP(I340,$C$3:$L$6,8,0)))*12+MONTH(B340)-MONTH(VLOOKUP(I340,$C$3:$L$6,8,0))))*(VLOOKUP(I340,$C$3:$L$6,10,0)*VLOOKUP(I340,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C340<>\"\",IF(I340<>\"\",IF(ISERROR(VLOOKUP(I340,$C$3:$L$6,10,0)),\"\",VLOOKUP(I340,$C$3:$L$6,10,0)+J340+IF(OR(VLOOKUP(I340,$C$3:$L$6,5,0)=Variables!$B$5,B340>VLOOKUP(I340,$C$3:$L$6,8,0)),IF(VLOOKUP(I340,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B340)-YEAR($B$12))*12+MONTH(B340)-MONTH($B$12)),((YEAR(B340)-YEAR(VLOOKUP(I340,$C$3:$L$6,8,0)))*12+MONTH(B340)-MONTH(VLOOKUP(I340,$C$3:$L$6,8,0))))*VLOOKUP(I340,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I340<>Variables!$B$1,IF(H340<>0,C340,I340),\"\")","v":""},"","",{"$f":"IF(C341<>\"\",IF(OR(VLOOKUP(C341,$C$3:$L$6,5,0)=Variables!$B$5,B341>VLOOKUP(C341,$C$3:$L$6,8,0)),-D341*VLOOKUP(C341,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I341<>Variables!$B$1,IF(C341<>\"\",$I$9-E341-F341,\"\"),-D341)","v":""},"",{"$f":"IF(C341<>\"\",IF(D341+$I$9-E341-F341>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C341,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C341,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I341,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I341,$C$3:$L$6,5,0)=Variables!$B$5,B341>VLOOKUP(I341,$C$3:$L$6,8,0)),IF(VLOOKUP(I341,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B341)-YEAR($B$12))*12+MONTH(B341)-MONTH($B$12)),((YEAR(B341)-YEAR(VLOOKUP(I341,$C$3:$L$6,8,0)))*12+MONTH(B341)-MONTH(VLOOKUP(I341,$C$3:$L$6,8,0))))*(VLOOKUP(I341,$C$3:$L$6,10,0)*VLOOKUP(I341,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C341<>\"\",IF(I341<>\"\",IF(ISERROR(VLOOKUP(I341,$C$3:$L$6,10,0)),\"\",VLOOKUP(I341,$C$3:$L$6,10,0)+J341+IF(OR(VLOOKUP(I341,$C$3:$L$6,5,0)=Variables!$B$5,B341>VLOOKUP(I341,$C$3:$L$6,8,0)),IF(VLOOKUP(I341,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B341)-YEAR($B$12))*12+MONTH(B341)-MONTH($B$12)),((YEAR(B341)-YEAR(VLOOKUP(I341,$C$3:$L$6,8,0)))*12+MONTH(B341)-MONTH(VLOOKUP(I341,$C$3:$L$6,8,0))))*VLOOKUP(I341,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I341<>Variables!$B$1,IF(H341<>0,C341,I341),\"\")","v":""},"","",{"$f":"IF(C342<>\"\",IF(OR(VLOOKUP(C342,$C$3:$L$6,5,0)=Variables!$B$5,B342>VLOOKUP(C342,$C$3:$L$6,8,0)),-D342*VLOOKUP(C342,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I342<>Variables!$B$1,IF(C342<>\"\",$I$9-E342-F342,\"\"),-D342)","v":""},"",{"$f":"IF(C342<>\"\",IF(D342+$I$9-E342-F342>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C342,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C342,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I342,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I342,$C$3:$L$6,5,0)=Variables!$B$5,B342>VLOOKUP(I342,$C$3:$L$6,8,0)),IF(VLOOKUP(I342,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B342)-YEAR($B$12))*12+MONTH(B342)-MONTH($B$12)),((YEAR(B342)-YEAR(VLOOKUP(I342,$C$3:$L$6,8,0)))*12+MONTH(B342)-MONTH(VLOOKUP(I342,$C$3:$L$6,8,0))))*(VLOOKUP(I342,$C$3:$L$6,10,0)*VLOOKUP(I342,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C342<>\"\",IF(I342<>\"\",IF(ISERROR(VLOOKUP(I342,$C$3:$L$6,10,0)),\"\",VLOOKUP(I342,$C$3:$L$6,10,0)+J342+IF(OR(VLOOKUP(I342,$C$3:$L$6,5,0)=Variables!$B$5,B342>VLOOKUP(I342,$C$3:$L$6,8,0)),IF(VLOOKUP(I342,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B342)-YEAR($B$12))*12+MONTH(B342)-MONTH($B$12)),((YEAR(B342)-YEAR(VLOOKUP(I342,$C$3:$L$6,8,0)))*12+MONTH(B342)-MONTH(VLOOKUP(I342,$C$3:$L$6,8,0))))*VLOOKUP(I342,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I342<>Variables!$B$1,IF(H342<>0,C342,I342),\"\")","v":""},"","",{"$f":"IF(C343<>\"\",IF(OR(VLOOKUP(C343,$C$3:$L$6,5,0)=Variables!$B$5,B343>VLOOKUP(C343,$C$3:$L$6,8,0)),-D343*VLOOKUP(C343,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I343<>Variables!$B$1,IF(C343<>\"\",$I$9-E343-F343,\"\"),-D343)","v":""},"",{"$f":"IF(C343<>\"\",IF(D343+$I$9-E343-F343>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C343,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C343,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I343,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I343,$C$3:$L$6,5,0)=Variables!$B$5,B343>VLOOKUP(I343,$C$3:$L$6,8,0)),IF(VLOOKUP(I343,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B343)-YEAR($B$12))*12+MONTH(B343)-MONTH($B$12)),((YEAR(B343)-YEAR(VLOOKUP(I343,$C$3:$L$6,8,0)))*12+MONTH(B343)-MONTH(VLOOKUP(I343,$C$3:$L$6,8,0))))*(VLOOKUP(I343,$C$3:$L$6,10,0)*VLOOKUP(I343,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C343<>\"\",IF(I343<>\"\",IF(ISERROR(VLOOKUP(I343,$C$3:$L$6,10,0)),\"\",VLOOKUP(I343,$C$3:$L$6,10,0)+J343+IF(OR(VLOOKUP(I343,$C$3:$L$6,5,0)=Variables!$B$5,B343>VLOOKUP(I343,$C$3:$L$6,8,0)),IF(VLOOKUP(I343,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B343)-YEAR($B$12))*12+MONTH(B343)-MONTH($B$12)),((YEAR(B343)-YEAR(VLOOKUP(I343,$C$3:$L$6,8,0)))*12+MONTH(B343)-MONTH(VLOOKUP(I343,$C$3:$L$6,8,0))))*VLOOKUP(I343,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I343<>Variables!$B$1,IF(H343<>0,C343,I343),\"\")","v":""},"","",{"$f":"IF(C344<>\"\",IF(OR(VLOOKUP(C344,$C$3:$L$6,5,0)=Variables!$B$5,B344>VLOOKUP(C344,$C$3:$L$6,8,0)),-D344*VLOOKUP(C344,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I344<>Variables!$B$1,IF(C344<>\"\",$I$9-E344-F344,\"\"),-D344)","v":""},"",{"$f":"IF(C344<>\"\",IF(D344+$I$9-E344-F344>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C344,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C344,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I344,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I344,$C$3:$L$6,5,0)=Variables!$B$5,B344>VLOOKUP(I344,$C$3:$L$6,8,0)),IF(VLOOKUP(I344,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B344)-YEAR($B$12))*12+MONTH(B344)-MONTH($B$12)),((YEAR(B344)-YEAR(VLOOKUP(I344,$C$3:$L$6,8,0)))*12+MONTH(B344)-MONTH(VLOOKUP(I344,$C$3:$L$6,8,0))))*(VLOOKUP(I344,$C$3:$L$6,10,0)*VLOOKUP(I344,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C344<>\"\",IF(I344<>\"\",IF(ISERROR(VLOOKUP(I344,$C$3:$L$6,10,0)),\"\",VLOOKUP(I344,$C$3:$L$6,10,0)+J344+IF(OR(VLOOKUP(I344,$C$3:$L$6,5,0)=Variables!$B$5,B344>VLOOKUP(I344,$C$3:$L$6,8,0)),IF(VLOOKUP(I344,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B344)-YEAR($B$12))*12+MONTH(B344)-MONTH($B$12)),((YEAR(B344)-YEAR(VLOOKUP(I344,$C$3:$L$6,8,0)))*12+MONTH(B344)-MONTH(VLOOKUP(I344,$C$3:$L$6,8,0))))*VLOOKUP(I344,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I344<>Variables!$B$1,IF(H344<>0,C344,I344),\"\")","v":""},"","",{"$f":"IF(C345<>\"\",IF(OR(VLOOKUP(C345,$C$3:$L$6,5,0)=Variables!$B$5,B345>VLOOKUP(C345,$C$3:$L$6,8,0)),-D345*VLOOKUP(C345,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I345<>Variables!$B$1,IF(C345<>\"\",$I$9-E345-F345,\"\"),-D345)","v":""},"",{"$f":"IF(C345<>\"\",IF(D345+$I$9-E345-F345>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C345,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C345,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I345,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I345,$C$3:$L$6,5,0)=Variables!$B$5,B345>VLOOKUP(I345,$C$3:$L$6,8,0)),IF(VLOOKUP(I345,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B345)-YEAR($B$12))*12+MONTH(B345)-MONTH($B$12)),((YEAR(B345)-YEAR(VLOOKUP(I345,$C$3:$L$6,8,0)))*12+MONTH(B345)-MONTH(VLOOKUP(I345,$C$3:$L$6,8,0))))*(VLOOKUP(I345,$C$3:$L$6,10,0)*VLOOKUP(I345,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C345<>\"\",IF(I345<>\"\",IF(ISERROR(VLOOKUP(I345,$C$3:$L$6,10,0)),\"\",VLOOKUP(I345,$C$3:$L$6,10,0)+J345+IF(OR(VLOOKUP(I345,$C$3:$L$6,5,0)=Variables!$B$5,B345>VLOOKUP(I345,$C$3:$L$6,8,0)),IF(VLOOKUP(I345,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B345)-YEAR($B$12))*12+MONTH(B345)-MONTH($B$12)),((YEAR(B345)-YEAR(VLOOKUP(I345,$C$3:$L$6,8,0)))*12+MONTH(B345)-MONTH(VLOOKUP(I345,$C$3:$L$6,8,0))))*VLOOKUP(I345,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I345<>Variables!$B$1,IF(H345<>0,C345,I345),\"\")","v":""},"","",{"$f":"IF(C346<>\"\",IF(OR(VLOOKUP(C346,$C$3:$L$6,5,0)=Variables!$B$5,B346>VLOOKUP(C346,$C$3:$L$6,8,0)),-D346*VLOOKUP(C346,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I346<>Variables!$B$1,IF(C346<>\"\",$I$9-E346-F346,\"\"),-D346)","v":""},"",{"$f":"IF(C346<>\"\",IF(D346+$I$9-E346-F346>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C346,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C346,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I346,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I346,$C$3:$L$6,5,0)=Variables!$B$5,B346>VLOOKUP(I346,$C$3:$L$6,8,0)),IF(VLOOKUP(I346,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B346)-YEAR($B$12))*12+MONTH(B346)-MONTH($B$12)),((YEAR(B346)-YEAR(VLOOKUP(I346,$C$3:$L$6,8,0)))*12+MONTH(B346)-MONTH(VLOOKUP(I346,$C$3:$L$6,8,0))))*(VLOOKUP(I346,$C$3:$L$6,10,0)*VLOOKUP(I346,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C346<>\"\",IF(I346<>\"\",IF(ISERROR(VLOOKUP(I346,$C$3:$L$6,10,0)),\"\",VLOOKUP(I346,$C$3:$L$6,10,0)+J346+IF(OR(VLOOKUP(I346,$C$3:$L$6,5,0)=Variables!$B$5,B346>VLOOKUP(I346,$C$3:$L$6,8,0)),IF(VLOOKUP(I346,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B346)-YEAR($B$12))*12+MONTH(B346)-MONTH($B$12)),((YEAR(B346)-YEAR(VLOOKUP(I346,$C$3:$L$6,8,0)))*12+MONTH(B346)-MONTH(VLOOKUP(I346,$C$3:$L$6,8,0))))*VLOOKUP(I346,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I346<>Variables!$B$1,IF(H346<>0,C346,I346),\"\")","v":""},"","",{"$f":"IF(C347<>\"\",IF(OR(VLOOKUP(C347,$C$3:$L$6,5,0)=Variables!$B$5,B347>VLOOKUP(C347,$C$3:$L$6,8,0)),-D347*VLOOKUP(C347,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I347<>Variables!$B$1,IF(C347<>\"\",$I$9-E347-F347,\"\"),-D347)","v":""},"",{"$f":"IF(C347<>\"\",IF(D347+$I$9-E347-F347>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C347,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C347,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I347,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I347,$C$3:$L$6,5,0)=Variables!$B$5,B347>VLOOKUP(I347,$C$3:$L$6,8,0)),IF(VLOOKUP(I347,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B347)-YEAR($B$12))*12+MONTH(B347)-MONTH($B$12)),((YEAR(B347)-YEAR(VLOOKUP(I347,$C$3:$L$6,8,0)))*12+MONTH(B347)-MONTH(VLOOKUP(I347,$C$3:$L$6,8,0))))*(VLOOKUP(I347,$C$3:$L$6,10,0)*VLOOKUP(I347,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C347<>\"\",IF(I347<>\"\",IF(ISERROR(VLOOKUP(I347,$C$3:$L$6,10,0)),\"\",VLOOKUP(I347,$C$3:$L$6,10,0)+J347+IF(OR(VLOOKUP(I347,$C$3:$L$6,5,0)=Variables!$B$5,B347>VLOOKUP(I347,$C$3:$L$6,8,0)),IF(VLOOKUP(I347,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B347)-YEAR($B$12))*12+MONTH(B347)-MONTH($B$12)),((YEAR(B347)-YEAR(VLOOKUP(I347,$C$3:$L$6,8,0)))*12+MONTH(B347)-MONTH(VLOOKUP(I347,$C$3:$L$6,8,0))))*VLOOKUP(I347,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I347<>Variables!$B$1,IF(H347<>0,C347,I347),\"\")","v":""},{"$f":"IF(C348<>\"\",IF(H347<>0,H347,L347),\"\")","v":""},{"$f":"IF(C348<>\"\",MINPAYMENT(C348,ROW(B348),COLUMN(B348)),\"\")","v":""},{"$f":"IF(C348<>\"\",IF(OR(VLOOKUP(C348,$C$3:$L$6,5,0)=Variables!$B$5,B348>VLOOKUP(C348,$C$3:$L$6,8,0)),-D348*VLOOKUP(C348,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I348<>Variables!$B$1,IF(C348<>\"\",$I$9-E348-F348,\"\"),-D348)","v":""},"",{"$f":"IF(C348<>\"\",IF(D348+$I$9-E348-F348>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C348,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C348,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I348,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I348,$C$3:$L$6,5,0)=Variables!$B$5,B348>VLOOKUP(I348,$C$3:$L$6,8,0)),IF(VLOOKUP(I348,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B348)-YEAR($B$12))*12+MONTH(B348)-MONTH($B$12)),((YEAR(B348)-YEAR(VLOOKUP(I348,$C$3:$L$6,8,0)))*12+MONTH(B348)-MONTH(VLOOKUP(I348,$C$3:$L$6,8,0))))*(VLOOKUP(I348,$C$3:$L$6,10,0)*VLOOKUP(I348,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C348<>\"\",IF(I348<>\"\",IF(ISERROR(VLOOKUP(I348,$C$3:$L$6,10,0)),\"\",VLOOKUP(I348,$C$3:$L$6,10,0)+J348+IF(OR(VLOOKUP(I348,$C$3:$L$6,5,0)=Variables!$B$5,B348>VLOOKUP(I348,$C$3:$L$6,8,0)),IF(VLOOKUP(I348,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B348)-YEAR($B$12))*12+MONTH(B348)-MONTH($B$12)),((YEAR(B348)-YEAR(VLOOKUP(I348,$C$3:$L$6,8,0)))*12+MONTH(B348)-MONTH(VLOOKUP(I348,$C$3:$L$6,8,0))))*VLOOKUP(I348,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C348<>\"\",IF(ISERROR(IF(D348+G348>=0,K348+D348+G348,\"\")),\"\",IF(D348+G348>=0,K348+D348+G348,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C349<>\"\",DATE(YEAR(B348),MONTH(B348)+1,DAY(B348)),\"\")","v":""},{"$f":"IF(I348<>Variables!$B$1,IF(H348<>0,C348,I348),\"\")","v":""},"","",{"$f":"IF(C349<>\"\",IF(OR(VLOOKUP(C349,$C$3:$L$6,5,0)=Variables!$B$5,B349>VLOOKUP(C349,$C$3:$L$6,8,0)),-D349*VLOOKUP(C349,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I349<>Variables!$B$1,IF(C349<>\"\",$I$9-E349-F349,\"\"),-D349)","v":""},{"$f":"IF(C349<>\"\",IF(D349+G349<0,D349+G349,0),\"\")","v":""},{"$f":"IF(C349<>\"\",IF(D349+$I$9-E349-F349>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C349,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C349,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I349,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I349,$C$3:$L$6,5,0)=Variables!$B$5,B349>VLOOKUP(I349,$C$3:$L$6,8,0)),IF(VLOOKUP(I349,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B349)-YEAR($B$12))*12+MONTH(B349)-MONTH($B$12)),((YEAR(B349)-YEAR(VLOOKUP(I349,$C$3:$L$6,8,0)))*12+MONTH(B349)-MONTH(VLOOKUP(I349,$C$3:$L$6,8,0))))*(VLOOKUP(I349,$C$3:$L$6,10,0)*VLOOKUP(I349,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C349<>\"\",IF(I349<>\"\",IF(ISERROR(VLOOKUP(I349,$C$3:$L$6,10,0)),\"\",VLOOKUP(I349,$C$3:$L$6,10,0)+J349+IF(OR(VLOOKUP(I349,$C$3:$L$6,5,0)=Variables!$B$5,B349>VLOOKUP(I349,$C$3:$L$6,8,0)),IF(VLOOKUP(I349,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B349)-YEAR($B$12))*12+MONTH(B349)-MONTH($B$12)),((YEAR(B349)-YEAR(VLOOKUP(I349,$C$3:$L$6,8,0)))*12+MONTH(B349)-MONTH(VLOOKUP(I349,$C$3:$L$6,8,0))))*VLOOKUP(I349,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I349<>Variables!$B$1,IF(H349<>0,C349,I349),\"\")","v":""},"","",{"$f":"IF(C350<>\"\",IF(OR(VLOOKUP(C350,$C$3:$L$6,5,0)=Variables!$B$5,B350>VLOOKUP(C350,$C$3:$L$6,8,0)),-D350*VLOOKUP(C350,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I350<>Variables!$B$1,IF(C350<>\"\",$I$9-E350-F350,\"\"),-D350)","v":""},"",{"$f":"IF(C350<>\"\",IF(D350+$I$9-E350-F350>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C350,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C350,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I350,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I350,$C$3:$L$6,5,0)=Variables!$B$5,B350>VLOOKUP(I350,$C$3:$L$6,8,0)),IF(VLOOKUP(I350,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B350)-YEAR($B$12))*12+MONTH(B350)-MONTH($B$12)),((YEAR(B350)-YEAR(VLOOKUP(I350,$C$3:$L$6,8,0)))*12+MONTH(B350)-MONTH(VLOOKUP(I350,$C$3:$L$6,8,0))))*(VLOOKUP(I350,$C$3:$L$6,10,0)*VLOOKUP(I350,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C350<>\"\",IF(I350<>\"\",IF(ISERROR(VLOOKUP(I350,$C$3:$L$6,10,0)),\"\",VLOOKUP(I350,$C$3:$L$6,10,0)+J350+IF(OR(VLOOKUP(I350,$C$3:$L$6,5,0)=Variables!$B$5,B350>VLOOKUP(I350,$C$3:$L$6,8,0)),IF(VLOOKUP(I350,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B350)-YEAR($B$12))*12+MONTH(B350)-MONTH($B$12)),((YEAR(B350)-YEAR(VLOOKUP(I350,$C$3:$L$6,8,0)))*12+MONTH(B350)-MONTH(VLOOKUP(I350,$C$3:$L$6,8,0))))*VLOOKUP(I350,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I350<>Variables!$B$1,IF(H350<>0,C350,I350),\"\")","v":""},"","",{"$f":"IF(C351<>\"\",IF(OR(VLOOKUP(C351,$C$3:$L$6,5,0)=Variables!$B$5,B351>VLOOKUP(C351,$C$3:$L$6,8,0)),-D351*VLOOKUP(C351,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I351<>Variables!$B$1,IF(C351<>\"\",$I$9-E351-F351,\"\"),-D351)","v":""},"",{"$f":"IF(C351<>\"\",IF(D351+$I$9-E351-F351>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C351,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C351,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I351,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I351,$C$3:$L$6,5,0)=Variables!$B$5,B351>VLOOKUP(I351,$C$3:$L$6,8,0)),IF(VLOOKUP(I351,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B351)-YEAR($B$12))*12+MONTH(B351)-MONTH($B$12)),((YEAR(B351)-YEAR(VLOOKUP(I351,$C$3:$L$6,8,0)))*12+MONTH(B351)-MONTH(VLOOKUP(I351,$C$3:$L$6,8,0))))*(VLOOKUP(I351,$C$3:$L$6,10,0)*VLOOKUP(I351,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C351<>\"\",IF(I351<>\"\",IF(ISERROR(VLOOKUP(I351,$C$3:$L$6,10,0)),\"\",VLOOKUP(I351,$C$3:$L$6,10,0)+J351+IF(OR(VLOOKUP(I351,$C$3:$L$6,5,0)=Variables!$B$5,B351>VLOOKUP(I351,$C$3:$L$6,8,0)),IF(VLOOKUP(I351,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B351)-YEAR($B$12))*12+MONTH(B351)-MONTH($B$12)),((YEAR(B351)-YEAR(VLOOKUP(I351,$C$3:$L$6,8,0)))*12+MONTH(B351)-MONTH(VLOOKUP(I351,$C$3:$L$6,8,0))))*VLOOKUP(I351,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I351<>Variables!$B$1,IF(H351<>0,C351,I351),\"\")","v":""},"","",{"$f":"IF(C352<>\"\",IF(OR(VLOOKUP(C352,$C$3:$L$6,5,0)=Variables!$B$5,B352>VLOOKUP(C352,$C$3:$L$6,8,0)),-D352*VLOOKUP(C352,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I352<>Variables!$B$1,IF(C352<>\"\",$I$9-E352-F352,\"\"),-D352)","v":""},"",{"$f":"IF(C352<>\"\",IF(D352+$I$9-E352-F352>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C352,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C352,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I352,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I352,$C$3:$L$6,5,0)=Variables!$B$5,B352>VLOOKUP(I352,$C$3:$L$6,8,0)),IF(VLOOKUP(I352,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B352)-YEAR($B$12))*12+MONTH(B352)-MONTH($B$12)),((YEAR(B352)-YEAR(VLOOKUP(I352,$C$3:$L$6,8,0)))*12+MONTH(B352)-MONTH(VLOOKUP(I352,$C$3:$L$6,8,0))))*(VLOOKUP(I352,$C$3:$L$6,10,0)*VLOOKUP(I352,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C352<>\"\",IF(I352<>\"\",IF(ISERROR(VLOOKUP(I352,$C$3:$L$6,10,0)),\"\",VLOOKUP(I352,$C$3:$L$6,10,0)+J352+IF(OR(VLOOKUP(I352,$C$3:$L$6,5,0)=Variables!$B$5,B352>VLOOKUP(I352,$C$3:$L$6,8,0)),IF(VLOOKUP(I352,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B352)-YEAR($B$12))*12+MONTH(B352)-MONTH($B$12)),((YEAR(B352)-YEAR(VLOOKUP(I352,$C$3:$L$6,8,0)))*12+MONTH(B352)-MONTH(VLOOKUP(I352,$C$3:$L$6,8,0))))*VLOOKUP(I352,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I352<>Variables!$B$1,IF(H352<>0,C352,I352),\"\")","v":""},"","",{"$f":"IF(C353<>\"\",IF(OR(VLOOKUP(C353,$C$3:$L$6,5,0)=Variables!$B$5,B353>VLOOKUP(C353,$C$3:$L$6,8,0)),-D353*VLOOKUP(C353,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I353<>Variables!$B$1,IF(C353<>\"\",$I$9-E353-F353,\"\"),-D353)","v":""},"",{"$f":"IF(C353<>\"\",IF(D353+$I$9-E353-F353>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C353,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C353,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I353,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I353,$C$3:$L$6,5,0)=Variables!$B$5,B353>VLOOKUP(I353,$C$3:$L$6,8,0)),IF(VLOOKUP(I353,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B353)-YEAR($B$12))*12+MONTH(B353)-MONTH($B$12)),((YEAR(B353)-YEAR(VLOOKUP(I353,$C$3:$L$6,8,0)))*12+MONTH(B353)-MONTH(VLOOKUP(I353,$C$3:$L$6,8,0))))*(VLOOKUP(I353,$C$3:$L$6,10,0)*VLOOKUP(I353,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C353<>\"\",IF(I353<>\"\",IF(ISERROR(VLOOKUP(I353,$C$3:$L$6,10,0)),\"\",VLOOKUP(I353,$C$3:$L$6,10,0)+J353+IF(OR(VLOOKUP(I353,$C$3:$L$6,5,0)=Variables!$B$5,B353>VLOOKUP(I353,$C$3:$L$6,8,0)),IF(VLOOKUP(I353,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B353)-YEAR($B$12))*12+MONTH(B353)-MONTH($B$12)),((YEAR(B353)-YEAR(VLOOKUP(I353,$C$3:$L$6,8,0)))*12+MONTH(B353)-MONTH(VLOOKUP(I353,$C$3:$L$6,8,0))))*VLOOKUP(I353,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I353<>Variables!$B$1,IF(H353<>0,C353,I353),\"\")","v":""},"","",{"$f":"IF(C354<>\"\",IF(OR(VLOOKUP(C354,$C$3:$L$6,5,0)=Variables!$B$5,B354>VLOOKUP(C354,$C$3:$L$6,8,0)),-D354*VLOOKUP(C354,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I354<>Variables!$B$1,IF(C354<>\"\",$I$9-E354-F354,\"\"),-D354)","v":""},"",{"$f":"IF(C354<>\"\",IF(D354+$I$9-E354-F354>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C354,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C354,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I354,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I354,$C$3:$L$6,5,0)=Variables!$B$5,B354>VLOOKUP(I354,$C$3:$L$6,8,0)),IF(VLOOKUP(I354,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B354)-YEAR($B$12))*12+MONTH(B354)-MONTH($B$12)),((YEAR(B354)-YEAR(VLOOKUP(I354,$C$3:$L$6,8,0)))*12+MONTH(B354)-MONTH(VLOOKUP(I354,$C$3:$L$6,8,0))))*(VLOOKUP(I354,$C$3:$L$6,10,0)*VLOOKUP(I354,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C354<>\"\",IF(I354<>\"\",IF(ISERROR(VLOOKUP(I354,$C$3:$L$6,10,0)),\"\",VLOOKUP(I354,$C$3:$L$6,10,0)+J354+IF(OR(VLOOKUP(I354,$C$3:$L$6,5,0)=Variables!$B$5,B354>VLOOKUP(I354,$C$3:$L$6,8,0)),IF(VLOOKUP(I354,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B354)-YEAR($B$12))*12+MONTH(B354)-MONTH($B$12)),((YEAR(B354)-YEAR(VLOOKUP(I354,$C$3:$L$6,8,0)))*12+MONTH(B354)-MONTH(VLOOKUP(I354,$C$3:$L$6,8,0))))*VLOOKUP(I354,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I354<>Variables!$B$1,IF(H354<>0,C354,I354),\"\")","v":""},"","",{"$f":"IF(C355<>\"\",IF(OR(VLOOKUP(C355,$C$3:$L$6,5,0)=Variables!$B$5,B355>VLOOKUP(C355,$C$3:$L$6,8,0)),-D355*VLOOKUP(C355,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I355<>Variables!$B$1,IF(C355<>\"\",$I$9-E355-F355,\"\"),-D355)","v":""},"",{"$f":"IF(C355<>\"\",IF(D355+$I$9-E355-F355>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C355,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C355,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I355,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I355,$C$3:$L$6,5,0)=Variables!$B$5,B355>VLOOKUP(I355,$C$3:$L$6,8,0)),IF(VLOOKUP(I355,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B355)-YEAR($B$12))*12+MONTH(B355)-MONTH($B$12)),((YEAR(B355)-YEAR(VLOOKUP(I355,$C$3:$L$6,8,0)))*12+MONTH(B355)-MONTH(VLOOKUP(I355,$C$3:$L$6,8,0))))*(VLOOKUP(I355,$C$3:$L$6,10,0)*VLOOKUP(I355,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C355<>\"\",IF(I355<>\"\",IF(ISERROR(VLOOKUP(I355,$C$3:$L$6,10,0)),\"\",VLOOKUP(I355,$C$3:$L$6,10,0)+J355+IF(OR(VLOOKUP(I355,$C$3:$L$6,5,0)=Variables!$B$5,B355>VLOOKUP(I355,$C$3:$L$6,8,0)),IF(VLOOKUP(I355,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B355)-YEAR($B$12))*12+MONTH(B355)-MONTH($B$12)),((YEAR(B355)-YEAR(VLOOKUP(I355,$C$3:$L$6,8,0)))*12+MONTH(B355)-MONTH(VLOOKUP(I355,$C$3:$L$6,8,0))))*VLOOKUP(I355,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I355<>Variables!$B$1,IF(H355<>0,C355,I355),\"\")","v":""},"","",{"$f":"IF(C356<>\"\",IF(OR(VLOOKUP(C356,$C$3:$L$6,5,0)=Variables!$B$5,B356>VLOOKUP(C356,$C$3:$L$6,8,0)),-D356*VLOOKUP(C356,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I356<>Variables!$B$1,IF(C356<>\"\",$I$9-E356-F356,\"\"),-D356)","v":""},"",{"$f":"IF(C356<>\"\",IF(D356+$I$9-E356-F356>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C356,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C356,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I356,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I356,$C$3:$L$6,5,0)=Variables!$B$5,B356>VLOOKUP(I356,$C$3:$L$6,8,0)),IF(VLOOKUP(I356,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B356)-YEAR($B$12))*12+MONTH(B356)-MONTH($B$12)),((YEAR(B356)-YEAR(VLOOKUP(I356,$C$3:$L$6,8,0)))*12+MONTH(B356)-MONTH(VLOOKUP(I356,$C$3:$L$6,8,0))))*(VLOOKUP(I356,$C$3:$L$6,10,0)*VLOOKUP(I356,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C356<>\"\",IF(I356<>\"\",IF(ISERROR(VLOOKUP(I356,$C$3:$L$6,10,0)),\"\",VLOOKUP(I356,$C$3:$L$6,10,0)+J356+IF(OR(VLOOKUP(I356,$C$3:$L$6,5,0)=Variables!$B$5,B356>VLOOKUP(I356,$C$3:$L$6,8,0)),IF(VLOOKUP(I356,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B356)-YEAR($B$12))*12+MONTH(B356)-MONTH($B$12)),((YEAR(B356)-YEAR(VLOOKUP(I356,$C$3:$L$6,8,0)))*12+MONTH(B356)-MONTH(VLOOKUP(I356,$C$3:$L$6,8,0))))*VLOOKUP(I356,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I356<>Variables!$B$1,IF(H356<>0,C356,I356),\"\")","v":""},"","",{"$f":"IF(C357<>\"\",IF(OR(VLOOKUP(C357,$C$3:$L$6,5,0)=Variables!$B$5,B357>VLOOKUP(C357,$C$3:$L$6,8,0)),-D357*VLOOKUP(C357,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I357<>Variables!$B$1,IF(C357<>\"\",$I$9-E357-F357,\"\"),-D357)","v":""},"",{"$f":"IF(C357<>\"\",IF(D357+$I$9-E357-F357>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C357,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C357,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I357,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I357,$C$3:$L$6,5,0)=Variables!$B$5,B357>VLOOKUP(I357,$C$3:$L$6,8,0)),IF(VLOOKUP(I357,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B357)-YEAR($B$12))*12+MONTH(B357)-MONTH($B$12)),((YEAR(B357)-YEAR(VLOOKUP(I357,$C$3:$L$6,8,0)))*12+MONTH(B357)-MONTH(VLOOKUP(I357,$C$3:$L$6,8,0))))*(VLOOKUP(I357,$C$3:$L$6,10,0)*VLOOKUP(I357,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C357<>\"\",IF(I357<>\"\",IF(ISERROR(VLOOKUP(I357,$C$3:$L$6,10,0)),\"\",VLOOKUP(I357,$C$3:$L$6,10,0)+J357+IF(OR(VLOOKUP(I357,$C$3:$L$6,5,0)=Variables!$B$5,B357>VLOOKUP(I357,$C$3:$L$6,8,0)),IF(VLOOKUP(I357,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B357)-YEAR($B$12))*12+MONTH(B357)-MONTH($B$12)),((YEAR(B357)-YEAR(VLOOKUP(I357,$C$3:$L$6,8,0)))*12+MONTH(B357)-MONTH(VLOOKUP(I357,$C$3:$L$6,8,0))))*VLOOKUP(I357,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I357<>Variables!$B$1,IF(H357<>0,C357,I357),\"\")","v":""},"","",{"$f":"IF(C358<>\"\",IF(OR(VLOOKUP(C358,$C$3:$L$6,5,0)=Variables!$B$5,B358>VLOOKUP(C358,$C$3:$L$6,8,0)),-D358*VLOOKUP(C358,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I358<>Variables!$B$1,IF(C358<>\"\",$I$9-E358-F358,\"\"),-D358)","v":""},"",{"$f":"IF(C358<>\"\",IF(D358+$I$9-E358-F358>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C358,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C358,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I358,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I358,$C$3:$L$6,5,0)=Variables!$B$5,B358>VLOOKUP(I358,$C$3:$L$6,8,0)),IF(VLOOKUP(I358,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B358)-YEAR($B$12))*12+MONTH(B358)-MONTH($B$12)),((YEAR(B358)-YEAR(VLOOKUP(I358,$C$3:$L$6,8,0)))*12+MONTH(B358)-MONTH(VLOOKUP(I358,$C$3:$L$6,8,0))))*(VLOOKUP(I358,$C$3:$L$6,10,0)*VLOOKUP(I358,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C358<>\"\",IF(I358<>\"\",IF(ISERROR(VLOOKUP(I358,$C$3:$L$6,10,0)),\"\",VLOOKUP(I358,$C$3:$L$6,10,0)+J358+IF(OR(VLOOKUP(I358,$C$3:$L$6,5,0)=Variables!$B$5,B358>VLOOKUP(I358,$C$3:$L$6,8,0)),IF(VLOOKUP(I358,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B358)-YEAR($B$12))*12+MONTH(B358)-MONTH($B$12)),((YEAR(B358)-YEAR(VLOOKUP(I358,$C$3:$L$6,8,0)))*12+MONTH(B358)-MONTH(VLOOKUP(I358,$C$3:$L$6,8,0))))*VLOOKUP(I358,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I358<>Variables!$B$1,IF(H358<>0,C358,I358),\"\")","v":""},"","",{"$f":"IF(C359<>\"\",IF(OR(VLOOKUP(C359,$C$3:$L$6,5,0)=Variables!$B$5,B359>VLOOKUP(C359,$C$3:$L$6,8,0)),-D359*VLOOKUP(C359,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I359<>Variables!$B$1,IF(C359<>\"\",$I$9-E359-F359,\"\"),-D359)","v":""},"",{"$f":"IF(C359<>\"\",IF(D359+$I$9-E359-F359>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C359,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C359,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I359,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I359,$C$3:$L$6,5,0)=Variables!$B$5,B359>VLOOKUP(I359,$C$3:$L$6,8,0)),IF(VLOOKUP(I359,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B359)-YEAR($B$12))*12+MONTH(B359)-MONTH($B$12)),((YEAR(B359)-YEAR(VLOOKUP(I359,$C$3:$L$6,8,0)))*12+MONTH(B359)-MONTH(VLOOKUP(I359,$C$3:$L$6,8,0))))*(VLOOKUP(I359,$C$3:$L$6,10,0)*VLOOKUP(I359,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C359<>\"\",IF(I359<>\"\",IF(ISERROR(VLOOKUP(I359,$C$3:$L$6,10,0)),\"\",VLOOKUP(I359,$C$3:$L$6,10,0)+J359+IF(OR(VLOOKUP(I359,$C$3:$L$6,5,0)=Variables!$B$5,B359>VLOOKUP(I359,$C$3:$L$6,8,0)),IF(VLOOKUP(I359,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B359)-YEAR($B$12))*12+MONTH(B359)-MONTH($B$12)),((YEAR(B359)-YEAR(VLOOKUP(I359,$C$3:$L$6,8,0)))*12+MONTH(B359)-MONTH(VLOOKUP(I359,$C$3:$L$6,8,0))))*VLOOKUP(I359,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I359<>Variables!$B$1,IF(H359<>0,C359,I359),\"\")","v":""},"","",{"$f":"IF(C360<>\"\",IF(OR(VLOOKUP(C360,$C$3:$L$6,5,0)=Variables!$B$5,B360>VLOOKUP(C360,$C$3:$L$6,8,0)),-D360*VLOOKUP(C360,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I360<>Variables!$B$1,IF(C360<>\"\",$I$9-E360-F360,\"\"),-D360)","v":""},"",{"$f":"IF(C360<>\"\",IF(D360+$I$9-E360-F360>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C360,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C360,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I360,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I360,$C$3:$L$6,5,0)=Variables!$B$5,B360>VLOOKUP(I360,$C$3:$L$6,8,0)),IF(VLOOKUP(I360,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B360)-YEAR($B$12))*12+MONTH(B360)-MONTH($B$12)),((YEAR(B360)-YEAR(VLOOKUP(I360,$C$3:$L$6,8,0)))*12+MONTH(B360)-MONTH(VLOOKUP(I360,$C$3:$L$6,8,0))))*(VLOOKUP(I360,$C$3:$L$6,10,0)*VLOOKUP(I360,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C360<>\"\",IF(I360<>\"\",IF(ISERROR(VLOOKUP(I360,$C$3:$L$6,10,0)),\"\",VLOOKUP(I360,$C$3:$L$6,10,0)+J360+IF(OR(VLOOKUP(I360,$C$3:$L$6,5,0)=Variables!$B$5,B360>VLOOKUP(I360,$C$3:$L$6,8,0)),IF(VLOOKUP(I360,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B360)-YEAR($B$12))*12+MONTH(B360)-MONTH($B$12)),((YEAR(B360)-YEAR(VLOOKUP(I360,$C$3:$L$6,8,0)))*12+MONTH(B360)-MONTH(VLOOKUP(I360,$C$3:$L$6,8,0))))*VLOOKUP(I360,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I360<>Variables!$B$1,IF(H360<>0,C360,I360),\"\")","v":""},"","",{"$f":"IF(C361<>\"\",IF(OR(VLOOKUP(C361,$C$3:$L$6,5,0)=Variables!$B$5,B361>VLOOKUP(C361,$C$3:$L$6,8,0)),-D361*VLOOKUP(C361,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I361<>Variables!$B$1,IF(C361<>\"\",$I$9-E361-F361,\"\"),-D361)","v":""},"",{"$f":"IF(C361<>\"\",IF(D361+$I$9-E361-F361>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C361,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C361,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I361,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I361,$C$3:$L$6,5,0)=Variables!$B$5,B361>VLOOKUP(I361,$C$3:$L$6,8,0)),IF(VLOOKUP(I361,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B361)-YEAR($B$12))*12+MONTH(B361)-MONTH($B$12)),((YEAR(B361)-YEAR(VLOOKUP(I361,$C$3:$L$6,8,0)))*12+MONTH(B361)-MONTH(VLOOKUP(I361,$C$3:$L$6,8,0))))*(VLOOKUP(I361,$C$3:$L$6,10,0)*VLOOKUP(I361,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C361<>\"\",IF(I361<>\"\",IF(ISERROR(VLOOKUP(I361,$C$3:$L$6,10,0)),\"\",VLOOKUP(I361,$C$3:$L$6,10,0)+J361+IF(OR(VLOOKUP(I361,$C$3:$L$6,5,0)=Variables!$B$5,B361>VLOOKUP(I361,$C$3:$L$6,8,0)),IF(VLOOKUP(I361,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B361)-YEAR($B$12))*12+MONTH(B361)-MONTH($B$12)),((YEAR(B361)-YEAR(VLOOKUP(I361,$C$3:$L$6,8,0)))*12+MONTH(B361)-MONTH(VLOOKUP(I361,$C$3:$L$6,8,0))))*VLOOKUP(I361,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I361<>Variables!$B$1,IF(H361<>0,C361,I361),\"\")","v":""},"","",{"$f":"IF(C362<>\"\",IF(OR(VLOOKUP(C362,$C$3:$L$6,5,0)=Variables!$B$5,B362>VLOOKUP(C362,$C$3:$L$6,8,0)),-D362*VLOOKUP(C362,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I362<>Variables!$B$1,IF(C362<>\"\",$I$9-E362-F362,\"\"),-D362)","v":""},"",{"$f":"IF(C362<>\"\",IF(D362+$I$9-E362-F362>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C362,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C362,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I362,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I362,$C$3:$L$6,5,0)=Variables!$B$5,B362>VLOOKUP(I362,$C$3:$L$6,8,0)),IF(VLOOKUP(I362,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B362)-YEAR($B$12))*12+MONTH(B362)-MONTH($B$12)),((YEAR(B362)-YEAR(VLOOKUP(I362,$C$3:$L$6,8,0)))*12+MONTH(B362)-MONTH(VLOOKUP(I362,$C$3:$L$6,8,0))))*(VLOOKUP(I362,$C$3:$L$6,10,0)*VLOOKUP(I362,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C362<>\"\",IF(I362<>\"\",IF(ISERROR(VLOOKUP(I362,$C$3:$L$6,10,0)),\"\",VLOOKUP(I362,$C$3:$L$6,10,0)+J362+IF(OR(VLOOKUP(I362,$C$3:$L$6,5,0)=Variables!$B$5,B362>VLOOKUP(I362,$C$3:$L$6,8,0)),IF(VLOOKUP(I362,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B362)-YEAR($B$12))*12+MONTH(B362)-MONTH($B$12)),((YEAR(B362)-YEAR(VLOOKUP(I362,$C$3:$L$6,8,0)))*12+MONTH(B362)-MONTH(VLOOKUP(I362,$C$3:$L$6,8,0))))*VLOOKUP(I362,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I362<>Variables!$B$1,IF(H362<>0,C362,I362),\"\")","v":""},"","",{"$f":"IF(C363<>\"\",IF(OR(VLOOKUP(C363,$C$3:$L$6,5,0)=Variables!$B$5,B363>VLOOKUP(C363,$C$3:$L$6,8,0)),-D363*VLOOKUP(C363,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I363<>Variables!$B$1,IF(C363<>\"\",$I$9-E363-F363,\"\"),-D363)","v":""},"",{"$f":"IF(C363<>\"\",IF(D363+$I$9-E363-F363>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C363,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C363,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I363,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I363,$C$3:$L$6,5,0)=Variables!$B$5,B363>VLOOKUP(I363,$C$3:$L$6,8,0)),IF(VLOOKUP(I363,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B363)-YEAR($B$12))*12+MONTH(B363)-MONTH($B$12)),((YEAR(B363)-YEAR(VLOOKUP(I363,$C$3:$L$6,8,0)))*12+MONTH(B363)-MONTH(VLOOKUP(I363,$C$3:$L$6,8,0))))*(VLOOKUP(I363,$C$3:$L$6,10,0)*VLOOKUP(I363,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C363<>\"\",IF(I363<>\"\",IF(ISERROR(VLOOKUP(I363,$C$3:$L$6,10,0)),\"\",VLOOKUP(I363,$C$3:$L$6,10,0)+J363+IF(OR(VLOOKUP(I363,$C$3:$L$6,5,0)=Variables!$B$5,B363>VLOOKUP(I363,$C$3:$L$6,8,0)),IF(VLOOKUP(I363,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B363)-YEAR($B$12))*12+MONTH(B363)-MONTH($B$12)),((YEAR(B363)-YEAR(VLOOKUP(I363,$C$3:$L$6,8,0)))*12+MONTH(B363)-MONTH(VLOOKUP(I363,$C$3:$L$6,8,0))))*VLOOKUP(I363,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I363<>Variables!$B$1,IF(H363<>0,C363,I363),\"\")","v":""},"","",{"$f":"IF(C364<>\"\",IF(OR(VLOOKUP(C364,$C$3:$L$6,5,0)=Variables!$B$5,B364>VLOOKUP(C364,$C$3:$L$6,8,0)),-D364*VLOOKUP(C364,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I364<>Variables!$B$1,IF(C364<>\"\",$I$9-E364-F364,\"\"),-D364)","v":""},"",{"$f":"IF(C364<>\"\",IF(D364+$I$9-E364-F364>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C364,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C364,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I364,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I364,$C$3:$L$6,5,0)=Variables!$B$5,B364>VLOOKUP(I364,$C$3:$L$6,8,0)),IF(VLOOKUP(I364,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B364)-YEAR($B$12))*12+MONTH(B364)-MONTH($B$12)),((YEAR(B364)-YEAR(VLOOKUP(I364,$C$3:$L$6,8,0)))*12+MONTH(B364)-MONTH(VLOOKUP(I364,$C$3:$L$6,8,0))))*(VLOOKUP(I364,$C$3:$L$6,10,0)*VLOOKUP(I364,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C364<>\"\",IF(I364<>\"\",IF(ISERROR(VLOOKUP(I364,$C$3:$L$6,10,0)),\"\",VLOOKUP(I364,$C$3:$L$6,10,0)+J364+IF(OR(VLOOKUP(I364,$C$3:$L$6,5,0)=Variables!$B$5,B364>VLOOKUP(I364,$C$3:$L$6,8,0)),IF(VLOOKUP(I364,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B364)-YEAR($B$12))*12+MONTH(B364)-MONTH($B$12)),((YEAR(B364)-YEAR(VLOOKUP(I364,$C$3:$L$6,8,0)))*12+MONTH(B364)-MONTH(VLOOKUP(I364,$C$3:$L$6,8,0))))*VLOOKUP(I364,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I364<>Variables!$B$1,IF(H364<>0,C364,I364),\"\")","v":""},"","",{"$f":"IF(C365<>\"\",IF(OR(VLOOKUP(C365,$C$3:$L$6,5,0)=Variables!$B$5,B365>VLOOKUP(C365,$C$3:$L$6,8,0)),-D365*VLOOKUP(C365,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I365<>Variables!$B$1,IF(C365<>\"\",$I$9-E365-F365,\"\"),-D365)","v":""},"",{"$f":"IF(C365<>\"\",IF(D365+$I$9-E365-F365>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C365,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C365,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I365,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I365,$C$3:$L$6,5,0)=Variables!$B$5,B365>VLOOKUP(I365,$C$3:$L$6,8,0)),IF(VLOOKUP(I365,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B365)-YEAR($B$12))*12+MONTH(B365)-MONTH($B$12)),((YEAR(B365)-YEAR(VLOOKUP(I365,$C$3:$L$6,8,0)))*12+MONTH(B365)-MONTH(VLOOKUP(I365,$C$3:$L$6,8,0))))*(VLOOKUP(I365,$C$3:$L$6,10,0)*VLOOKUP(I365,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C365<>\"\",IF(I365<>\"\",IF(ISERROR(VLOOKUP(I365,$C$3:$L$6,10,0)),\"\",VLOOKUP(I365,$C$3:$L$6,10,0)+J365+IF(OR(VLOOKUP(I365,$C$3:$L$6,5,0)=Variables!$B$5,B365>VLOOKUP(I365,$C$3:$L$6,8,0)),IF(VLOOKUP(I365,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B365)-YEAR($B$12))*12+MONTH(B365)-MONTH($B$12)),((YEAR(B365)-YEAR(VLOOKUP(I365,$C$3:$L$6,8,0)))*12+MONTH(B365)-MONTH(VLOOKUP(I365,$C$3:$L$6,8,0))))*VLOOKUP(I365,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I365<>Variables!$B$1,IF(H365<>0,C365,I365),\"\")","v":""},"","",{"$f":"IF(C366<>\"\",IF(OR(VLOOKUP(C366,$C$3:$L$6,5,0)=Variables!$B$5,B366>VLOOKUP(C366,$C$3:$L$6,8,0)),-D366*VLOOKUP(C366,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I366<>Variables!$B$1,IF(C366<>\"\",$I$9-E366-F366,\"\"),-D366)","v":""},"",{"$f":"IF(C366<>\"\",IF(D366+$I$9-E366-F366>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C366,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C366,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I366,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I366,$C$3:$L$6,5,0)=Variables!$B$5,B366>VLOOKUP(I366,$C$3:$L$6,8,0)),IF(VLOOKUP(I366,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B366)-YEAR($B$12))*12+MONTH(B366)-MONTH($B$12)),((YEAR(B366)-YEAR(VLOOKUP(I366,$C$3:$L$6,8,0)))*12+MONTH(B366)-MONTH(VLOOKUP(I366,$C$3:$L$6,8,0))))*(VLOOKUP(I366,$C$3:$L$6,10,0)*VLOOKUP(I366,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C366<>\"\",IF(I366<>\"\",IF(ISERROR(VLOOKUP(I366,$C$3:$L$6,10,0)),\"\",VLOOKUP(I366,$C$3:$L$6,10,0)+J366+IF(OR(VLOOKUP(I366,$C$3:$L$6,5,0)=Variables!$B$5,B366>VLOOKUP(I366,$C$3:$L$6,8,0)),IF(VLOOKUP(I366,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B366)-YEAR($B$12))*12+MONTH(B366)-MONTH($B$12)),((YEAR(B366)-YEAR(VLOOKUP(I366,$C$3:$L$6,8,0)))*12+MONTH(B366)-MONTH(VLOOKUP(I366,$C$3:$L$6,8,0))))*VLOOKUP(I366,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I366<>Variables!$B$1,IF(H366<>0,C366,I366),\"\")","v":""},"","",{"$f":"IF(C367<>\"\",IF(OR(VLOOKUP(C367,$C$3:$L$6,5,0)=Variables!$B$5,B367>VLOOKUP(C367,$C$3:$L$6,8,0)),-D367*VLOOKUP(C367,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I367<>Variables!$B$1,IF(C367<>\"\",$I$9-E367-F367,\"\"),-D367)","v":""},"",{"$f":"IF(C367<>\"\",IF(D367+$I$9-E367-F367>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C367,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C367,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I367,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I367,$C$3:$L$6,5,0)=Variables!$B$5,B367>VLOOKUP(I367,$C$3:$L$6,8,0)),IF(VLOOKUP(I367,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B367)-YEAR($B$12))*12+MONTH(B367)-MONTH($B$12)),((YEAR(B367)-YEAR(VLOOKUP(I367,$C$3:$L$6,8,0)))*12+MONTH(B367)-MONTH(VLOOKUP(I367,$C$3:$L$6,8,0))))*(VLOOKUP(I367,$C$3:$L$6,10,0)*VLOOKUP(I367,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C367<>\"\",IF(I367<>\"\",IF(ISERROR(VLOOKUP(I367,$C$3:$L$6,10,0)),\"\",VLOOKUP(I367,$C$3:$L$6,10,0)+J367+IF(OR(VLOOKUP(I367,$C$3:$L$6,5,0)=Variables!$B$5,B367>VLOOKUP(I367,$C$3:$L$6,8,0)),IF(VLOOKUP(I367,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B367)-YEAR($B$12))*12+MONTH(B367)-MONTH($B$12)),((YEAR(B367)-YEAR(VLOOKUP(I367,$C$3:$L$6,8,0)))*12+MONTH(B367)-MONTH(VLOOKUP(I367,$C$3:$L$6,8,0))))*VLOOKUP(I367,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I367<>Variables!$B$1,IF(H367<>0,C367,I367),\"\")","v":""},"","",{"$f":"IF(C368<>\"\",IF(OR(VLOOKUP(C368,$C$3:$L$6,5,0)=Variables!$B$5,B368>VLOOKUP(C368,$C$3:$L$6,8,0)),-D368*VLOOKUP(C368,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I368<>Variables!$B$1,IF(C368<>\"\",$I$9-E368-F368,\"\"),-D368)","v":""},"",{"$f":"IF(C368<>\"\",IF(D368+$I$9-E368-F368>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C368,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C368,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I368,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I368,$C$3:$L$6,5,0)=Variables!$B$5,B368>VLOOKUP(I368,$C$3:$L$6,8,0)),IF(VLOOKUP(I368,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B368)-YEAR($B$12))*12+MONTH(B368)-MONTH($B$12)),((YEAR(B368)-YEAR(VLOOKUP(I368,$C$3:$L$6,8,0)))*12+MONTH(B368)-MONTH(VLOOKUP(I368,$C$3:$L$6,8,0))))*(VLOOKUP(I368,$C$3:$L$6,10,0)*VLOOKUP(I368,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C368<>\"\",IF(I368<>\"\",IF(ISERROR(VLOOKUP(I368,$C$3:$L$6,10,0)),\"\",VLOOKUP(I368,$C$3:$L$6,10,0)+J368+IF(OR(VLOOKUP(I368,$C$3:$L$6,5,0)=Variables!$B$5,B368>VLOOKUP(I368,$C$3:$L$6,8,0)),IF(VLOOKUP(I368,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B368)-YEAR($B$12))*12+MONTH(B368)-MONTH($B$12)),((YEAR(B368)-YEAR(VLOOKUP(I368,$C$3:$L$6,8,0)))*12+MONTH(B368)-MONTH(VLOOKUP(I368,$C$3:$L$6,8,0))))*VLOOKUP(I368,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I368<>Variables!$B$1,IF(H368<>0,C368,I368),\"\")","v":""},"","",{"$f":"IF(C369<>\"\",IF(OR(VLOOKUP(C369,$C$3:$L$6,5,0)=Variables!$B$5,B369>VLOOKUP(C369,$C$3:$L$6,8,0)),-D369*VLOOKUP(C369,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I369<>Variables!$B$1,IF(C369<>\"\",$I$9-E369-F369,\"\"),-D369)","v":""},"",{"$f":"IF(C369<>\"\",IF(D369+$I$9-E369-F369>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C369,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C369,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I369,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I369,$C$3:$L$6,5,0)=Variables!$B$5,B369>VLOOKUP(I369,$C$3:$L$6,8,0)),IF(VLOOKUP(I369,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B369)-YEAR($B$12))*12+MONTH(B369)-MONTH($B$12)),((YEAR(B369)-YEAR(VLOOKUP(I369,$C$3:$L$6,8,0)))*12+MONTH(B369)-MONTH(VLOOKUP(I369,$C$3:$L$6,8,0))))*(VLOOKUP(I369,$C$3:$L$6,10,0)*VLOOKUP(I369,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C369<>\"\",IF(I369<>\"\",IF(ISERROR(VLOOKUP(I369,$C$3:$L$6,10,0)),\"\",VLOOKUP(I369,$C$3:$L$6,10,0)+J369+IF(OR(VLOOKUP(I369,$C$3:$L$6,5,0)=Variables!$B$5,B369>VLOOKUP(I369,$C$3:$L$6,8,0)),IF(VLOOKUP(I369,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B369)-YEAR($B$12))*12+MONTH(B369)-MONTH($B$12)),((YEAR(B369)-YEAR(VLOOKUP(I369,$C$3:$L$6,8,0)))*12+MONTH(B369)-MONTH(VLOOKUP(I369,$C$3:$L$6,8,0))))*VLOOKUP(I369,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I369<>Variables!$B$1,IF(H369<>0,C369,I369),\"\")","v":""},"","",{"$f":"IF(C370<>\"\",IF(OR(VLOOKUP(C370,$C$3:$L$6,5,0)=Variables!$B$5,B370>VLOOKUP(C370,$C$3:$L$6,8,0)),-D370*VLOOKUP(C370,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I370<>Variables!$B$1,IF(C370<>\"\",$I$9-E370-F370,\"\"),-D370)","v":""},"",{"$f":"IF(C370<>\"\",IF(D370+$I$9-E370-F370>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C370,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C370,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I370,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I370,$C$3:$L$6,5,0)=Variables!$B$5,B370>VLOOKUP(I370,$C$3:$L$6,8,0)),IF(VLOOKUP(I370,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B370)-YEAR($B$12))*12+MONTH(B370)-MONTH($B$12)),((YEAR(B370)-YEAR(VLOOKUP(I370,$C$3:$L$6,8,0)))*12+MONTH(B370)-MONTH(VLOOKUP(I370,$C$3:$L$6,8,0))))*(VLOOKUP(I370,$C$3:$L$6,10,0)*VLOOKUP(I370,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C370<>\"\",IF(I370<>\"\",IF(ISERROR(VLOOKUP(I370,$C$3:$L$6,10,0)),\"\",VLOOKUP(I370,$C$3:$L$6,10,0)+J370+IF(OR(VLOOKUP(I370,$C$3:$L$6,5,0)=Variables!$B$5,B370>VLOOKUP(I370,$C$3:$L$6,8,0)),IF(VLOOKUP(I370,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B370)-YEAR($B$12))*12+MONTH(B370)-MONTH($B$12)),((YEAR(B370)-YEAR(VLOOKUP(I370,$C$3:$L$6,8,0)))*12+MONTH(B370)-MONTH(VLOOKUP(I370,$C$3:$L$6,8,0))))*VLOOKUP(I370,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I370<>Variables!$B$1,IF(H370<>0,C370,I370),\"\")","v":""},"","",{"$f":"IF(C371<>\"\",IF(OR(VLOOKUP(C371,$C$3:$L$6,5,0)=Variables!$B$5,B371>VLOOKUP(C371,$C$3:$L$6,8,0)),-D371*VLOOKUP(C371,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I371<>Variables!$B$1,IF(C371<>\"\",$I$9-E371-F371,\"\"),-D371)","v":""},"",{"$f":"IF(C371<>\"\",IF(D371+$I$9-E371-F371>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C371,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C371,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I371,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I371,$C$3:$L$6,5,0)=Variables!$B$5,B371>VLOOKUP(I371,$C$3:$L$6,8,0)),IF(VLOOKUP(I371,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B371)-YEAR($B$12))*12+MONTH(B371)-MONTH($B$12)),((YEAR(B371)-YEAR(VLOOKUP(I371,$C$3:$L$6,8,0)))*12+MONTH(B371)-MONTH(VLOOKUP(I371,$C$3:$L$6,8,0))))*(VLOOKUP(I371,$C$3:$L$6,10,0)*VLOOKUP(I371,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C371<>\"\",IF(I371<>\"\",IF(ISERROR(VLOOKUP(I371,$C$3:$L$6,10,0)),\"\",VLOOKUP(I371,$C$3:$L$6,10,0)+J371+IF(OR(VLOOKUP(I371,$C$3:$L$6,5,0)=Variables!$B$5,B371>VLOOKUP(I371,$C$3:$L$6,8,0)),IF(VLOOKUP(I371,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B371)-YEAR($B$12))*12+MONTH(B371)-MONTH($B$12)),((YEAR(B371)-YEAR(VLOOKUP(I371,$C$3:$L$6,8,0)))*12+MONTH(B371)-MONTH(VLOOKUP(I371,$C$3:$L$6,8,0))))*VLOOKUP(I371,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I371<>Variables!$B$1,IF(H371<>0,C371,I371),\"\")","v":""},"","",{"$f":"IF(C372<>\"\",IF(OR(VLOOKUP(C372,$C$3:$L$6,5,0)=Variables!$B$5,B372>VLOOKUP(C372,$C$3:$L$6,8,0)),-D372*VLOOKUP(C372,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I372<>Variables!$B$1,IF(C372<>\"\",$I$9-E372-F372,\"\"),-D372)","v":""},"",{"$f":"IF(C372<>\"\",IF(D372+$I$9-E372-F372>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C372,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C372,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I372,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I372,$C$3:$L$6,5,0)=Variables!$B$5,B372>VLOOKUP(I372,$C$3:$L$6,8,0)),IF(VLOOKUP(I372,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B372)-YEAR($B$12))*12+MONTH(B372)-MONTH($B$12)),((YEAR(B372)-YEAR(VLOOKUP(I372,$C$3:$L$6,8,0)))*12+MONTH(B372)-MONTH(VLOOKUP(I372,$C$3:$L$6,8,0))))*(VLOOKUP(I372,$C$3:$L$6,10,0)*VLOOKUP(I372,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C372<>\"\",IF(I372<>\"\",IF(ISERROR(VLOOKUP(I372,$C$3:$L$6,10,0)),\"\",VLOOKUP(I372,$C$3:$L$6,10,0)+J372+IF(OR(VLOOKUP(I372,$C$3:$L$6,5,0)=Variables!$B$5,B372>VLOOKUP(I372,$C$3:$L$6,8,0)),IF(VLOOKUP(I372,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B372)-YEAR($B$12))*12+MONTH(B372)-MONTH($B$12)),((YEAR(B372)-YEAR(VLOOKUP(I372,$C$3:$L$6,8,0)))*12+MONTH(B372)-MONTH(VLOOKUP(I372,$C$3:$L$6,8,0))))*VLOOKUP(I372,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I372<>Variables!$B$1,IF(H372<>0,C372,I372),\"\")","v":""},"","",{"$f":"IF(C373<>\"\",IF(OR(VLOOKUP(C373,$C$3:$L$6,5,0)=Variables!$B$5,B373>VLOOKUP(C373,$C$3:$L$6,8,0)),-D373*VLOOKUP(C373,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I373<>Variables!$B$1,IF(C373<>\"\",$I$9-E373-F373,\"\"),-D373)","v":""},"",{"$f":"IF(C373<>\"\",IF(D373+$I$9-E373-F373>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C373,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C373,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I373,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I373,$C$3:$L$6,5,0)=Variables!$B$5,B373>VLOOKUP(I373,$C$3:$L$6,8,0)),IF(VLOOKUP(I373,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B373)-YEAR($B$12))*12+MONTH(B373)-MONTH($B$12)),((YEAR(B373)-YEAR(VLOOKUP(I373,$C$3:$L$6,8,0)))*12+MONTH(B373)-MONTH(VLOOKUP(I373,$C$3:$L$6,8,0))))*(VLOOKUP(I373,$C$3:$L$6,10,0)*VLOOKUP(I373,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C373<>\"\",IF(I373<>\"\",IF(ISERROR(VLOOKUP(I373,$C$3:$L$6,10,0)),\"\",VLOOKUP(I373,$C$3:$L$6,10,0)+J373+IF(OR(VLOOKUP(I373,$C$3:$L$6,5,0)=Variables!$B$5,B373>VLOOKUP(I373,$C$3:$L$6,8,0)),IF(VLOOKUP(I373,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B373)-YEAR($B$12))*12+MONTH(B373)-MONTH($B$12)),((YEAR(B373)-YEAR(VLOOKUP(I373,$C$3:$L$6,8,0)))*12+MONTH(B373)-MONTH(VLOOKUP(I373,$C$3:$L$6,8,0))))*VLOOKUP(I373,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I373<>Variables!$B$1,IF(H373<>0,C373,I373),\"\")","v":""},"","",{"$f":"IF(C374<>\"\",IF(OR(VLOOKUP(C374,$C$3:$L$6,5,0)=Variables!$B$5,B374>VLOOKUP(C374,$C$3:$L$6,8,0)),-D374*VLOOKUP(C374,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I374<>Variables!$B$1,IF(C374<>\"\",$I$9-E374-F374,\"\"),-D374)","v":""},"",{"$f":"IF(C374<>\"\",IF(D374+$I$9-E374-F374>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C374,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C374,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I374,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I374,$C$3:$L$6,5,0)=Variables!$B$5,B374>VLOOKUP(I374,$C$3:$L$6,8,0)),IF(VLOOKUP(I374,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B374)-YEAR($B$12))*12+MONTH(B374)-MONTH($B$12)),((YEAR(B374)-YEAR(VLOOKUP(I374,$C$3:$L$6,8,0)))*12+MONTH(B374)-MONTH(VLOOKUP(I374,$C$3:$L$6,8,0))))*(VLOOKUP(I374,$C$3:$L$6,10,0)*VLOOKUP(I374,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C374<>\"\",IF(I374<>\"\",IF(ISERROR(VLOOKUP(I374,$C$3:$L$6,10,0)),\"\",VLOOKUP(I374,$C$3:$L$6,10,0)+J374+IF(OR(VLOOKUP(I374,$C$3:$L$6,5,0)=Variables!$B$5,B374>VLOOKUP(I374,$C$3:$L$6,8,0)),IF(VLOOKUP(I374,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B374)-YEAR($B$12))*12+MONTH(B374)-MONTH($B$12)),((YEAR(B374)-YEAR(VLOOKUP(I374,$C$3:$L$6,8,0)))*12+MONTH(B374)-MONTH(VLOOKUP(I374,$C$3:$L$6,8,0))))*VLOOKUP(I374,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I374<>Variables!$B$1,IF(H374<>0,C374,I374),\"\")","v":""},"","",{"$f":"IF(C375<>\"\",IF(OR(VLOOKUP(C375,$C$3:$L$6,5,0)=Variables!$B$5,B375>VLOOKUP(C375,$C$3:$L$6,8,0)),-D375*VLOOKUP(C375,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I375<>Variables!$B$1,IF(C375<>\"\",$I$9-E375-F375,\"\"),-D375)","v":""},"",{"$f":"IF(C375<>\"\",IF(D375+$I$9-E375-F375>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C375,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C375,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I375,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I375,$C$3:$L$6,5,0)=Variables!$B$5,B375>VLOOKUP(I375,$C$3:$L$6,8,0)),IF(VLOOKUP(I375,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B375)-YEAR($B$12))*12+MONTH(B375)-MONTH($B$12)),((YEAR(B375)-YEAR(VLOOKUP(I375,$C$3:$L$6,8,0)))*12+MONTH(B375)-MONTH(VLOOKUP(I375,$C$3:$L$6,8,0))))*(VLOOKUP(I375,$C$3:$L$6,10,0)*VLOOKUP(I375,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C375<>\"\",IF(I375<>\"\",IF(ISERROR(VLOOKUP(I375,$C$3:$L$6,10,0)),\"\",VLOOKUP(I375,$C$3:$L$6,10,0)+J375+IF(OR(VLOOKUP(I375,$C$3:$L$6,5,0)=Variables!$B$5,B375>VLOOKUP(I375,$C$3:$L$6,8,0)),IF(VLOOKUP(I375,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B375)-YEAR($B$12))*12+MONTH(B375)-MONTH($B$12)),((YEAR(B375)-YEAR(VLOOKUP(I375,$C$3:$L$6,8,0)))*12+MONTH(B375)-MONTH(VLOOKUP(I375,$C$3:$L$6,8,0))))*VLOOKUP(I375,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I375<>Variables!$B$1,IF(H375<>0,C375,I375),\"\")","v":""},"","",{"$f":"IF(C376<>\"\",IF(OR(VLOOKUP(C376,$C$3:$L$6,5,0)=Variables!$B$5,B376>VLOOKUP(C376,$C$3:$L$6,8,0)),-D376*VLOOKUP(C376,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I376<>Variables!$B$1,IF(C376<>\"\",$I$9-E376-F376,\"\"),-D376)","v":""},"",{"$f":"IF(C376<>\"\",IF(D376+$I$9-E376-F376>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C376,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C376,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I376,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I376,$C$3:$L$6,5,0)=Variables!$B$5,B376>VLOOKUP(I376,$C$3:$L$6,8,0)),IF(VLOOKUP(I376,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B376)-YEAR($B$12))*12+MONTH(B376)-MONTH($B$12)),((YEAR(B376)-YEAR(VLOOKUP(I376,$C$3:$L$6,8,0)))*12+MONTH(B376)-MONTH(VLOOKUP(I376,$C$3:$L$6,8,0))))*(VLOOKUP(I376,$C$3:$L$6,10,0)*VLOOKUP(I376,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C376<>\"\",IF(I376<>\"\",IF(ISERROR(VLOOKUP(I376,$C$3:$L$6,10,0)),\"\",VLOOKUP(I376,$C$3:$L$6,10,0)+J376+IF(OR(VLOOKUP(I376,$C$3:$L$6,5,0)=Variables!$B$5,B376>VLOOKUP(I376,$C$3:$L$6,8,0)),IF(VLOOKUP(I376,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B376)-YEAR($B$12))*12+MONTH(B376)-MONTH($B$12)),((YEAR(B376)-YEAR(VLOOKUP(I376,$C$3:$L$6,8,0)))*12+MONTH(B376)-MONTH(VLOOKUP(I376,$C$3:$L$6,8,0))))*VLOOKUP(I376,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I376<>Variables!$B$1,IF(H376<>0,C376,I376),\"\")","v":""},"","",{"$f":"IF(C377<>\"\",IF(OR(VLOOKUP(C377,$C$3:$L$6,5,0)=Variables!$B$5,B377>VLOOKUP(C377,$C$3:$L$6,8,0)),-D377*VLOOKUP(C377,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I377<>Variables!$B$1,IF(C377<>\"\",$I$9-E377-F377,\"\"),-D377)","v":""},"",{"$f":"IF(C377<>\"\",IF(D377+$I$9-E377-F377>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C377,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C377,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I377,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I377,$C$3:$L$6,5,0)=Variables!$B$5,B377>VLOOKUP(I377,$C$3:$L$6,8,0)),IF(VLOOKUP(I377,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B377)-YEAR($B$12))*12+MONTH(B377)-MONTH($B$12)),((YEAR(B377)-YEAR(VLOOKUP(I377,$C$3:$L$6,8,0)))*12+MONTH(B377)-MONTH(VLOOKUP(I377,$C$3:$L$6,8,0))))*(VLOOKUP(I377,$C$3:$L$6,10,0)*VLOOKUP(I377,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C377<>\"\",IF(I377<>\"\",IF(ISERROR(VLOOKUP(I377,$C$3:$L$6,10,0)),\"\",VLOOKUP(I377,$C$3:$L$6,10,0)+J377+IF(OR(VLOOKUP(I377,$C$3:$L$6,5,0)=Variables!$B$5,B377>VLOOKUP(I377,$C$3:$L$6,8,0)),IF(VLOOKUP(I377,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B377)-YEAR($B$12))*12+MONTH(B377)-MONTH($B$12)),((YEAR(B377)-YEAR(VLOOKUP(I377,$C$3:$L$6,8,0)))*12+MONTH(B377)-MONTH(VLOOKUP(I377,$C$3:$L$6,8,0))))*VLOOKUP(I377,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I377<>Variables!$B$1,IF(H377<>0,C377,I377),\"\")","v":""},"","",{"$f":"IF(C378<>\"\",IF(OR(VLOOKUP(C378,$C$3:$L$6,5,0)=Variables!$B$5,B378>VLOOKUP(C378,$C$3:$L$6,8,0)),-D378*VLOOKUP(C378,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I378<>Variables!$B$1,IF(C378<>\"\",$I$9-E378-F378,\"\"),-D378)","v":""},"",{"$f":"IF(C378<>\"\",IF(D378+$I$9-E378-F378>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C378,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C378,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I378,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I378,$C$3:$L$6,5,0)=Variables!$B$5,B378>VLOOKUP(I378,$C$3:$L$6,8,0)),IF(VLOOKUP(I378,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B378)-YEAR($B$12))*12+MONTH(B378)-MONTH($B$12)),((YEAR(B378)-YEAR(VLOOKUP(I378,$C$3:$L$6,8,0)))*12+MONTH(B378)-MONTH(VLOOKUP(I378,$C$3:$L$6,8,0))))*(VLOOKUP(I378,$C$3:$L$6,10,0)*VLOOKUP(I378,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C378<>\"\",IF(I378<>\"\",IF(ISERROR(VLOOKUP(I378,$C$3:$L$6,10,0)),\"\",VLOOKUP(I378,$C$3:$L$6,10,0)+J378+IF(OR(VLOOKUP(I378,$C$3:$L$6,5,0)=Variables!$B$5,B378>VLOOKUP(I378,$C$3:$L$6,8,0)),IF(VLOOKUP(I378,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B378)-YEAR($B$12))*12+MONTH(B378)-MONTH($B$12)),((YEAR(B378)-YEAR(VLOOKUP(I378,$C$3:$L$6,8,0)))*12+MONTH(B378)-MONTH(VLOOKUP(I378,$C$3:$L$6,8,0))))*VLOOKUP(I378,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I378<>Variables!$B$1,IF(H378<>0,C378,I378),\"\")","v":""},"","",{"$f":"IF(C379<>\"\",IF(OR(VLOOKUP(C379,$C$3:$L$6,5,0)=Variables!$B$5,B379>VLOOKUP(C379,$C$3:$L$6,8,0)),-D379*VLOOKUP(C379,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I379<>Variables!$B$1,IF(C379<>\"\",$I$9-E379-F379,\"\"),-D379)","v":""},"",{"$f":"IF(C379<>\"\",IF(D379+$I$9-E379-F379>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C379,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C379,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I379,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I379,$C$3:$L$6,5,0)=Variables!$B$5,B379>VLOOKUP(I379,$C$3:$L$6,8,0)),IF(VLOOKUP(I379,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B379)-YEAR($B$12))*12+MONTH(B379)-MONTH($B$12)),((YEAR(B379)-YEAR(VLOOKUP(I379,$C$3:$L$6,8,0)))*12+MONTH(B379)-MONTH(VLOOKUP(I379,$C$3:$L$6,8,0))))*(VLOOKUP(I379,$C$3:$L$6,10,0)*VLOOKUP(I379,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C379<>\"\",IF(I379<>\"\",IF(ISERROR(VLOOKUP(I379,$C$3:$L$6,10,0)),\"\",VLOOKUP(I379,$C$3:$L$6,10,0)+J379+IF(OR(VLOOKUP(I379,$C$3:$L$6,5,0)=Variables!$B$5,B379>VLOOKUP(I379,$C$3:$L$6,8,0)),IF(VLOOKUP(I379,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B379)-YEAR($B$12))*12+MONTH(B379)-MONTH($B$12)),((YEAR(B379)-YEAR(VLOOKUP(I379,$C$3:$L$6,8,0)))*12+MONTH(B379)-MONTH(VLOOKUP(I379,$C$3:$L$6,8,0))))*VLOOKUP(I379,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I379<>Variables!$B$1,IF(H379<>0,C379,I379),\"\")","v":""},"","",{"$f":"IF(C380<>\"\",IF(OR(VLOOKUP(C380,$C$3:$L$6,5,0)=Variables!$B$5,B380>VLOOKUP(C380,$C$3:$L$6,8,0)),-D380*VLOOKUP(C380,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I380<>Variables!$B$1,IF(C380<>\"\",$I$9-E380-F380,\"\"),-D380)","v":""},"",{"$f":"IF(C380<>\"\",IF(D380+$I$9-E380-F380>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C380,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C380,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I380,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I380,$C$3:$L$6,5,0)=Variables!$B$5,B380>VLOOKUP(I380,$C$3:$L$6,8,0)),IF(VLOOKUP(I380,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B380)-YEAR($B$12))*12+MONTH(B380)-MONTH($B$12)),((YEAR(B380)-YEAR(VLOOKUP(I380,$C$3:$L$6,8,0)))*12+MONTH(B380)-MONTH(VLOOKUP(I380,$C$3:$L$6,8,0))))*(VLOOKUP(I380,$C$3:$L$6,10,0)*VLOOKUP(I380,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C380<>\"\",IF(I380<>\"\",IF(ISERROR(VLOOKUP(I380,$C$3:$L$6,10,0)),\"\",VLOOKUP(I380,$C$3:$L$6,10,0)+J380+IF(OR(VLOOKUP(I380,$C$3:$L$6,5,0)=Variables!$B$5,B380>VLOOKUP(I380,$C$3:$L$6,8,0)),IF(VLOOKUP(I380,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B380)-YEAR($B$12))*12+MONTH(B380)-MONTH($B$12)),((YEAR(B380)-YEAR(VLOOKUP(I380,$C$3:$L$6,8,0)))*12+MONTH(B380)-MONTH(VLOOKUP(I380,$C$3:$L$6,8,0))))*VLOOKUP(I380,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I380<>Variables!$B$1,IF(H380<>0,C380,I380),\"\")","v":""},"","",{"$f":"IF(C381<>\"\",IF(OR(VLOOKUP(C381,$C$3:$L$6,5,0)=Variables!$B$5,B381>VLOOKUP(C381,$C$3:$L$6,8,0)),-D381*VLOOKUP(C381,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I381<>Variables!$B$1,IF(C381<>\"\",$I$9-E381-F381,\"\"),-D381)","v":""},"",{"$f":"IF(C381<>\"\",IF(D381+$I$9-E381-F381>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C381,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C381,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I381,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I381,$C$3:$L$6,5,0)=Variables!$B$5,B381>VLOOKUP(I381,$C$3:$L$6,8,0)),IF(VLOOKUP(I381,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B381)-YEAR($B$12))*12+MONTH(B381)-MONTH($B$12)),((YEAR(B381)-YEAR(VLOOKUP(I381,$C$3:$L$6,8,0)))*12+MONTH(B381)-MONTH(VLOOKUP(I381,$C$3:$L$6,8,0))))*(VLOOKUP(I381,$C$3:$L$6,10,0)*VLOOKUP(I381,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C381<>\"\",IF(I381<>\"\",IF(ISERROR(VLOOKUP(I381,$C$3:$L$6,10,0)),\"\",VLOOKUP(I381,$C$3:$L$6,10,0)+J381+IF(OR(VLOOKUP(I381,$C$3:$L$6,5,0)=Variables!$B$5,B381>VLOOKUP(I381,$C$3:$L$6,8,0)),IF(VLOOKUP(I381,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B381)-YEAR($B$12))*12+MONTH(B381)-MONTH($B$12)),((YEAR(B381)-YEAR(VLOOKUP(I381,$C$3:$L$6,8,0)))*12+MONTH(B381)-MONTH(VLOOKUP(I381,$C$3:$L$6,8,0))))*VLOOKUP(I381,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I381<>Variables!$B$1,IF(H381<>0,C381,I381),\"\")","v":""},"","",{"$f":"IF(C382<>\"\",IF(OR(VLOOKUP(C382,$C$3:$L$6,5,0)=Variables!$B$5,B382>VLOOKUP(C382,$C$3:$L$6,8,0)),-D382*VLOOKUP(C382,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I382<>Variables!$B$1,IF(C382<>\"\",$I$9-E382-F382,\"\"),-D382)","v":""},"",{"$f":"IF(C382<>\"\",IF(D382+$I$9-E382-F382>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C382,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C382,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I382,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I382,$C$3:$L$6,5,0)=Variables!$B$5,B382>VLOOKUP(I382,$C$3:$L$6,8,0)),IF(VLOOKUP(I382,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B382)-YEAR($B$12))*12+MONTH(B382)-MONTH($B$12)),((YEAR(B382)-YEAR(VLOOKUP(I382,$C$3:$L$6,8,0)))*12+MONTH(B382)-MONTH(VLOOKUP(I382,$C$3:$L$6,8,0))))*(VLOOKUP(I382,$C$3:$L$6,10,0)*VLOOKUP(I382,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C382<>\"\",IF(I382<>\"\",IF(ISERROR(VLOOKUP(I382,$C$3:$L$6,10,0)),\"\",VLOOKUP(I382,$C$3:$L$6,10,0)+J382+IF(OR(VLOOKUP(I382,$C$3:$L$6,5,0)=Variables!$B$5,B382>VLOOKUP(I382,$C$3:$L$6,8,0)),IF(VLOOKUP(I382,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B382)-YEAR($B$12))*12+MONTH(B382)-MONTH($B$12)),((YEAR(B382)-YEAR(VLOOKUP(I382,$C$3:$L$6,8,0)))*12+MONTH(B382)-MONTH(VLOOKUP(I382,$C$3:$L$6,8,0))))*VLOOKUP(I382,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I382<>Variables!$B$1,IF(H382<>0,C382,I382),\"\")","v":""},"","",{"$f":"IF(C383<>\"\",IF(OR(VLOOKUP(C383,$C$3:$L$6,5,0)=Variables!$B$5,B383>VLOOKUP(C383,$C$3:$L$6,8,0)),-D383*VLOOKUP(C383,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I383<>Variables!$B$1,IF(C383<>\"\",$I$9-E383-F383,\"\"),-D383)","v":""},"",{"$f":"IF(C383<>\"\",IF(D383+$I$9-E383-F383>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C383,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C383,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I383,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I383,$C$3:$L$6,5,0)=Variables!$B$5,B383>VLOOKUP(I383,$C$3:$L$6,8,0)),IF(VLOOKUP(I383,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B383)-YEAR($B$12))*12+MONTH(B383)-MONTH($B$12)),((YEAR(B383)-YEAR(VLOOKUP(I383,$C$3:$L$6,8,0)))*12+MONTH(B383)-MONTH(VLOOKUP(I383,$C$3:$L$6,8,0))))*(VLOOKUP(I383,$C$3:$L$6,10,0)*VLOOKUP(I383,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C383<>\"\",IF(I383<>\"\",IF(ISERROR(VLOOKUP(I383,$C$3:$L$6,10,0)),\"\",VLOOKUP(I383,$C$3:$L$6,10,0)+J383+IF(OR(VLOOKUP(I383,$C$3:$L$6,5,0)=Variables!$B$5,B383>VLOOKUP(I383,$C$3:$L$6,8,0)),IF(VLOOKUP(I383,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B383)-YEAR($B$12))*12+MONTH(B383)-MONTH($B$12)),((YEAR(B383)-YEAR(VLOOKUP(I383,$C$3:$L$6,8,0)))*12+MONTH(B383)-MONTH(VLOOKUP(I383,$C$3:$L$6,8,0))))*VLOOKUP(I383,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I383<>Variables!$B$1,IF(H383<>0,C383,I383),\"\")","v":""},"","",{"$f":"IF(C384<>\"\",IF(OR(VLOOKUP(C384,$C$3:$L$6,5,0)=Variables!$B$5,B384>VLOOKUP(C384,$C$3:$L$6,8,0)),-D384*VLOOKUP(C384,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I384<>Variables!$B$1,IF(C384<>\"\",$I$9-E384-F384,\"\"),-D384)","v":""},"",{"$f":"IF(C384<>\"\",IF(D384+$I$9-E384-F384>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C384,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C384,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I384,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I384,$C$3:$L$6,5,0)=Variables!$B$5,B384>VLOOKUP(I384,$C$3:$L$6,8,0)),IF(VLOOKUP(I384,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B384)-YEAR($B$12))*12+MONTH(B384)-MONTH($B$12)),((YEAR(B384)-YEAR(VLOOKUP(I384,$C$3:$L$6,8,0)))*12+MONTH(B384)-MONTH(VLOOKUP(I384,$C$3:$L$6,8,0))))*(VLOOKUP(I384,$C$3:$L$6,10,0)*VLOOKUP(I384,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C384<>\"\",IF(I384<>\"\",IF(ISERROR(VLOOKUP(I384,$C$3:$L$6,10,0)),\"\",VLOOKUP(I384,$C$3:$L$6,10,0)+J384+IF(OR(VLOOKUP(I384,$C$3:$L$6,5,0)=Variables!$B$5,B384>VLOOKUP(I384,$C$3:$L$6,8,0)),IF(VLOOKUP(I384,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B384)-YEAR($B$12))*12+MONTH(B384)-MONTH($B$12)),((YEAR(B384)-YEAR(VLOOKUP(I384,$C$3:$L$6,8,0)))*12+MONTH(B384)-MONTH(VLOOKUP(I384,$C$3:$L$6,8,0))))*VLOOKUP(I384,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I384<>Variables!$B$1,IF(H384<>0,C384,I384),\"\")","v":""},"","",{"$f":"IF(C385<>\"\",IF(OR(VLOOKUP(C385,$C$3:$L$6,5,0)=Variables!$B$5,B385>VLOOKUP(C385,$C$3:$L$6,8,0)),-D385*VLOOKUP(C385,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I385<>Variables!$B$1,IF(C385<>\"\",$I$9-E385-F385,\"\"),-D385)","v":""},"",{"$f":"IF(C385<>\"\",IF(D385+$I$9-E385-F385>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C385,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C385,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I385,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I385,$C$3:$L$6,5,0)=Variables!$B$5,B385>VLOOKUP(I385,$C$3:$L$6,8,0)),IF(VLOOKUP(I385,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B385)-YEAR($B$12))*12+MONTH(B385)-MONTH($B$12)),((YEAR(B385)-YEAR(VLOOKUP(I385,$C$3:$L$6,8,0)))*12+MONTH(B385)-MONTH(VLOOKUP(I385,$C$3:$L$6,8,0))))*(VLOOKUP(I385,$C$3:$L$6,10,0)*VLOOKUP(I385,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C385<>\"\",IF(I385<>\"\",IF(ISERROR(VLOOKUP(I385,$C$3:$L$6,10,0)),\"\",VLOOKUP(I385,$C$3:$L$6,10,0)+J385+IF(OR(VLOOKUP(I385,$C$3:$L$6,5,0)=Variables!$B$5,B385>VLOOKUP(I385,$C$3:$L$6,8,0)),IF(VLOOKUP(I385,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B385)-YEAR($B$12))*12+MONTH(B385)-MONTH($B$12)),((YEAR(B385)-YEAR(VLOOKUP(I385,$C$3:$L$6,8,0)))*12+MONTH(B385)-MONTH(VLOOKUP(I385,$C$3:$L$6,8,0))))*VLOOKUP(I385,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I385<>Variables!$B$1,IF(H385<>0,C385,I385),\"\")","v":""},"","",{"$f":"IF(C386<>\"\",IF(OR(VLOOKUP(C386,$C$3:$L$6,5,0)=Variables!$B$5,B386>VLOOKUP(C386,$C$3:$L$6,8,0)),-D386*VLOOKUP(C386,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I386<>Variables!$B$1,IF(C386<>\"\",$I$9-E386-F386,\"\"),-D386)","v":""},"",{"$f":"IF(C386<>\"\",IF(D386+$I$9-E386-F386>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C386,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C386,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I386,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I386,$C$3:$L$6,5,0)=Variables!$B$5,B386>VLOOKUP(I386,$C$3:$L$6,8,0)),IF(VLOOKUP(I386,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B386)-YEAR($B$12))*12+MONTH(B386)-MONTH($B$12)),((YEAR(B386)-YEAR(VLOOKUP(I386,$C$3:$L$6,8,0)))*12+MONTH(B386)-MONTH(VLOOKUP(I386,$C$3:$L$6,8,0))))*(VLOOKUP(I386,$C$3:$L$6,10,0)*VLOOKUP(I386,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C386<>\"\",IF(I386<>\"\",IF(ISERROR(VLOOKUP(I386,$C$3:$L$6,10,0)),\"\",VLOOKUP(I386,$C$3:$L$6,10,0)+J386+IF(OR(VLOOKUP(I386,$C$3:$L$6,5,0)=Variables!$B$5,B386>VLOOKUP(I386,$C$3:$L$6,8,0)),IF(VLOOKUP(I386,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B386)-YEAR($B$12))*12+MONTH(B386)-MONTH($B$12)),((YEAR(B386)-YEAR(VLOOKUP(I386,$C$3:$L$6,8,0)))*12+MONTH(B386)-MONTH(VLOOKUP(I386,$C$3:$L$6,8,0))))*VLOOKUP(I386,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I386<>Variables!$B$1,IF(H386<>0,C386,I386),\"\")","v":""},"","",{"$f":"IF(C387<>\"\",IF(OR(VLOOKUP(C387,$C$3:$L$6,5,0)=Variables!$B$5,B387>VLOOKUP(C387,$C$3:$L$6,8,0)),-D387*VLOOKUP(C387,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I387<>Variables!$B$1,IF(C387<>\"\",$I$9-E387-F387,\"\"),-D387)","v":""},"",{"$f":"IF(C387<>\"\",IF(D387+$I$9-E387-F387>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C387,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C387,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I387,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I387,$C$3:$L$6,5,0)=Variables!$B$5,B387>VLOOKUP(I387,$C$3:$L$6,8,0)),IF(VLOOKUP(I387,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B387)-YEAR($B$12))*12+MONTH(B387)-MONTH($B$12)),((YEAR(B387)-YEAR(VLOOKUP(I387,$C$3:$L$6,8,0)))*12+MONTH(B387)-MONTH(VLOOKUP(I387,$C$3:$L$6,8,0))))*(VLOOKUP(I387,$C$3:$L$6,10,0)*VLOOKUP(I387,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C387<>\"\",IF(I387<>\"\",IF(ISERROR(VLOOKUP(I387,$C$3:$L$6,10,0)),\"\",VLOOKUP(I387,$C$3:$L$6,10,0)+J387+IF(OR(VLOOKUP(I387,$C$3:$L$6,5,0)=Variables!$B$5,B387>VLOOKUP(I387,$C$3:$L$6,8,0)),IF(VLOOKUP(I387,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B387)-YEAR($B$12))*12+MONTH(B387)-MONTH($B$12)),((YEAR(B387)-YEAR(VLOOKUP(I387,$C$3:$L$6,8,0)))*12+MONTH(B387)-MONTH(VLOOKUP(I387,$C$3:$L$6,8,0))))*VLOOKUP(I387,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I387<>Variables!$B$1,IF(H387<>0,C387,I387),\"\")","v":""},"","",{"$f":"IF(C388<>\"\",IF(OR(VLOOKUP(C388,$C$3:$L$6,5,0)=Variables!$B$5,B388>VLOOKUP(C388,$C$3:$L$6,8,0)),-D388*VLOOKUP(C388,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I388<>Variables!$B$1,IF(C388<>\"\",$I$9-E388-F388,\"\"),-D388)","v":""},"",{"$f":"IF(C388<>\"\",IF(D388+$I$9-E388-F388>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C388,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C388,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I388,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I388,$C$3:$L$6,5,0)=Variables!$B$5,B388>VLOOKUP(I388,$C$3:$L$6,8,0)),IF(VLOOKUP(I388,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B388)-YEAR($B$12))*12+MONTH(B388)-MONTH($B$12)),((YEAR(B388)-YEAR(VLOOKUP(I388,$C$3:$L$6,8,0)))*12+MONTH(B388)-MONTH(VLOOKUP(I388,$C$3:$L$6,8,0))))*(VLOOKUP(I388,$C$3:$L$6,10,0)*VLOOKUP(I388,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C388<>\"\",IF(I388<>\"\",IF(ISERROR(VLOOKUP(I388,$C$3:$L$6,10,0)),\"\",VLOOKUP(I388,$C$3:$L$6,10,0)+J388+IF(OR(VLOOKUP(I388,$C$3:$L$6,5,0)=Variables!$B$5,B388>VLOOKUP(I388,$C$3:$L$6,8,0)),IF(VLOOKUP(I388,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B388)-YEAR($B$12))*12+MONTH(B388)-MONTH($B$12)),((YEAR(B388)-YEAR(VLOOKUP(I388,$C$3:$L$6,8,0)))*12+MONTH(B388)-MONTH(VLOOKUP(I388,$C$3:$L$6,8,0))))*VLOOKUP(I388,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I388<>Variables!$B$1,IF(H388<>0,C388,I388),\"\")","v":""},"","",{"$f":"IF(C389<>\"\",IF(OR(VLOOKUP(C389,$C$3:$L$6,5,0)=Variables!$B$5,B389>VLOOKUP(C389,$C$3:$L$6,8,0)),-D389*VLOOKUP(C389,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I389<>Variables!$B$1,IF(C389<>\"\",$I$9-E389-F389,\"\"),-D389)","v":""},"",{"$f":"IF(C389<>\"\",IF(D389+$I$9-E389-F389>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C389,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C389,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I389,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I389,$C$3:$L$6,5,0)=Variables!$B$5,B389>VLOOKUP(I389,$C$3:$L$6,8,0)),IF(VLOOKUP(I389,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B389)-YEAR($B$12))*12+MONTH(B389)-MONTH($B$12)),((YEAR(B389)-YEAR(VLOOKUP(I389,$C$3:$L$6,8,0)))*12+MONTH(B389)-MONTH(VLOOKUP(I389,$C$3:$L$6,8,0))))*(VLOOKUP(I389,$C$3:$L$6,10,0)*VLOOKUP(I389,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C389<>\"\",IF(I389<>\"\",IF(ISERROR(VLOOKUP(I389,$C$3:$L$6,10,0)),\"\",VLOOKUP(I389,$C$3:$L$6,10,0)+J389+IF(OR(VLOOKUP(I389,$C$3:$L$6,5,0)=Variables!$B$5,B389>VLOOKUP(I389,$C$3:$L$6,8,0)),IF(VLOOKUP(I389,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B389)-YEAR($B$12))*12+MONTH(B389)-MONTH($B$12)),((YEAR(B389)-YEAR(VLOOKUP(I389,$C$3:$L$6,8,0)))*12+MONTH(B389)-MONTH(VLOOKUP(I389,$C$3:$L$6,8,0))))*VLOOKUP(I389,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I389<>Variables!$B$1,IF(H389<>0,C389,I389),\"\")","v":""},"","",{"$f":"IF(C390<>\"\",IF(OR(VLOOKUP(C390,$C$3:$L$6,5,0)=Variables!$B$5,B390>VLOOKUP(C390,$C$3:$L$6,8,0)),-D390*VLOOKUP(C390,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I390<>Variables!$B$1,IF(C390<>\"\",$I$9-E390-F390,\"\"),-D390)","v":""},"",{"$f":"IF(C390<>\"\",IF(D390+$I$9-E390-F390>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C390,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C390,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I390,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I390,$C$3:$L$6,5,0)=Variables!$B$5,B390>VLOOKUP(I390,$C$3:$L$6,8,0)),IF(VLOOKUP(I390,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B390)-YEAR($B$12))*12+MONTH(B390)-MONTH($B$12)),((YEAR(B390)-YEAR(VLOOKUP(I390,$C$3:$L$6,8,0)))*12+MONTH(B390)-MONTH(VLOOKUP(I390,$C$3:$L$6,8,0))))*(VLOOKUP(I390,$C$3:$L$6,10,0)*VLOOKUP(I390,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C390<>\"\",IF(I390<>\"\",IF(ISERROR(VLOOKUP(I390,$C$3:$L$6,10,0)),\"\",VLOOKUP(I390,$C$3:$L$6,10,0)+J390+IF(OR(VLOOKUP(I390,$C$3:$L$6,5,0)=Variables!$B$5,B390>VLOOKUP(I390,$C$3:$L$6,8,0)),IF(VLOOKUP(I390,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B390)-YEAR($B$12))*12+MONTH(B390)-MONTH($B$12)),((YEAR(B390)-YEAR(VLOOKUP(I390,$C$3:$L$6,8,0)))*12+MONTH(B390)-MONTH(VLOOKUP(I390,$C$3:$L$6,8,0))))*VLOOKUP(I390,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I390<>Variables!$B$1,IF(H390<>0,C390,I390),\"\")","v":""},"","",{"$f":"IF(C391<>\"\",IF(OR(VLOOKUP(C391,$C$3:$L$6,5,0)=Variables!$B$5,B391>VLOOKUP(C391,$C$3:$L$6,8,0)),-D391*VLOOKUP(C391,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I391<>Variables!$B$1,IF(C391<>\"\",$I$9-E391-F391,\"\"),-D391)","v":""},"",{"$f":"IF(C391<>\"\",IF(D391+$I$9-E391-F391>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C391,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C391,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I391,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I391,$C$3:$L$6,5,0)=Variables!$B$5,B391>VLOOKUP(I391,$C$3:$L$6,8,0)),IF(VLOOKUP(I391,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B391)-YEAR($B$12))*12+MONTH(B391)-MONTH($B$12)),((YEAR(B391)-YEAR(VLOOKUP(I391,$C$3:$L$6,8,0)))*12+MONTH(B391)-MONTH(VLOOKUP(I391,$C$3:$L$6,8,0))))*(VLOOKUP(I391,$C$3:$L$6,10,0)*VLOOKUP(I391,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C391<>\"\",IF(I391<>\"\",IF(ISERROR(VLOOKUP(I391,$C$3:$L$6,10,0)),\"\",VLOOKUP(I391,$C$3:$L$6,10,0)+J391+IF(OR(VLOOKUP(I391,$C$3:$L$6,5,0)=Variables!$B$5,B391>VLOOKUP(I391,$C$3:$L$6,8,0)),IF(VLOOKUP(I391,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B391)-YEAR($B$12))*12+MONTH(B391)-MONTH($B$12)),((YEAR(B391)-YEAR(VLOOKUP(I391,$C$3:$L$6,8,0)))*12+MONTH(B391)-MONTH(VLOOKUP(I391,$C$3:$L$6,8,0))))*VLOOKUP(I391,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I391<>Variables!$B$1,IF(H391<>0,C391,I391),\"\")","v":""},"","",{"$f":"IF(C392<>\"\",IF(OR(VLOOKUP(C392,$C$3:$L$6,5,0)=Variables!$B$5,B392>VLOOKUP(C392,$C$3:$L$6,8,0)),-D392*VLOOKUP(C392,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I392<>Variables!$B$1,IF(C392<>\"\",$I$9-E392-F392,\"\"),-D392)","v":""},"",{"$f":"IF(C392<>\"\",IF(D392+$I$9-E392-F392>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C392,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C392,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I392,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I392,$C$3:$L$6,5,0)=Variables!$B$5,B392>VLOOKUP(I392,$C$3:$L$6,8,0)),IF(VLOOKUP(I392,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B392)-YEAR($B$12))*12+MONTH(B392)-MONTH($B$12)),((YEAR(B392)-YEAR(VLOOKUP(I392,$C$3:$L$6,8,0)))*12+MONTH(B392)-MONTH(VLOOKUP(I392,$C$3:$L$6,8,0))))*(VLOOKUP(I392,$C$3:$L$6,10,0)*VLOOKUP(I392,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C392<>\"\",IF(I392<>\"\",IF(ISERROR(VLOOKUP(I392,$C$3:$L$6,10,0)),\"\",VLOOKUP(I392,$C$3:$L$6,10,0)+J392+IF(OR(VLOOKUP(I392,$C$3:$L$6,5,0)=Variables!$B$5,B392>VLOOKUP(I392,$C$3:$L$6,8,0)),IF(VLOOKUP(I392,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B392)-YEAR($B$12))*12+MONTH(B392)-MONTH($B$12)),((YEAR(B392)-YEAR(VLOOKUP(I392,$C$3:$L$6,8,0)))*12+MONTH(B392)-MONTH(VLOOKUP(I392,$C$3:$L$6,8,0))))*VLOOKUP(I392,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I392<>Variables!$B$1,IF(H392<>0,C392,I392),\"\")","v":""},"","",{"$f":"IF(C393<>\"\",IF(OR(VLOOKUP(C393,$C$3:$L$6,5,0)=Variables!$B$5,B393>VLOOKUP(C393,$C$3:$L$6,8,0)),-D393*VLOOKUP(C393,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I393<>Variables!$B$1,IF(C393<>\"\",$I$9-E393-F393,\"\"),-D393)","v":""},"",{"$f":"IF(C393<>\"\",IF(D393+$I$9-E393-F393>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C393,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C393,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I393,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I393,$C$3:$L$6,5,0)=Variables!$B$5,B393>VLOOKUP(I393,$C$3:$L$6,8,0)),IF(VLOOKUP(I393,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B393)-YEAR($B$12))*12+MONTH(B393)-MONTH($B$12)),((YEAR(B393)-YEAR(VLOOKUP(I393,$C$3:$L$6,8,0)))*12+MONTH(B393)-MONTH(VLOOKUP(I393,$C$3:$L$6,8,0))))*(VLOOKUP(I393,$C$3:$L$6,10,0)*VLOOKUP(I393,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C393<>\"\",IF(I393<>\"\",IF(ISERROR(VLOOKUP(I393,$C$3:$L$6,10,0)),\"\",VLOOKUP(I393,$C$3:$L$6,10,0)+J393+IF(OR(VLOOKUP(I393,$C$3:$L$6,5,0)=Variables!$B$5,B393>VLOOKUP(I393,$C$3:$L$6,8,0)),IF(VLOOKUP(I393,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B393)-YEAR($B$12))*12+MONTH(B393)-MONTH($B$12)),((YEAR(B393)-YEAR(VLOOKUP(I393,$C$3:$L$6,8,0)))*12+MONTH(B393)-MONTH(VLOOKUP(I393,$C$3:$L$6,8,0))))*VLOOKUP(I393,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I393<>Variables!$B$1,IF(H393<>0,C393,I393),\"\")","v":""},"","",{"$f":"IF(C394<>\"\",IF(OR(VLOOKUP(C394,$C$3:$L$6,5,0)=Variables!$B$5,B394>VLOOKUP(C394,$C$3:$L$6,8,0)),-D394*VLOOKUP(C394,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I394<>Variables!$B$1,IF(C394<>\"\",$I$9-E394-F394,\"\"),-D394)","v":""},"",{"$f":"IF(C394<>\"\",IF(D394+$I$9-E394-F394>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C394,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C394,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I394,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I394,$C$3:$L$6,5,0)=Variables!$B$5,B394>VLOOKUP(I394,$C$3:$L$6,8,0)),IF(VLOOKUP(I394,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B394)-YEAR($B$12))*12+MONTH(B394)-MONTH($B$12)),((YEAR(B394)-YEAR(VLOOKUP(I394,$C$3:$L$6,8,0)))*12+MONTH(B394)-MONTH(VLOOKUP(I394,$C$3:$L$6,8,0))))*(VLOOKUP(I394,$C$3:$L$6,10,0)*VLOOKUP(I394,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C394<>\"\",IF(I394<>\"\",IF(ISERROR(VLOOKUP(I394,$C$3:$L$6,10,0)),\"\",VLOOKUP(I394,$C$3:$L$6,10,0)+J394+IF(OR(VLOOKUP(I394,$C$3:$L$6,5,0)=Variables!$B$5,B394>VLOOKUP(I394,$C$3:$L$6,8,0)),IF(VLOOKUP(I394,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B394)-YEAR($B$12))*12+MONTH(B394)-MONTH($B$12)),((YEAR(B394)-YEAR(VLOOKUP(I394,$C$3:$L$6,8,0)))*12+MONTH(B394)-MONTH(VLOOKUP(I394,$C$3:$L$6,8,0))))*VLOOKUP(I394,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I394<>Variables!$B$1,IF(H394<>0,C394,I394),\"\")","v":""},"","",{"$f":"IF(C395<>\"\",IF(OR(VLOOKUP(C395,$C$3:$L$6,5,0)=Variables!$B$5,B395>VLOOKUP(C395,$C$3:$L$6,8,0)),-D395*VLOOKUP(C395,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I395<>Variables!$B$1,IF(C395<>\"\",$I$9-E395-F395,\"\"),-D395)","v":""},"",{"$f":"IF(C395<>\"\",IF(D395+$I$9-E395-F395>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C395,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C395,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I395,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I395,$C$3:$L$6,5,0)=Variables!$B$5,B395>VLOOKUP(I395,$C$3:$L$6,8,0)),IF(VLOOKUP(I395,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B395)-YEAR($B$12))*12+MONTH(B395)-MONTH($B$12)),((YEAR(B395)-YEAR(VLOOKUP(I395,$C$3:$L$6,8,0)))*12+MONTH(B395)-MONTH(VLOOKUP(I395,$C$3:$L$6,8,0))))*(VLOOKUP(I395,$C$3:$L$6,10,0)*VLOOKUP(I395,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C395<>\"\",IF(I395<>\"\",IF(ISERROR(VLOOKUP(I395,$C$3:$L$6,10,0)),\"\",VLOOKUP(I395,$C$3:$L$6,10,0)+J395+IF(OR(VLOOKUP(I395,$C$3:$L$6,5,0)=Variables!$B$5,B395>VLOOKUP(I395,$C$3:$L$6,8,0)),IF(VLOOKUP(I395,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B395)-YEAR($B$12))*12+MONTH(B395)-MONTH($B$12)),((YEAR(B395)-YEAR(VLOOKUP(I395,$C$3:$L$6,8,0)))*12+MONTH(B395)-MONTH(VLOOKUP(I395,$C$3:$L$6,8,0))))*VLOOKUP(I395,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I395<>Variables!$B$1,IF(H395<>0,C395,I395),\"\")","v":""},"","",{"$f":"IF(C396<>\"\",IF(OR(VLOOKUP(C396,$C$3:$L$6,5,0)=Variables!$B$5,B396>VLOOKUP(C396,$C$3:$L$6,8,0)),-D396*VLOOKUP(C396,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I396<>Variables!$B$1,IF(C396<>\"\",$I$9-E396-F396,\"\"),-D396)","v":""},"",{"$f":"IF(C396<>\"\",IF(D396+$I$9-E396-F396>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C396,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C396,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I396,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I396,$C$3:$L$6,5,0)=Variables!$B$5,B396>VLOOKUP(I396,$C$3:$L$6,8,0)),IF(VLOOKUP(I396,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B396)-YEAR($B$12))*12+MONTH(B396)-MONTH($B$12)),((YEAR(B396)-YEAR(VLOOKUP(I396,$C$3:$L$6,8,0)))*12+MONTH(B396)-MONTH(VLOOKUP(I396,$C$3:$L$6,8,0))))*(VLOOKUP(I396,$C$3:$L$6,10,0)*VLOOKUP(I396,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C396<>\"\",IF(I396<>\"\",IF(ISERROR(VLOOKUP(I396,$C$3:$L$6,10,0)),\"\",VLOOKUP(I396,$C$3:$L$6,10,0)+J396+IF(OR(VLOOKUP(I396,$C$3:$L$6,5,0)=Variables!$B$5,B396>VLOOKUP(I396,$C$3:$L$6,8,0)),IF(VLOOKUP(I396,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B396)-YEAR($B$12))*12+MONTH(B396)-MONTH($B$12)),((YEAR(B396)-YEAR(VLOOKUP(I396,$C$3:$L$6,8,0)))*12+MONTH(B396)-MONTH(VLOOKUP(I396,$C$3:$L$6,8,0))))*VLOOKUP(I396,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I396<>Variables!$B$1,IF(H396<>0,C396,I396),\"\")","v":""},"","",{"$f":"IF(C397<>\"\",IF(OR(VLOOKUP(C397,$C$3:$L$6,5,0)=Variables!$B$5,B397>VLOOKUP(C397,$C$3:$L$6,8,0)),-D397*VLOOKUP(C397,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I397<>Variables!$B$1,IF(C397<>\"\",$I$9-E397-F397,\"\"),-D397)","v":""},"",{"$f":"IF(C397<>\"\",IF(D397+$I$9-E397-F397>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C397,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C397,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I397,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I397,$C$3:$L$6,5,0)=Variables!$B$5,B397>VLOOKUP(I397,$C$3:$L$6,8,0)),IF(VLOOKUP(I397,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B397)-YEAR($B$12))*12+MONTH(B397)-MONTH($B$12)),((YEAR(B397)-YEAR(VLOOKUP(I397,$C$3:$L$6,8,0)))*12+MONTH(B397)-MONTH(VLOOKUP(I397,$C$3:$L$6,8,0))))*(VLOOKUP(I397,$C$3:$L$6,10,0)*VLOOKUP(I397,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C397<>\"\",IF(I397<>\"\",IF(ISERROR(VLOOKUP(I397,$C$3:$L$6,10,0)),\"\",VLOOKUP(I397,$C$3:$L$6,10,0)+J397+IF(OR(VLOOKUP(I397,$C$3:$L$6,5,0)=Variables!$B$5,B397>VLOOKUP(I397,$C$3:$L$6,8,0)),IF(VLOOKUP(I397,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B397)-YEAR($B$12))*12+MONTH(B397)-MONTH($B$12)),((YEAR(B397)-YEAR(VLOOKUP(I397,$C$3:$L$6,8,0)))*12+MONTH(B397)-MONTH(VLOOKUP(I397,$C$3:$L$6,8,0))))*VLOOKUP(I397,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I397<>Variables!$B$1,IF(H397<>0,C397,I397),\"\")","v":""},"","",{"$f":"IF(C398<>\"\",IF(OR(VLOOKUP(C398,$C$3:$L$6,5,0)=Variables!$B$5,B398>VLOOKUP(C398,$C$3:$L$6,8,0)),-D398*VLOOKUP(C398,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I398<>Variables!$B$1,IF(C398<>\"\",$I$9-E398-F398,\"\"),-D398)","v":""},"",{"$f":"IF(C398<>\"\",IF(D398+$I$9-E398-F398>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C398,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C398,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I398,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I398,$C$3:$L$6,5,0)=Variables!$B$5,B398>VLOOKUP(I398,$C$3:$L$6,8,0)),IF(VLOOKUP(I398,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B398)-YEAR($B$12))*12+MONTH(B398)-MONTH($B$12)),((YEAR(B398)-YEAR(VLOOKUP(I398,$C$3:$L$6,8,0)))*12+MONTH(B398)-MONTH(VLOOKUP(I398,$C$3:$L$6,8,0))))*(VLOOKUP(I398,$C$3:$L$6,10,0)*VLOOKUP(I398,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C398<>\"\",IF(I398<>\"\",IF(ISERROR(VLOOKUP(I398,$C$3:$L$6,10,0)),\"\",VLOOKUP(I398,$C$3:$L$6,10,0)+J398+IF(OR(VLOOKUP(I398,$C$3:$L$6,5,0)=Variables!$B$5,B398>VLOOKUP(I398,$C$3:$L$6,8,0)),IF(VLOOKUP(I398,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B398)-YEAR($B$12))*12+MONTH(B398)-MONTH($B$12)),((YEAR(B398)-YEAR(VLOOKUP(I398,$C$3:$L$6,8,0)))*12+MONTH(B398)-MONTH(VLOOKUP(I398,$C$3:$L$6,8,0))))*VLOOKUP(I398,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I398<>Variables!$B$1,IF(H398<>0,C398,I398),\"\")","v":""},"","",{"$f":"IF(C399<>\"\",IF(OR(VLOOKUP(C399,$C$3:$L$6,5,0)=Variables!$B$5,B399>VLOOKUP(C399,$C$3:$L$6,8,0)),-D399*VLOOKUP(C399,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I399<>Variables!$B$1,IF(C399<>\"\",$I$9-E399-F399,\"\"),-D399)","v":""},"",{"$f":"IF(C399<>\"\",IF(D399+$I$9-E399-F399>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C399,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C399,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I399,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I399,$C$3:$L$6,5,0)=Variables!$B$5,B399>VLOOKUP(I399,$C$3:$L$6,8,0)),IF(VLOOKUP(I399,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B399)-YEAR($B$12))*12+MONTH(B399)-MONTH($B$12)),((YEAR(B399)-YEAR(VLOOKUP(I399,$C$3:$L$6,8,0)))*12+MONTH(B399)-MONTH(VLOOKUP(I399,$C$3:$L$6,8,0))))*(VLOOKUP(I399,$C$3:$L$6,10,0)*VLOOKUP(I399,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C399<>\"\",IF(I399<>\"\",IF(ISERROR(VLOOKUP(I399,$C$3:$L$6,10,0)),\"\",VLOOKUP(I399,$C$3:$L$6,10,0)+J399+IF(OR(VLOOKUP(I399,$C$3:$L$6,5,0)=Variables!$B$5,B399>VLOOKUP(I399,$C$3:$L$6,8,0)),IF(VLOOKUP(I399,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B399)-YEAR($B$12))*12+MONTH(B399)-MONTH($B$12)),((YEAR(B399)-YEAR(VLOOKUP(I399,$C$3:$L$6,8,0)))*12+MONTH(B399)-MONTH(VLOOKUP(I399,$C$3:$L$6,8,0))))*VLOOKUP(I399,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I399<>Variables!$B$1,IF(H399<>0,C399,I399),\"\")","v":""},"","",{"$f":"IF(C400<>\"\",IF(OR(VLOOKUP(C400,$C$3:$L$6,5,0)=Variables!$B$5,B400>VLOOKUP(C400,$C$3:$L$6,8,0)),-D400*VLOOKUP(C400,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I400<>Variables!$B$1,IF(C400<>\"\",$I$9-E400-F400,\"\"),-D400)","v":""},"",{"$f":"IF(C400<>\"\",IF(D400+$I$9-E400-F400>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C400,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C400,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I400,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I400,$C$3:$L$6,5,0)=Variables!$B$5,B400>VLOOKUP(I400,$C$3:$L$6,8,0)),IF(VLOOKUP(I400,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B400)-YEAR($B$12))*12+MONTH(B400)-MONTH($B$12)),((YEAR(B400)-YEAR(VLOOKUP(I400,$C$3:$L$6,8,0)))*12+MONTH(B400)-MONTH(VLOOKUP(I400,$C$3:$L$6,8,0))))*(VLOOKUP(I400,$C$3:$L$6,10,0)*VLOOKUP(I400,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C400<>\"\",IF(I400<>\"\",IF(ISERROR(VLOOKUP(I400,$C$3:$L$6,10,0)),\"\",VLOOKUP(I400,$C$3:$L$6,10,0)+J400+IF(OR(VLOOKUP(I400,$C$3:$L$6,5,0)=Variables!$B$5,B400>VLOOKUP(I400,$C$3:$L$6,8,0)),IF(VLOOKUP(I400,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B400)-YEAR($B$12))*12+MONTH(B400)-MONTH($B$12)),((YEAR(B400)-YEAR(VLOOKUP(I400,$C$3:$L$6,8,0)))*12+MONTH(B400)-MONTH(VLOOKUP(I400,$C$3:$L$6,8,0))))*VLOOKUP(I400,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I400<>Variables!$B$1,IF(H400<>0,C400,I400),\"\")","v":""},"","",{"$f":"IF(C401<>\"\",IF(OR(VLOOKUP(C401,$C$3:$L$6,5,0)=Variables!$B$5,B401>VLOOKUP(C401,$C$3:$L$6,8,0)),-D401*VLOOKUP(C401,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I401<>Variables!$B$1,IF(C401<>\"\",$I$9-E401-F401,\"\"),-D401)","v":""},"",{"$f":"IF(C401<>\"\",IF(D401+$I$9-E401-F401>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C401,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C401,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I401,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I401,$C$3:$L$6,5,0)=Variables!$B$5,B401>VLOOKUP(I401,$C$3:$L$6,8,0)),IF(VLOOKUP(I401,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B401)-YEAR($B$12))*12+MONTH(B401)-MONTH($B$12)),((YEAR(B401)-YEAR(VLOOKUP(I401,$C$3:$L$6,8,0)))*12+MONTH(B401)-MONTH(VLOOKUP(I401,$C$3:$L$6,8,0))))*(VLOOKUP(I401,$C$3:$L$6,10,0)*VLOOKUP(I401,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C401<>\"\",IF(I401<>\"\",IF(ISERROR(VLOOKUP(I401,$C$3:$L$6,10,0)),\"\",VLOOKUP(I401,$C$3:$L$6,10,0)+J401+IF(OR(VLOOKUP(I401,$C$3:$L$6,5,0)=Variables!$B$5,B401>VLOOKUP(I401,$C$3:$L$6,8,0)),IF(VLOOKUP(I401,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B401)-YEAR($B$12))*12+MONTH(B401)-MONTH($B$12)),((YEAR(B401)-YEAR(VLOOKUP(I401,$C$3:$L$6,8,0)))*12+MONTH(B401)-MONTH(VLOOKUP(I401,$C$3:$L$6,8,0))))*VLOOKUP(I401,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I401<>Variables!$B$1,IF(H401<>0,C401,I401),\"\")","v":""},"","",{"$f":"IF(C402<>\"\",IF(OR(VLOOKUP(C402,$C$3:$L$6,5,0)=Variables!$B$5,B402>VLOOKUP(C402,$C$3:$L$6,8,0)),-D402*VLOOKUP(C402,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I402<>Variables!$B$1,IF(C402<>\"\",$I$9-E402-F402,\"\"),-D402)","v":""},"",{"$f":"IF(C402<>\"\",IF(D402+$I$9-E402-F402>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C402,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C402,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I402,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I402,$C$3:$L$6,5,0)=Variables!$B$5,B402>VLOOKUP(I402,$C$3:$L$6,8,0)),IF(VLOOKUP(I402,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B402)-YEAR($B$12))*12+MONTH(B402)-MONTH($B$12)),((YEAR(B402)-YEAR(VLOOKUP(I402,$C$3:$L$6,8,0)))*12+MONTH(B402)-MONTH(VLOOKUP(I402,$C$3:$L$6,8,0))))*(VLOOKUP(I402,$C$3:$L$6,10,0)*VLOOKUP(I402,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C402<>\"\",IF(I402<>\"\",IF(ISERROR(VLOOKUP(I402,$C$3:$L$6,10,0)),\"\",VLOOKUP(I402,$C$3:$L$6,10,0)+J402+IF(OR(VLOOKUP(I402,$C$3:$L$6,5,0)=Variables!$B$5,B402>VLOOKUP(I402,$C$3:$L$6,8,0)),IF(VLOOKUP(I402,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B402)-YEAR($B$12))*12+MONTH(B402)-MONTH($B$12)),((YEAR(B402)-YEAR(VLOOKUP(I402,$C$3:$L$6,8,0)))*12+MONTH(B402)-MONTH(VLOOKUP(I402,$C$3:$L$6,8,0))))*VLOOKUP(I402,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I402<>Variables!$B$1,IF(H402<>0,C402,I402),\"\")","v":""},"","",{"$f":"IF(C403<>\"\",IF(OR(VLOOKUP(C403,$C$3:$L$6,5,0)=Variables!$B$5,B403>VLOOKUP(C403,$C$3:$L$6,8,0)),-D403*VLOOKUP(C403,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I403<>Variables!$B$1,IF(C403<>\"\",$I$9-E403-F403,\"\"),-D403)","v":""},"",{"$f":"IF(C403<>\"\",IF(D403+$I$9-E403-F403>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C403,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C403,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I403,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I403,$C$3:$L$6,5,0)=Variables!$B$5,B403>VLOOKUP(I403,$C$3:$L$6,8,0)),IF(VLOOKUP(I403,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B403)-YEAR($B$12))*12+MONTH(B403)-MONTH($B$12)),((YEAR(B403)-YEAR(VLOOKUP(I403,$C$3:$L$6,8,0)))*12+MONTH(B403)-MONTH(VLOOKUP(I403,$C$3:$L$6,8,0))))*(VLOOKUP(I403,$C$3:$L$6,10,0)*VLOOKUP(I403,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C403<>\"\",IF(I403<>\"\",IF(ISERROR(VLOOKUP(I403,$C$3:$L$6,10,0)),\"\",VLOOKUP(I403,$C$3:$L$6,10,0)+J403+IF(OR(VLOOKUP(I403,$C$3:$L$6,5,0)=Variables!$B$5,B403>VLOOKUP(I403,$C$3:$L$6,8,0)),IF(VLOOKUP(I403,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B403)-YEAR($B$12))*12+MONTH(B403)-MONTH($B$12)),((YEAR(B403)-YEAR(VLOOKUP(I403,$C$3:$L$6,8,0)))*12+MONTH(B403)-MONTH(VLOOKUP(I403,$C$3:$L$6,8,0))))*VLOOKUP(I403,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I403<>Variables!$B$1,IF(H403<>0,C403,I403),\"\")","v":""},"","",{"$f":"IF(C404<>\"\",IF(OR(VLOOKUP(C404,$C$3:$L$6,5,0)=Variables!$B$5,B404>VLOOKUP(C404,$C$3:$L$6,8,0)),-D404*VLOOKUP(C404,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I404<>Variables!$B$1,IF(C404<>\"\",$I$9-E404-F404,\"\"),-D404)","v":""},"",{"$f":"IF(C404<>\"\",IF(D404+$I$9-E404-F404>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C404,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C404,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I404,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I404,$C$3:$L$6,5,0)=Variables!$B$5,B404>VLOOKUP(I404,$C$3:$L$6,8,0)),IF(VLOOKUP(I404,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B404)-YEAR($B$12))*12+MONTH(B404)-MONTH($B$12)),((YEAR(B404)-YEAR(VLOOKUP(I404,$C$3:$L$6,8,0)))*12+MONTH(B404)-MONTH(VLOOKUP(I404,$C$3:$L$6,8,0))))*(VLOOKUP(I404,$C$3:$L$6,10,0)*VLOOKUP(I404,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C404<>\"\",IF(I404<>\"\",IF(ISERROR(VLOOKUP(I404,$C$3:$L$6,10,0)),\"\",VLOOKUP(I404,$C$3:$L$6,10,0)+J404+IF(OR(VLOOKUP(I404,$C$3:$L$6,5,0)=Variables!$B$5,B404>VLOOKUP(I404,$C$3:$L$6,8,0)),IF(VLOOKUP(I404,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B404)-YEAR($B$12))*12+MONTH(B404)-MONTH($B$12)),((YEAR(B404)-YEAR(VLOOKUP(I404,$C$3:$L$6,8,0)))*12+MONTH(B404)-MONTH(VLOOKUP(I404,$C$3:$L$6,8,0))))*VLOOKUP(I404,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I404<>Variables!$B$1,IF(H404<>0,C404,I404),\"\")","v":""},"","",{"$f":"IF(C405<>\"\",IF(OR(VLOOKUP(C405,$C$3:$L$6,5,0)=Variables!$B$5,B405>VLOOKUP(C405,$C$3:$L$6,8,0)),-D405*VLOOKUP(C405,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I405<>Variables!$B$1,IF(C405<>\"\",$I$9-E405-F405,\"\"),-D405)","v":""},"",{"$f":"IF(C405<>\"\",IF(D405+$I$9-E405-F405>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C405,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C405,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I405,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I405,$C$3:$L$6,5,0)=Variables!$B$5,B405>VLOOKUP(I405,$C$3:$L$6,8,0)),IF(VLOOKUP(I405,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B405)-YEAR($B$12))*12+MONTH(B405)-MONTH($B$12)),((YEAR(B405)-YEAR(VLOOKUP(I405,$C$3:$L$6,8,0)))*12+MONTH(B405)-MONTH(VLOOKUP(I405,$C$3:$L$6,8,0))))*(VLOOKUP(I405,$C$3:$L$6,10,0)*VLOOKUP(I405,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C405<>\"\",IF(I405<>\"\",IF(ISERROR(VLOOKUP(I405,$C$3:$L$6,10,0)),\"\",VLOOKUP(I405,$C$3:$L$6,10,0)+J405+IF(OR(VLOOKUP(I405,$C$3:$L$6,5,0)=Variables!$B$5,B405>VLOOKUP(I405,$C$3:$L$6,8,0)),IF(VLOOKUP(I405,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B405)-YEAR($B$12))*12+MONTH(B405)-MONTH($B$12)),((YEAR(B405)-YEAR(VLOOKUP(I405,$C$3:$L$6,8,0)))*12+MONTH(B405)-MONTH(VLOOKUP(I405,$C$3:$L$6,8,0))))*VLOOKUP(I405,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I405<>Variables!$B$1,IF(H405<>0,C405,I405),\"\")","v":""},"","",{"$f":"IF(C406<>\"\",IF(OR(VLOOKUP(C406,$C$3:$L$6,5,0)=Variables!$B$5,B406>VLOOKUP(C406,$C$3:$L$6,8,0)),-D406*VLOOKUP(C406,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I406<>Variables!$B$1,IF(C406<>\"\",$I$9-E406-F406,\"\"),-D406)","v":""},"",{"$f":"IF(C406<>\"\",IF(D406+$I$9-E406-F406>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C406,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C406,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I406,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I406,$C$3:$L$6,5,0)=Variables!$B$5,B406>VLOOKUP(I406,$C$3:$L$6,8,0)),IF(VLOOKUP(I406,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B406)-YEAR($B$12))*12+MONTH(B406)-MONTH($B$12)),((YEAR(B406)-YEAR(VLOOKUP(I406,$C$3:$L$6,8,0)))*12+MONTH(B406)-MONTH(VLOOKUP(I406,$C$3:$L$6,8,0))))*(VLOOKUP(I406,$C$3:$L$6,10,0)*VLOOKUP(I406,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C406<>\"\",IF(I406<>\"\",IF(ISERROR(VLOOKUP(I406,$C$3:$L$6,10,0)),\"\",VLOOKUP(I406,$C$3:$L$6,10,0)+J406+IF(OR(VLOOKUP(I406,$C$3:$L$6,5,0)=Variables!$B$5,B406>VLOOKUP(I406,$C$3:$L$6,8,0)),IF(VLOOKUP(I406,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B406)-YEAR($B$12))*12+MONTH(B406)-MONTH($B$12)),((YEAR(B406)-YEAR(VLOOKUP(I406,$C$3:$L$6,8,0)))*12+MONTH(B406)-MONTH(VLOOKUP(I406,$C$3:$L$6,8,0))))*VLOOKUP(I406,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I406<>Variables!$B$1,IF(H406<>0,C406,I406),\"\")","v":""},"","",{"$f":"IF(C407<>\"\",IF(OR(VLOOKUP(C407,$C$3:$L$6,5,0)=Variables!$B$5,B407>VLOOKUP(C407,$C$3:$L$6,8,0)),-D407*VLOOKUP(C407,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I407<>Variables!$B$1,IF(C407<>\"\",$I$9-E407-F407,\"\"),-D407)","v":""},"",{"$f":"IF(C407<>\"\",IF(D407+$I$9-E407-F407>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C407,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C407,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I407,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I407,$C$3:$L$6,5,0)=Variables!$B$5,B407>VLOOKUP(I407,$C$3:$L$6,8,0)),IF(VLOOKUP(I407,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B407)-YEAR($B$12))*12+MONTH(B407)-MONTH($B$12)),((YEAR(B407)-YEAR(VLOOKUP(I407,$C$3:$L$6,8,0)))*12+MONTH(B407)-MONTH(VLOOKUP(I407,$C$3:$L$6,8,0))))*(VLOOKUP(I407,$C$3:$L$6,10,0)*VLOOKUP(I407,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C407<>\"\",IF(I407<>\"\",IF(ISERROR(VLOOKUP(I407,$C$3:$L$6,10,0)),\"\",VLOOKUP(I407,$C$3:$L$6,10,0)+J407+IF(OR(VLOOKUP(I407,$C$3:$L$6,5,0)=Variables!$B$5,B407>VLOOKUP(I407,$C$3:$L$6,8,0)),IF(VLOOKUP(I407,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B407)-YEAR($B$12))*12+MONTH(B407)-MONTH($B$12)),((YEAR(B407)-YEAR(VLOOKUP(I407,$C$3:$L$6,8,0)))*12+MONTH(B407)-MONTH(VLOOKUP(I407,$C$3:$L$6,8,0))))*VLOOKUP(I407,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I407<>Variables!$B$1,IF(H407<>0,C407,I407),\"\")","v":""},"","",{"$f":"IF(C408<>\"\",IF(OR(VLOOKUP(C408,$C$3:$L$6,5,0)=Variables!$B$5,B408>VLOOKUP(C408,$C$3:$L$6,8,0)),-D408*VLOOKUP(C408,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I408<>Variables!$B$1,IF(C408<>\"\",$I$9-E408-F408,\"\"),-D408)","v":""},"",{"$f":"IF(C408<>\"\",IF(D408+$I$9-E408-F408>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C408,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C408,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I408,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I408,$C$3:$L$6,5,0)=Variables!$B$5,B408>VLOOKUP(I408,$C$3:$L$6,8,0)),IF(VLOOKUP(I408,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B408)-YEAR($B$12))*12+MONTH(B408)-MONTH($B$12)),((YEAR(B408)-YEAR(VLOOKUP(I408,$C$3:$L$6,8,0)))*12+MONTH(B408)-MONTH(VLOOKUP(I408,$C$3:$L$6,8,0))))*(VLOOKUP(I408,$C$3:$L$6,10,0)*VLOOKUP(I408,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C408<>\"\",IF(I408<>\"\",IF(ISERROR(VLOOKUP(I408,$C$3:$L$6,10,0)),\"\",VLOOKUP(I408,$C$3:$L$6,10,0)+J408+IF(OR(VLOOKUP(I408,$C$3:$L$6,5,0)=Variables!$B$5,B408>VLOOKUP(I408,$C$3:$L$6,8,0)),IF(VLOOKUP(I408,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B408)-YEAR($B$12))*12+MONTH(B408)-MONTH($B$12)),((YEAR(B408)-YEAR(VLOOKUP(I408,$C$3:$L$6,8,0)))*12+MONTH(B408)-MONTH(VLOOKUP(I408,$C$3:$L$6,8,0))))*VLOOKUP(I408,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I408<>Variables!$B$1,IF(H408<>0,C408,I408),\"\")","v":""},"","",{"$f":"IF(C409<>\"\",IF(OR(VLOOKUP(C409,$C$3:$L$6,5,0)=Variables!$B$5,B409>VLOOKUP(C409,$C$3:$L$6,8,0)),-D409*VLOOKUP(C409,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I409<>Variables!$B$1,IF(C409<>\"\",$I$9-E409-F409,\"\"),-D409)","v":""},"",{"$f":"IF(C409<>\"\",IF(D409+$I$9-E409-F409>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C409,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C409,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I409,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I409,$C$3:$L$6,5,0)=Variables!$B$5,B409>VLOOKUP(I409,$C$3:$L$6,8,0)),IF(VLOOKUP(I409,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B409)-YEAR($B$12))*12+MONTH(B409)-MONTH($B$12)),((YEAR(B409)-YEAR(VLOOKUP(I409,$C$3:$L$6,8,0)))*12+MONTH(B409)-MONTH(VLOOKUP(I409,$C$3:$L$6,8,0))))*(VLOOKUP(I409,$C$3:$L$6,10,0)*VLOOKUP(I409,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C409<>\"\",IF(I409<>\"\",IF(ISERROR(VLOOKUP(I409,$C$3:$L$6,10,0)),\"\",VLOOKUP(I409,$C$3:$L$6,10,0)+J409+IF(OR(VLOOKUP(I409,$C$3:$L$6,5,0)=Variables!$B$5,B409>VLOOKUP(I409,$C$3:$L$6,8,0)),IF(VLOOKUP(I409,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B409)-YEAR($B$12))*12+MONTH(B409)-MONTH($B$12)),((YEAR(B409)-YEAR(VLOOKUP(I409,$C$3:$L$6,8,0)))*12+MONTH(B409)-MONTH(VLOOKUP(I409,$C$3:$L$6,8,0))))*VLOOKUP(I409,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I409<>Variables!$B$1,IF(H409<>0,C409,I409),\"\")","v":""},"","",{"$f":"IF(C410<>\"\",IF(OR(VLOOKUP(C410,$C$3:$L$6,5,0)=Variables!$B$5,B410>VLOOKUP(C410,$C$3:$L$6,8,0)),-D410*VLOOKUP(C410,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I410<>Variables!$B$1,IF(C410<>\"\",$I$9-E410-F410,\"\"),-D410)","v":""},"",{"$f":"IF(C410<>\"\",IF(D410+$I$9-E410-F410>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C410,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C410,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I410,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I410,$C$3:$L$6,5,0)=Variables!$B$5,B410>VLOOKUP(I410,$C$3:$L$6,8,0)),IF(VLOOKUP(I410,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B410)-YEAR($B$12))*12+MONTH(B410)-MONTH($B$12)),((YEAR(B410)-YEAR(VLOOKUP(I410,$C$3:$L$6,8,0)))*12+MONTH(B410)-MONTH(VLOOKUP(I410,$C$3:$L$6,8,0))))*(VLOOKUP(I410,$C$3:$L$6,10,0)*VLOOKUP(I410,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C410<>\"\",IF(I410<>\"\",IF(ISERROR(VLOOKUP(I410,$C$3:$L$6,10,0)),\"\",VLOOKUP(I410,$C$3:$L$6,10,0)+J410+IF(OR(VLOOKUP(I410,$C$3:$L$6,5,0)=Variables!$B$5,B410>VLOOKUP(I410,$C$3:$L$6,8,0)),IF(VLOOKUP(I410,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B410)-YEAR($B$12))*12+MONTH(B410)-MONTH($B$12)),((YEAR(B410)-YEAR(VLOOKUP(I410,$C$3:$L$6,8,0)))*12+MONTH(B410)-MONTH(VLOOKUP(I410,$C$3:$L$6,8,0))))*VLOOKUP(I410,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I410<>Variables!$B$1,IF(H410<>0,C410,I410),\"\")","v":""},"","",{"$f":"IF(C411<>\"\",IF(OR(VLOOKUP(C411,$C$3:$L$6,5,0)=Variables!$B$5,B411>VLOOKUP(C411,$C$3:$L$6,8,0)),-D411*VLOOKUP(C411,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I411<>Variables!$B$1,IF(C411<>\"\",$I$9-E411-F411,\"\"),-D411)","v":""},"",{"$f":"IF(C411<>\"\",IF(D411+$I$9-E411-F411>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C411,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C411,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I411,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I411,$C$3:$L$6,5,0)=Variables!$B$5,B411>VLOOKUP(I411,$C$3:$L$6,8,0)),IF(VLOOKUP(I411,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B411)-YEAR($B$12))*12+MONTH(B411)-MONTH($B$12)),((YEAR(B411)-YEAR(VLOOKUP(I411,$C$3:$L$6,8,0)))*12+MONTH(B411)-MONTH(VLOOKUP(I411,$C$3:$L$6,8,0))))*(VLOOKUP(I411,$C$3:$L$6,10,0)*VLOOKUP(I411,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C411<>\"\",IF(I411<>\"\",IF(ISERROR(VLOOKUP(I411,$C$3:$L$6,10,0)),\"\",VLOOKUP(I411,$C$3:$L$6,10,0)+J411+IF(OR(VLOOKUP(I411,$C$3:$L$6,5,0)=Variables!$B$5,B411>VLOOKUP(I411,$C$3:$L$6,8,0)),IF(VLOOKUP(I411,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B411)-YEAR($B$12))*12+MONTH(B411)-MONTH($B$12)),((YEAR(B411)-YEAR(VLOOKUP(I411,$C$3:$L$6,8,0)))*12+MONTH(B411)-MONTH(VLOOKUP(I411,$C$3:$L$6,8,0))))*VLOOKUP(I411,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I411<>Variables!$B$1,IF(H411<>0,C411,I411),\"\")","v":""},{"$f":"IF(C412<>\"\",IF(H411<>0,H411,L411),\"\")","v":""},{"$f":"IF(C412<>\"\",MINPAYMENT(C412,ROW(B412),COLUMN(B412)),\"\")","v":""},{"$f":"IF(C412<>\"\",IF(OR(VLOOKUP(C412,$C$3:$L$6,5,0)=Variables!$B$5,B412>VLOOKUP(C412,$C$3:$L$6,8,0)),-D412*VLOOKUP(C412,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I412<>Variables!$B$1,IF(C412<>\"\",$I$9-E412-F412,\"\"),-D412)","v":""},"",{"$f":"IF(C412<>\"\",IF(D412+$I$9-E412-F412>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C412,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C412,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I412,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I412,$C$3:$L$6,5,0)=Variables!$B$5,B412>VLOOKUP(I412,$C$3:$L$6,8,0)),IF(VLOOKUP(I412,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B412)-YEAR($B$12))*12+MONTH(B412)-MONTH($B$12)),((YEAR(B412)-YEAR(VLOOKUP(I412,$C$3:$L$6,8,0)))*12+MONTH(B412)-MONTH(VLOOKUP(I412,$C$3:$L$6,8,0))))*(VLOOKUP(I412,$C$3:$L$6,10,0)*VLOOKUP(I412,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C412<>\"\",IF(I412<>\"\",IF(ISERROR(VLOOKUP(I412,$C$3:$L$6,10,0)),\"\",VLOOKUP(I412,$C$3:$L$6,10,0)+J412+IF(OR(VLOOKUP(I412,$C$3:$L$6,5,0)=Variables!$B$5,B412>VLOOKUP(I412,$C$3:$L$6,8,0)),IF(VLOOKUP(I412,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B412)-YEAR($B$12))*12+MONTH(B412)-MONTH($B$12)),((YEAR(B412)-YEAR(VLOOKUP(I412,$C$3:$L$6,8,0)))*12+MONTH(B412)-MONTH(VLOOKUP(I412,$C$3:$L$6,8,0))))*VLOOKUP(I412,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C412<>\"\",IF(ISERROR(IF(D412+G412>=0,K412+D412+G412,\"\")),\"\",IF(D412+G412>=0,K412+D412+G412,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C413<>\"\",DATE(YEAR(B412),MONTH(B412)+1,DAY(B412)),\"\")","v":""},{"$f":"IF(I412<>Variables!$B$1,IF(H412<>0,C412,I412),\"\")","v":""},"","",{"$f":"IF(C413<>\"\",IF(OR(VLOOKUP(C413,$C$3:$L$6,5,0)=Variables!$B$5,B413>VLOOKUP(C413,$C$3:$L$6,8,0)),-D413*VLOOKUP(C413,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I413<>Variables!$B$1,IF(C413<>\"\",$I$9-E413-F413,\"\"),-D413)","v":""},{"$f":"IF(C413<>\"\",IF(D413+G413<0,D413+G413,0),\"\")","v":""},{"$f":"IF(C413<>\"\",IF(D413+$I$9-E413-F413>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C413,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C413,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I413,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I413,$C$3:$L$6,5,0)=Variables!$B$5,B413>VLOOKUP(I413,$C$3:$L$6,8,0)),IF(VLOOKUP(I413,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B413)-YEAR($B$12))*12+MONTH(B413)-MONTH($B$12)),((YEAR(B413)-YEAR(VLOOKUP(I413,$C$3:$L$6,8,0)))*12+MONTH(B413)-MONTH(VLOOKUP(I413,$C$3:$L$6,8,0))))*(VLOOKUP(I413,$C$3:$L$6,10,0)*VLOOKUP(I413,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C413<>\"\",IF(I413<>\"\",IF(ISERROR(VLOOKUP(I413,$C$3:$L$6,10,0)),\"\",VLOOKUP(I413,$C$3:$L$6,10,0)+J413+IF(OR(VLOOKUP(I413,$C$3:$L$6,5,0)=Variables!$B$5,B413>VLOOKUP(I413,$C$3:$L$6,8,0)),IF(VLOOKUP(I413,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B413)-YEAR($B$12))*12+MONTH(B413)-MONTH($B$12)),((YEAR(B413)-YEAR(VLOOKUP(I413,$C$3:$L$6,8,0)))*12+MONTH(B413)-MONTH(VLOOKUP(I413,$C$3:$L$6,8,0))))*VLOOKUP(I413,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I413<>Variables!$B$1,IF(H413<>0,C413,I413),\"\")","v":""},"","",{"$f":"IF(C414<>\"\",IF(OR(VLOOKUP(C414,$C$3:$L$6,5,0)=Variables!$B$5,B414>VLOOKUP(C414,$C$3:$L$6,8,0)),-D414*VLOOKUP(C414,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I414<>Variables!$B$1,IF(C414<>\"\",$I$9-E414-F414,\"\"),-D414)","v":""},"",{"$f":"IF(C414<>\"\",IF(D414+$I$9-E414-F414>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C414,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C414,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I414,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I414,$C$3:$L$6,5,0)=Variables!$B$5,B414>VLOOKUP(I414,$C$3:$L$6,8,0)),IF(VLOOKUP(I414,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B414)-YEAR($B$12))*12+MONTH(B414)-MONTH($B$12)),((YEAR(B414)-YEAR(VLOOKUP(I414,$C$3:$L$6,8,0)))*12+MONTH(B414)-MONTH(VLOOKUP(I414,$C$3:$L$6,8,0))))*(VLOOKUP(I414,$C$3:$L$6,10,0)*VLOOKUP(I414,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C414<>\"\",IF(I414<>\"\",IF(ISERROR(VLOOKUP(I414,$C$3:$L$6,10,0)),\"\",VLOOKUP(I414,$C$3:$L$6,10,0)+J414+IF(OR(VLOOKUP(I414,$C$3:$L$6,5,0)=Variables!$B$5,B414>VLOOKUP(I414,$C$3:$L$6,8,0)),IF(VLOOKUP(I414,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B414)-YEAR($B$12))*12+MONTH(B414)-MONTH($B$12)),((YEAR(B414)-YEAR(VLOOKUP(I414,$C$3:$L$6,8,0)))*12+MONTH(B414)-MONTH(VLOOKUP(I414,$C$3:$L$6,8,0))))*VLOOKUP(I414,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I414<>Variables!$B$1,IF(H414<>0,C414,I414),\"\")","v":""},"","",{"$f":"IF(C415<>\"\",IF(OR(VLOOKUP(C415,$C$3:$L$6,5,0)=Variables!$B$5,B415>VLOOKUP(C415,$C$3:$L$6,8,0)),-D415*VLOOKUP(C415,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I415<>Variables!$B$1,IF(C415<>\"\",$I$9-E415-F415,\"\"),-D415)","v":""},"",{"$f":"IF(C415<>\"\",IF(D415+$I$9-E415-F415>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C415,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C415,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I415,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I415,$C$3:$L$6,5,0)=Variables!$B$5,B415>VLOOKUP(I415,$C$3:$L$6,8,0)),IF(VLOOKUP(I415,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B415)-YEAR($B$12))*12+MONTH(B415)-MONTH($B$12)),((YEAR(B415)-YEAR(VLOOKUP(I415,$C$3:$L$6,8,0)))*12+MONTH(B415)-MONTH(VLOOKUP(I415,$C$3:$L$6,8,0))))*(VLOOKUP(I415,$C$3:$L$6,10,0)*VLOOKUP(I415,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C415<>\"\",IF(I415<>\"\",IF(ISERROR(VLOOKUP(I415,$C$3:$L$6,10,0)),\"\",VLOOKUP(I415,$C$3:$L$6,10,0)+J415+IF(OR(VLOOKUP(I415,$C$3:$L$6,5,0)=Variables!$B$5,B415>VLOOKUP(I415,$C$3:$L$6,8,0)),IF(VLOOKUP(I415,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B415)-YEAR($B$12))*12+MONTH(B415)-MONTH($B$12)),((YEAR(B415)-YEAR(VLOOKUP(I415,$C$3:$L$6,8,0)))*12+MONTH(B415)-MONTH(VLOOKUP(I415,$C$3:$L$6,8,0))))*VLOOKUP(I415,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I415<>Variables!$B$1,IF(H415<>0,C415,I415),\"\")","v":""},"","",{"$f":"IF(C416<>\"\",IF(OR(VLOOKUP(C416,$C$3:$L$6,5,0)=Variables!$B$5,B416>VLOOKUP(C416,$C$3:$L$6,8,0)),-D416*VLOOKUP(C416,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I416<>Variables!$B$1,IF(C416<>\"\",$I$9-E416-F416,\"\"),-D416)","v":""},"",{"$f":"IF(C416<>\"\",IF(D416+$I$9-E416-F416>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C416,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C416,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I416,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I416,$C$3:$L$6,5,0)=Variables!$B$5,B416>VLOOKUP(I416,$C$3:$L$6,8,0)),IF(VLOOKUP(I416,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B416)-YEAR($B$12))*12+MONTH(B416)-MONTH($B$12)),((YEAR(B416)-YEAR(VLOOKUP(I416,$C$3:$L$6,8,0)))*12+MONTH(B416)-MONTH(VLOOKUP(I416,$C$3:$L$6,8,0))))*(VLOOKUP(I416,$C$3:$L$6,10,0)*VLOOKUP(I416,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C416<>\"\",IF(I416<>\"\",IF(ISERROR(VLOOKUP(I416,$C$3:$L$6,10,0)),\"\",VLOOKUP(I416,$C$3:$L$6,10,0)+J416+IF(OR(VLOOKUP(I416,$C$3:$L$6,5,0)=Variables!$B$5,B416>VLOOKUP(I416,$C$3:$L$6,8,0)),IF(VLOOKUP(I416,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B416)-YEAR($B$12))*12+MONTH(B416)-MONTH($B$12)),((YEAR(B416)-YEAR(VLOOKUP(I416,$C$3:$L$6,8,0)))*12+MONTH(B416)-MONTH(VLOOKUP(I416,$C$3:$L$6,8,0))))*VLOOKUP(I416,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I416<>Variables!$B$1,IF(H416<>0,C416,I416),\"\")","v":""},"","",{"$f":"IF(C417<>\"\",IF(OR(VLOOKUP(C417,$C$3:$L$6,5,0)=Variables!$B$5,B417>VLOOKUP(C417,$C$3:$L$6,8,0)),-D417*VLOOKUP(C417,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I417<>Variables!$B$1,IF(C417<>\"\",$I$9-E417-F417,\"\"),-D417)","v":""},"",{"$f":"IF(C417<>\"\",IF(D417+$I$9-E417-F417>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C417,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C417,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I417,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I417,$C$3:$L$6,5,0)=Variables!$B$5,B417>VLOOKUP(I417,$C$3:$L$6,8,0)),IF(VLOOKUP(I417,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B417)-YEAR($B$12))*12+MONTH(B417)-MONTH($B$12)),((YEAR(B417)-YEAR(VLOOKUP(I417,$C$3:$L$6,8,0)))*12+MONTH(B417)-MONTH(VLOOKUP(I417,$C$3:$L$6,8,0))))*(VLOOKUP(I417,$C$3:$L$6,10,0)*VLOOKUP(I417,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C417<>\"\",IF(I417<>\"\",IF(ISERROR(VLOOKUP(I417,$C$3:$L$6,10,0)),\"\",VLOOKUP(I417,$C$3:$L$6,10,0)+J417+IF(OR(VLOOKUP(I417,$C$3:$L$6,5,0)=Variables!$B$5,B417>VLOOKUP(I417,$C$3:$L$6,8,0)),IF(VLOOKUP(I417,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B417)-YEAR($B$12))*12+MONTH(B417)-MONTH($B$12)),((YEAR(B417)-YEAR(VLOOKUP(I417,$C$3:$L$6,8,0)))*12+MONTH(B417)-MONTH(VLOOKUP(I417,$C$3:$L$6,8,0))))*VLOOKUP(I417,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I417<>Variables!$B$1,IF(H417<>0,C417,I417),\"\")","v":""},"","",{"$f":"IF(C418<>\"\",IF(OR(VLOOKUP(C418,$C$3:$L$6,5,0)=Variables!$B$5,B418>VLOOKUP(C418,$C$3:$L$6,8,0)),-D418*VLOOKUP(C418,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I418<>Variables!$B$1,IF(C418<>\"\",$I$9-E418-F418,\"\"),-D418)","v":""},"",{"$f":"IF(C418<>\"\",IF(D418+$I$9-E418-F418>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C418,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C418,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I418,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I418,$C$3:$L$6,5,0)=Variables!$B$5,B418>VLOOKUP(I418,$C$3:$L$6,8,0)),IF(VLOOKUP(I418,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B418)-YEAR($B$12))*12+MONTH(B418)-MONTH($B$12)),((YEAR(B418)-YEAR(VLOOKUP(I418,$C$3:$L$6,8,0)))*12+MONTH(B418)-MONTH(VLOOKUP(I418,$C$3:$L$6,8,0))))*(VLOOKUP(I418,$C$3:$L$6,10,0)*VLOOKUP(I418,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C418<>\"\",IF(I418<>\"\",IF(ISERROR(VLOOKUP(I418,$C$3:$L$6,10,0)),\"\",VLOOKUP(I418,$C$3:$L$6,10,0)+J418+IF(OR(VLOOKUP(I418,$C$3:$L$6,5,0)=Variables!$B$5,B418>VLOOKUP(I418,$C$3:$L$6,8,0)),IF(VLOOKUP(I418,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B418)-YEAR($B$12))*12+MONTH(B418)-MONTH($B$12)),((YEAR(B418)-YEAR(VLOOKUP(I418,$C$3:$L$6,8,0)))*12+MONTH(B418)-MONTH(VLOOKUP(I418,$C$3:$L$6,8,0))))*VLOOKUP(I418,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I418<>Variables!$B$1,IF(H418<>0,C418,I418),\"\")","v":""},"","",{"$f":"IF(C419<>\"\",IF(OR(VLOOKUP(C419,$C$3:$L$6,5,0)=Variables!$B$5,B419>VLOOKUP(C419,$C$3:$L$6,8,0)),-D419*VLOOKUP(C419,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I419<>Variables!$B$1,IF(C419<>\"\",$I$9-E419-F419,\"\"),-D419)","v":""},"",{"$f":"IF(C419<>\"\",IF(D419+$I$9-E419-F419>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C419,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C419,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I419,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I419,$C$3:$L$6,5,0)=Variables!$B$5,B419>VLOOKUP(I419,$C$3:$L$6,8,0)),IF(VLOOKUP(I419,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B419)-YEAR($B$12))*12+MONTH(B419)-MONTH($B$12)),((YEAR(B419)-YEAR(VLOOKUP(I419,$C$3:$L$6,8,0)))*12+MONTH(B419)-MONTH(VLOOKUP(I419,$C$3:$L$6,8,0))))*(VLOOKUP(I419,$C$3:$L$6,10,0)*VLOOKUP(I419,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C419<>\"\",IF(I419<>\"\",IF(ISERROR(VLOOKUP(I419,$C$3:$L$6,10,0)),\"\",VLOOKUP(I419,$C$3:$L$6,10,0)+J419+IF(OR(VLOOKUP(I419,$C$3:$L$6,5,0)=Variables!$B$5,B419>VLOOKUP(I419,$C$3:$L$6,8,0)),IF(VLOOKUP(I419,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B419)-YEAR($B$12))*12+MONTH(B419)-MONTH($B$12)),((YEAR(B419)-YEAR(VLOOKUP(I419,$C$3:$L$6,8,0)))*12+MONTH(B419)-MONTH(VLOOKUP(I419,$C$3:$L$6,8,0))))*VLOOKUP(I419,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I419<>Variables!$B$1,IF(H419<>0,C419,I419),\"\")","v":""},"","",{"$f":"IF(C420<>\"\",IF(OR(VLOOKUP(C420,$C$3:$L$6,5,0)=Variables!$B$5,B420>VLOOKUP(C420,$C$3:$L$6,8,0)),-D420*VLOOKUP(C420,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I420<>Variables!$B$1,IF(C420<>\"\",$I$9-E420-F420,\"\"),-D420)","v":""},"",{"$f":"IF(C420<>\"\",IF(D420+$I$9-E420-F420>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C420,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C420,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I420,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I420,$C$3:$L$6,5,0)=Variables!$B$5,B420>VLOOKUP(I420,$C$3:$L$6,8,0)),IF(VLOOKUP(I420,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B420)-YEAR($B$12))*12+MONTH(B420)-MONTH($B$12)),((YEAR(B420)-YEAR(VLOOKUP(I420,$C$3:$L$6,8,0)))*12+MONTH(B420)-MONTH(VLOOKUP(I420,$C$3:$L$6,8,0))))*(VLOOKUP(I420,$C$3:$L$6,10,0)*VLOOKUP(I420,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C420<>\"\",IF(I420<>\"\",IF(ISERROR(VLOOKUP(I420,$C$3:$L$6,10,0)),\"\",VLOOKUP(I420,$C$3:$L$6,10,0)+J420+IF(OR(VLOOKUP(I420,$C$3:$L$6,5,0)=Variables!$B$5,B420>VLOOKUP(I420,$C$3:$L$6,8,0)),IF(VLOOKUP(I420,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B420)-YEAR($B$12))*12+MONTH(B420)-MONTH($B$12)),((YEAR(B420)-YEAR(VLOOKUP(I420,$C$3:$L$6,8,0)))*12+MONTH(B420)-MONTH(VLOOKUP(I420,$C$3:$L$6,8,0))))*VLOOKUP(I420,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I420<>Variables!$B$1,IF(H420<>0,C420,I420),\"\")","v":""},"","",{"$f":"IF(C421<>\"\",IF(OR(VLOOKUP(C421,$C$3:$L$6,5,0)=Variables!$B$5,B421>VLOOKUP(C421,$C$3:$L$6,8,0)),-D421*VLOOKUP(C421,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I421<>Variables!$B$1,IF(C421<>\"\",$I$9-E421-F421,\"\"),-D421)","v":""},"",{"$f":"IF(C421<>\"\",IF(D421+$I$9-E421-F421>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C421,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C421,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I421,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I421,$C$3:$L$6,5,0)=Variables!$B$5,B421>VLOOKUP(I421,$C$3:$L$6,8,0)),IF(VLOOKUP(I421,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B421)-YEAR($B$12))*12+MONTH(B421)-MONTH($B$12)),((YEAR(B421)-YEAR(VLOOKUP(I421,$C$3:$L$6,8,0)))*12+MONTH(B421)-MONTH(VLOOKUP(I421,$C$3:$L$6,8,0))))*(VLOOKUP(I421,$C$3:$L$6,10,0)*VLOOKUP(I421,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C421<>\"\",IF(I421<>\"\",IF(ISERROR(VLOOKUP(I421,$C$3:$L$6,10,0)),\"\",VLOOKUP(I421,$C$3:$L$6,10,0)+J421+IF(OR(VLOOKUP(I421,$C$3:$L$6,5,0)=Variables!$B$5,B421>VLOOKUP(I421,$C$3:$L$6,8,0)),IF(VLOOKUP(I421,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B421)-YEAR($B$12))*12+MONTH(B421)-MONTH($B$12)),((YEAR(B421)-YEAR(VLOOKUP(I421,$C$3:$L$6,8,0)))*12+MONTH(B421)-MONTH(VLOOKUP(I421,$C$3:$L$6,8,0))))*VLOOKUP(I421,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I421<>Variables!$B$1,IF(H421<>0,C421,I421),\"\")","v":""},"","",{"$f":"IF(C422<>\"\",IF(OR(VLOOKUP(C422,$C$3:$L$6,5,0)=Variables!$B$5,B422>VLOOKUP(C422,$C$3:$L$6,8,0)),-D422*VLOOKUP(C422,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I422<>Variables!$B$1,IF(C422<>\"\",$I$9-E422-F422,\"\"),-D422)","v":""},"",{"$f":"IF(C422<>\"\",IF(D422+$I$9-E422-F422>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C422,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C422,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I422,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I422,$C$3:$L$6,5,0)=Variables!$B$5,B422>VLOOKUP(I422,$C$3:$L$6,8,0)),IF(VLOOKUP(I422,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B422)-YEAR($B$12))*12+MONTH(B422)-MONTH($B$12)),((YEAR(B422)-YEAR(VLOOKUP(I422,$C$3:$L$6,8,0)))*12+MONTH(B422)-MONTH(VLOOKUP(I422,$C$3:$L$6,8,0))))*(VLOOKUP(I422,$C$3:$L$6,10,0)*VLOOKUP(I422,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C422<>\"\",IF(I422<>\"\",IF(ISERROR(VLOOKUP(I422,$C$3:$L$6,10,0)),\"\",VLOOKUP(I422,$C$3:$L$6,10,0)+J422+IF(OR(VLOOKUP(I422,$C$3:$L$6,5,0)=Variables!$B$5,B422>VLOOKUP(I422,$C$3:$L$6,8,0)),IF(VLOOKUP(I422,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B422)-YEAR($B$12))*12+MONTH(B422)-MONTH($B$12)),((YEAR(B422)-YEAR(VLOOKUP(I422,$C$3:$L$6,8,0)))*12+MONTH(B422)-MONTH(VLOOKUP(I422,$C$3:$L$6,8,0))))*VLOOKUP(I422,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I422<>Variables!$B$1,IF(H422<>0,C422,I422),\"\")","v":""},"","",{"$f":"IF(C423<>\"\",IF(OR(VLOOKUP(C423,$C$3:$L$6,5,0)=Variables!$B$5,B423>VLOOKUP(C423,$C$3:$L$6,8,0)),-D423*VLOOKUP(C423,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I423<>Variables!$B$1,IF(C423<>\"\",$I$9-E423-F423,\"\"),-D423)","v":""},"",{"$f":"IF(C423<>\"\",IF(D423+$I$9-E423-F423>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C423,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C423,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I423,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I423,$C$3:$L$6,5,0)=Variables!$B$5,B423>VLOOKUP(I423,$C$3:$L$6,8,0)),IF(VLOOKUP(I423,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B423)-YEAR($B$12))*12+MONTH(B423)-MONTH($B$12)),((YEAR(B423)-YEAR(VLOOKUP(I423,$C$3:$L$6,8,0)))*12+MONTH(B423)-MONTH(VLOOKUP(I423,$C$3:$L$6,8,0))))*(VLOOKUP(I423,$C$3:$L$6,10,0)*VLOOKUP(I423,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C423<>\"\",IF(I423<>\"\",IF(ISERROR(VLOOKUP(I423,$C$3:$L$6,10,0)),\"\",VLOOKUP(I423,$C$3:$L$6,10,0)+J423+IF(OR(VLOOKUP(I423,$C$3:$L$6,5,0)=Variables!$B$5,B423>VLOOKUP(I423,$C$3:$L$6,8,0)),IF(VLOOKUP(I423,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B423)-YEAR($B$12))*12+MONTH(B423)-MONTH($B$12)),((YEAR(B423)-YEAR(VLOOKUP(I423,$C$3:$L$6,8,0)))*12+MONTH(B423)-MONTH(VLOOKUP(I423,$C$3:$L$6,8,0))))*VLOOKUP(I423,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I423<>Variables!$B$1,IF(H423<>0,C423,I423),\"\")","v":""},"","",{"$f":"IF(C424<>\"\",IF(OR(VLOOKUP(C424,$C$3:$L$6,5,0)=Variables!$B$5,B424>VLOOKUP(C424,$C$3:$L$6,8,0)),-D424*VLOOKUP(C424,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I424<>Variables!$B$1,IF(C424<>\"\",$I$9-E424-F424,\"\"),-D424)","v":""},"",{"$f":"IF(C424<>\"\",IF(D424+$I$9-E424-F424>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C424,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C424,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I424,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I424,$C$3:$L$6,5,0)=Variables!$B$5,B424>VLOOKUP(I424,$C$3:$L$6,8,0)),IF(VLOOKUP(I424,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B424)-YEAR($B$12))*12+MONTH(B424)-MONTH($B$12)),((YEAR(B424)-YEAR(VLOOKUP(I424,$C$3:$L$6,8,0)))*12+MONTH(B424)-MONTH(VLOOKUP(I424,$C$3:$L$6,8,0))))*(VLOOKUP(I424,$C$3:$L$6,10,0)*VLOOKUP(I424,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C424<>\"\",IF(I424<>\"\",IF(ISERROR(VLOOKUP(I424,$C$3:$L$6,10,0)),\"\",VLOOKUP(I424,$C$3:$L$6,10,0)+J424+IF(OR(VLOOKUP(I424,$C$3:$L$6,5,0)=Variables!$B$5,B424>VLOOKUP(I424,$C$3:$L$6,8,0)),IF(VLOOKUP(I424,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B424)-YEAR($B$12))*12+MONTH(B424)-MONTH($B$12)),((YEAR(B424)-YEAR(VLOOKUP(I424,$C$3:$L$6,8,0)))*12+MONTH(B424)-MONTH(VLOOKUP(I424,$C$3:$L$6,8,0))))*VLOOKUP(I424,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I424<>Variables!$B$1,IF(H424<>0,C424,I424),\"\")","v":""},"","",{"$f":"IF(C425<>\"\",IF(OR(VLOOKUP(C425,$C$3:$L$6,5,0)=Variables!$B$5,B425>VLOOKUP(C425,$C$3:$L$6,8,0)),-D425*VLOOKUP(C425,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I425<>Variables!$B$1,IF(C425<>\"\",$I$9-E425-F425,\"\"),-D425)","v":""},"",{"$f":"IF(C425<>\"\",IF(D425+$I$9-E425-F425>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C425,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C425,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I425,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I425,$C$3:$L$6,5,0)=Variables!$B$5,B425>VLOOKUP(I425,$C$3:$L$6,8,0)),IF(VLOOKUP(I425,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B425)-YEAR($B$12))*12+MONTH(B425)-MONTH($B$12)),((YEAR(B425)-YEAR(VLOOKUP(I425,$C$3:$L$6,8,0)))*12+MONTH(B425)-MONTH(VLOOKUP(I425,$C$3:$L$6,8,0))))*(VLOOKUP(I425,$C$3:$L$6,10,0)*VLOOKUP(I425,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C425<>\"\",IF(I425<>\"\",IF(ISERROR(VLOOKUP(I425,$C$3:$L$6,10,0)),\"\",VLOOKUP(I425,$C$3:$L$6,10,0)+J425+IF(OR(VLOOKUP(I425,$C$3:$L$6,5,0)=Variables!$B$5,B425>VLOOKUP(I425,$C$3:$L$6,8,0)),IF(VLOOKUP(I425,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B425)-YEAR($B$12))*12+MONTH(B425)-MONTH($B$12)),((YEAR(B425)-YEAR(VLOOKUP(I425,$C$3:$L$6,8,0)))*12+MONTH(B425)-MONTH(VLOOKUP(I425,$C$3:$L$6,8,0))))*VLOOKUP(I425,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I425<>Variables!$B$1,IF(H425<>0,C425,I425),\"\")","v":""},"","",{"$f":"IF(C426<>\"\",IF(OR(VLOOKUP(C426,$C$3:$L$6,5,0)=Variables!$B$5,B426>VLOOKUP(C426,$C$3:$L$6,8,0)),-D426*VLOOKUP(C426,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I426<>Variables!$B$1,IF(C426<>\"\",$I$9-E426-F426,\"\"),-D426)","v":""},"",{"$f":"IF(C426<>\"\",IF(D426+$I$9-E426-F426>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C426,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C426,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I426,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I426,$C$3:$L$6,5,0)=Variables!$B$5,B426>VLOOKUP(I426,$C$3:$L$6,8,0)),IF(VLOOKUP(I426,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B426)-YEAR($B$12))*12+MONTH(B426)-MONTH($B$12)),((YEAR(B426)-YEAR(VLOOKUP(I426,$C$3:$L$6,8,0)))*12+MONTH(B426)-MONTH(VLOOKUP(I426,$C$3:$L$6,8,0))))*(VLOOKUP(I426,$C$3:$L$6,10,0)*VLOOKUP(I426,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C426<>\"\",IF(I426<>\"\",IF(ISERROR(VLOOKUP(I426,$C$3:$L$6,10,0)),\"\",VLOOKUP(I426,$C$3:$L$6,10,0)+J426+IF(OR(VLOOKUP(I426,$C$3:$L$6,5,0)=Variables!$B$5,B426>VLOOKUP(I426,$C$3:$L$6,8,0)),IF(VLOOKUP(I426,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B426)-YEAR($B$12))*12+MONTH(B426)-MONTH($B$12)),((YEAR(B426)-YEAR(VLOOKUP(I426,$C$3:$L$6,8,0)))*12+MONTH(B426)-MONTH(VLOOKUP(I426,$C$3:$L$6,8,0))))*VLOOKUP(I426,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I426<>Variables!$B$1,IF(H426<>0,C426,I426),\"\")","v":""},"","",{"$f":"IF(C427<>\"\",IF(OR(VLOOKUP(C427,$C$3:$L$6,5,0)=Variables!$B$5,B427>VLOOKUP(C427,$C$3:$L$6,8,0)),-D427*VLOOKUP(C427,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I427<>Variables!$B$1,IF(C427<>\"\",$I$9-E427-F427,\"\"),-D427)","v":""},"",{"$f":"IF(C427<>\"\",IF(D427+$I$9-E427-F427>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C427,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C427,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I427,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I427,$C$3:$L$6,5,0)=Variables!$B$5,B427>VLOOKUP(I427,$C$3:$L$6,8,0)),IF(VLOOKUP(I427,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B427)-YEAR($B$12))*12+MONTH(B427)-MONTH($B$12)),((YEAR(B427)-YEAR(VLOOKUP(I427,$C$3:$L$6,8,0)))*12+MONTH(B427)-MONTH(VLOOKUP(I427,$C$3:$L$6,8,0))))*(VLOOKUP(I427,$C$3:$L$6,10,0)*VLOOKUP(I427,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C427<>\"\",IF(I427<>\"\",IF(ISERROR(VLOOKUP(I427,$C$3:$L$6,10,0)),\"\",VLOOKUP(I427,$C$3:$L$6,10,0)+J427+IF(OR(VLOOKUP(I427,$C$3:$L$6,5,0)=Variables!$B$5,B427>VLOOKUP(I427,$C$3:$L$6,8,0)),IF(VLOOKUP(I427,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B427)-YEAR($B$12))*12+MONTH(B427)-MONTH($B$12)),((YEAR(B427)-YEAR(VLOOKUP(I427,$C$3:$L$6,8,0)))*12+MONTH(B427)-MONTH(VLOOKUP(I427,$C$3:$L$6,8,0))))*VLOOKUP(I427,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I427<>Variables!$B$1,IF(H427<>0,C427,I427),\"\")","v":""},"","",{"$f":"IF(C428<>\"\",IF(OR(VLOOKUP(C428,$C$3:$L$6,5,0)=Variables!$B$5,B428>VLOOKUP(C428,$C$3:$L$6,8,0)),-D428*VLOOKUP(C428,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I428<>Variables!$B$1,IF(C428<>\"\",$I$9-E428-F428,\"\"),-D428)","v":""},"",{"$f":"IF(C428<>\"\",IF(D428+$I$9-E428-F428>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C428,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C428,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I428,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I428,$C$3:$L$6,5,0)=Variables!$B$5,B428>VLOOKUP(I428,$C$3:$L$6,8,0)),IF(VLOOKUP(I428,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B428)-YEAR($B$12))*12+MONTH(B428)-MONTH($B$12)),((YEAR(B428)-YEAR(VLOOKUP(I428,$C$3:$L$6,8,0)))*12+MONTH(B428)-MONTH(VLOOKUP(I428,$C$3:$L$6,8,0))))*(VLOOKUP(I428,$C$3:$L$6,10,0)*VLOOKUP(I428,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C428<>\"\",IF(I428<>\"\",IF(ISERROR(VLOOKUP(I428,$C$3:$L$6,10,0)),\"\",VLOOKUP(I428,$C$3:$L$6,10,0)+J428+IF(OR(VLOOKUP(I428,$C$3:$L$6,5,0)=Variables!$B$5,B428>VLOOKUP(I428,$C$3:$L$6,8,0)),IF(VLOOKUP(I428,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B428)-YEAR($B$12))*12+MONTH(B428)-MONTH($B$12)),((YEAR(B428)-YEAR(VLOOKUP(I428,$C$3:$L$6,8,0)))*12+MONTH(B428)-MONTH(VLOOKUP(I428,$C$3:$L$6,8,0))))*VLOOKUP(I428,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I428<>Variables!$B$1,IF(H428<>0,C428,I428),\"\")","v":""},"","",{"$f":"IF(C429<>\"\",IF(OR(VLOOKUP(C429,$C$3:$L$6,5,0)=Variables!$B$5,B429>VLOOKUP(C429,$C$3:$L$6,8,0)),-D429*VLOOKUP(C429,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I429<>Variables!$B$1,IF(C429<>\"\",$I$9-E429-F429,\"\"),-D429)","v":""},"",{"$f":"IF(C429<>\"\",IF(D429+$I$9-E429-F429>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C429,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C429,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I429,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I429,$C$3:$L$6,5,0)=Variables!$B$5,B429>VLOOKUP(I429,$C$3:$L$6,8,0)),IF(VLOOKUP(I429,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B429)-YEAR($B$12))*12+MONTH(B429)-MONTH($B$12)),((YEAR(B429)-YEAR(VLOOKUP(I429,$C$3:$L$6,8,0)))*12+MONTH(B429)-MONTH(VLOOKUP(I429,$C$3:$L$6,8,0))))*(VLOOKUP(I429,$C$3:$L$6,10,0)*VLOOKUP(I429,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C429<>\"\",IF(I429<>\"\",IF(ISERROR(VLOOKUP(I429,$C$3:$L$6,10,0)),\"\",VLOOKUP(I429,$C$3:$L$6,10,0)+J429+IF(OR(VLOOKUP(I429,$C$3:$L$6,5,0)=Variables!$B$5,B429>VLOOKUP(I429,$C$3:$L$6,8,0)),IF(VLOOKUP(I429,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B429)-YEAR($B$12))*12+MONTH(B429)-MONTH($B$12)),((YEAR(B429)-YEAR(VLOOKUP(I429,$C$3:$L$6,8,0)))*12+MONTH(B429)-MONTH(VLOOKUP(I429,$C$3:$L$6,8,0))))*VLOOKUP(I429,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I429<>Variables!$B$1,IF(H429<>0,C429,I429),\"\")","v":""},"","",{"$f":"IF(C430<>\"\",IF(OR(VLOOKUP(C430,$C$3:$L$6,5,0)=Variables!$B$5,B430>VLOOKUP(C430,$C$3:$L$6,8,0)),-D430*VLOOKUP(C430,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I430<>Variables!$B$1,IF(C430<>\"\",$I$9-E430-F430,\"\"),-D430)","v":""},"",{"$f":"IF(C430<>\"\",IF(D430+$I$9-E430-F430>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C430,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C430,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I430,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I430,$C$3:$L$6,5,0)=Variables!$B$5,B430>VLOOKUP(I430,$C$3:$L$6,8,0)),IF(VLOOKUP(I430,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B430)-YEAR($B$12))*12+MONTH(B430)-MONTH($B$12)),((YEAR(B430)-YEAR(VLOOKUP(I430,$C$3:$L$6,8,0)))*12+MONTH(B430)-MONTH(VLOOKUP(I430,$C$3:$L$6,8,0))))*(VLOOKUP(I430,$C$3:$L$6,10,0)*VLOOKUP(I430,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C430<>\"\",IF(I430<>\"\",IF(ISERROR(VLOOKUP(I430,$C$3:$L$6,10,0)),\"\",VLOOKUP(I430,$C$3:$L$6,10,0)+J430+IF(OR(VLOOKUP(I430,$C$3:$L$6,5,0)=Variables!$B$5,B430>VLOOKUP(I430,$C$3:$L$6,8,0)),IF(VLOOKUP(I430,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B430)-YEAR($B$12))*12+MONTH(B430)-MONTH($B$12)),((YEAR(B430)-YEAR(VLOOKUP(I430,$C$3:$L$6,8,0)))*12+MONTH(B430)-MONTH(VLOOKUP(I430,$C$3:$L$6,8,0))))*VLOOKUP(I430,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I430<>Variables!$B$1,IF(H430<>0,C430,I430),\"\")","v":""},"","",{"$f":"IF(C431<>\"\",IF(OR(VLOOKUP(C431,$C$3:$L$6,5,0)=Variables!$B$5,B431>VLOOKUP(C431,$C$3:$L$6,8,0)),-D431*VLOOKUP(C431,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I431<>Variables!$B$1,IF(C431<>\"\",$I$9-E431-F431,\"\"),-D431)","v":""},"",{"$f":"IF(C431<>\"\",IF(D431+$I$9-E431-F431>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C431,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C431,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I431,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I431,$C$3:$L$6,5,0)=Variables!$B$5,B431>VLOOKUP(I431,$C$3:$L$6,8,0)),IF(VLOOKUP(I431,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B431)-YEAR($B$12))*12+MONTH(B431)-MONTH($B$12)),((YEAR(B431)-YEAR(VLOOKUP(I431,$C$3:$L$6,8,0)))*12+MONTH(B431)-MONTH(VLOOKUP(I431,$C$3:$L$6,8,0))))*(VLOOKUP(I431,$C$3:$L$6,10,0)*VLOOKUP(I431,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C431<>\"\",IF(I431<>\"\",IF(ISERROR(VLOOKUP(I431,$C$3:$L$6,10,0)),\"\",VLOOKUP(I431,$C$3:$L$6,10,0)+J431+IF(OR(VLOOKUP(I431,$C$3:$L$6,5,0)=Variables!$B$5,B431>VLOOKUP(I431,$C$3:$L$6,8,0)),IF(VLOOKUP(I431,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B431)-YEAR($B$12))*12+MONTH(B431)-MONTH($B$12)),((YEAR(B431)-YEAR(VLOOKUP(I431,$C$3:$L$6,8,0)))*12+MONTH(B431)-MONTH(VLOOKUP(I431,$C$3:$L$6,8,0))))*VLOOKUP(I431,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I431<>Variables!$B$1,IF(H431<>0,C431,I431),\"\")","v":""},"","",{"$f":"IF(C432<>\"\",IF(OR(VLOOKUP(C432,$C$3:$L$6,5,0)=Variables!$B$5,B432>VLOOKUP(C432,$C$3:$L$6,8,0)),-D432*VLOOKUP(C432,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I432<>Variables!$B$1,IF(C432<>\"\",$I$9-E432-F432,\"\"),-D432)","v":""},"",{"$f":"IF(C432<>\"\",IF(D432+$I$9-E432-F432>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C432,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C432,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I432,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I432,$C$3:$L$6,5,0)=Variables!$B$5,B432>VLOOKUP(I432,$C$3:$L$6,8,0)),IF(VLOOKUP(I432,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B432)-YEAR($B$12))*12+MONTH(B432)-MONTH($B$12)),((YEAR(B432)-YEAR(VLOOKUP(I432,$C$3:$L$6,8,0)))*12+MONTH(B432)-MONTH(VLOOKUP(I432,$C$3:$L$6,8,0))))*(VLOOKUP(I432,$C$3:$L$6,10,0)*VLOOKUP(I432,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C432<>\"\",IF(I432<>\"\",IF(ISERROR(VLOOKUP(I432,$C$3:$L$6,10,0)),\"\",VLOOKUP(I432,$C$3:$L$6,10,0)+J432+IF(OR(VLOOKUP(I432,$C$3:$L$6,5,0)=Variables!$B$5,B432>VLOOKUP(I432,$C$3:$L$6,8,0)),IF(VLOOKUP(I432,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B432)-YEAR($B$12))*12+MONTH(B432)-MONTH($B$12)),((YEAR(B432)-YEAR(VLOOKUP(I432,$C$3:$L$6,8,0)))*12+MONTH(B432)-MONTH(VLOOKUP(I432,$C$3:$L$6,8,0))))*VLOOKUP(I432,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I432<>Variables!$B$1,IF(H432<>0,C432,I432),\"\")","v":""},"","",{"$f":"IF(C433<>\"\",IF(OR(VLOOKUP(C433,$C$3:$L$6,5,0)=Variables!$B$5,B433>VLOOKUP(C433,$C$3:$L$6,8,0)),-D433*VLOOKUP(C433,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I433<>Variables!$B$1,IF(C433<>\"\",$I$9-E433-F433,\"\"),-D433)","v":""},"",{"$f":"IF(C433<>\"\",IF(D433+$I$9-E433-F433>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C433,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C433,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I433,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I433,$C$3:$L$6,5,0)=Variables!$B$5,B433>VLOOKUP(I433,$C$3:$L$6,8,0)),IF(VLOOKUP(I433,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B433)-YEAR($B$12))*12+MONTH(B433)-MONTH($B$12)),((YEAR(B433)-YEAR(VLOOKUP(I433,$C$3:$L$6,8,0)))*12+MONTH(B433)-MONTH(VLOOKUP(I433,$C$3:$L$6,8,0))))*(VLOOKUP(I433,$C$3:$L$6,10,0)*VLOOKUP(I433,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C433<>\"\",IF(I433<>\"\",IF(ISERROR(VLOOKUP(I433,$C$3:$L$6,10,0)),\"\",VLOOKUP(I433,$C$3:$L$6,10,0)+J433+IF(OR(VLOOKUP(I433,$C$3:$L$6,5,0)=Variables!$B$5,B433>VLOOKUP(I433,$C$3:$L$6,8,0)),IF(VLOOKUP(I433,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B433)-YEAR($B$12))*12+MONTH(B433)-MONTH($B$12)),((YEAR(B433)-YEAR(VLOOKUP(I433,$C$3:$L$6,8,0)))*12+MONTH(B433)-MONTH(VLOOKUP(I433,$C$3:$L$6,8,0))))*VLOOKUP(I433,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I433<>Variables!$B$1,IF(H433<>0,C433,I433),\"\")","v":""},"","",{"$f":"IF(C434<>\"\",IF(OR(VLOOKUP(C434,$C$3:$L$6,5,0)=Variables!$B$5,B434>VLOOKUP(C434,$C$3:$L$6,8,0)),-D434*VLOOKUP(C434,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I434<>Variables!$B$1,IF(C434<>\"\",$I$9-E434-F434,\"\"),-D434)","v":""},"",{"$f":"IF(C434<>\"\",IF(D434+$I$9-E434-F434>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C434,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C434,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I434,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I434,$C$3:$L$6,5,0)=Variables!$B$5,B434>VLOOKUP(I434,$C$3:$L$6,8,0)),IF(VLOOKUP(I434,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B434)-YEAR($B$12))*12+MONTH(B434)-MONTH($B$12)),((YEAR(B434)-YEAR(VLOOKUP(I434,$C$3:$L$6,8,0)))*12+MONTH(B434)-MONTH(VLOOKUP(I434,$C$3:$L$6,8,0))))*(VLOOKUP(I434,$C$3:$L$6,10,0)*VLOOKUP(I434,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C434<>\"\",IF(I434<>\"\",IF(ISERROR(VLOOKUP(I434,$C$3:$L$6,10,0)),\"\",VLOOKUP(I434,$C$3:$L$6,10,0)+J434+IF(OR(VLOOKUP(I434,$C$3:$L$6,5,0)=Variables!$B$5,B434>VLOOKUP(I434,$C$3:$L$6,8,0)),IF(VLOOKUP(I434,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B434)-YEAR($B$12))*12+MONTH(B434)-MONTH($B$12)),((YEAR(B434)-YEAR(VLOOKUP(I434,$C$3:$L$6,8,0)))*12+MONTH(B434)-MONTH(VLOOKUP(I434,$C$3:$L$6,8,0))))*VLOOKUP(I434,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I434<>Variables!$B$1,IF(H434<>0,C434,I434),\"\")","v":""},"","",{"$f":"IF(C435<>\"\",IF(OR(VLOOKUP(C435,$C$3:$L$6,5,0)=Variables!$B$5,B435>VLOOKUP(C435,$C$3:$L$6,8,0)),-D435*VLOOKUP(C435,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I435<>Variables!$B$1,IF(C435<>\"\",$I$9-E435-F435,\"\"),-D435)","v":""},"",{"$f":"IF(C435<>\"\",IF(D435+$I$9-E435-F435>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C435,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C435,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I435,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I435,$C$3:$L$6,5,0)=Variables!$B$5,B435>VLOOKUP(I435,$C$3:$L$6,8,0)),IF(VLOOKUP(I435,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B435)-YEAR($B$12))*12+MONTH(B435)-MONTH($B$12)),((YEAR(B435)-YEAR(VLOOKUP(I435,$C$3:$L$6,8,0)))*12+MONTH(B435)-MONTH(VLOOKUP(I435,$C$3:$L$6,8,0))))*(VLOOKUP(I435,$C$3:$L$6,10,0)*VLOOKUP(I435,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C435<>\"\",IF(I435<>\"\",IF(ISERROR(VLOOKUP(I435,$C$3:$L$6,10,0)),\"\",VLOOKUP(I435,$C$3:$L$6,10,0)+J435+IF(OR(VLOOKUP(I435,$C$3:$L$6,5,0)=Variables!$B$5,B435>VLOOKUP(I435,$C$3:$L$6,8,0)),IF(VLOOKUP(I435,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B435)-YEAR($B$12))*12+MONTH(B435)-MONTH($B$12)),((YEAR(B435)-YEAR(VLOOKUP(I435,$C$3:$L$6,8,0)))*12+MONTH(B435)-MONTH(VLOOKUP(I435,$C$3:$L$6,8,0))))*VLOOKUP(I435,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I435<>Variables!$B$1,IF(H435<>0,C435,I435),\"\")","v":""},"","",{"$f":"IF(C436<>\"\",IF(OR(VLOOKUP(C436,$C$3:$L$6,5,0)=Variables!$B$5,B436>VLOOKUP(C436,$C$3:$L$6,8,0)),-D436*VLOOKUP(C436,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I436<>Variables!$B$1,IF(C436<>\"\",$I$9-E436-F436,\"\"),-D436)","v":""},"",{"$f":"IF(C436<>\"\",IF(D436+$I$9-E436-F436>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C436,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C436,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I436,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I436,$C$3:$L$6,5,0)=Variables!$B$5,B436>VLOOKUP(I436,$C$3:$L$6,8,0)),IF(VLOOKUP(I436,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B436)-YEAR($B$12))*12+MONTH(B436)-MONTH($B$12)),((YEAR(B436)-YEAR(VLOOKUP(I436,$C$3:$L$6,8,0)))*12+MONTH(B436)-MONTH(VLOOKUP(I436,$C$3:$L$6,8,0))))*(VLOOKUP(I436,$C$3:$L$6,10,0)*VLOOKUP(I436,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C436<>\"\",IF(I436<>\"\",IF(ISERROR(VLOOKUP(I436,$C$3:$L$6,10,0)),\"\",VLOOKUP(I436,$C$3:$L$6,10,0)+J436+IF(OR(VLOOKUP(I436,$C$3:$L$6,5,0)=Variables!$B$5,B436>VLOOKUP(I436,$C$3:$L$6,8,0)),IF(VLOOKUP(I436,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B436)-YEAR($B$12))*12+MONTH(B436)-MONTH($B$12)),((YEAR(B436)-YEAR(VLOOKUP(I436,$C$3:$L$6,8,0)))*12+MONTH(B436)-MONTH(VLOOKUP(I436,$C$3:$L$6,8,0))))*VLOOKUP(I436,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I436<>Variables!$B$1,IF(H436<>0,C436,I436),\"\")","v":""},"","",{"$f":"IF(C437<>\"\",IF(OR(VLOOKUP(C437,$C$3:$L$6,5,0)=Variables!$B$5,B437>VLOOKUP(C437,$C$3:$L$6,8,0)),-D437*VLOOKUP(C437,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I437<>Variables!$B$1,IF(C437<>\"\",$I$9-E437-F437,\"\"),-D437)","v":""},"",{"$f":"IF(C437<>\"\",IF(D437+$I$9-E437-F437>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C437,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C437,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I437,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I437,$C$3:$L$6,5,0)=Variables!$B$5,B437>VLOOKUP(I437,$C$3:$L$6,8,0)),IF(VLOOKUP(I437,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B437)-YEAR($B$12))*12+MONTH(B437)-MONTH($B$12)),((YEAR(B437)-YEAR(VLOOKUP(I437,$C$3:$L$6,8,0)))*12+MONTH(B437)-MONTH(VLOOKUP(I437,$C$3:$L$6,8,0))))*(VLOOKUP(I437,$C$3:$L$6,10,0)*VLOOKUP(I437,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C437<>\"\",IF(I437<>\"\",IF(ISERROR(VLOOKUP(I437,$C$3:$L$6,10,0)),\"\",VLOOKUP(I437,$C$3:$L$6,10,0)+J437+IF(OR(VLOOKUP(I437,$C$3:$L$6,5,0)=Variables!$B$5,B437>VLOOKUP(I437,$C$3:$L$6,8,0)),IF(VLOOKUP(I437,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B437)-YEAR($B$12))*12+MONTH(B437)-MONTH($B$12)),((YEAR(B437)-YEAR(VLOOKUP(I437,$C$3:$L$6,8,0)))*12+MONTH(B437)-MONTH(VLOOKUP(I437,$C$3:$L$6,8,0))))*VLOOKUP(I437,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I437<>Variables!$B$1,IF(H437<>0,C437,I437),\"\")","v":""},"","",{"$f":"IF(C438<>\"\",IF(OR(VLOOKUP(C438,$C$3:$L$6,5,0)=Variables!$B$5,B438>VLOOKUP(C438,$C$3:$L$6,8,0)),-D438*VLOOKUP(C438,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I438<>Variables!$B$1,IF(C438<>\"\",$I$9-E438-F438,\"\"),-D438)","v":""},"",{"$f":"IF(C438<>\"\",IF(D438+$I$9-E438-F438>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C438,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C438,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I438,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I438,$C$3:$L$6,5,0)=Variables!$B$5,B438>VLOOKUP(I438,$C$3:$L$6,8,0)),IF(VLOOKUP(I438,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B438)-YEAR($B$12))*12+MONTH(B438)-MONTH($B$12)),((YEAR(B438)-YEAR(VLOOKUP(I438,$C$3:$L$6,8,0)))*12+MONTH(B438)-MONTH(VLOOKUP(I438,$C$3:$L$6,8,0))))*(VLOOKUP(I438,$C$3:$L$6,10,0)*VLOOKUP(I438,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C438<>\"\",IF(I438<>\"\",IF(ISERROR(VLOOKUP(I438,$C$3:$L$6,10,0)),\"\",VLOOKUP(I438,$C$3:$L$6,10,0)+J438+IF(OR(VLOOKUP(I438,$C$3:$L$6,5,0)=Variables!$B$5,B438>VLOOKUP(I438,$C$3:$L$6,8,0)),IF(VLOOKUP(I438,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B438)-YEAR($B$12))*12+MONTH(B438)-MONTH($B$12)),((YEAR(B438)-YEAR(VLOOKUP(I438,$C$3:$L$6,8,0)))*12+MONTH(B438)-MONTH(VLOOKUP(I438,$C$3:$L$6,8,0))))*VLOOKUP(I438,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I438<>Variables!$B$1,IF(H438<>0,C438,I438),\"\")","v":""},"","",{"$f":"IF(C439<>\"\",IF(OR(VLOOKUP(C439,$C$3:$L$6,5,0)=Variables!$B$5,B439>VLOOKUP(C439,$C$3:$L$6,8,0)),-D439*VLOOKUP(C439,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I439<>Variables!$B$1,IF(C439<>\"\",$I$9-E439-F439,\"\"),-D439)","v":""},"",{"$f":"IF(C439<>\"\",IF(D439+$I$9-E439-F439>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C439,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C439,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I439,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I439,$C$3:$L$6,5,0)=Variables!$B$5,B439>VLOOKUP(I439,$C$3:$L$6,8,0)),IF(VLOOKUP(I439,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B439)-YEAR($B$12))*12+MONTH(B439)-MONTH($B$12)),((YEAR(B439)-YEAR(VLOOKUP(I439,$C$3:$L$6,8,0)))*12+MONTH(B439)-MONTH(VLOOKUP(I439,$C$3:$L$6,8,0))))*(VLOOKUP(I439,$C$3:$L$6,10,0)*VLOOKUP(I439,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C439<>\"\",IF(I439<>\"\",IF(ISERROR(VLOOKUP(I439,$C$3:$L$6,10,0)),\"\",VLOOKUP(I439,$C$3:$L$6,10,0)+J439+IF(OR(VLOOKUP(I439,$C$3:$L$6,5,0)=Variables!$B$5,B439>VLOOKUP(I439,$C$3:$L$6,8,0)),IF(VLOOKUP(I439,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B439)-YEAR($B$12))*12+MONTH(B439)-MONTH($B$12)),((YEAR(B439)-YEAR(VLOOKUP(I439,$C$3:$L$6,8,0)))*12+MONTH(B439)-MONTH(VLOOKUP(I439,$C$3:$L$6,8,0))))*VLOOKUP(I439,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I439<>Variables!$B$1,IF(H439<>0,C439,I439),\"\")","v":""},"","",{"$f":"IF(C440<>\"\",IF(OR(VLOOKUP(C440,$C$3:$L$6,5,0)=Variables!$B$5,B440>VLOOKUP(C440,$C$3:$L$6,8,0)),-D440*VLOOKUP(C440,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I440<>Variables!$B$1,IF(C440<>\"\",$I$9-E440-F440,\"\"),-D440)","v":""},"",{"$f":"IF(C440<>\"\",IF(D440+$I$9-E440-F440>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C440,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C440,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I440,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I440,$C$3:$L$6,5,0)=Variables!$B$5,B440>VLOOKUP(I440,$C$3:$L$6,8,0)),IF(VLOOKUP(I440,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B440)-YEAR($B$12))*12+MONTH(B440)-MONTH($B$12)),((YEAR(B440)-YEAR(VLOOKUP(I440,$C$3:$L$6,8,0)))*12+MONTH(B440)-MONTH(VLOOKUP(I440,$C$3:$L$6,8,0))))*(VLOOKUP(I440,$C$3:$L$6,10,0)*VLOOKUP(I440,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C440<>\"\",IF(I440<>\"\",IF(ISERROR(VLOOKUP(I440,$C$3:$L$6,10,0)),\"\",VLOOKUP(I440,$C$3:$L$6,10,0)+J440+IF(OR(VLOOKUP(I440,$C$3:$L$6,5,0)=Variables!$B$5,B440>VLOOKUP(I440,$C$3:$L$6,8,0)),IF(VLOOKUP(I440,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B440)-YEAR($B$12))*12+MONTH(B440)-MONTH($B$12)),((YEAR(B440)-YEAR(VLOOKUP(I440,$C$3:$L$6,8,0)))*12+MONTH(B440)-MONTH(VLOOKUP(I440,$C$3:$L$6,8,0))))*VLOOKUP(I440,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I440<>Variables!$B$1,IF(H440<>0,C440,I440),\"\")","v":""},"","",{"$f":"IF(C441<>\"\",IF(OR(VLOOKUP(C441,$C$3:$L$6,5,0)=Variables!$B$5,B441>VLOOKUP(C441,$C$3:$L$6,8,0)),-D441*VLOOKUP(C441,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I441<>Variables!$B$1,IF(C441<>\"\",$I$9-E441-F441,\"\"),-D441)","v":""},"",{"$f":"IF(C441<>\"\",IF(D441+$I$9-E441-F441>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C441,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C441,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I441,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I441,$C$3:$L$6,5,0)=Variables!$B$5,B441>VLOOKUP(I441,$C$3:$L$6,8,0)),IF(VLOOKUP(I441,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B441)-YEAR($B$12))*12+MONTH(B441)-MONTH($B$12)),((YEAR(B441)-YEAR(VLOOKUP(I441,$C$3:$L$6,8,0)))*12+MONTH(B441)-MONTH(VLOOKUP(I441,$C$3:$L$6,8,0))))*(VLOOKUP(I441,$C$3:$L$6,10,0)*VLOOKUP(I441,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C441<>\"\",IF(I441<>\"\",IF(ISERROR(VLOOKUP(I441,$C$3:$L$6,10,0)),\"\",VLOOKUP(I441,$C$3:$L$6,10,0)+J441+IF(OR(VLOOKUP(I441,$C$3:$L$6,5,0)=Variables!$B$5,B441>VLOOKUP(I441,$C$3:$L$6,8,0)),IF(VLOOKUP(I441,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B441)-YEAR($B$12))*12+MONTH(B441)-MONTH($B$12)),((YEAR(B441)-YEAR(VLOOKUP(I441,$C$3:$L$6,8,0)))*12+MONTH(B441)-MONTH(VLOOKUP(I441,$C$3:$L$6,8,0))))*VLOOKUP(I441,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I441<>Variables!$B$1,IF(H441<>0,C441,I441),\"\")","v":""},"","",{"$f":"IF(C442<>\"\",IF(OR(VLOOKUP(C442,$C$3:$L$6,5,0)=Variables!$B$5,B442>VLOOKUP(C442,$C$3:$L$6,8,0)),-D442*VLOOKUP(C442,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I442<>Variables!$B$1,IF(C442<>\"\",$I$9-E442-F442,\"\"),-D442)","v":""},"",{"$f":"IF(C442<>\"\",IF(D442+$I$9-E442-F442>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C442,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C442,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I442,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I442,$C$3:$L$6,5,0)=Variables!$B$5,B442>VLOOKUP(I442,$C$3:$L$6,8,0)),IF(VLOOKUP(I442,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B442)-YEAR($B$12))*12+MONTH(B442)-MONTH($B$12)),((YEAR(B442)-YEAR(VLOOKUP(I442,$C$3:$L$6,8,0)))*12+MONTH(B442)-MONTH(VLOOKUP(I442,$C$3:$L$6,8,0))))*(VLOOKUP(I442,$C$3:$L$6,10,0)*VLOOKUP(I442,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C442<>\"\",IF(I442<>\"\",IF(ISERROR(VLOOKUP(I442,$C$3:$L$6,10,0)),\"\",VLOOKUP(I442,$C$3:$L$6,10,0)+J442+IF(OR(VLOOKUP(I442,$C$3:$L$6,5,0)=Variables!$B$5,B442>VLOOKUP(I442,$C$3:$L$6,8,0)),IF(VLOOKUP(I442,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B442)-YEAR($B$12))*12+MONTH(B442)-MONTH($B$12)),((YEAR(B442)-YEAR(VLOOKUP(I442,$C$3:$L$6,8,0)))*12+MONTH(B442)-MONTH(VLOOKUP(I442,$C$3:$L$6,8,0))))*VLOOKUP(I442,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I442<>Variables!$B$1,IF(H442<>0,C442,I442),\"\")","v":""},"","",{"$f":"IF(C443<>\"\",IF(OR(VLOOKUP(C443,$C$3:$L$6,5,0)=Variables!$B$5,B443>VLOOKUP(C443,$C$3:$L$6,8,0)),-D443*VLOOKUP(C443,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I443<>Variables!$B$1,IF(C443<>\"\",$I$9-E443-F443,\"\"),-D443)","v":""},"",{"$f":"IF(C443<>\"\",IF(D443+$I$9-E443-F443>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C443,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C443,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I443,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I443,$C$3:$L$6,5,0)=Variables!$B$5,B443>VLOOKUP(I443,$C$3:$L$6,8,0)),IF(VLOOKUP(I443,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B443)-YEAR($B$12))*12+MONTH(B443)-MONTH($B$12)),((YEAR(B443)-YEAR(VLOOKUP(I443,$C$3:$L$6,8,0)))*12+MONTH(B443)-MONTH(VLOOKUP(I443,$C$3:$L$6,8,0))))*(VLOOKUP(I443,$C$3:$L$6,10,0)*VLOOKUP(I443,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C443<>\"\",IF(I443<>\"\",IF(ISERROR(VLOOKUP(I443,$C$3:$L$6,10,0)),\"\",VLOOKUP(I443,$C$3:$L$6,10,0)+J443+IF(OR(VLOOKUP(I443,$C$3:$L$6,5,0)=Variables!$B$5,B443>VLOOKUP(I443,$C$3:$L$6,8,0)),IF(VLOOKUP(I443,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B443)-YEAR($B$12))*12+MONTH(B443)-MONTH($B$12)),((YEAR(B443)-YEAR(VLOOKUP(I443,$C$3:$L$6,8,0)))*12+MONTH(B443)-MONTH(VLOOKUP(I443,$C$3:$L$6,8,0))))*VLOOKUP(I443,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I443<>Variables!$B$1,IF(H443<>0,C443,I443),\"\")","v":""},"","",{"$f":"IF(C444<>\"\",IF(OR(VLOOKUP(C444,$C$3:$L$6,5,0)=Variables!$B$5,B444>VLOOKUP(C444,$C$3:$L$6,8,0)),-D444*VLOOKUP(C444,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I444<>Variables!$B$1,IF(C444<>\"\",$I$9-E444-F444,\"\"),-D444)","v":""},"",{"$f":"IF(C444<>\"\",IF(D444+$I$9-E444-F444>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C444,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C444,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I444,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I444,$C$3:$L$6,5,0)=Variables!$B$5,B444>VLOOKUP(I444,$C$3:$L$6,8,0)),IF(VLOOKUP(I444,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B444)-YEAR($B$12))*12+MONTH(B444)-MONTH($B$12)),((YEAR(B444)-YEAR(VLOOKUP(I444,$C$3:$L$6,8,0)))*12+MONTH(B444)-MONTH(VLOOKUP(I444,$C$3:$L$6,8,0))))*(VLOOKUP(I444,$C$3:$L$6,10,0)*VLOOKUP(I444,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C444<>\"\",IF(I444<>\"\",IF(ISERROR(VLOOKUP(I444,$C$3:$L$6,10,0)),\"\",VLOOKUP(I444,$C$3:$L$6,10,0)+J444+IF(OR(VLOOKUP(I444,$C$3:$L$6,5,0)=Variables!$B$5,B444>VLOOKUP(I444,$C$3:$L$6,8,0)),IF(VLOOKUP(I444,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B444)-YEAR($B$12))*12+MONTH(B444)-MONTH($B$12)),((YEAR(B444)-YEAR(VLOOKUP(I444,$C$3:$L$6,8,0)))*12+MONTH(B444)-MONTH(VLOOKUP(I444,$C$3:$L$6,8,0))))*VLOOKUP(I444,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I444<>Variables!$B$1,IF(H444<>0,C444,I444),\"\")","v":""},"","",{"$f":"IF(C445<>\"\",IF(OR(VLOOKUP(C445,$C$3:$L$6,5,0)=Variables!$B$5,B445>VLOOKUP(C445,$C$3:$L$6,8,0)),-D445*VLOOKUP(C445,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I445<>Variables!$B$1,IF(C445<>\"\",$I$9-E445-F445,\"\"),-D445)","v":""},"",{"$f":"IF(C445<>\"\",IF(D445+$I$9-E445-F445>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C445,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C445,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I445,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I445,$C$3:$L$6,5,0)=Variables!$B$5,B445>VLOOKUP(I445,$C$3:$L$6,8,0)),IF(VLOOKUP(I445,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B445)-YEAR($B$12))*12+MONTH(B445)-MONTH($B$12)),((YEAR(B445)-YEAR(VLOOKUP(I445,$C$3:$L$6,8,0)))*12+MONTH(B445)-MONTH(VLOOKUP(I445,$C$3:$L$6,8,0))))*(VLOOKUP(I445,$C$3:$L$6,10,0)*VLOOKUP(I445,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C445<>\"\",IF(I445<>\"\",IF(ISERROR(VLOOKUP(I445,$C$3:$L$6,10,0)),\"\",VLOOKUP(I445,$C$3:$L$6,10,0)+J445+IF(OR(VLOOKUP(I445,$C$3:$L$6,5,0)=Variables!$B$5,B445>VLOOKUP(I445,$C$3:$L$6,8,0)),IF(VLOOKUP(I445,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B445)-YEAR($B$12))*12+MONTH(B445)-MONTH($B$12)),((YEAR(B445)-YEAR(VLOOKUP(I445,$C$3:$L$6,8,0)))*12+MONTH(B445)-MONTH(VLOOKUP(I445,$C$3:$L$6,8,0))))*VLOOKUP(I445,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I445<>Variables!$B$1,IF(H445<>0,C445,I445),\"\")","v":""},"","",{"$f":"IF(C446<>\"\",IF(OR(VLOOKUP(C446,$C$3:$L$6,5,0)=Variables!$B$5,B446>VLOOKUP(C446,$C$3:$L$6,8,0)),-D446*VLOOKUP(C446,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I446<>Variables!$B$1,IF(C446<>\"\",$I$9-E446-F446,\"\"),-D446)","v":""},"",{"$f":"IF(C446<>\"\",IF(D446+$I$9-E446-F446>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C446,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C446,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I446,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I446,$C$3:$L$6,5,0)=Variables!$B$5,B446>VLOOKUP(I446,$C$3:$L$6,8,0)),IF(VLOOKUP(I446,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B446)-YEAR($B$12))*12+MONTH(B446)-MONTH($B$12)),((YEAR(B446)-YEAR(VLOOKUP(I446,$C$3:$L$6,8,0)))*12+MONTH(B446)-MONTH(VLOOKUP(I446,$C$3:$L$6,8,0))))*(VLOOKUP(I446,$C$3:$L$6,10,0)*VLOOKUP(I446,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C446<>\"\",IF(I446<>\"\",IF(ISERROR(VLOOKUP(I446,$C$3:$L$6,10,0)),\"\",VLOOKUP(I446,$C$3:$L$6,10,0)+J446+IF(OR(VLOOKUP(I446,$C$3:$L$6,5,0)=Variables!$B$5,B446>VLOOKUP(I446,$C$3:$L$6,8,0)),IF(VLOOKUP(I446,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B446)-YEAR($B$12))*12+MONTH(B446)-MONTH($B$12)),((YEAR(B446)-YEAR(VLOOKUP(I446,$C$3:$L$6,8,0)))*12+MONTH(B446)-MONTH(VLOOKUP(I446,$C$3:$L$6,8,0))))*VLOOKUP(I446,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I446<>Variables!$B$1,IF(H446<>0,C446,I446),\"\")","v":""},"","",{"$f":"IF(C447<>\"\",IF(OR(VLOOKUP(C447,$C$3:$L$6,5,0)=Variables!$B$5,B447>VLOOKUP(C447,$C$3:$L$6,8,0)),-D447*VLOOKUP(C447,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I447<>Variables!$B$1,IF(C447<>\"\",$I$9-E447-F447,\"\"),-D447)","v":""},"",{"$f":"IF(C447<>\"\",IF(D447+$I$9-E447-F447>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C447,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C447,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I447,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I447,$C$3:$L$6,5,0)=Variables!$B$5,B447>VLOOKUP(I447,$C$3:$L$6,8,0)),IF(VLOOKUP(I447,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B447)-YEAR($B$12))*12+MONTH(B447)-MONTH($B$12)),((YEAR(B447)-YEAR(VLOOKUP(I447,$C$3:$L$6,8,0)))*12+MONTH(B447)-MONTH(VLOOKUP(I447,$C$3:$L$6,8,0))))*(VLOOKUP(I447,$C$3:$L$6,10,0)*VLOOKUP(I447,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C447<>\"\",IF(I447<>\"\",IF(ISERROR(VLOOKUP(I447,$C$3:$L$6,10,0)),\"\",VLOOKUP(I447,$C$3:$L$6,10,0)+J447+IF(OR(VLOOKUP(I447,$C$3:$L$6,5,0)=Variables!$B$5,B447>VLOOKUP(I447,$C$3:$L$6,8,0)),IF(VLOOKUP(I447,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B447)-YEAR($B$12))*12+MONTH(B447)-MONTH($B$12)),((YEAR(B447)-YEAR(VLOOKUP(I447,$C$3:$L$6,8,0)))*12+MONTH(B447)-MONTH(VLOOKUP(I447,$C$3:$L$6,8,0))))*VLOOKUP(I447,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I447<>Variables!$B$1,IF(H447<>0,C447,I447),\"\")","v":""},"","",{"$f":"IF(C448<>\"\",IF(OR(VLOOKUP(C448,$C$3:$L$6,5,0)=Variables!$B$5,B448>VLOOKUP(C448,$C$3:$L$6,8,0)),-D448*VLOOKUP(C448,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I448<>Variables!$B$1,IF(C448<>\"\",$I$9-E448-F448,\"\"),-D448)","v":""},"",{"$f":"IF(C448<>\"\",IF(D448+$I$9-E448-F448>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C448,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C448,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I448,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I448,$C$3:$L$6,5,0)=Variables!$B$5,B448>VLOOKUP(I448,$C$3:$L$6,8,0)),IF(VLOOKUP(I448,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B448)-YEAR($B$12))*12+MONTH(B448)-MONTH($B$12)),((YEAR(B448)-YEAR(VLOOKUP(I448,$C$3:$L$6,8,0)))*12+MONTH(B448)-MONTH(VLOOKUP(I448,$C$3:$L$6,8,0))))*(VLOOKUP(I448,$C$3:$L$6,10,0)*VLOOKUP(I448,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C448<>\"\",IF(I448<>\"\",IF(ISERROR(VLOOKUP(I448,$C$3:$L$6,10,0)),\"\",VLOOKUP(I448,$C$3:$L$6,10,0)+J448+IF(OR(VLOOKUP(I448,$C$3:$L$6,5,0)=Variables!$B$5,B448>VLOOKUP(I448,$C$3:$L$6,8,0)),IF(VLOOKUP(I448,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B448)-YEAR($B$12))*12+MONTH(B448)-MONTH($B$12)),((YEAR(B448)-YEAR(VLOOKUP(I448,$C$3:$L$6,8,0)))*12+MONTH(B448)-MONTH(VLOOKUP(I448,$C$3:$L$6,8,0))))*VLOOKUP(I448,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I448<>Variables!$B$1,IF(H448<>0,C448,I448),\"\")","v":""},"","",{"$f":"IF(C449<>\"\",IF(OR(VLOOKUP(C449,$C$3:$L$6,5,0)=Variables!$B$5,B449>VLOOKUP(C449,$C$3:$L$6,8,0)),-D449*VLOOKUP(C449,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I449<>Variables!$B$1,IF(C449<>\"\",$I$9-E449-F449,\"\"),-D449)","v":""},"",{"$f":"IF(C449<>\"\",IF(D449+$I$9-E449-F449>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C449,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C449,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I449,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I449,$C$3:$L$6,5,0)=Variables!$B$5,B449>VLOOKUP(I449,$C$3:$L$6,8,0)),IF(VLOOKUP(I449,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B449)-YEAR($B$12))*12+MONTH(B449)-MONTH($B$12)),((YEAR(B449)-YEAR(VLOOKUP(I449,$C$3:$L$6,8,0)))*12+MONTH(B449)-MONTH(VLOOKUP(I449,$C$3:$L$6,8,0))))*(VLOOKUP(I449,$C$3:$L$6,10,0)*VLOOKUP(I449,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C449<>\"\",IF(I449<>\"\",IF(ISERROR(VLOOKUP(I449,$C$3:$L$6,10,0)),\"\",VLOOKUP(I449,$C$3:$L$6,10,0)+J449+IF(OR(VLOOKUP(I449,$C$3:$L$6,5,0)=Variables!$B$5,B449>VLOOKUP(I449,$C$3:$L$6,8,0)),IF(VLOOKUP(I449,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B449)-YEAR($B$12))*12+MONTH(B449)-MONTH($B$12)),((YEAR(B449)-YEAR(VLOOKUP(I449,$C$3:$L$6,8,0)))*12+MONTH(B449)-MONTH(VLOOKUP(I449,$C$3:$L$6,8,0))))*VLOOKUP(I449,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I449<>Variables!$B$1,IF(H449<>0,C449,I449),\"\")","v":""},"","",{"$f":"IF(C450<>\"\",IF(OR(VLOOKUP(C450,$C$3:$L$6,5,0)=Variables!$B$5,B450>VLOOKUP(C450,$C$3:$L$6,8,0)),-D450*VLOOKUP(C450,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I450<>Variables!$B$1,IF(C450<>\"\",$I$9-E450-F450,\"\"),-D450)","v":""},"",{"$f":"IF(C450<>\"\",IF(D450+$I$9-E450-F450>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C450,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C450,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I450,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I450,$C$3:$L$6,5,0)=Variables!$B$5,B450>VLOOKUP(I450,$C$3:$L$6,8,0)),IF(VLOOKUP(I450,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B450)-YEAR($B$12))*12+MONTH(B450)-MONTH($B$12)),((YEAR(B450)-YEAR(VLOOKUP(I450,$C$3:$L$6,8,0)))*12+MONTH(B450)-MONTH(VLOOKUP(I450,$C$3:$L$6,8,0))))*(VLOOKUP(I450,$C$3:$L$6,10,0)*VLOOKUP(I450,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C450<>\"\",IF(I450<>\"\",IF(ISERROR(VLOOKUP(I450,$C$3:$L$6,10,0)),\"\",VLOOKUP(I450,$C$3:$L$6,10,0)+J450+IF(OR(VLOOKUP(I450,$C$3:$L$6,5,0)=Variables!$B$5,B450>VLOOKUP(I450,$C$3:$L$6,8,0)),IF(VLOOKUP(I450,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B450)-YEAR($B$12))*12+MONTH(B450)-MONTH($B$12)),((YEAR(B450)-YEAR(VLOOKUP(I450,$C$3:$L$6,8,0)))*12+MONTH(B450)-MONTH(VLOOKUP(I450,$C$3:$L$6,8,0))))*VLOOKUP(I450,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I450<>Variables!$B$1,IF(H450<>0,C450,I450),\"\")","v":""},"","",{"$f":"IF(C451<>\"\",IF(OR(VLOOKUP(C451,$C$3:$L$6,5,0)=Variables!$B$5,B451>VLOOKUP(C451,$C$3:$L$6,8,0)),-D451*VLOOKUP(C451,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I451<>Variables!$B$1,IF(C451<>\"\",$I$9-E451-F451,\"\"),-D451)","v":""},"",{"$f":"IF(C451<>\"\",IF(D451+$I$9-E451-F451>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C451,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C451,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I451,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I451,$C$3:$L$6,5,0)=Variables!$B$5,B451>VLOOKUP(I451,$C$3:$L$6,8,0)),IF(VLOOKUP(I451,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B451)-YEAR($B$12))*12+MONTH(B451)-MONTH($B$12)),((YEAR(B451)-YEAR(VLOOKUP(I451,$C$3:$L$6,8,0)))*12+MONTH(B451)-MONTH(VLOOKUP(I451,$C$3:$L$6,8,0))))*(VLOOKUP(I451,$C$3:$L$6,10,0)*VLOOKUP(I451,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C451<>\"\",IF(I451<>\"\",IF(ISERROR(VLOOKUP(I451,$C$3:$L$6,10,0)),\"\",VLOOKUP(I451,$C$3:$L$6,10,0)+J451+IF(OR(VLOOKUP(I451,$C$3:$L$6,5,0)=Variables!$B$5,B451>VLOOKUP(I451,$C$3:$L$6,8,0)),IF(VLOOKUP(I451,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B451)-YEAR($B$12))*12+MONTH(B451)-MONTH($B$12)),((YEAR(B451)-YEAR(VLOOKUP(I451,$C$3:$L$6,8,0)))*12+MONTH(B451)-MONTH(VLOOKUP(I451,$C$3:$L$6,8,0))))*VLOOKUP(I451,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I451<>Variables!$B$1,IF(H451<>0,C451,I451),\"\")","v":""},"","",{"$f":"IF(C452<>\"\",IF(OR(VLOOKUP(C452,$C$3:$L$6,5,0)=Variables!$B$5,B452>VLOOKUP(C452,$C$3:$L$6,8,0)),-D452*VLOOKUP(C452,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I452<>Variables!$B$1,IF(C452<>\"\",$I$9-E452-F452,\"\"),-D452)","v":""},"",{"$f":"IF(C452<>\"\",IF(D452+$I$9-E452-F452>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C452,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C452,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I452,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I452,$C$3:$L$6,5,0)=Variables!$B$5,B452>VLOOKUP(I452,$C$3:$L$6,8,0)),IF(VLOOKUP(I452,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B452)-YEAR($B$12))*12+MONTH(B452)-MONTH($B$12)),((YEAR(B452)-YEAR(VLOOKUP(I452,$C$3:$L$6,8,0)))*12+MONTH(B452)-MONTH(VLOOKUP(I452,$C$3:$L$6,8,0))))*(VLOOKUP(I452,$C$3:$L$6,10,0)*VLOOKUP(I452,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C452<>\"\",IF(I452<>\"\",IF(ISERROR(VLOOKUP(I452,$C$3:$L$6,10,0)),\"\",VLOOKUP(I452,$C$3:$L$6,10,0)+J452+IF(OR(VLOOKUP(I452,$C$3:$L$6,5,0)=Variables!$B$5,B452>VLOOKUP(I452,$C$3:$L$6,8,0)),IF(VLOOKUP(I452,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B452)-YEAR($B$12))*12+MONTH(B452)-MONTH($B$12)),((YEAR(B452)-YEAR(VLOOKUP(I452,$C$3:$L$6,8,0)))*12+MONTH(B452)-MONTH(VLOOKUP(I452,$C$3:$L$6,8,0))))*VLOOKUP(I452,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I452<>Variables!$B$1,IF(H452<>0,C452,I452),\"\")","v":""},"","",{"$f":"IF(C453<>\"\",IF(OR(VLOOKUP(C453,$C$3:$L$6,5,0)=Variables!$B$5,B453>VLOOKUP(C453,$C$3:$L$6,8,0)),-D453*VLOOKUP(C453,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I453<>Variables!$B$1,IF(C453<>\"\",$I$9-E453-F453,\"\"),-D453)","v":""},"",{"$f":"IF(C453<>\"\",IF(D453+$I$9-E453-F453>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C453,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C453,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I453,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I453,$C$3:$L$6,5,0)=Variables!$B$5,B453>VLOOKUP(I453,$C$3:$L$6,8,0)),IF(VLOOKUP(I453,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B453)-YEAR($B$12))*12+MONTH(B453)-MONTH($B$12)),((YEAR(B453)-YEAR(VLOOKUP(I453,$C$3:$L$6,8,0)))*12+MONTH(B453)-MONTH(VLOOKUP(I453,$C$3:$L$6,8,0))))*(VLOOKUP(I453,$C$3:$L$6,10,0)*VLOOKUP(I453,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C453<>\"\",IF(I453<>\"\",IF(ISERROR(VLOOKUP(I453,$C$3:$L$6,10,0)),\"\",VLOOKUP(I453,$C$3:$L$6,10,0)+J453+IF(OR(VLOOKUP(I453,$C$3:$L$6,5,0)=Variables!$B$5,B453>VLOOKUP(I453,$C$3:$L$6,8,0)),IF(VLOOKUP(I453,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B453)-YEAR($B$12))*12+MONTH(B453)-MONTH($B$12)),((YEAR(B453)-YEAR(VLOOKUP(I453,$C$3:$L$6,8,0)))*12+MONTH(B453)-MONTH(VLOOKUP(I453,$C$3:$L$6,8,0))))*VLOOKUP(I453,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I453<>Variables!$B$1,IF(H453<>0,C453,I453),\"\")","v":""},"","",{"$f":"IF(C454<>\"\",IF(OR(VLOOKUP(C454,$C$3:$L$6,5,0)=Variables!$B$5,B454>VLOOKUP(C454,$C$3:$L$6,8,0)),-D454*VLOOKUP(C454,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I454<>Variables!$B$1,IF(C454<>\"\",$I$9-E454-F454,\"\"),-D454)","v":""},"",{"$f":"IF(C454<>\"\",IF(D454+$I$9-E454-F454>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C454,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C454,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I454,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I454,$C$3:$L$6,5,0)=Variables!$B$5,B454>VLOOKUP(I454,$C$3:$L$6,8,0)),IF(VLOOKUP(I454,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B454)-YEAR($B$12))*12+MONTH(B454)-MONTH($B$12)),((YEAR(B454)-YEAR(VLOOKUP(I454,$C$3:$L$6,8,0)))*12+MONTH(B454)-MONTH(VLOOKUP(I454,$C$3:$L$6,8,0))))*(VLOOKUP(I454,$C$3:$L$6,10,0)*VLOOKUP(I454,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C454<>\"\",IF(I454<>\"\",IF(ISERROR(VLOOKUP(I454,$C$3:$L$6,10,0)),\"\",VLOOKUP(I454,$C$3:$L$6,10,0)+J454+IF(OR(VLOOKUP(I454,$C$3:$L$6,5,0)=Variables!$B$5,B454>VLOOKUP(I454,$C$3:$L$6,8,0)),IF(VLOOKUP(I454,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B454)-YEAR($B$12))*12+MONTH(B454)-MONTH($B$12)),((YEAR(B454)-YEAR(VLOOKUP(I454,$C$3:$L$6,8,0)))*12+MONTH(B454)-MONTH(VLOOKUP(I454,$C$3:$L$6,8,0))))*VLOOKUP(I454,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I454<>Variables!$B$1,IF(H454<>0,C454,I454),\"\")","v":""},"","",{"$f":"IF(C455<>\"\",IF(OR(VLOOKUP(C455,$C$3:$L$6,5,0)=Variables!$B$5,B455>VLOOKUP(C455,$C$3:$L$6,8,0)),-D455*VLOOKUP(C455,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I455<>Variables!$B$1,IF(C455<>\"\",$I$9-E455-F455,\"\"),-D455)","v":""},"",{"$f":"IF(C455<>\"\",IF(D455+$I$9-E455-F455>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C455,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C455,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I455,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I455,$C$3:$L$6,5,0)=Variables!$B$5,B455>VLOOKUP(I455,$C$3:$L$6,8,0)),IF(VLOOKUP(I455,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B455)-YEAR($B$12))*12+MONTH(B455)-MONTH($B$12)),((YEAR(B455)-YEAR(VLOOKUP(I455,$C$3:$L$6,8,0)))*12+MONTH(B455)-MONTH(VLOOKUP(I455,$C$3:$L$6,8,0))))*(VLOOKUP(I455,$C$3:$L$6,10,0)*VLOOKUP(I455,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C455<>\"\",IF(I455<>\"\",IF(ISERROR(VLOOKUP(I455,$C$3:$L$6,10,0)),\"\",VLOOKUP(I455,$C$3:$L$6,10,0)+J455+IF(OR(VLOOKUP(I455,$C$3:$L$6,5,0)=Variables!$B$5,B455>VLOOKUP(I455,$C$3:$L$6,8,0)),IF(VLOOKUP(I455,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B455)-YEAR($B$12))*12+MONTH(B455)-MONTH($B$12)),((YEAR(B455)-YEAR(VLOOKUP(I455,$C$3:$L$6,8,0)))*12+MONTH(B455)-MONTH(VLOOKUP(I455,$C$3:$L$6,8,0))))*VLOOKUP(I455,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I455<>Variables!$B$1,IF(H455<>0,C455,I455),\"\")","v":""},"","",{"$f":"IF(C456<>\"\",IF(OR(VLOOKUP(C456,$C$3:$L$6,5,0)=Variables!$B$5,B456>VLOOKUP(C456,$C$3:$L$6,8,0)),-D456*VLOOKUP(C456,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I456<>Variables!$B$1,IF(C456<>\"\",$I$9-E456-F456,\"\"),-D456)","v":""},"",{"$f":"IF(C456<>\"\",IF(D456+$I$9-E456-F456>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C456,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C456,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I456,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I456,$C$3:$L$6,5,0)=Variables!$B$5,B456>VLOOKUP(I456,$C$3:$L$6,8,0)),IF(VLOOKUP(I456,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B456)-YEAR($B$12))*12+MONTH(B456)-MONTH($B$12)),((YEAR(B456)-YEAR(VLOOKUP(I456,$C$3:$L$6,8,0)))*12+MONTH(B456)-MONTH(VLOOKUP(I456,$C$3:$L$6,8,0))))*(VLOOKUP(I456,$C$3:$L$6,10,0)*VLOOKUP(I456,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C456<>\"\",IF(I456<>\"\",IF(ISERROR(VLOOKUP(I456,$C$3:$L$6,10,0)),\"\",VLOOKUP(I456,$C$3:$L$6,10,0)+J456+IF(OR(VLOOKUP(I456,$C$3:$L$6,5,0)=Variables!$B$5,B456>VLOOKUP(I456,$C$3:$L$6,8,0)),IF(VLOOKUP(I456,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B456)-YEAR($B$12))*12+MONTH(B456)-MONTH($B$12)),((YEAR(B456)-YEAR(VLOOKUP(I456,$C$3:$L$6,8,0)))*12+MONTH(B456)-MONTH(VLOOKUP(I456,$C$3:$L$6,8,0))))*VLOOKUP(I456,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I456<>Variables!$B$1,IF(H456<>0,C456,I456),\"\")","v":""},"","",{"$f":"IF(C457<>\"\",IF(OR(VLOOKUP(C457,$C$3:$L$6,5,0)=Variables!$B$5,B457>VLOOKUP(C457,$C$3:$L$6,8,0)),-D457*VLOOKUP(C457,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I457<>Variables!$B$1,IF(C457<>\"\",$I$9-E457-F457,\"\"),-D457)","v":""},"",{"$f":"IF(C457<>\"\",IF(D457+$I$9-E457-F457>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C457,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C457,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I457,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I457,$C$3:$L$6,5,0)=Variables!$B$5,B457>VLOOKUP(I457,$C$3:$L$6,8,0)),IF(VLOOKUP(I457,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B457)-YEAR($B$12))*12+MONTH(B457)-MONTH($B$12)),((YEAR(B457)-YEAR(VLOOKUP(I457,$C$3:$L$6,8,0)))*12+MONTH(B457)-MONTH(VLOOKUP(I457,$C$3:$L$6,8,0))))*(VLOOKUP(I457,$C$3:$L$6,10,0)*VLOOKUP(I457,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C457<>\"\",IF(I457<>\"\",IF(ISERROR(VLOOKUP(I457,$C$3:$L$6,10,0)),\"\",VLOOKUP(I457,$C$3:$L$6,10,0)+J457+IF(OR(VLOOKUP(I457,$C$3:$L$6,5,0)=Variables!$B$5,B457>VLOOKUP(I457,$C$3:$L$6,8,0)),IF(VLOOKUP(I457,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B457)-YEAR($B$12))*12+MONTH(B457)-MONTH($B$12)),((YEAR(B457)-YEAR(VLOOKUP(I457,$C$3:$L$6,8,0)))*12+MONTH(B457)-MONTH(VLOOKUP(I457,$C$3:$L$6,8,0))))*VLOOKUP(I457,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I457<>Variables!$B$1,IF(H457<>0,C457,I457),\"\")","v":""},"","",{"$f":"IF(C458<>\"\",IF(OR(VLOOKUP(C458,$C$3:$L$6,5,0)=Variables!$B$5,B458>VLOOKUP(C458,$C$3:$L$6,8,0)),-D458*VLOOKUP(C458,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I458<>Variables!$B$1,IF(C458<>\"\",$I$9-E458-F458,\"\"),-D458)","v":""},"",{"$f":"IF(C458<>\"\",IF(D458+$I$9-E458-F458>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C458,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C458,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I458,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I458,$C$3:$L$6,5,0)=Variables!$B$5,B458>VLOOKUP(I458,$C$3:$L$6,8,0)),IF(VLOOKUP(I458,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B458)-YEAR($B$12))*12+MONTH(B458)-MONTH($B$12)),((YEAR(B458)-YEAR(VLOOKUP(I458,$C$3:$L$6,8,0)))*12+MONTH(B458)-MONTH(VLOOKUP(I458,$C$3:$L$6,8,0))))*(VLOOKUP(I458,$C$3:$L$6,10,0)*VLOOKUP(I458,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C458<>\"\",IF(I458<>\"\",IF(ISERROR(VLOOKUP(I458,$C$3:$L$6,10,0)),\"\",VLOOKUP(I458,$C$3:$L$6,10,0)+J458+IF(OR(VLOOKUP(I458,$C$3:$L$6,5,0)=Variables!$B$5,B458>VLOOKUP(I458,$C$3:$L$6,8,0)),IF(VLOOKUP(I458,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B458)-YEAR($B$12))*12+MONTH(B458)-MONTH($B$12)),((YEAR(B458)-YEAR(VLOOKUP(I458,$C$3:$L$6,8,0)))*12+MONTH(B458)-MONTH(VLOOKUP(I458,$C$3:$L$6,8,0))))*VLOOKUP(I458,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I458<>Variables!$B$1,IF(H458<>0,C458,I458),\"\")","v":""},"","",{"$f":"IF(C459<>\"\",IF(OR(VLOOKUP(C459,$C$3:$L$6,5,0)=Variables!$B$5,B459>VLOOKUP(C459,$C$3:$L$6,8,0)),-D459*VLOOKUP(C459,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I459<>Variables!$B$1,IF(C459<>\"\",$I$9-E459-F459,\"\"),-D459)","v":""},"",{"$f":"IF(C459<>\"\",IF(D459+$I$9-E459-F459>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C459,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C459,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I459,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I459,$C$3:$L$6,5,0)=Variables!$B$5,B459>VLOOKUP(I459,$C$3:$L$6,8,0)),IF(VLOOKUP(I459,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B459)-YEAR($B$12))*12+MONTH(B459)-MONTH($B$12)),((YEAR(B459)-YEAR(VLOOKUP(I459,$C$3:$L$6,8,0)))*12+MONTH(B459)-MONTH(VLOOKUP(I459,$C$3:$L$6,8,0))))*(VLOOKUP(I459,$C$3:$L$6,10,0)*VLOOKUP(I459,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C459<>\"\",IF(I459<>\"\",IF(ISERROR(VLOOKUP(I459,$C$3:$L$6,10,0)),\"\",VLOOKUP(I459,$C$3:$L$6,10,0)+J459+IF(OR(VLOOKUP(I459,$C$3:$L$6,5,0)=Variables!$B$5,B459>VLOOKUP(I459,$C$3:$L$6,8,0)),IF(VLOOKUP(I459,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B459)-YEAR($B$12))*12+MONTH(B459)-MONTH($B$12)),((YEAR(B459)-YEAR(VLOOKUP(I459,$C$3:$L$6,8,0)))*12+MONTH(B459)-MONTH(VLOOKUP(I459,$C$3:$L$6,8,0))))*VLOOKUP(I459,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I459<>Variables!$B$1,IF(H459<>0,C459,I459),\"\")","v":""},"","",{"$f":"IF(C460<>\"\",IF(OR(VLOOKUP(C460,$C$3:$L$6,5,0)=Variables!$B$5,B460>VLOOKUP(C460,$C$3:$L$6,8,0)),-D460*VLOOKUP(C460,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I460<>Variables!$B$1,IF(C460<>\"\",$I$9-E460-F460,\"\"),-D460)","v":""},"",{"$f":"IF(C460<>\"\",IF(D460+$I$9-E460-F460>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C460,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C460,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I460,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I460,$C$3:$L$6,5,0)=Variables!$B$5,B460>VLOOKUP(I460,$C$3:$L$6,8,0)),IF(VLOOKUP(I460,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B460)-YEAR($B$12))*12+MONTH(B460)-MONTH($B$12)),((YEAR(B460)-YEAR(VLOOKUP(I460,$C$3:$L$6,8,0)))*12+MONTH(B460)-MONTH(VLOOKUP(I460,$C$3:$L$6,8,0))))*(VLOOKUP(I460,$C$3:$L$6,10,0)*VLOOKUP(I460,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C460<>\"\",IF(I460<>\"\",IF(ISERROR(VLOOKUP(I460,$C$3:$L$6,10,0)),\"\",VLOOKUP(I460,$C$3:$L$6,10,0)+J460+IF(OR(VLOOKUP(I460,$C$3:$L$6,5,0)=Variables!$B$5,B460>VLOOKUP(I460,$C$3:$L$6,8,0)),IF(VLOOKUP(I460,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B460)-YEAR($B$12))*12+MONTH(B460)-MONTH($B$12)),((YEAR(B460)-YEAR(VLOOKUP(I460,$C$3:$L$6,8,0)))*12+MONTH(B460)-MONTH(VLOOKUP(I460,$C$3:$L$6,8,0))))*VLOOKUP(I460,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I460<>Variables!$B$1,IF(H460<>0,C460,I460),\"\")","v":""},"","",{"$f":"IF(C461<>\"\",IF(OR(VLOOKUP(C461,$C$3:$L$6,5,0)=Variables!$B$5,B461>VLOOKUP(C461,$C$3:$L$6,8,0)),-D461*VLOOKUP(C461,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I461<>Variables!$B$1,IF(C461<>\"\",$I$9-E461-F461,\"\"),-D461)","v":""},"",{"$f":"IF(C461<>\"\",IF(D461+$I$9-E461-F461>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C461,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C461,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I461,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I461,$C$3:$L$6,5,0)=Variables!$B$5,B461>VLOOKUP(I461,$C$3:$L$6,8,0)),IF(VLOOKUP(I461,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B461)-YEAR($B$12))*12+MONTH(B461)-MONTH($B$12)),((YEAR(B461)-YEAR(VLOOKUP(I461,$C$3:$L$6,8,0)))*12+MONTH(B461)-MONTH(VLOOKUP(I461,$C$3:$L$6,8,0))))*(VLOOKUP(I461,$C$3:$L$6,10,0)*VLOOKUP(I461,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C461<>\"\",IF(I461<>\"\",IF(ISERROR(VLOOKUP(I461,$C$3:$L$6,10,0)),\"\",VLOOKUP(I461,$C$3:$L$6,10,0)+J461+IF(OR(VLOOKUP(I461,$C$3:$L$6,5,0)=Variables!$B$5,B461>VLOOKUP(I461,$C$3:$L$6,8,0)),IF(VLOOKUP(I461,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B461)-YEAR($B$12))*12+MONTH(B461)-MONTH($B$12)),((YEAR(B461)-YEAR(VLOOKUP(I461,$C$3:$L$6,8,0)))*12+MONTH(B461)-MONTH(VLOOKUP(I461,$C$3:$L$6,8,0))))*VLOOKUP(I461,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I461<>Variables!$B$1,IF(H461<>0,C461,I461),\"\")","v":""},"","",{"$f":"IF(C462<>\"\",IF(OR(VLOOKUP(C462,$C$3:$L$6,5,0)=Variables!$B$5,B462>VLOOKUP(C462,$C$3:$L$6,8,0)),-D462*VLOOKUP(C462,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I462<>Variables!$B$1,IF(C462<>\"\",$I$9-E462-F462,\"\"),-D462)","v":""},"",{"$f":"IF(C462<>\"\",IF(D462+$I$9-E462-F462>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C462,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C462,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I462,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I462,$C$3:$L$6,5,0)=Variables!$B$5,B462>VLOOKUP(I462,$C$3:$L$6,8,0)),IF(VLOOKUP(I462,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B462)-YEAR($B$12))*12+MONTH(B462)-MONTH($B$12)),((YEAR(B462)-YEAR(VLOOKUP(I462,$C$3:$L$6,8,0)))*12+MONTH(B462)-MONTH(VLOOKUP(I462,$C$3:$L$6,8,0))))*(VLOOKUP(I462,$C$3:$L$6,10,0)*VLOOKUP(I462,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C462<>\"\",IF(I462<>\"\",IF(ISERROR(VLOOKUP(I462,$C$3:$L$6,10,0)),\"\",VLOOKUP(I462,$C$3:$L$6,10,0)+J462+IF(OR(VLOOKUP(I462,$C$3:$L$6,5,0)=Variables!$B$5,B462>VLOOKUP(I462,$C$3:$L$6,8,0)),IF(VLOOKUP(I462,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B462)-YEAR($B$12))*12+MONTH(B462)-MONTH($B$12)),((YEAR(B462)-YEAR(VLOOKUP(I462,$C$3:$L$6,8,0)))*12+MONTH(B462)-MONTH(VLOOKUP(I462,$C$3:$L$6,8,0))))*VLOOKUP(I462,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I462<>Variables!$B$1,IF(H462<>0,C462,I462),\"\")","v":""},"","",{"$f":"IF(C463<>\"\",IF(OR(VLOOKUP(C463,$C$3:$L$6,5,0)=Variables!$B$5,B463>VLOOKUP(C463,$C$3:$L$6,8,0)),-D463*VLOOKUP(C463,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I463<>Variables!$B$1,IF(C463<>\"\",$I$9-E463-F463,\"\"),-D463)","v":""},"",{"$f":"IF(C463<>\"\",IF(D463+$I$9-E463-F463>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C463,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C463,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I463,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I463,$C$3:$L$6,5,0)=Variables!$B$5,B463>VLOOKUP(I463,$C$3:$L$6,8,0)),IF(VLOOKUP(I463,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B463)-YEAR($B$12))*12+MONTH(B463)-MONTH($B$12)),((YEAR(B463)-YEAR(VLOOKUP(I463,$C$3:$L$6,8,0)))*12+MONTH(B463)-MONTH(VLOOKUP(I463,$C$3:$L$6,8,0))))*(VLOOKUP(I463,$C$3:$L$6,10,0)*VLOOKUP(I463,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C463<>\"\",IF(I463<>\"\",IF(ISERROR(VLOOKUP(I463,$C$3:$L$6,10,0)),\"\",VLOOKUP(I463,$C$3:$L$6,10,0)+J463+IF(OR(VLOOKUP(I463,$C$3:$L$6,5,0)=Variables!$B$5,B463>VLOOKUP(I463,$C$3:$L$6,8,0)),IF(VLOOKUP(I463,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B463)-YEAR($B$12))*12+MONTH(B463)-MONTH($B$12)),((YEAR(B463)-YEAR(VLOOKUP(I463,$C$3:$L$6,8,0)))*12+MONTH(B463)-MONTH(VLOOKUP(I463,$C$3:$L$6,8,0))))*VLOOKUP(I463,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I463<>Variables!$B$1,IF(H463<>0,C463,I463),\"\")","v":""},"","",{"$f":"IF(C464<>\"\",IF(OR(VLOOKUP(C464,$C$3:$L$6,5,0)=Variables!$B$5,B464>VLOOKUP(C464,$C$3:$L$6,8,0)),-D464*VLOOKUP(C464,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I464<>Variables!$B$1,IF(C464<>\"\",$I$9-E464-F464,\"\"),-D464)","v":""},"",{"$f":"IF(C464<>\"\",IF(D464+$I$9-E464-F464>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C464,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C464,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I464,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I464,$C$3:$L$6,5,0)=Variables!$B$5,B464>VLOOKUP(I464,$C$3:$L$6,8,0)),IF(VLOOKUP(I464,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B464)-YEAR($B$12))*12+MONTH(B464)-MONTH($B$12)),((YEAR(B464)-YEAR(VLOOKUP(I464,$C$3:$L$6,8,0)))*12+MONTH(B464)-MONTH(VLOOKUP(I464,$C$3:$L$6,8,0))))*(VLOOKUP(I464,$C$3:$L$6,10,0)*VLOOKUP(I464,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C464<>\"\",IF(I464<>\"\",IF(ISERROR(VLOOKUP(I464,$C$3:$L$6,10,0)),\"\",VLOOKUP(I464,$C$3:$L$6,10,0)+J464+IF(OR(VLOOKUP(I464,$C$3:$L$6,5,0)=Variables!$B$5,B464>VLOOKUP(I464,$C$3:$L$6,8,0)),IF(VLOOKUP(I464,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B464)-YEAR($B$12))*12+MONTH(B464)-MONTH($B$12)),((YEAR(B464)-YEAR(VLOOKUP(I464,$C$3:$L$6,8,0)))*12+MONTH(B464)-MONTH(VLOOKUP(I464,$C$3:$L$6,8,0))))*VLOOKUP(I464,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I464<>Variables!$B$1,IF(H464<>0,C464,I464),\"\")","v":""},"","",{"$f":"IF(C465<>\"\",IF(OR(VLOOKUP(C465,$C$3:$L$6,5,0)=Variables!$B$5,B465>VLOOKUP(C465,$C$3:$L$6,8,0)),-D465*VLOOKUP(C465,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I465<>Variables!$B$1,IF(C465<>\"\",$I$9-E465-F465,\"\"),-D465)","v":""},"",{"$f":"IF(C465<>\"\",IF(D465+$I$9-E465-F465>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C465,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C465,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I465,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I465,$C$3:$L$6,5,0)=Variables!$B$5,B465>VLOOKUP(I465,$C$3:$L$6,8,0)),IF(VLOOKUP(I465,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B465)-YEAR($B$12))*12+MONTH(B465)-MONTH($B$12)),((YEAR(B465)-YEAR(VLOOKUP(I465,$C$3:$L$6,8,0)))*12+MONTH(B465)-MONTH(VLOOKUP(I465,$C$3:$L$6,8,0))))*(VLOOKUP(I465,$C$3:$L$6,10,0)*VLOOKUP(I465,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C465<>\"\",IF(I465<>\"\",IF(ISERROR(VLOOKUP(I465,$C$3:$L$6,10,0)),\"\",VLOOKUP(I465,$C$3:$L$6,10,0)+J465+IF(OR(VLOOKUP(I465,$C$3:$L$6,5,0)=Variables!$B$5,B465>VLOOKUP(I465,$C$3:$L$6,8,0)),IF(VLOOKUP(I465,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B465)-YEAR($B$12))*12+MONTH(B465)-MONTH($B$12)),((YEAR(B465)-YEAR(VLOOKUP(I465,$C$3:$L$6,8,0)))*12+MONTH(B465)-MONTH(VLOOKUP(I465,$C$3:$L$6,8,0))))*VLOOKUP(I465,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I465<>Variables!$B$1,IF(H465<>0,C465,I465),\"\")","v":""},"","",{"$f":"IF(C466<>\"\",IF(OR(VLOOKUP(C466,$C$3:$L$6,5,0)=Variables!$B$5,B466>VLOOKUP(C466,$C$3:$L$6,8,0)),-D466*VLOOKUP(C466,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I466<>Variables!$B$1,IF(C466<>\"\",$I$9-E466-F466,\"\"),-D466)","v":""},"",{"$f":"IF(C466<>\"\",IF(D466+$I$9-E466-F466>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C466,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C466,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I466,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I466,$C$3:$L$6,5,0)=Variables!$B$5,B466>VLOOKUP(I466,$C$3:$L$6,8,0)),IF(VLOOKUP(I466,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B466)-YEAR($B$12))*12+MONTH(B466)-MONTH($B$12)),((YEAR(B466)-YEAR(VLOOKUP(I466,$C$3:$L$6,8,0)))*12+MONTH(B466)-MONTH(VLOOKUP(I466,$C$3:$L$6,8,0))))*(VLOOKUP(I466,$C$3:$L$6,10,0)*VLOOKUP(I466,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C466<>\"\",IF(I466<>\"\",IF(ISERROR(VLOOKUP(I466,$C$3:$L$6,10,0)),\"\",VLOOKUP(I466,$C$3:$L$6,10,0)+J466+IF(OR(VLOOKUP(I466,$C$3:$L$6,5,0)=Variables!$B$5,B466>VLOOKUP(I466,$C$3:$L$6,8,0)),IF(VLOOKUP(I466,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B466)-YEAR($B$12))*12+MONTH(B466)-MONTH($B$12)),((YEAR(B466)-YEAR(VLOOKUP(I466,$C$3:$L$6,8,0)))*12+MONTH(B466)-MONTH(VLOOKUP(I466,$C$3:$L$6,8,0))))*VLOOKUP(I466,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I466<>Variables!$B$1,IF(H466<>0,C466,I466),\"\")","v":""},"","",{"$f":"IF(C467<>\"\",IF(OR(VLOOKUP(C467,$C$3:$L$6,5,0)=Variables!$B$5,B467>VLOOKUP(C467,$C$3:$L$6,8,0)),-D467*VLOOKUP(C467,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I467<>Variables!$B$1,IF(C467<>\"\",$I$9-E467-F467,\"\"),-D467)","v":""},"",{"$f":"IF(C467<>\"\",IF(D467+$I$9-E467-F467>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C467,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C467,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I467,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I467,$C$3:$L$6,5,0)=Variables!$B$5,B467>VLOOKUP(I467,$C$3:$L$6,8,0)),IF(VLOOKUP(I467,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B467)-YEAR($B$12))*12+MONTH(B467)-MONTH($B$12)),((YEAR(B467)-YEAR(VLOOKUP(I467,$C$3:$L$6,8,0)))*12+MONTH(B467)-MONTH(VLOOKUP(I467,$C$3:$L$6,8,0))))*(VLOOKUP(I467,$C$3:$L$6,10,0)*VLOOKUP(I467,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C467<>\"\",IF(I467<>\"\",IF(ISERROR(VLOOKUP(I467,$C$3:$L$6,10,0)),\"\",VLOOKUP(I467,$C$3:$L$6,10,0)+J467+IF(OR(VLOOKUP(I467,$C$3:$L$6,5,0)=Variables!$B$5,B467>VLOOKUP(I467,$C$3:$L$6,8,0)),IF(VLOOKUP(I467,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B467)-YEAR($B$12))*12+MONTH(B467)-MONTH($B$12)),((YEAR(B467)-YEAR(VLOOKUP(I467,$C$3:$L$6,8,0)))*12+MONTH(B467)-MONTH(VLOOKUP(I467,$C$3:$L$6,8,0))))*VLOOKUP(I467,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I467<>Variables!$B$1,IF(H467<>0,C467,I467),\"\")","v":""},"","",{"$f":"IF(C468<>\"\",IF(OR(VLOOKUP(C468,$C$3:$L$6,5,0)=Variables!$B$5,B468>VLOOKUP(C468,$C$3:$L$6,8,0)),-D468*VLOOKUP(C468,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I468<>Variables!$B$1,IF(C468<>\"\",$I$9-E468-F468,\"\"),-D468)","v":""},"",{"$f":"IF(C468<>\"\",IF(D468+$I$9-E468-F468>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C468,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C468,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I468,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I468,$C$3:$L$6,5,0)=Variables!$B$5,B468>VLOOKUP(I468,$C$3:$L$6,8,0)),IF(VLOOKUP(I468,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B468)-YEAR($B$12))*12+MONTH(B468)-MONTH($B$12)),((YEAR(B468)-YEAR(VLOOKUP(I468,$C$3:$L$6,8,0)))*12+MONTH(B468)-MONTH(VLOOKUP(I468,$C$3:$L$6,8,0))))*(VLOOKUP(I468,$C$3:$L$6,10,0)*VLOOKUP(I468,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C468<>\"\",IF(I468<>\"\",IF(ISERROR(VLOOKUP(I468,$C$3:$L$6,10,0)),\"\",VLOOKUP(I468,$C$3:$L$6,10,0)+J468+IF(OR(VLOOKUP(I468,$C$3:$L$6,5,0)=Variables!$B$5,B468>VLOOKUP(I468,$C$3:$L$6,8,0)),IF(VLOOKUP(I468,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B468)-YEAR($B$12))*12+MONTH(B468)-MONTH($B$12)),((YEAR(B468)-YEAR(VLOOKUP(I468,$C$3:$L$6,8,0)))*12+MONTH(B468)-MONTH(VLOOKUP(I468,$C$3:$L$6,8,0))))*VLOOKUP(I468,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I468<>Variables!$B$1,IF(H468<>0,C468,I468),\"\")","v":""},"","",{"$f":"IF(C469<>\"\",IF(OR(VLOOKUP(C469,$C$3:$L$6,5,0)=Variables!$B$5,B469>VLOOKUP(C469,$C$3:$L$6,8,0)),-D469*VLOOKUP(C469,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I469<>Variables!$B$1,IF(C469<>\"\",$I$9-E469-F469,\"\"),-D469)","v":""},"",{"$f":"IF(C469<>\"\",IF(D469+$I$9-E469-F469>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C469,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C469,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I469,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I469,$C$3:$L$6,5,0)=Variables!$B$5,B469>VLOOKUP(I469,$C$3:$L$6,8,0)),IF(VLOOKUP(I469,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B469)-YEAR($B$12))*12+MONTH(B469)-MONTH($B$12)),((YEAR(B469)-YEAR(VLOOKUP(I469,$C$3:$L$6,8,0)))*12+MONTH(B469)-MONTH(VLOOKUP(I469,$C$3:$L$6,8,0))))*(VLOOKUP(I469,$C$3:$L$6,10,0)*VLOOKUP(I469,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C469<>\"\",IF(I469<>\"\",IF(ISERROR(VLOOKUP(I469,$C$3:$L$6,10,0)),\"\",VLOOKUP(I469,$C$3:$L$6,10,0)+J469+IF(OR(VLOOKUP(I469,$C$3:$L$6,5,0)=Variables!$B$5,B469>VLOOKUP(I469,$C$3:$L$6,8,0)),IF(VLOOKUP(I469,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B469)-YEAR($B$12))*12+MONTH(B469)-MONTH($B$12)),((YEAR(B469)-YEAR(VLOOKUP(I469,$C$3:$L$6,8,0)))*12+MONTH(B469)-MONTH(VLOOKUP(I469,$C$3:$L$6,8,0))))*VLOOKUP(I469,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I469<>Variables!$B$1,IF(H469<>0,C469,I469),\"\")","v":""},"","",{"$f":"IF(C470<>\"\",IF(OR(VLOOKUP(C470,$C$3:$L$6,5,0)=Variables!$B$5,B470>VLOOKUP(C470,$C$3:$L$6,8,0)),-D470*VLOOKUP(C470,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I470<>Variables!$B$1,IF(C470<>\"\",$I$9-E470-F470,\"\"),-D470)","v":""},"",{"$f":"IF(C470<>\"\",IF(D470+$I$9-E470-F470>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C470,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C470,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I470,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I470,$C$3:$L$6,5,0)=Variables!$B$5,B470>VLOOKUP(I470,$C$3:$L$6,8,0)),IF(VLOOKUP(I470,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B470)-YEAR($B$12))*12+MONTH(B470)-MONTH($B$12)),((YEAR(B470)-YEAR(VLOOKUP(I470,$C$3:$L$6,8,0)))*12+MONTH(B470)-MONTH(VLOOKUP(I470,$C$3:$L$6,8,0))))*(VLOOKUP(I470,$C$3:$L$6,10,0)*VLOOKUP(I470,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C470<>\"\",IF(I470<>\"\",IF(ISERROR(VLOOKUP(I470,$C$3:$L$6,10,0)),\"\",VLOOKUP(I470,$C$3:$L$6,10,0)+J470+IF(OR(VLOOKUP(I470,$C$3:$L$6,5,0)=Variables!$B$5,B470>VLOOKUP(I470,$C$3:$L$6,8,0)),IF(VLOOKUP(I470,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B470)-YEAR($B$12))*12+MONTH(B470)-MONTH($B$12)),((YEAR(B470)-YEAR(VLOOKUP(I470,$C$3:$L$6,8,0)))*12+MONTH(B470)-MONTH(VLOOKUP(I470,$C$3:$L$6,8,0))))*VLOOKUP(I470,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I470<>Variables!$B$1,IF(H470<>0,C470,I470),\"\")","v":""},"","",{"$f":"IF(C471<>\"\",IF(OR(VLOOKUP(C471,$C$3:$L$6,5,0)=Variables!$B$5,B471>VLOOKUP(C471,$C$3:$L$6,8,0)),-D471*VLOOKUP(C471,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I471<>Variables!$B$1,IF(C471<>\"\",$I$9-E471-F471,\"\"),-D471)","v":""},"",{"$f":"IF(C471<>\"\",IF(D471+$I$9-E471-F471>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C471,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C471,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I471,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I471,$C$3:$L$6,5,0)=Variables!$B$5,B471>VLOOKUP(I471,$C$3:$L$6,8,0)),IF(VLOOKUP(I471,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B471)-YEAR($B$12))*12+MONTH(B471)-MONTH($B$12)),((YEAR(B471)-YEAR(VLOOKUP(I471,$C$3:$L$6,8,0)))*12+MONTH(B471)-MONTH(VLOOKUP(I471,$C$3:$L$6,8,0))))*(VLOOKUP(I471,$C$3:$L$6,10,0)*VLOOKUP(I471,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C471<>\"\",IF(I471<>\"\",IF(ISERROR(VLOOKUP(I471,$C$3:$L$6,10,0)),\"\",VLOOKUP(I471,$C$3:$L$6,10,0)+J471+IF(OR(VLOOKUP(I471,$C$3:$L$6,5,0)=Variables!$B$5,B471>VLOOKUP(I471,$C$3:$L$6,8,0)),IF(VLOOKUP(I471,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B471)-YEAR($B$12))*12+MONTH(B471)-MONTH($B$12)),((YEAR(B471)-YEAR(VLOOKUP(I471,$C$3:$L$6,8,0)))*12+MONTH(B471)-MONTH(VLOOKUP(I471,$C$3:$L$6,8,0))))*VLOOKUP(I471,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I471<>Variables!$B$1,IF(H471<>0,C471,I471),\"\")","v":""},"","",{"$f":"IF(C472<>\"\",IF(OR(VLOOKUP(C472,$C$3:$L$6,5,0)=Variables!$B$5,B472>VLOOKUP(C472,$C$3:$L$6,8,0)),-D472*VLOOKUP(C472,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I472<>Variables!$B$1,IF(C472<>\"\",$I$9-E472-F472,\"\"),-D472)","v":""},"",{"$f":"IF(C472<>\"\",IF(D472+$I$9-E472-F472>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C472,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C472,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I472,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I472,$C$3:$L$6,5,0)=Variables!$B$5,B472>VLOOKUP(I472,$C$3:$L$6,8,0)),IF(VLOOKUP(I472,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B472)-YEAR($B$12))*12+MONTH(B472)-MONTH($B$12)),((YEAR(B472)-YEAR(VLOOKUP(I472,$C$3:$L$6,8,0)))*12+MONTH(B472)-MONTH(VLOOKUP(I472,$C$3:$L$6,8,0))))*(VLOOKUP(I472,$C$3:$L$6,10,0)*VLOOKUP(I472,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C472<>\"\",IF(I472<>\"\",IF(ISERROR(VLOOKUP(I472,$C$3:$L$6,10,0)),\"\",VLOOKUP(I472,$C$3:$L$6,10,0)+J472+IF(OR(VLOOKUP(I472,$C$3:$L$6,5,0)=Variables!$B$5,B472>VLOOKUP(I472,$C$3:$L$6,8,0)),IF(VLOOKUP(I472,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B472)-YEAR($B$12))*12+MONTH(B472)-MONTH($B$12)),((YEAR(B472)-YEAR(VLOOKUP(I472,$C$3:$L$6,8,0)))*12+MONTH(B472)-MONTH(VLOOKUP(I472,$C$3:$L$6,8,0))))*VLOOKUP(I472,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I472<>Variables!$B$1,IF(H472<>0,C472,I472),\"\")","v":""},"","",{"$f":"IF(C473<>\"\",IF(OR(VLOOKUP(C473,$C$3:$L$6,5,0)=Variables!$B$5,B473>VLOOKUP(C473,$C$3:$L$6,8,0)),-D473*VLOOKUP(C473,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I473<>Variables!$B$1,IF(C473<>\"\",$I$9-E473-F473,\"\"),-D473)","v":""},"",{"$f":"IF(C473<>\"\",IF(D473+$I$9-E473-F473>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C473,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C473,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I473,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I473,$C$3:$L$6,5,0)=Variables!$B$5,B473>VLOOKUP(I473,$C$3:$L$6,8,0)),IF(VLOOKUP(I473,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B473)-YEAR($B$12))*12+MONTH(B473)-MONTH($B$12)),((YEAR(B473)-YEAR(VLOOKUP(I473,$C$3:$L$6,8,0)))*12+MONTH(B473)-MONTH(VLOOKUP(I473,$C$3:$L$6,8,0))))*(VLOOKUP(I473,$C$3:$L$6,10,0)*VLOOKUP(I473,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C473<>\"\",IF(I473<>\"\",IF(ISERROR(VLOOKUP(I473,$C$3:$L$6,10,0)),\"\",VLOOKUP(I473,$C$3:$L$6,10,0)+J473+IF(OR(VLOOKUP(I473,$C$3:$L$6,5,0)=Variables!$B$5,B473>VLOOKUP(I473,$C$3:$L$6,8,0)),IF(VLOOKUP(I473,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B473)-YEAR($B$12))*12+MONTH(B473)-MONTH($B$12)),((YEAR(B473)-YEAR(VLOOKUP(I473,$C$3:$L$6,8,0)))*12+MONTH(B473)-MONTH(VLOOKUP(I473,$C$3:$L$6,8,0))))*VLOOKUP(I473,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I473<>Variables!$B$1,IF(H473<>0,C473,I473),\"\")","v":""},"","",{"$f":"IF(C474<>\"\",IF(OR(VLOOKUP(C474,$C$3:$L$6,5,0)=Variables!$B$5,B474>VLOOKUP(C474,$C$3:$L$6,8,0)),-D474*VLOOKUP(C474,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I474<>Variables!$B$1,IF(C474<>\"\",$I$9-E474-F474,\"\"),-D474)","v":""},"",{"$f":"IF(C474<>\"\",IF(D474+$I$9-E474-F474>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C474,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C474,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I474,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I474,$C$3:$L$6,5,0)=Variables!$B$5,B474>VLOOKUP(I474,$C$3:$L$6,8,0)),IF(VLOOKUP(I474,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B474)-YEAR($B$12))*12+MONTH(B474)-MONTH($B$12)),((YEAR(B474)-YEAR(VLOOKUP(I474,$C$3:$L$6,8,0)))*12+MONTH(B474)-MONTH(VLOOKUP(I474,$C$3:$L$6,8,0))))*(VLOOKUP(I474,$C$3:$L$6,10,0)*VLOOKUP(I474,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C474<>\"\",IF(I474<>\"\",IF(ISERROR(VLOOKUP(I474,$C$3:$L$6,10,0)),\"\",VLOOKUP(I474,$C$3:$L$6,10,0)+J474+IF(OR(VLOOKUP(I474,$C$3:$L$6,5,0)=Variables!$B$5,B474>VLOOKUP(I474,$C$3:$L$6,8,0)),IF(VLOOKUP(I474,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B474)-YEAR($B$12))*12+MONTH(B474)-MONTH($B$12)),((YEAR(B474)-YEAR(VLOOKUP(I474,$C$3:$L$6,8,0)))*12+MONTH(B474)-MONTH(VLOOKUP(I474,$C$3:$L$6,8,0))))*VLOOKUP(I474,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I474<>Variables!$B$1,IF(H474<>0,C474,I474),\"\")","v":""},"","",{"$f":"IF(C475<>\"\",IF(OR(VLOOKUP(C475,$C$3:$L$6,5,0)=Variables!$B$5,B475>VLOOKUP(C475,$C$3:$L$6,8,0)),-D475*VLOOKUP(C475,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I475<>Variables!$B$1,IF(C475<>\"\",$I$9-E475-F475,\"\"),-D475)","v":""},"",{"$f":"IF(C475<>\"\",IF(D475+$I$9-E475-F475>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C475,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C475,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I475,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I475,$C$3:$L$6,5,0)=Variables!$B$5,B475>VLOOKUP(I475,$C$3:$L$6,8,0)),IF(VLOOKUP(I475,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B475)-YEAR($B$12))*12+MONTH(B475)-MONTH($B$12)),((YEAR(B475)-YEAR(VLOOKUP(I475,$C$3:$L$6,8,0)))*12+MONTH(B475)-MONTH(VLOOKUP(I475,$C$3:$L$6,8,0))))*(VLOOKUP(I475,$C$3:$L$6,10,0)*VLOOKUP(I475,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C475<>\"\",IF(I475<>\"\",IF(ISERROR(VLOOKUP(I475,$C$3:$L$6,10,0)),\"\",VLOOKUP(I475,$C$3:$L$6,10,0)+J475+IF(OR(VLOOKUP(I475,$C$3:$L$6,5,0)=Variables!$B$5,B475>VLOOKUP(I475,$C$3:$L$6,8,0)),IF(VLOOKUP(I475,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B475)-YEAR($B$12))*12+MONTH(B475)-MONTH($B$12)),((YEAR(B475)-YEAR(VLOOKUP(I475,$C$3:$L$6,8,0)))*12+MONTH(B475)-MONTH(VLOOKUP(I475,$C$3:$L$6,8,0))))*VLOOKUP(I475,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I475<>Variables!$B$1,IF(H475<>0,C475,I475),\"\")","v":""},{"$f":"IF(C476<>\"\",IF(H475<>0,H475,L475),\"\")","v":""},{"$f":"IF(C476<>\"\",MINPAYMENT(C476,ROW(B476),COLUMN(B476)),\"\")","v":""},{"$f":"IF(C476<>\"\",IF(OR(VLOOKUP(C476,$C$3:$L$6,5,0)=Variables!$B$5,B476>VLOOKUP(C476,$C$3:$L$6,8,0)),-D476*VLOOKUP(C476,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I476<>Variables!$B$1,IF(C476<>\"\",$I$9-E476-F476,\"\"),-D476)","v":""},"",{"$f":"IF(C476<>\"\",IF(D476+$I$9-E476-F476>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C476,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C476,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I476,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I476,$C$3:$L$6,5,0)=Variables!$B$5,B476>VLOOKUP(I476,$C$3:$L$6,8,0)),IF(VLOOKUP(I476,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B476)-YEAR($B$12))*12+MONTH(B476)-MONTH($B$12)),((YEAR(B476)-YEAR(VLOOKUP(I476,$C$3:$L$6,8,0)))*12+MONTH(B476)-MONTH(VLOOKUP(I476,$C$3:$L$6,8,0))))*(VLOOKUP(I476,$C$3:$L$6,10,0)*VLOOKUP(I476,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C476<>\"\",IF(I476<>\"\",IF(ISERROR(VLOOKUP(I476,$C$3:$L$6,10,0)),\"\",VLOOKUP(I476,$C$3:$L$6,10,0)+J476+IF(OR(VLOOKUP(I476,$C$3:$L$6,5,0)=Variables!$B$5,B476>VLOOKUP(I476,$C$3:$L$6,8,0)),IF(VLOOKUP(I476,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B476)-YEAR($B$12))*12+MONTH(B476)-MONTH($B$12)),((YEAR(B476)-YEAR(VLOOKUP(I476,$C$3:$L$6,8,0)))*12+MONTH(B476)-MONTH(VLOOKUP(I476,$C$3:$L$6,8,0))))*VLOOKUP(I476,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C476<>\"\",IF(ISERROR(IF(D476+G476>=0,K476+D476+G476,\"\")),\"\",IF(D476+G476>=0,K476+D476+G476,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C477<>\"\",DATE(YEAR(B476),MONTH(B476)+1,DAY(B476)),\"\")","v":""},{"$f":"IF(I476<>Variables!$B$1,IF(H476<>0,C476,I476),\"\")","v":""},"","",{"$f":"IF(C477<>\"\",IF(OR(VLOOKUP(C477,$C$3:$L$6,5,0)=Variables!$B$5,B477>VLOOKUP(C477,$C$3:$L$6,8,0)),-D477*VLOOKUP(C477,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I477<>Variables!$B$1,IF(C477<>\"\",$I$9-E477-F477,\"\"),-D477)","v":""},{"$f":"IF(C477<>\"\",IF(D477+G477<0,D477+G477,0),\"\")","v":""},{"$f":"IF(C477<>\"\",IF(D477+$I$9-E477-F477>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C477,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C477,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I477,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I477,$C$3:$L$6,5,0)=Variables!$B$5,B477>VLOOKUP(I477,$C$3:$L$6,8,0)),IF(VLOOKUP(I477,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B477)-YEAR($B$12))*12+MONTH(B477)-MONTH($B$12)),((YEAR(B477)-YEAR(VLOOKUP(I477,$C$3:$L$6,8,0)))*12+MONTH(B477)-MONTH(VLOOKUP(I477,$C$3:$L$6,8,0))))*(VLOOKUP(I477,$C$3:$L$6,10,0)*VLOOKUP(I477,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C477<>\"\",IF(I477<>\"\",IF(ISERROR(VLOOKUP(I477,$C$3:$L$6,10,0)),\"\",VLOOKUP(I477,$C$3:$L$6,10,0)+J477+IF(OR(VLOOKUP(I477,$C$3:$L$6,5,0)=Variables!$B$5,B477>VLOOKUP(I477,$C$3:$L$6,8,0)),IF(VLOOKUP(I477,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B477)-YEAR($B$12))*12+MONTH(B477)-MONTH($B$12)),((YEAR(B477)-YEAR(VLOOKUP(I477,$C$3:$L$6,8,0)))*12+MONTH(B477)-MONTH(VLOOKUP(I477,$C$3:$L$6,8,0))))*VLOOKUP(I477,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I477<>Variables!$B$1,IF(H477<>0,C477,I477),\"\")","v":""},"","",{"$f":"IF(C478<>\"\",IF(OR(VLOOKUP(C478,$C$3:$L$6,5,0)=Variables!$B$5,B478>VLOOKUP(C478,$C$3:$L$6,8,0)),-D478*VLOOKUP(C478,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I478<>Variables!$B$1,IF(C478<>\"\",$I$9-E478-F478,\"\"),-D478)","v":""},"",{"$f":"IF(C478<>\"\",IF(D478+$I$9-E478-F478>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C478,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C478,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I478,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I478,$C$3:$L$6,5,0)=Variables!$B$5,B478>VLOOKUP(I478,$C$3:$L$6,8,0)),IF(VLOOKUP(I478,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B478)-YEAR($B$12))*12+MONTH(B478)-MONTH($B$12)),((YEAR(B478)-YEAR(VLOOKUP(I478,$C$3:$L$6,8,0)))*12+MONTH(B478)-MONTH(VLOOKUP(I478,$C$3:$L$6,8,0))))*(VLOOKUP(I478,$C$3:$L$6,10,0)*VLOOKUP(I478,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C478<>\"\",IF(I478<>\"\",IF(ISERROR(VLOOKUP(I478,$C$3:$L$6,10,0)),\"\",VLOOKUP(I478,$C$3:$L$6,10,0)+J478+IF(OR(VLOOKUP(I478,$C$3:$L$6,5,0)=Variables!$B$5,B478>VLOOKUP(I478,$C$3:$L$6,8,0)),IF(VLOOKUP(I478,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B478)-YEAR($B$12))*12+MONTH(B478)-MONTH($B$12)),((YEAR(B478)-YEAR(VLOOKUP(I478,$C$3:$L$6,8,0)))*12+MONTH(B478)-MONTH(VLOOKUP(I478,$C$3:$L$6,8,0))))*VLOOKUP(I478,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I478<>Variables!$B$1,IF(H478<>0,C478,I478),\"\")","v":""},"","",{"$f":"IF(C479<>\"\",IF(OR(VLOOKUP(C479,$C$3:$L$6,5,0)=Variables!$B$5,B479>VLOOKUP(C479,$C$3:$L$6,8,0)),-D479*VLOOKUP(C479,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I479<>Variables!$B$1,IF(C479<>\"\",$I$9-E479-F479,\"\"),-D479)","v":""},"",{"$f":"IF(C479<>\"\",IF(D479+$I$9-E479-F479>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C479,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C479,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I479,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I479,$C$3:$L$6,5,0)=Variables!$B$5,B479>VLOOKUP(I479,$C$3:$L$6,8,0)),IF(VLOOKUP(I479,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B479)-YEAR($B$12))*12+MONTH(B479)-MONTH($B$12)),((YEAR(B479)-YEAR(VLOOKUP(I479,$C$3:$L$6,8,0)))*12+MONTH(B479)-MONTH(VLOOKUP(I479,$C$3:$L$6,8,0))))*(VLOOKUP(I479,$C$3:$L$6,10,0)*VLOOKUP(I479,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C479<>\"\",IF(I479<>\"\",IF(ISERROR(VLOOKUP(I479,$C$3:$L$6,10,0)),\"\",VLOOKUP(I479,$C$3:$L$6,10,0)+J479+IF(OR(VLOOKUP(I479,$C$3:$L$6,5,0)=Variables!$B$5,B479>VLOOKUP(I479,$C$3:$L$6,8,0)),IF(VLOOKUP(I479,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B479)-YEAR($B$12))*12+MONTH(B479)-MONTH($B$12)),((YEAR(B479)-YEAR(VLOOKUP(I479,$C$3:$L$6,8,0)))*12+MONTH(B479)-MONTH(VLOOKUP(I479,$C$3:$L$6,8,0))))*VLOOKUP(I479,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I479<>Variables!$B$1,IF(H479<>0,C479,I479),\"\")","v":""},"","",{"$f":"IF(C480<>\"\",IF(OR(VLOOKUP(C480,$C$3:$L$6,5,0)=Variables!$B$5,B480>VLOOKUP(C480,$C$3:$L$6,8,0)),-D480*VLOOKUP(C480,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I480<>Variables!$B$1,IF(C480<>\"\",$I$9-E480-F480,\"\"),-D480)","v":""},"",{"$f":"IF(C480<>\"\",IF(D480+$I$9-E480-F480>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C480,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C480,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I480,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I480,$C$3:$L$6,5,0)=Variables!$B$5,B480>VLOOKUP(I480,$C$3:$L$6,8,0)),IF(VLOOKUP(I480,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B480)-YEAR($B$12))*12+MONTH(B480)-MONTH($B$12)),((YEAR(B480)-YEAR(VLOOKUP(I480,$C$3:$L$6,8,0)))*12+MONTH(B480)-MONTH(VLOOKUP(I480,$C$3:$L$6,8,0))))*(VLOOKUP(I480,$C$3:$L$6,10,0)*VLOOKUP(I480,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C480<>\"\",IF(I480<>\"\",IF(ISERROR(VLOOKUP(I480,$C$3:$L$6,10,0)),\"\",VLOOKUP(I480,$C$3:$L$6,10,0)+J480+IF(OR(VLOOKUP(I480,$C$3:$L$6,5,0)=Variables!$B$5,B480>VLOOKUP(I480,$C$3:$L$6,8,0)),IF(VLOOKUP(I480,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B480)-YEAR($B$12))*12+MONTH(B480)-MONTH($B$12)),((YEAR(B480)-YEAR(VLOOKUP(I480,$C$3:$L$6,8,0)))*12+MONTH(B480)-MONTH(VLOOKUP(I480,$C$3:$L$6,8,0))))*VLOOKUP(I480,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I480<>Variables!$B$1,IF(H480<>0,C480,I480),\"\")","v":""},"","",{"$f":"IF(C481<>\"\",IF(OR(VLOOKUP(C481,$C$3:$L$6,5,0)=Variables!$B$5,B481>VLOOKUP(C481,$C$3:$L$6,8,0)),-D481*VLOOKUP(C481,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I481<>Variables!$B$1,IF(C481<>\"\",$I$9-E481-F481,\"\"),-D481)","v":""},"",{"$f":"IF(C481<>\"\",IF(D481+$I$9-E481-F481>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C481,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C481,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I481,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I481,$C$3:$L$6,5,0)=Variables!$B$5,B481>VLOOKUP(I481,$C$3:$L$6,8,0)),IF(VLOOKUP(I481,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B481)-YEAR($B$12))*12+MONTH(B481)-MONTH($B$12)),((YEAR(B481)-YEAR(VLOOKUP(I481,$C$3:$L$6,8,0)))*12+MONTH(B481)-MONTH(VLOOKUP(I481,$C$3:$L$6,8,0))))*(VLOOKUP(I481,$C$3:$L$6,10,0)*VLOOKUP(I481,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C481<>\"\",IF(I481<>\"\",IF(ISERROR(VLOOKUP(I481,$C$3:$L$6,10,0)),\"\",VLOOKUP(I481,$C$3:$L$6,10,0)+J481+IF(OR(VLOOKUP(I481,$C$3:$L$6,5,0)=Variables!$B$5,B481>VLOOKUP(I481,$C$3:$L$6,8,0)),IF(VLOOKUP(I481,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B481)-YEAR($B$12))*12+MONTH(B481)-MONTH($B$12)),((YEAR(B481)-YEAR(VLOOKUP(I481,$C$3:$L$6,8,0)))*12+MONTH(B481)-MONTH(VLOOKUP(I481,$C$3:$L$6,8,0))))*VLOOKUP(I481,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I481<>Variables!$B$1,IF(H481<>0,C481,I481),\"\")","v":""},"","",{"$f":"IF(C482<>\"\",IF(OR(VLOOKUP(C482,$C$3:$L$6,5,0)=Variables!$B$5,B482>VLOOKUP(C482,$C$3:$L$6,8,0)),-D482*VLOOKUP(C482,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I482<>Variables!$B$1,IF(C482<>\"\",$I$9-E482-F482,\"\"),-D482)","v":""},"",{"$f":"IF(C482<>\"\",IF(D482+$I$9-E482-F482>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C482,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C482,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I482,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I482,$C$3:$L$6,5,0)=Variables!$B$5,B482>VLOOKUP(I482,$C$3:$L$6,8,0)),IF(VLOOKUP(I482,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B482)-YEAR($B$12))*12+MONTH(B482)-MONTH($B$12)),((YEAR(B482)-YEAR(VLOOKUP(I482,$C$3:$L$6,8,0)))*12+MONTH(B482)-MONTH(VLOOKUP(I482,$C$3:$L$6,8,0))))*(VLOOKUP(I482,$C$3:$L$6,10,0)*VLOOKUP(I482,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C482<>\"\",IF(I482<>\"\",IF(ISERROR(VLOOKUP(I482,$C$3:$L$6,10,0)),\"\",VLOOKUP(I482,$C$3:$L$6,10,0)+J482+IF(OR(VLOOKUP(I482,$C$3:$L$6,5,0)=Variables!$B$5,B482>VLOOKUP(I482,$C$3:$L$6,8,0)),IF(VLOOKUP(I482,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B482)-YEAR($B$12))*12+MONTH(B482)-MONTH($B$12)),((YEAR(B482)-YEAR(VLOOKUP(I482,$C$3:$L$6,8,0)))*12+MONTH(B482)-MONTH(VLOOKUP(I482,$C$3:$L$6,8,0))))*VLOOKUP(I482,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I482<>Variables!$B$1,IF(H482<>0,C482,I482),\"\")","v":""},"","",{"$f":"IF(C483<>\"\",IF(OR(VLOOKUP(C483,$C$3:$L$6,5,0)=Variables!$B$5,B483>VLOOKUP(C483,$C$3:$L$6,8,0)),-D483*VLOOKUP(C483,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I483<>Variables!$B$1,IF(C483<>\"\",$I$9-E483-F483,\"\"),-D483)","v":""},"",{"$f":"IF(C483<>\"\",IF(D483+$I$9-E483-F483>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C483,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C483,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I483,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I483,$C$3:$L$6,5,0)=Variables!$B$5,B483>VLOOKUP(I483,$C$3:$L$6,8,0)),IF(VLOOKUP(I483,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B483)-YEAR($B$12))*12+MONTH(B483)-MONTH($B$12)),((YEAR(B483)-YEAR(VLOOKUP(I483,$C$3:$L$6,8,0)))*12+MONTH(B483)-MONTH(VLOOKUP(I483,$C$3:$L$6,8,0))))*(VLOOKUP(I483,$C$3:$L$6,10,0)*VLOOKUP(I483,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C483<>\"\",IF(I483<>\"\",IF(ISERROR(VLOOKUP(I483,$C$3:$L$6,10,0)),\"\",VLOOKUP(I483,$C$3:$L$6,10,0)+J483+IF(OR(VLOOKUP(I483,$C$3:$L$6,5,0)=Variables!$B$5,B483>VLOOKUP(I483,$C$3:$L$6,8,0)),IF(VLOOKUP(I483,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B483)-YEAR($B$12))*12+MONTH(B483)-MONTH($B$12)),((YEAR(B483)-YEAR(VLOOKUP(I483,$C$3:$L$6,8,0)))*12+MONTH(B483)-MONTH(VLOOKUP(I483,$C$3:$L$6,8,0))))*VLOOKUP(I483,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I483<>Variables!$B$1,IF(H483<>0,C483,I483),\"\")","v":""},"","",{"$f":"IF(C484<>\"\",IF(OR(VLOOKUP(C484,$C$3:$L$6,5,0)=Variables!$B$5,B484>VLOOKUP(C484,$C$3:$L$6,8,0)),-D484*VLOOKUP(C484,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I484<>Variables!$B$1,IF(C484<>\"\",$I$9-E484-F484,\"\"),-D484)","v":""},"",{"$f":"IF(C484<>\"\",IF(D484+$I$9-E484-F484>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C484,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C484,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I484,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I484,$C$3:$L$6,5,0)=Variables!$B$5,B484>VLOOKUP(I484,$C$3:$L$6,8,0)),IF(VLOOKUP(I484,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B484)-YEAR($B$12))*12+MONTH(B484)-MONTH($B$12)),((YEAR(B484)-YEAR(VLOOKUP(I484,$C$3:$L$6,8,0)))*12+MONTH(B484)-MONTH(VLOOKUP(I484,$C$3:$L$6,8,0))))*(VLOOKUP(I484,$C$3:$L$6,10,0)*VLOOKUP(I484,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C484<>\"\",IF(I484<>\"\",IF(ISERROR(VLOOKUP(I484,$C$3:$L$6,10,0)),\"\",VLOOKUP(I484,$C$3:$L$6,10,0)+J484+IF(OR(VLOOKUP(I484,$C$3:$L$6,5,0)=Variables!$B$5,B484>VLOOKUP(I484,$C$3:$L$6,8,0)),IF(VLOOKUP(I484,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B484)-YEAR($B$12))*12+MONTH(B484)-MONTH($B$12)),((YEAR(B484)-YEAR(VLOOKUP(I484,$C$3:$L$6,8,0)))*12+MONTH(B484)-MONTH(VLOOKUP(I484,$C$3:$L$6,8,0))))*VLOOKUP(I484,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I484<>Variables!$B$1,IF(H484<>0,C484,I484),\"\")","v":""},"","",{"$f":"IF(C485<>\"\",IF(OR(VLOOKUP(C485,$C$3:$L$6,5,0)=Variables!$B$5,B485>VLOOKUP(C485,$C$3:$L$6,8,0)),-D485*VLOOKUP(C485,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I485<>Variables!$B$1,IF(C485<>\"\",$I$9-E485-F485,\"\"),-D485)","v":""},"",{"$f":"IF(C485<>\"\",IF(D485+$I$9-E485-F485>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C485,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C485,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I485,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I485,$C$3:$L$6,5,0)=Variables!$B$5,B485>VLOOKUP(I485,$C$3:$L$6,8,0)),IF(VLOOKUP(I485,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B485)-YEAR($B$12))*12+MONTH(B485)-MONTH($B$12)),((YEAR(B485)-YEAR(VLOOKUP(I485,$C$3:$L$6,8,0)))*12+MONTH(B485)-MONTH(VLOOKUP(I485,$C$3:$L$6,8,0))))*(VLOOKUP(I485,$C$3:$L$6,10,0)*VLOOKUP(I485,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C485<>\"\",IF(I485<>\"\",IF(ISERROR(VLOOKUP(I485,$C$3:$L$6,10,0)),\"\",VLOOKUP(I485,$C$3:$L$6,10,0)+J485+IF(OR(VLOOKUP(I485,$C$3:$L$6,5,0)=Variables!$B$5,B485>VLOOKUP(I485,$C$3:$L$6,8,0)),IF(VLOOKUP(I485,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B485)-YEAR($B$12))*12+MONTH(B485)-MONTH($B$12)),((YEAR(B485)-YEAR(VLOOKUP(I485,$C$3:$L$6,8,0)))*12+MONTH(B485)-MONTH(VLOOKUP(I485,$C$3:$L$6,8,0))))*VLOOKUP(I485,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I485<>Variables!$B$1,IF(H485<>0,C485,I485),\"\")","v":""},"","",{"$f":"IF(C486<>\"\",IF(OR(VLOOKUP(C486,$C$3:$L$6,5,0)=Variables!$B$5,B486>VLOOKUP(C486,$C$3:$L$6,8,0)),-D486*VLOOKUP(C486,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I486<>Variables!$B$1,IF(C486<>\"\",$I$9-E486-F486,\"\"),-D486)","v":""},"",{"$f":"IF(C486<>\"\",IF(D486+$I$9-E486-F486>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C486,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C486,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I486,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I486,$C$3:$L$6,5,0)=Variables!$B$5,B486>VLOOKUP(I486,$C$3:$L$6,8,0)),IF(VLOOKUP(I486,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B486)-YEAR($B$12))*12+MONTH(B486)-MONTH($B$12)),((YEAR(B486)-YEAR(VLOOKUP(I486,$C$3:$L$6,8,0)))*12+MONTH(B486)-MONTH(VLOOKUP(I486,$C$3:$L$6,8,0))))*(VLOOKUP(I486,$C$3:$L$6,10,0)*VLOOKUP(I486,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C486<>\"\",IF(I486<>\"\",IF(ISERROR(VLOOKUP(I486,$C$3:$L$6,10,0)),\"\",VLOOKUP(I486,$C$3:$L$6,10,0)+J486+IF(OR(VLOOKUP(I486,$C$3:$L$6,5,0)=Variables!$B$5,B486>VLOOKUP(I486,$C$3:$L$6,8,0)),IF(VLOOKUP(I486,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B486)-YEAR($B$12))*12+MONTH(B486)-MONTH($B$12)),((YEAR(B486)-YEAR(VLOOKUP(I486,$C$3:$L$6,8,0)))*12+MONTH(B486)-MONTH(VLOOKUP(I486,$C$3:$L$6,8,0))))*VLOOKUP(I486,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I486<>Variables!$B$1,IF(H486<>0,C486,I486),\"\")","v":""},"","",{"$f":"IF(C487<>\"\",IF(OR(VLOOKUP(C487,$C$3:$L$6,5,0)=Variables!$B$5,B487>VLOOKUP(C487,$C$3:$L$6,8,0)),-D487*VLOOKUP(C487,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I487<>Variables!$B$1,IF(C487<>\"\",$I$9-E487-F487,\"\"),-D487)","v":""},"",{"$f":"IF(C487<>\"\",IF(D487+$I$9-E487-F487>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C487,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C487,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I487,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I487,$C$3:$L$6,5,0)=Variables!$B$5,B487>VLOOKUP(I487,$C$3:$L$6,8,0)),IF(VLOOKUP(I487,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B487)-YEAR($B$12))*12+MONTH(B487)-MONTH($B$12)),((YEAR(B487)-YEAR(VLOOKUP(I487,$C$3:$L$6,8,0)))*12+MONTH(B487)-MONTH(VLOOKUP(I487,$C$3:$L$6,8,0))))*(VLOOKUP(I487,$C$3:$L$6,10,0)*VLOOKUP(I487,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C487<>\"\",IF(I487<>\"\",IF(ISERROR(VLOOKUP(I487,$C$3:$L$6,10,0)),\"\",VLOOKUP(I487,$C$3:$L$6,10,0)+J487+IF(OR(VLOOKUP(I487,$C$3:$L$6,5,0)=Variables!$B$5,B487>VLOOKUP(I487,$C$3:$L$6,8,0)),IF(VLOOKUP(I487,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B487)-YEAR($B$12))*12+MONTH(B487)-MONTH($B$12)),((YEAR(B487)-YEAR(VLOOKUP(I487,$C$3:$L$6,8,0)))*12+MONTH(B487)-MONTH(VLOOKUP(I487,$C$3:$L$6,8,0))))*VLOOKUP(I487,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I487<>Variables!$B$1,IF(H487<>0,C487,I487),\"\")","v":""},"","",{"$f":"IF(C488<>\"\",IF(OR(VLOOKUP(C488,$C$3:$L$6,5,0)=Variables!$B$5,B488>VLOOKUP(C488,$C$3:$L$6,8,0)),-D488*VLOOKUP(C488,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I488<>Variables!$B$1,IF(C488<>\"\",$I$9-E488-F488,\"\"),-D488)","v":""},"",{"$f":"IF(C488<>\"\",IF(D488+$I$9-E488-F488>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C488,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C488,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I488,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I488,$C$3:$L$6,5,0)=Variables!$B$5,B488>VLOOKUP(I488,$C$3:$L$6,8,0)),IF(VLOOKUP(I488,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B488)-YEAR($B$12))*12+MONTH(B488)-MONTH($B$12)),((YEAR(B488)-YEAR(VLOOKUP(I488,$C$3:$L$6,8,0)))*12+MONTH(B488)-MONTH(VLOOKUP(I488,$C$3:$L$6,8,0))))*(VLOOKUP(I488,$C$3:$L$6,10,0)*VLOOKUP(I488,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C488<>\"\",IF(I488<>\"\",IF(ISERROR(VLOOKUP(I488,$C$3:$L$6,10,0)),\"\",VLOOKUP(I488,$C$3:$L$6,10,0)+J488+IF(OR(VLOOKUP(I488,$C$3:$L$6,5,0)=Variables!$B$5,B488>VLOOKUP(I488,$C$3:$L$6,8,0)),IF(VLOOKUP(I488,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B488)-YEAR($B$12))*12+MONTH(B488)-MONTH($B$12)),((YEAR(B488)-YEAR(VLOOKUP(I488,$C$3:$L$6,8,0)))*12+MONTH(B488)-MONTH(VLOOKUP(I488,$C$3:$L$6,8,0))))*VLOOKUP(I488,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I488<>Variables!$B$1,IF(H488<>0,C488,I488),\"\")","v":""},"","",{"$f":"IF(C489<>\"\",IF(OR(VLOOKUP(C489,$C$3:$L$6,5,0)=Variables!$B$5,B489>VLOOKUP(C489,$C$3:$L$6,8,0)),-D489*VLOOKUP(C489,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I489<>Variables!$B$1,IF(C489<>\"\",$I$9-E489-F489,\"\"),-D489)","v":""},"",{"$f":"IF(C489<>\"\",IF(D489+$I$9-E489-F489>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C489,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C489,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I489,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I489,$C$3:$L$6,5,0)=Variables!$B$5,B489>VLOOKUP(I489,$C$3:$L$6,8,0)),IF(VLOOKUP(I489,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B489)-YEAR($B$12))*12+MONTH(B489)-MONTH($B$12)),((YEAR(B489)-YEAR(VLOOKUP(I489,$C$3:$L$6,8,0)))*12+MONTH(B489)-MONTH(VLOOKUP(I489,$C$3:$L$6,8,0))))*(VLOOKUP(I489,$C$3:$L$6,10,0)*VLOOKUP(I489,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C489<>\"\",IF(I489<>\"\",IF(ISERROR(VLOOKUP(I489,$C$3:$L$6,10,0)),\"\",VLOOKUP(I489,$C$3:$L$6,10,0)+J489+IF(OR(VLOOKUP(I489,$C$3:$L$6,5,0)=Variables!$B$5,B489>VLOOKUP(I489,$C$3:$L$6,8,0)),IF(VLOOKUP(I489,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B489)-YEAR($B$12))*12+MONTH(B489)-MONTH($B$12)),((YEAR(B489)-YEAR(VLOOKUP(I489,$C$3:$L$6,8,0)))*12+MONTH(B489)-MONTH(VLOOKUP(I489,$C$3:$L$6,8,0))))*VLOOKUP(I489,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I489<>Variables!$B$1,IF(H489<>0,C489,I489),\"\")","v":""},"","",{"$f":"IF(C490<>\"\",IF(OR(VLOOKUP(C490,$C$3:$L$6,5,0)=Variables!$B$5,B490>VLOOKUP(C490,$C$3:$L$6,8,0)),-D490*VLOOKUP(C490,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I490<>Variables!$B$1,IF(C490<>\"\",$I$9-E490-F490,\"\"),-D490)","v":""},"",{"$f":"IF(C490<>\"\",IF(D490+$I$9-E490-F490>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C490,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C490,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I490,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I490,$C$3:$L$6,5,0)=Variables!$B$5,B490>VLOOKUP(I490,$C$3:$L$6,8,0)),IF(VLOOKUP(I490,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B490)-YEAR($B$12))*12+MONTH(B490)-MONTH($B$12)),((YEAR(B490)-YEAR(VLOOKUP(I490,$C$3:$L$6,8,0)))*12+MONTH(B490)-MONTH(VLOOKUP(I490,$C$3:$L$6,8,0))))*(VLOOKUP(I490,$C$3:$L$6,10,0)*VLOOKUP(I490,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C490<>\"\",IF(I490<>\"\",IF(ISERROR(VLOOKUP(I490,$C$3:$L$6,10,0)),\"\",VLOOKUP(I490,$C$3:$L$6,10,0)+J490+IF(OR(VLOOKUP(I490,$C$3:$L$6,5,0)=Variables!$B$5,B490>VLOOKUP(I490,$C$3:$L$6,8,0)),IF(VLOOKUP(I490,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B490)-YEAR($B$12))*12+MONTH(B490)-MONTH($B$12)),((YEAR(B490)-YEAR(VLOOKUP(I490,$C$3:$L$6,8,0)))*12+MONTH(B490)-MONTH(VLOOKUP(I490,$C$3:$L$6,8,0))))*VLOOKUP(I490,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I490<>Variables!$B$1,IF(H490<>0,C490,I490),\"\")","v":""},"","",{"$f":"IF(C491<>\"\",IF(OR(VLOOKUP(C491,$C$3:$L$6,5,0)=Variables!$B$5,B491>VLOOKUP(C491,$C$3:$L$6,8,0)),-D491*VLOOKUP(C491,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I491<>Variables!$B$1,IF(C491<>\"\",$I$9-E491-F491,\"\"),-D491)","v":""},"",{"$f":"IF(C491<>\"\",IF(D491+$I$9-E491-F491>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C491,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C491,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I491,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I491,$C$3:$L$6,5,0)=Variables!$B$5,B491>VLOOKUP(I491,$C$3:$L$6,8,0)),IF(VLOOKUP(I491,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B491)-YEAR($B$12))*12+MONTH(B491)-MONTH($B$12)),((YEAR(B491)-YEAR(VLOOKUP(I491,$C$3:$L$6,8,0)))*12+MONTH(B491)-MONTH(VLOOKUP(I491,$C$3:$L$6,8,0))))*(VLOOKUP(I491,$C$3:$L$6,10,0)*VLOOKUP(I491,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C491<>\"\",IF(I491<>\"\",IF(ISERROR(VLOOKUP(I491,$C$3:$L$6,10,0)),\"\",VLOOKUP(I491,$C$3:$L$6,10,0)+J491+IF(OR(VLOOKUP(I491,$C$3:$L$6,5,0)=Variables!$B$5,B491>VLOOKUP(I491,$C$3:$L$6,8,0)),IF(VLOOKUP(I491,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B491)-YEAR($B$12))*12+MONTH(B491)-MONTH($B$12)),((YEAR(B491)-YEAR(VLOOKUP(I491,$C$3:$L$6,8,0)))*12+MONTH(B491)-MONTH(VLOOKUP(I491,$C$3:$L$6,8,0))))*VLOOKUP(I491,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I491<>Variables!$B$1,IF(H491<>0,C491,I491),\"\")","v":""},"","",{"$f":"IF(C492<>\"\",IF(OR(VLOOKUP(C492,$C$3:$L$6,5,0)=Variables!$B$5,B492>VLOOKUP(C492,$C$3:$L$6,8,0)),-D492*VLOOKUP(C492,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I492<>Variables!$B$1,IF(C492<>\"\",$I$9-E492-F492,\"\"),-D492)","v":""},"",{"$f":"IF(C492<>\"\",IF(D492+$I$9-E492-F492>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C492,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C492,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I492,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I492,$C$3:$L$6,5,0)=Variables!$B$5,B492>VLOOKUP(I492,$C$3:$L$6,8,0)),IF(VLOOKUP(I492,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B492)-YEAR($B$12))*12+MONTH(B492)-MONTH($B$12)),((YEAR(B492)-YEAR(VLOOKUP(I492,$C$3:$L$6,8,0)))*12+MONTH(B492)-MONTH(VLOOKUP(I492,$C$3:$L$6,8,0))))*(VLOOKUP(I492,$C$3:$L$6,10,0)*VLOOKUP(I492,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C492<>\"\",IF(I492<>\"\",IF(ISERROR(VLOOKUP(I492,$C$3:$L$6,10,0)),\"\",VLOOKUP(I492,$C$3:$L$6,10,0)+J492+IF(OR(VLOOKUP(I492,$C$3:$L$6,5,0)=Variables!$B$5,B492>VLOOKUP(I492,$C$3:$L$6,8,0)),IF(VLOOKUP(I492,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B492)-YEAR($B$12))*12+MONTH(B492)-MONTH($B$12)),((YEAR(B492)-YEAR(VLOOKUP(I492,$C$3:$L$6,8,0)))*12+MONTH(B492)-MONTH(VLOOKUP(I492,$C$3:$L$6,8,0))))*VLOOKUP(I492,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I492<>Variables!$B$1,IF(H492<>0,C492,I492),\"\")","v":""},"","",{"$f":"IF(C493<>\"\",IF(OR(VLOOKUP(C493,$C$3:$L$6,5,0)=Variables!$B$5,B493>VLOOKUP(C493,$C$3:$L$6,8,0)),-D493*VLOOKUP(C493,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I493<>Variables!$B$1,IF(C493<>\"\",$I$9-E493-F493,\"\"),-D493)","v":""},"",{"$f":"IF(C493<>\"\",IF(D493+$I$9-E493-F493>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C493,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C493,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I493,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I493,$C$3:$L$6,5,0)=Variables!$B$5,B493>VLOOKUP(I493,$C$3:$L$6,8,0)),IF(VLOOKUP(I493,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B493)-YEAR($B$12))*12+MONTH(B493)-MONTH($B$12)),((YEAR(B493)-YEAR(VLOOKUP(I493,$C$3:$L$6,8,0)))*12+MONTH(B493)-MONTH(VLOOKUP(I493,$C$3:$L$6,8,0))))*(VLOOKUP(I493,$C$3:$L$6,10,0)*VLOOKUP(I493,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C493<>\"\",IF(I493<>\"\",IF(ISERROR(VLOOKUP(I493,$C$3:$L$6,10,0)),\"\",VLOOKUP(I493,$C$3:$L$6,10,0)+J493+IF(OR(VLOOKUP(I493,$C$3:$L$6,5,0)=Variables!$B$5,B493>VLOOKUP(I493,$C$3:$L$6,8,0)),IF(VLOOKUP(I493,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B493)-YEAR($B$12))*12+MONTH(B493)-MONTH($B$12)),((YEAR(B493)-YEAR(VLOOKUP(I493,$C$3:$L$6,8,0)))*12+MONTH(B493)-MONTH(VLOOKUP(I493,$C$3:$L$6,8,0))))*VLOOKUP(I493,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I493<>Variables!$B$1,IF(H493<>0,C493,I493),\"\")","v":""},"","",{"$f":"IF(C494<>\"\",IF(OR(VLOOKUP(C494,$C$3:$L$6,5,0)=Variables!$B$5,B494>VLOOKUP(C494,$C$3:$L$6,8,0)),-D494*VLOOKUP(C494,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I494<>Variables!$B$1,IF(C494<>\"\",$I$9-E494-F494,\"\"),-D494)","v":""},"",{"$f":"IF(C494<>\"\",IF(D494+$I$9-E494-F494>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C494,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C494,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I494,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I494,$C$3:$L$6,5,0)=Variables!$B$5,B494>VLOOKUP(I494,$C$3:$L$6,8,0)),IF(VLOOKUP(I494,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B494)-YEAR($B$12))*12+MONTH(B494)-MONTH($B$12)),((YEAR(B494)-YEAR(VLOOKUP(I494,$C$3:$L$6,8,0)))*12+MONTH(B494)-MONTH(VLOOKUP(I494,$C$3:$L$6,8,0))))*(VLOOKUP(I494,$C$3:$L$6,10,0)*VLOOKUP(I494,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C494<>\"\",IF(I494<>\"\",IF(ISERROR(VLOOKUP(I494,$C$3:$L$6,10,0)),\"\",VLOOKUP(I494,$C$3:$L$6,10,0)+J494+IF(OR(VLOOKUP(I494,$C$3:$L$6,5,0)=Variables!$B$5,B494>VLOOKUP(I494,$C$3:$L$6,8,0)),IF(VLOOKUP(I494,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B494)-YEAR($B$12))*12+MONTH(B494)-MONTH($B$12)),((YEAR(B494)-YEAR(VLOOKUP(I494,$C$3:$L$6,8,0)))*12+MONTH(B494)-MONTH(VLOOKUP(I494,$C$3:$L$6,8,0))))*VLOOKUP(I494,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I494<>Variables!$B$1,IF(H494<>0,C494,I494),\"\")","v":""},"","",{"$f":"IF(C495<>\"\",IF(OR(VLOOKUP(C495,$C$3:$L$6,5,0)=Variables!$B$5,B495>VLOOKUP(C495,$C$3:$L$6,8,0)),-D495*VLOOKUP(C495,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I495<>Variables!$B$1,IF(C495<>\"\",$I$9-E495-F495,\"\"),-D495)","v":""},"",{"$f":"IF(C495<>\"\",IF(D495+$I$9-E495-F495>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C495,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C495,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I495,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I495,$C$3:$L$6,5,0)=Variables!$B$5,B495>VLOOKUP(I495,$C$3:$L$6,8,0)),IF(VLOOKUP(I495,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B495)-YEAR($B$12))*12+MONTH(B495)-MONTH($B$12)),((YEAR(B495)-YEAR(VLOOKUP(I495,$C$3:$L$6,8,0)))*12+MONTH(B495)-MONTH(VLOOKUP(I495,$C$3:$L$6,8,0))))*(VLOOKUP(I495,$C$3:$L$6,10,0)*VLOOKUP(I495,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C495<>\"\",IF(I495<>\"\",IF(ISERROR(VLOOKUP(I495,$C$3:$L$6,10,0)),\"\",VLOOKUP(I495,$C$3:$L$6,10,0)+J495+IF(OR(VLOOKUP(I495,$C$3:$L$6,5,0)=Variables!$B$5,B495>VLOOKUP(I495,$C$3:$L$6,8,0)),IF(VLOOKUP(I495,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B495)-YEAR($B$12))*12+MONTH(B495)-MONTH($B$12)),((YEAR(B495)-YEAR(VLOOKUP(I495,$C$3:$L$6,8,0)))*12+MONTH(B495)-MONTH(VLOOKUP(I495,$C$3:$L$6,8,0))))*VLOOKUP(I495,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I495<>Variables!$B$1,IF(H495<>0,C495,I495),\"\")","v":""},"","",{"$f":"IF(C496<>\"\",IF(OR(VLOOKUP(C496,$C$3:$L$6,5,0)=Variables!$B$5,B496>VLOOKUP(C496,$C$3:$L$6,8,0)),-D496*VLOOKUP(C496,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I496<>Variables!$B$1,IF(C496<>\"\",$I$9-E496-F496,\"\"),-D496)","v":""},"",{"$f":"IF(C496<>\"\",IF(D496+$I$9-E496-F496>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C496,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C496,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I496,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I496,$C$3:$L$6,5,0)=Variables!$B$5,B496>VLOOKUP(I496,$C$3:$L$6,8,0)),IF(VLOOKUP(I496,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B496)-YEAR($B$12))*12+MONTH(B496)-MONTH($B$12)),((YEAR(B496)-YEAR(VLOOKUP(I496,$C$3:$L$6,8,0)))*12+MONTH(B496)-MONTH(VLOOKUP(I496,$C$3:$L$6,8,0))))*(VLOOKUP(I496,$C$3:$L$6,10,0)*VLOOKUP(I496,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C496<>\"\",IF(I496<>\"\",IF(ISERROR(VLOOKUP(I496,$C$3:$L$6,10,0)),\"\",VLOOKUP(I496,$C$3:$L$6,10,0)+J496+IF(OR(VLOOKUP(I496,$C$3:$L$6,5,0)=Variables!$B$5,B496>VLOOKUP(I496,$C$3:$L$6,8,0)),IF(VLOOKUP(I496,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B496)-YEAR($B$12))*12+MONTH(B496)-MONTH($B$12)),((YEAR(B496)-YEAR(VLOOKUP(I496,$C$3:$L$6,8,0)))*12+MONTH(B496)-MONTH(VLOOKUP(I496,$C$3:$L$6,8,0))))*VLOOKUP(I496,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I496<>Variables!$B$1,IF(H496<>0,C496,I496),\"\")","v":""},"","",{"$f":"IF(C497<>\"\",IF(OR(VLOOKUP(C497,$C$3:$L$6,5,0)=Variables!$B$5,B497>VLOOKUP(C497,$C$3:$L$6,8,0)),-D497*VLOOKUP(C497,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I497<>Variables!$B$1,IF(C497<>\"\",$I$9-E497-F497,\"\"),-D497)","v":""},"",{"$f":"IF(C497<>\"\",IF(D497+$I$9-E497-F497>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C497,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C497,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I497,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I497,$C$3:$L$6,5,0)=Variables!$B$5,B497>VLOOKUP(I497,$C$3:$L$6,8,0)),IF(VLOOKUP(I497,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B497)-YEAR($B$12))*12+MONTH(B497)-MONTH($B$12)),((YEAR(B497)-YEAR(VLOOKUP(I497,$C$3:$L$6,8,0)))*12+MONTH(B497)-MONTH(VLOOKUP(I497,$C$3:$L$6,8,0))))*(VLOOKUP(I497,$C$3:$L$6,10,0)*VLOOKUP(I497,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C497<>\"\",IF(I497<>\"\",IF(ISERROR(VLOOKUP(I497,$C$3:$L$6,10,0)),\"\",VLOOKUP(I497,$C$3:$L$6,10,0)+J497+IF(OR(VLOOKUP(I497,$C$3:$L$6,5,0)=Variables!$B$5,B497>VLOOKUP(I497,$C$3:$L$6,8,0)),IF(VLOOKUP(I497,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B497)-YEAR($B$12))*12+MONTH(B497)-MONTH($B$12)),((YEAR(B497)-YEAR(VLOOKUP(I497,$C$3:$L$6,8,0)))*12+MONTH(B497)-MONTH(VLOOKUP(I497,$C$3:$L$6,8,0))))*VLOOKUP(I497,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I497<>Variables!$B$1,IF(H497<>0,C497,I497),\"\")","v":""},"","",{"$f":"IF(C498<>\"\",IF(OR(VLOOKUP(C498,$C$3:$L$6,5,0)=Variables!$B$5,B498>VLOOKUP(C498,$C$3:$L$6,8,0)),-D498*VLOOKUP(C498,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I498<>Variables!$B$1,IF(C498<>\"\",$I$9-E498-F498,\"\"),-D498)","v":""},"",{"$f":"IF(C498<>\"\",IF(D498+$I$9-E498-F498>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C498,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C498,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I498,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I498,$C$3:$L$6,5,0)=Variables!$B$5,B498>VLOOKUP(I498,$C$3:$L$6,8,0)),IF(VLOOKUP(I498,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B498)-YEAR($B$12))*12+MONTH(B498)-MONTH($B$12)),((YEAR(B498)-YEAR(VLOOKUP(I498,$C$3:$L$6,8,0)))*12+MONTH(B498)-MONTH(VLOOKUP(I498,$C$3:$L$6,8,0))))*(VLOOKUP(I498,$C$3:$L$6,10,0)*VLOOKUP(I498,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C498<>\"\",IF(I498<>\"\",IF(ISERROR(VLOOKUP(I498,$C$3:$L$6,10,0)),\"\",VLOOKUP(I498,$C$3:$L$6,10,0)+J498+IF(OR(VLOOKUP(I498,$C$3:$L$6,5,0)=Variables!$B$5,B498>VLOOKUP(I498,$C$3:$L$6,8,0)),IF(VLOOKUP(I498,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B498)-YEAR($B$12))*12+MONTH(B498)-MONTH($B$12)),((YEAR(B498)-YEAR(VLOOKUP(I498,$C$3:$L$6,8,0)))*12+MONTH(B498)-MONTH(VLOOKUP(I498,$C$3:$L$6,8,0))))*VLOOKUP(I498,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I498<>Variables!$B$1,IF(H498<>0,C498,I498),\"\")","v":""},"","",{"$f":"IF(C499<>\"\",IF(OR(VLOOKUP(C499,$C$3:$L$6,5,0)=Variables!$B$5,B499>VLOOKUP(C499,$C$3:$L$6,8,0)),-D499*VLOOKUP(C499,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I499<>Variables!$B$1,IF(C499<>\"\",$I$9-E499-F499,\"\"),-D499)","v":""},"",{"$f":"IF(C499<>\"\",IF(D499+$I$9-E499-F499>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C499,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C499,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I499,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I499,$C$3:$L$6,5,0)=Variables!$B$5,B499>VLOOKUP(I499,$C$3:$L$6,8,0)),IF(VLOOKUP(I499,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B499)-YEAR($B$12))*12+MONTH(B499)-MONTH($B$12)),((YEAR(B499)-YEAR(VLOOKUP(I499,$C$3:$L$6,8,0)))*12+MONTH(B499)-MONTH(VLOOKUP(I499,$C$3:$L$6,8,0))))*(VLOOKUP(I499,$C$3:$L$6,10,0)*VLOOKUP(I499,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C499<>\"\",IF(I499<>\"\",IF(ISERROR(VLOOKUP(I499,$C$3:$L$6,10,0)),\"\",VLOOKUP(I499,$C$3:$L$6,10,0)+J499+IF(OR(VLOOKUP(I499,$C$3:$L$6,5,0)=Variables!$B$5,B499>VLOOKUP(I499,$C$3:$L$6,8,0)),IF(VLOOKUP(I499,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B499)-YEAR($B$12))*12+MONTH(B499)-MONTH($B$12)),((YEAR(B499)-YEAR(VLOOKUP(I499,$C$3:$L$6,8,0)))*12+MONTH(B499)-MONTH(VLOOKUP(I499,$C$3:$L$6,8,0))))*VLOOKUP(I499,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I499<>Variables!$B$1,IF(H499<>0,C499,I499),\"\")","v":""},"","",{"$f":"IF(C500<>\"\",IF(OR(VLOOKUP(C500,$C$3:$L$6,5,0)=Variables!$B$5,B500>VLOOKUP(C500,$C$3:$L$6,8,0)),-D500*VLOOKUP(C500,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I500<>Variables!$B$1,IF(C500<>\"\",$I$9-E500-F500,\"\"),-D500)","v":""},"",{"$f":"IF(C500<>\"\",IF(D500+$I$9-E500-F500>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C500,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C500,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I500,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I500,$C$3:$L$6,5,0)=Variables!$B$5,B500>VLOOKUP(I500,$C$3:$L$6,8,0)),IF(VLOOKUP(I500,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B500)-YEAR($B$12))*12+MONTH(B500)-MONTH($B$12)),((YEAR(B500)-YEAR(VLOOKUP(I500,$C$3:$L$6,8,0)))*12+MONTH(B500)-MONTH(VLOOKUP(I500,$C$3:$L$6,8,0))))*(VLOOKUP(I500,$C$3:$L$6,10,0)*VLOOKUP(I500,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C500<>\"\",IF(I500<>\"\",IF(ISERROR(VLOOKUP(I500,$C$3:$L$6,10,0)),\"\",VLOOKUP(I500,$C$3:$L$6,10,0)+J500+IF(OR(VLOOKUP(I500,$C$3:$L$6,5,0)=Variables!$B$5,B500>VLOOKUP(I500,$C$3:$L$6,8,0)),IF(VLOOKUP(I500,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B500)-YEAR($B$12))*12+MONTH(B500)-MONTH($B$12)),((YEAR(B500)-YEAR(VLOOKUP(I500,$C$3:$L$6,8,0)))*12+MONTH(B500)-MONTH(VLOOKUP(I500,$C$3:$L$6,8,0))))*VLOOKUP(I500,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I500<>Variables!$B$1,IF(H500<>0,C500,I500),\"\")","v":""},"","",{"$f":"IF(C501<>\"\",IF(OR(VLOOKUP(C501,$C$3:$L$6,5,0)=Variables!$B$5,B501>VLOOKUP(C501,$C$3:$L$6,8,0)),-D501*VLOOKUP(C501,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I501<>Variables!$B$1,IF(C501<>\"\",$I$9-E501-F501,\"\"),-D501)","v":""},"",{"$f":"IF(C501<>\"\",IF(D501+$I$9-E501-F501>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C501,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C501,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I501,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I501,$C$3:$L$6,5,0)=Variables!$B$5,B501>VLOOKUP(I501,$C$3:$L$6,8,0)),IF(VLOOKUP(I501,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B501)-YEAR($B$12))*12+MONTH(B501)-MONTH($B$12)),((YEAR(B501)-YEAR(VLOOKUP(I501,$C$3:$L$6,8,0)))*12+MONTH(B501)-MONTH(VLOOKUP(I501,$C$3:$L$6,8,0))))*(VLOOKUP(I501,$C$3:$L$6,10,0)*VLOOKUP(I501,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C501<>\"\",IF(I501<>\"\",IF(ISERROR(VLOOKUP(I501,$C$3:$L$6,10,0)),\"\",VLOOKUP(I501,$C$3:$L$6,10,0)+J501+IF(OR(VLOOKUP(I501,$C$3:$L$6,5,0)=Variables!$B$5,B501>VLOOKUP(I501,$C$3:$L$6,8,0)),IF(VLOOKUP(I501,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B501)-YEAR($B$12))*12+MONTH(B501)-MONTH($B$12)),((YEAR(B501)-YEAR(VLOOKUP(I501,$C$3:$L$6,8,0)))*12+MONTH(B501)-MONTH(VLOOKUP(I501,$C$3:$L$6,8,0))))*VLOOKUP(I501,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I501<>Variables!$B$1,IF(H501<>0,C501,I501),\"\")","v":""},"","",{"$f":"IF(C502<>\"\",IF(OR(VLOOKUP(C502,$C$3:$L$6,5,0)=Variables!$B$5,B502>VLOOKUP(C502,$C$3:$L$6,8,0)),-D502*VLOOKUP(C502,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I502<>Variables!$B$1,IF(C502<>\"\",$I$9-E502-F502,\"\"),-D502)","v":""},"",{"$f":"IF(C502<>\"\",IF(D502+$I$9-E502-F502>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C502,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C502,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I502,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I502,$C$3:$L$6,5,0)=Variables!$B$5,B502>VLOOKUP(I502,$C$3:$L$6,8,0)),IF(VLOOKUP(I502,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B502)-YEAR($B$12))*12+MONTH(B502)-MONTH($B$12)),((YEAR(B502)-YEAR(VLOOKUP(I502,$C$3:$L$6,8,0)))*12+MONTH(B502)-MONTH(VLOOKUP(I502,$C$3:$L$6,8,0))))*(VLOOKUP(I502,$C$3:$L$6,10,0)*VLOOKUP(I502,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C502<>\"\",IF(I502<>\"\",IF(ISERROR(VLOOKUP(I502,$C$3:$L$6,10,0)),\"\",VLOOKUP(I502,$C$3:$L$6,10,0)+J502+IF(OR(VLOOKUP(I502,$C$3:$L$6,5,0)=Variables!$B$5,B502>VLOOKUP(I502,$C$3:$L$6,8,0)),IF(VLOOKUP(I502,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B502)-YEAR($B$12))*12+MONTH(B502)-MONTH($B$12)),((YEAR(B502)-YEAR(VLOOKUP(I502,$C$3:$L$6,8,0)))*12+MONTH(B502)-MONTH(VLOOKUP(I502,$C$3:$L$6,8,0))))*VLOOKUP(I502,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I502<>Variables!$B$1,IF(H502<>0,C502,I502),\"\")","v":""},"","",{"$f":"IF(C503<>\"\",IF(OR(VLOOKUP(C503,$C$3:$L$6,5,0)=Variables!$B$5,B503>VLOOKUP(C503,$C$3:$L$6,8,0)),-D503*VLOOKUP(C503,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I503<>Variables!$B$1,IF(C503<>\"\",$I$9-E503-F503,\"\"),-D503)","v":""},"",{"$f":"IF(C503<>\"\",IF(D503+$I$9-E503-F503>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C503,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C503,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I503,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I503,$C$3:$L$6,5,0)=Variables!$B$5,B503>VLOOKUP(I503,$C$3:$L$6,8,0)),IF(VLOOKUP(I503,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B503)-YEAR($B$12))*12+MONTH(B503)-MONTH($B$12)),((YEAR(B503)-YEAR(VLOOKUP(I503,$C$3:$L$6,8,0)))*12+MONTH(B503)-MONTH(VLOOKUP(I503,$C$3:$L$6,8,0))))*(VLOOKUP(I503,$C$3:$L$6,10,0)*VLOOKUP(I503,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C503<>\"\",IF(I503<>\"\",IF(ISERROR(VLOOKUP(I503,$C$3:$L$6,10,0)),\"\",VLOOKUP(I503,$C$3:$L$6,10,0)+J503+IF(OR(VLOOKUP(I503,$C$3:$L$6,5,0)=Variables!$B$5,B503>VLOOKUP(I503,$C$3:$L$6,8,0)),IF(VLOOKUP(I503,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B503)-YEAR($B$12))*12+MONTH(B503)-MONTH($B$12)),((YEAR(B503)-YEAR(VLOOKUP(I503,$C$3:$L$6,8,0)))*12+MONTH(B503)-MONTH(VLOOKUP(I503,$C$3:$L$6,8,0))))*VLOOKUP(I503,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I503<>Variables!$B$1,IF(H503<>0,C503,I503),\"\")","v":""},"","",{"$f":"IF(C504<>\"\",IF(OR(VLOOKUP(C504,$C$3:$L$6,5,0)=Variables!$B$5,B504>VLOOKUP(C504,$C$3:$L$6,8,0)),-D504*VLOOKUP(C504,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I504<>Variables!$B$1,IF(C504<>\"\",$I$9-E504-F504,\"\"),-D504)","v":""},"",{"$f":"IF(C504<>\"\",IF(D504+$I$9-E504-F504>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C504,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C504,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I504,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I504,$C$3:$L$6,5,0)=Variables!$B$5,B504>VLOOKUP(I504,$C$3:$L$6,8,0)),IF(VLOOKUP(I504,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B504)-YEAR($B$12))*12+MONTH(B504)-MONTH($B$12)),((YEAR(B504)-YEAR(VLOOKUP(I504,$C$3:$L$6,8,0)))*12+MONTH(B504)-MONTH(VLOOKUP(I504,$C$3:$L$6,8,0))))*(VLOOKUP(I504,$C$3:$L$6,10,0)*VLOOKUP(I504,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C504<>\"\",IF(I504<>\"\",IF(ISERROR(VLOOKUP(I504,$C$3:$L$6,10,0)),\"\",VLOOKUP(I504,$C$3:$L$6,10,0)+J504+IF(OR(VLOOKUP(I504,$C$3:$L$6,5,0)=Variables!$B$5,B504>VLOOKUP(I504,$C$3:$L$6,8,0)),IF(VLOOKUP(I504,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B504)-YEAR($B$12))*12+MONTH(B504)-MONTH($B$12)),((YEAR(B504)-YEAR(VLOOKUP(I504,$C$3:$L$6,8,0)))*12+MONTH(B504)-MONTH(VLOOKUP(I504,$C$3:$L$6,8,0))))*VLOOKUP(I504,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I504<>Variables!$B$1,IF(H504<>0,C504,I504),\"\")","v":""},"","",{"$f":"IF(C505<>\"\",IF(OR(VLOOKUP(C505,$C$3:$L$6,5,0)=Variables!$B$5,B505>VLOOKUP(C505,$C$3:$L$6,8,0)),-D505*VLOOKUP(C505,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I505<>Variables!$B$1,IF(C505<>\"\",$I$9-E505-F505,\"\"),-D505)","v":""},"",{"$f":"IF(C505<>\"\",IF(D505+$I$9-E505-F505>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C505,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C505,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I505,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I505,$C$3:$L$6,5,0)=Variables!$B$5,B505>VLOOKUP(I505,$C$3:$L$6,8,0)),IF(VLOOKUP(I505,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B505)-YEAR($B$12))*12+MONTH(B505)-MONTH($B$12)),((YEAR(B505)-YEAR(VLOOKUP(I505,$C$3:$L$6,8,0)))*12+MONTH(B505)-MONTH(VLOOKUP(I505,$C$3:$L$6,8,0))))*(VLOOKUP(I505,$C$3:$L$6,10,0)*VLOOKUP(I505,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C505<>\"\",IF(I505<>\"\",IF(ISERROR(VLOOKUP(I505,$C$3:$L$6,10,0)),\"\",VLOOKUP(I505,$C$3:$L$6,10,0)+J505+IF(OR(VLOOKUP(I505,$C$3:$L$6,5,0)=Variables!$B$5,B505>VLOOKUP(I505,$C$3:$L$6,8,0)),IF(VLOOKUP(I505,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B505)-YEAR($B$12))*12+MONTH(B505)-MONTH($B$12)),((YEAR(B505)-YEAR(VLOOKUP(I505,$C$3:$L$6,8,0)))*12+MONTH(B505)-MONTH(VLOOKUP(I505,$C$3:$L$6,8,0))))*VLOOKUP(I505,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I505<>Variables!$B$1,IF(H505<>0,C505,I505),\"\")","v":""},"","",{"$f":"IF(C506<>\"\",IF(OR(VLOOKUP(C506,$C$3:$L$6,5,0)=Variables!$B$5,B506>VLOOKUP(C506,$C$3:$L$6,8,0)),-D506*VLOOKUP(C506,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I506<>Variables!$B$1,IF(C506<>\"\",$I$9-E506-F506,\"\"),-D506)","v":""},"",{"$f":"IF(C506<>\"\",IF(D506+$I$9-E506-F506>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C506,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C506,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I506,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I506,$C$3:$L$6,5,0)=Variables!$B$5,B506>VLOOKUP(I506,$C$3:$L$6,8,0)),IF(VLOOKUP(I506,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B506)-YEAR($B$12))*12+MONTH(B506)-MONTH($B$12)),((YEAR(B506)-YEAR(VLOOKUP(I506,$C$3:$L$6,8,0)))*12+MONTH(B506)-MONTH(VLOOKUP(I506,$C$3:$L$6,8,0))))*(VLOOKUP(I506,$C$3:$L$6,10,0)*VLOOKUP(I506,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C506<>\"\",IF(I506<>\"\",IF(ISERROR(VLOOKUP(I506,$C$3:$L$6,10,0)),\"\",VLOOKUP(I506,$C$3:$L$6,10,0)+J506+IF(OR(VLOOKUP(I506,$C$3:$L$6,5,0)=Variables!$B$5,B506>VLOOKUP(I506,$C$3:$L$6,8,0)),IF(VLOOKUP(I506,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B506)-YEAR($B$12))*12+MONTH(B506)-MONTH($B$12)),((YEAR(B506)-YEAR(VLOOKUP(I506,$C$3:$L$6,8,0)))*12+MONTH(B506)-MONTH(VLOOKUP(I506,$C$3:$L$6,8,0))))*VLOOKUP(I506,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I506<>Variables!$B$1,IF(H506<>0,C506,I506),\"\")","v":""},"","",{"$f":"IF(C507<>\"\",IF(OR(VLOOKUP(C507,$C$3:$L$6,5,0)=Variables!$B$5,B507>VLOOKUP(C507,$C$3:$L$6,8,0)),-D507*VLOOKUP(C507,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I507<>Variables!$B$1,IF(C507<>\"\",$I$9-E507-F507,\"\"),-D507)","v":""},"",{"$f":"IF(C507<>\"\",IF(D507+$I$9-E507-F507>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C507,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C507,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I507,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I507,$C$3:$L$6,5,0)=Variables!$B$5,B507>VLOOKUP(I507,$C$3:$L$6,8,0)),IF(VLOOKUP(I507,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B507)-YEAR($B$12))*12+MONTH(B507)-MONTH($B$12)),((YEAR(B507)-YEAR(VLOOKUP(I507,$C$3:$L$6,8,0)))*12+MONTH(B507)-MONTH(VLOOKUP(I507,$C$3:$L$6,8,0))))*(VLOOKUP(I507,$C$3:$L$6,10,0)*VLOOKUP(I507,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C507<>\"\",IF(I507<>\"\",IF(ISERROR(VLOOKUP(I507,$C$3:$L$6,10,0)),\"\",VLOOKUP(I507,$C$3:$L$6,10,0)+J507+IF(OR(VLOOKUP(I507,$C$3:$L$6,5,0)=Variables!$B$5,B507>VLOOKUP(I507,$C$3:$L$6,8,0)),IF(VLOOKUP(I507,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B507)-YEAR($B$12))*12+MONTH(B507)-MONTH($B$12)),((YEAR(B507)-YEAR(VLOOKUP(I507,$C$3:$L$6,8,0)))*12+MONTH(B507)-MONTH(VLOOKUP(I507,$C$3:$L$6,8,0))))*VLOOKUP(I507,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I507<>Variables!$B$1,IF(H507<>0,C507,I507),\"\")","v":""},"","",{"$f":"IF(C508<>\"\",IF(OR(VLOOKUP(C508,$C$3:$L$6,5,0)=Variables!$B$5,B508>VLOOKUP(C508,$C$3:$L$6,8,0)),-D508*VLOOKUP(C508,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I508<>Variables!$B$1,IF(C508<>\"\",$I$9-E508-F508,\"\"),-D508)","v":""},"",{"$f":"IF(C508<>\"\",IF(D508+$I$9-E508-F508>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C508,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C508,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I508,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I508,$C$3:$L$6,5,0)=Variables!$B$5,B508>VLOOKUP(I508,$C$3:$L$6,8,0)),IF(VLOOKUP(I508,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B508)-YEAR($B$12))*12+MONTH(B508)-MONTH($B$12)),((YEAR(B508)-YEAR(VLOOKUP(I508,$C$3:$L$6,8,0)))*12+MONTH(B508)-MONTH(VLOOKUP(I508,$C$3:$L$6,8,0))))*(VLOOKUP(I508,$C$3:$L$6,10,0)*VLOOKUP(I508,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C508<>\"\",IF(I508<>\"\",IF(ISERROR(VLOOKUP(I508,$C$3:$L$6,10,0)),\"\",VLOOKUP(I508,$C$3:$L$6,10,0)+J508+IF(OR(VLOOKUP(I508,$C$3:$L$6,5,0)=Variables!$B$5,B508>VLOOKUP(I508,$C$3:$L$6,8,0)),IF(VLOOKUP(I508,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B508)-YEAR($B$12))*12+MONTH(B508)-MONTH($B$12)),((YEAR(B508)-YEAR(VLOOKUP(I508,$C$3:$L$6,8,0)))*12+MONTH(B508)-MONTH(VLOOKUP(I508,$C$3:$L$6,8,0))))*VLOOKUP(I508,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I508<>Variables!$B$1,IF(H508<>0,C508,I508),\"\")","v":""},"","",{"$f":"IF(C509<>\"\",IF(OR(VLOOKUP(C509,$C$3:$L$6,5,0)=Variables!$B$5,B509>VLOOKUP(C509,$C$3:$L$6,8,0)),-D509*VLOOKUP(C509,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I509<>Variables!$B$1,IF(C509<>\"\",$I$9-E509-F509,\"\"),-D509)","v":""},"",{"$f":"IF(C509<>\"\",IF(D509+$I$9-E509-F509>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C509,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C509,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I509,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I509,$C$3:$L$6,5,0)=Variables!$B$5,B509>VLOOKUP(I509,$C$3:$L$6,8,0)),IF(VLOOKUP(I509,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B509)-YEAR($B$12))*12+MONTH(B509)-MONTH($B$12)),((YEAR(B509)-YEAR(VLOOKUP(I509,$C$3:$L$6,8,0)))*12+MONTH(B509)-MONTH(VLOOKUP(I509,$C$3:$L$6,8,0))))*(VLOOKUP(I509,$C$3:$L$6,10,0)*VLOOKUP(I509,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C509<>\"\",IF(I509<>\"\",IF(ISERROR(VLOOKUP(I509,$C$3:$L$6,10,0)),\"\",VLOOKUP(I509,$C$3:$L$6,10,0)+J509+IF(OR(VLOOKUP(I509,$C$3:$L$6,5,0)=Variables!$B$5,B509>VLOOKUP(I509,$C$3:$L$6,8,0)),IF(VLOOKUP(I509,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B509)-YEAR($B$12))*12+MONTH(B509)-MONTH($B$12)),((YEAR(B509)-YEAR(VLOOKUP(I509,$C$3:$L$6,8,0)))*12+MONTH(B509)-MONTH(VLOOKUP(I509,$C$3:$L$6,8,0))))*VLOOKUP(I509,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I509<>Variables!$B$1,IF(H509<>0,C509,I509),\"\")","v":""},"","",{"$f":"IF(C510<>\"\",IF(OR(VLOOKUP(C510,$C$3:$L$6,5,0)=Variables!$B$5,B510>VLOOKUP(C510,$C$3:$L$6,8,0)),-D510*VLOOKUP(C510,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I510<>Variables!$B$1,IF(C510<>\"\",$I$9-E510-F510,\"\"),-D510)","v":""},"",{"$f":"IF(C510<>\"\",IF(D510+$I$9-E510-F510>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C510,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C510,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I510,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I510,$C$3:$L$6,5,0)=Variables!$B$5,B510>VLOOKUP(I510,$C$3:$L$6,8,0)),IF(VLOOKUP(I510,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B510)-YEAR($B$12))*12+MONTH(B510)-MONTH($B$12)),((YEAR(B510)-YEAR(VLOOKUP(I510,$C$3:$L$6,8,0)))*12+MONTH(B510)-MONTH(VLOOKUP(I510,$C$3:$L$6,8,0))))*(VLOOKUP(I510,$C$3:$L$6,10,0)*VLOOKUP(I510,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C510<>\"\",IF(I510<>\"\",IF(ISERROR(VLOOKUP(I510,$C$3:$L$6,10,0)),\"\",VLOOKUP(I510,$C$3:$L$6,10,0)+J510+IF(OR(VLOOKUP(I510,$C$3:$L$6,5,0)=Variables!$B$5,B510>VLOOKUP(I510,$C$3:$L$6,8,0)),IF(VLOOKUP(I510,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B510)-YEAR($B$12))*12+MONTH(B510)-MONTH($B$12)),((YEAR(B510)-YEAR(VLOOKUP(I510,$C$3:$L$6,8,0)))*12+MONTH(B510)-MONTH(VLOOKUP(I510,$C$3:$L$6,8,0))))*VLOOKUP(I510,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I510<>Variables!$B$1,IF(H510<>0,C510,I510),\"\")","v":""},"","",{"$f":"IF(C511<>\"\",IF(OR(VLOOKUP(C511,$C$3:$L$6,5,0)=Variables!$B$5,B511>VLOOKUP(C511,$C$3:$L$6,8,0)),-D511*VLOOKUP(C511,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I511<>Variables!$B$1,IF(C511<>\"\",$I$9-E511-F511,\"\"),-D511)","v":""},"",{"$f":"IF(C511<>\"\",IF(D511+$I$9-E511-F511>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C511,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C511,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I511,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I511,$C$3:$L$6,5,0)=Variables!$B$5,B511>VLOOKUP(I511,$C$3:$L$6,8,0)),IF(VLOOKUP(I511,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B511)-YEAR($B$12))*12+MONTH(B511)-MONTH($B$12)),((YEAR(B511)-YEAR(VLOOKUP(I511,$C$3:$L$6,8,0)))*12+MONTH(B511)-MONTH(VLOOKUP(I511,$C$3:$L$6,8,0))))*(VLOOKUP(I511,$C$3:$L$6,10,0)*VLOOKUP(I511,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C511<>\"\",IF(I511<>\"\",IF(ISERROR(VLOOKUP(I511,$C$3:$L$6,10,0)),\"\",VLOOKUP(I511,$C$3:$L$6,10,0)+J511+IF(OR(VLOOKUP(I511,$C$3:$L$6,5,0)=Variables!$B$5,B511>VLOOKUP(I511,$C$3:$L$6,8,0)),IF(VLOOKUP(I511,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B511)-YEAR($B$12))*12+MONTH(B511)-MONTH($B$12)),((YEAR(B511)-YEAR(VLOOKUP(I511,$C$3:$L$6,8,0)))*12+MONTH(B511)-MONTH(VLOOKUP(I511,$C$3:$L$6,8,0))))*VLOOKUP(I511,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I511<>Variables!$B$1,IF(H511<>0,C511,I511),\"\")","v":""},"","",{"$f":"IF(C512<>\"\",IF(OR(VLOOKUP(C512,$C$3:$L$6,5,0)=Variables!$B$5,B512>VLOOKUP(C512,$C$3:$L$6,8,0)),-D512*VLOOKUP(C512,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I512<>Variables!$B$1,IF(C512<>\"\",$I$9-E512-F512,\"\"),-D512)","v":""},"",{"$f":"IF(C512<>\"\",IF(D512+$I$9-E512-F512>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C512,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C512,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I512,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I512,$C$3:$L$6,5,0)=Variables!$B$5,B512>VLOOKUP(I512,$C$3:$L$6,8,0)),IF(VLOOKUP(I512,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B512)-YEAR($B$12))*12+MONTH(B512)-MONTH($B$12)),((YEAR(B512)-YEAR(VLOOKUP(I512,$C$3:$L$6,8,0)))*12+MONTH(B512)-MONTH(VLOOKUP(I512,$C$3:$L$6,8,0))))*(VLOOKUP(I512,$C$3:$L$6,10,0)*VLOOKUP(I512,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C512<>\"\",IF(I512<>\"\",IF(ISERROR(VLOOKUP(I512,$C$3:$L$6,10,0)),\"\",VLOOKUP(I512,$C$3:$L$6,10,0)+J512+IF(OR(VLOOKUP(I512,$C$3:$L$6,5,0)=Variables!$B$5,B512>VLOOKUP(I512,$C$3:$L$6,8,0)),IF(VLOOKUP(I512,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B512)-YEAR($B$12))*12+MONTH(B512)-MONTH($B$12)),((YEAR(B512)-YEAR(VLOOKUP(I512,$C$3:$L$6,8,0)))*12+MONTH(B512)-MONTH(VLOOKUP(I512,$C$3:$L$6,8,0))))*VLOOKUP(I512,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I512<>Variables!$B$1,IF(H512<>0,C512,I512),\"\")","v":""},"","",{"$f":"IF(C513<>\"\",IF(OR(VLOOKUP(C513,$C$3:$L$6,5,0)=Variables!$B$5,B513>VLOOKUP(C513,$C$3:$L$6,8,0)),-D513*VLOOKUP(C513,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I513<>Variables!$B$1,IF(C513<>\"\",$I$9-E513-F513,\"\"),-D513)","v":""},"",{"$f":"IF(C513<>\"\",IF(D513+$I$9-E513-F513>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C513,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C513,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I513,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I513,$C$3:$L$6,5,0)=Variables!$B$5,B513>VLOOKUP(I513,$C$3:$L$6,8,0)),IF(VLOOKUP(I513,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B513)-YEAR($B$12))*12+MONTH(B513)-MONTH($B$12)),((YEAR(B513)-YEAR(VLOOKUP(I513,$C$3:$L$6,8,0)))*12+MONTH(B513)-MONTH(VLOOKUP(I513,$C$3:$L$6,8,0))))*(VLOOKUP(I513,$C$3:$L$6,10,0)*VLOOKUP(I513,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C513<>\"\",IF(I513<>\"\",IF(ISERROR(VLOOKUP(I513,$C$3:$L$6,10,0)),\"\",VLOOKUP(I513,$C$3:$L$6,10,0)+J513+IF(OR(VLOOKUP(I513,$C$3:$L$6,5,0)=Variables!$B$5,B513>VLOOKUP(I513,$C$3:$L$6,8,0)),IF(VLOOKUP(I513,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B513)-YEAR($B$12))*12+MONTH(B513)-MONTH($B$12)),((YEAR(B513)-YEAR(VLOOKUP(I513,$C$3:$L$6,8,0)))*12+MONTH(B513)-MONTH(VLOOKUP(I513,$C$3:$L$6,8,0))))*VLOOKUP(I513,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I513<>Variables!$B$1,IF(H513<>0,C513,I513),\"\")","v":""},"","",{"$f":"IF(C514<>\"\",IF(OR(VLOOKUP(C514,$C$3:$L$6,5,0)=Variables!$B$5,B514>VLOOKUP(C514,$C$3:$L$6,8,0)),-D514*VLOOKUP(C514,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I514<>Variables!$B$1,IF(C514<>\"\",$I$9-E514-F514,\"\"),-D514)","v":""},"",{"$f":"IF(C514<>\"\",IF(D514+$I$9-E514-F514>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C514,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C514,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I514,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I514,$C$3:$L$6,5,0)=Variables!$B$5,B514>VLOOKUP(I514,$C$3:$L$6,8,0)),IF(VLOOKUP(I514,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B514)-YEAR($B$12))*12+MONTH(B514)-MONTH($B$12)),((YEAR(B514)-YEAR(VLOOKUP(I514,$C$3:$L$6,8,0)))*12+MONTH(B514)-MONTH(VLOOKUP(I514,$C$3:$L$6,8,0))))*(VLOOKUP(I514,$C$3:$L$6,10,0)*VLOOKUP(I514,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C514<>\"\",IF(I514<>\"\",IF(ISERROR(VLOOKUP(I514,$C$3:$L$6,10,0)),\"\",VLOOKUP(I514,$C$3:$L$6,10,0)+J514+IF(OR(VLOOKUP(I514,$C$3:$L$6,5,0)=Variables!$B$5,B514>VLOOKUP(I514,$C$3:$L$6,8,0)),IF(VLOOKUP(I514,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B514)-YEAR($B$12))*12+MONTH(B514)-MONTH($B$12)),((YEAR(B514)-YEAR(VLOOKUP(I514,$C$3:$L$6,8,0)))*12+MONTH(B514)-MONTH(VLOOKUP(I514,$C$3:$L$6,8,0))))*VLOOKUP(I514,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I514<>Variables!$B$1,IF(H514<>0,C514,I514),\"\")","v":""},"","",{"$f":"IF(C515<>\"\",IF(OR(VLOOKUP(C515,$C$3:$L$6,5,0)=Variables!$B$5,B515>VLOOKUP(C515,$C$3:$L$6,8,0)),-D515*VLOOKUP(C515,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I515<>Variables!$B$1,IF(C515<>\"\",$I$9-E515-F515,\"\"),-D515)","v":""},"",{"$f":"IF(C515<>\"\",IF(D515+$I$9-E515-F515>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C515,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C515,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I515,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I515,$C$3:$L$6,5,0)=Variables!$B$5,B515>VLOOKUP(I515,$C$3:$L$6,8,0)),IF(VLOOKUP(I515,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B515)-YEAR($B$12))*12+MONTH(B515)-MONTH($B$12)),((YEAR(B515)-YEAR(VLOOKUP(I515,$C$3:$L$6,8,0)))*12+MONTH(B515)-MONTH(VLOOKUP(I515,$C$3:$L$6,8,0))))*(VLOOKUP(I515,$C$3:$L$6,10,0)*VLOOKUP(I515,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C515<>\"\",IF(I515<>\"\",IF(ISERROR(VLOOKUP(I515,$C$3:$L$6,10,0)),\"\",VLOOKUP(I515,$C$3:$L$6,10,0)+J515+IF(OR(VLOOKUP(I515,$C$3:$L$6,5,0)=Variables!$B$5,B515>VLOOKUP(I515,$C$3:$L$6,8,0)),IF(VLOOKUP(I515,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B515)-YEAR($B$12))*12+MONTH(B515)-MONTH($B$12)),((YEAR(B515)-YEAR(VLOOKUP(I515,$C$3:$L$6,8,0)))*12+MONTH(B515)-MONTH(VLOOKUP(I515,$C$3:$L$6,8,0))))*VLOOKUP(I515,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I515<>Variables!$B$1,IF(H515<>0,C515,I515),\"\")","v":""},"","",{"$f":"IF(C516<>\"\",IF(OR(VLOOKUP(C516,$C$3:$L$6,5,0)=Variables!$B$5,B516>VLOOKUP(C516,$C$3:$L$6,8,0)),-D516*VLOOKUP(C516,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I516<>Variables!$B$1,IF(C516<>\"\",$I$9-E516-F516,\"\"),-D516)","v":""},"",{"$f":"IF(C516<>\"\",IF(D516+$I$9-E516-F516>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C516,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C516,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I516,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I516,$C$3:$L$6,5,0)=Variables!$B$5,B516>VLOOKUP(I516,$C$3:$L$6,8,0)),IF(VLOOKUP(I516,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B516)-YEAR($B$12))*12+MONTH(B516)-MONTH($B$12)),((YEAR(B516)-YEAR(VLOOKUP(I516,$C$3:$L$6,8,0)))*12+MONTH(B516)-MONTH(VLOOKUP(I516,$C$3:$L$6,8,0))))*(VLOOKUP(I516,$C$3:$L$6,10,0)*VLOOKUP(I516,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C516<>\"\",IF(I516<>\"\",IF(ISERROR(VLOOKUP(I516,$C$3:$L$6,10,0)),\"\",VLOOKUP(I516,$C$3:$L$6,10,0)+J516+IF(OR(VLOOKUP(I516,$C$3:$L$6,5,0)=Variables!$B$5,B516>VLOOKUP(I516,$C$3:$L$6,8,0)),IF(VLOOKUP(I516,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B516)-YEAR($B$12))*12+MONTH(B516)-MONTH($B$12)),((YEAR(B516)-YEAR(VLOOKUP(I516,$C$3:$L$6,8,0)))*12+MONTH(B516)-MONTH(VLOOKUP(I516,$C$3:$L$6,8,0))))*VLOOKUP(I516,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I516<>Variables!$B$1,IF(H516<>0,C516,I516),\"\")","v":""},"","",{"$f":"IF(C517<>\"\",IF(OR(VLOOKUP(C517,$C$3:$L$6,5,0)=Variables!$B$5,B517>VLOOKUP(C517,$C$3:$L$6,8,0)),-D517*VLOOKUP(C517,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I517<>Variables!$B$1,IF(C517<>\"\",$I$9-E517-F517,\"\"),-D517)","v":""},"",{"$f":"IF(C517<>\"\",IF(D517+$I$9-E517-F517>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C517,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C517,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I517,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I517,$C$3:$L$6,5,0)=Variables!$B$5,B517>VLOOKUP(I517,$C$3:$L$6,8,0)),IF(VLOOKUP(I517,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B517)-YEAR($B$12))*12+MONTH(B517)-MONTH($B$12)),((YEAR(B517)-YEAR(VLOOKUP(I517,$C$3:$L$6,8,0)))*12+MONTH(B517)-MONTH(VLOOKUP(I517,$C$3:$L$6,8,0))))*(VLOOKUP(I517,$C$3:$L$6,10,0)*VLOOKUP(I517,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C517<>\"\",IF(I517<>\"\",IF(ISERROR(VLOOKUP(I517,$C$3:$L$6,10,0)),\"\",VLOOKUP(I517,$C$3:$L$6,10,0)+J517+IF(OR(VLOOKUP(I517,$C$3:$L$6,5,0)=Variables!$B$5,B517>VLOOKUP(I517,$C$3:$L$6,8,0)),IF(VLOOKUP(I517,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B517)-YEAR($B$12))*12+MONTH(B517)-MONTH($B$12)),((YEAR(B517)-YEAR(VLOOKUP(I517,$C$3:$L$6,8,0)))*12+MONTH(B517)-MONTH(VLOOKUP(I517,$C$3:$L$6,8,0))))*VLOOKUP(I517,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I517<>Variables!$B$1,IF(H517<>0,C517,I517),\"\")","v":""},"","",{"$f":"IF(C518<>\"\",IF(OR(VLOOKUP(C518,$C$3:$L$6,5,0)=Variables!$B$5,B518>VLOOKUP(C518,$C$3:$L$6,8,0)),-D518*VLOOKUP(C518,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I518<>Variables!$B$1,IF(C518<>\"\",$I$9-E518-F518,\"\"),-D518)","v":""},"",{"$f":"IF(C518<>\"\",IF(D518+$I$9-E518-F518>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C518,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C518,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I518,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I518,$C$3:$L$6,5,0)=Variables!$B$5,B518>VLOOKUP(I518,$C$3:$L$6,8,0)),IF(VLOOKUP(I518,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B518)-YEAR($B$12))*12+MONTH(B518)-MONTH($B$12)),((YEAR(B518)-YEAR(VLOOKUP(I518,$C$3:$L$6,8,0)))*12+MONTH(B518)-MONTH(VLOOKUP(I518,$C$3:$L$6,8,0))))*(VLOOKUP(I518,$C$3:$L$6,10,0)*VLOOKUP(I518,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C518<>\"\",IF(I518<>\"\",IF(ISERROR(VLOOKUP(I518,$C$3:$L$6,10,0)),\"\",VLOOKUP(I518,$C$3:$L$6,10,0)+J518+IF(OR(VLOOKUP(I518,$C$3:$L$6,5,0)=Variables!$B$5,B518>VLOOKUP(I518,$C$3:$L$6,8,0)),IF(VLOOKUP(I518,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B518)-YEAR($B$12))*12+MONTH(B518)-MONTH($B$12)),((YEAR(B518)-YEAR(VLOOKUP(I518,$C$3:$L$6,8,0)))*12+MONTH(B518)-MONTH(VLOOKUP(I518,$C$3:$L$6,8,0))))*VLOOKUP(I518,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I518<>Variables!$B$1,IF(H518<>0,C518,I518),\"\")","v":""},"","",{"$f":"IF(C519<>\"\",IF(OR(VLOOKUP(C519,$C$3:$L$6,5,0)=Variables!$B$5,B519>VLOOKUP(C519,$C$3:$L$6,8,0)),-D519*VLOOKUP(C519,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I519<>Variables!$B$1,IF(C519<>\"\",$I$9-E519-F519,\"\"),-D519)","v":""},"",{"$f":"IF(C519<>\"\",IF(D519+$I$9-E519-F519>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C519,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C519,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I519,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I519,$C$3:$L$6,5,0)=Variables!$B$5,B519>VLOOKUP(I519,$C$3:$L$6,8,0)),IF(VLOOKUP(I519,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B519)-YEAR($B$12))*12+MONTH(B519)-MONTH($B$12)),((YEAR(B519)-YEAR(VLOOKUP(I519,$C$3:$L$6,8,0)))*12+MONTH(B519)-MONTH(VLOOKUP(I519,$C$3:$L$6,8,0))))*(VLOOKUP(I519,$C$3:$L$6,10,0)*VLOOKUP(I519,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C519<>\"\",IF(I519<>\"\",IF(ISERROR(VLOOKUP(I519,$C$3:$L$6,10,0)),\"\",VLOOKUP(I519,$C$3:$L$6,10,0)+J519+IF(OR(VLOOKUP(I519,$C$3:$L$6,5,0)=Variables!$B$5,B519>VLOOKUP(I519,$C$3:$L$6,8,0)),IF(VLOOKUP(I519,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B519)-YEAR($B$12))*12+MONTH(B519)-MONTH($B$12)),((YEAR(B519)-YEAR(VLOOKUP(I519,$C$3:$L$6,8,0)))*12+MONTH(B519)-MONTH(VLOOKUP(I519,$C$3:$L$6,8,0))))*VLOOKUP(I519,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I519<>Variables!$B$1,IF(H519<>0,C519,I519),\"\")","v":""},"","",{"$f":"IF(C520<>\"\",IF(OR(VLOOKUP(C520,$C$3:$L$6,5,0)=Variables!$B$5,B520>VLOOKUP(C520,$C$3:$L$6,8,0)),-D520*VLOOKUP(C520,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I520<>Variables!$B$1,IF(C520<>\"\",$I$9-E520-F520,\"\"),-D520)","v":""},"",{"$f":"IF(C520<>\"\",IF(D520+$I$9-E520-F520>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C520,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C520,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I520,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I520,$C$3:$L$6,5,0)=Variables!$B$5,B520>VLOOKUP(I520,$C$3:$L$6,8,0)),IF(VLOOKUP(I520,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B520)-YEAR($B$12))*12+MONTH(B520)-MONTH($B$12)),((YEAR(B520)-YEAR(VLOOKUP(I520,$C$3:$L$6,8,0)))*12+MONTH(B520)-MONTH(VLOOKUP(I520,$C$3:$L$6,8,0))))*(VLOOKUP(I520,$C$3:$L$6,10,0)*VLOOKUP(I520,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C520<>\"\",IF(I520<>\"\",IF(ISERROR(VLOOKUP(I520,$C$3:$L$6,10,0)),\"\",VLOOKUP(I520,$C$3:$L$6,10,0)+J520+IF(OR(VLOOKUP(I520,$C$3:$L$6,5,0)=Variables!$B$5,B520>VLOOKUP(I520,$C$3:$L$6,8,0)),IF(VLOOKUP(I520,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B520)-YEAR($B$12))*12+MONTH(B520)-MONTH($B$12)),((YEAR(B520)-YEAR(VLOOKUP(I520,$C$3:$L$6,8,0)))*12+MONTH(B520)-MONTH(VLOOKUP(I520,$C$3:$L$6,8,0))))*VLOOKUP(I520,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I520<>Variables!$B$1,IF(H520<>0,C520,I520),\"\")","v":""},"","",{"$f":"IF(C521<>\"\",IF(OR(VLOOKUP(C521,$C$3:$L$6,5,0)=Variables!$B$5,B521>VLOOKUP(C521,$C$3:$L$6,8,0)),-D521*VLOOKUP(C521,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I521<>Variables!$B$1,IF(C521<>\"\",$I$9-E521-F521,\"\"),-D521)","v":""},"",{"$f":"IF(C521<>\"\",IF(D521+$I$9-E521-F521>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C521,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C521,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I521,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I521,$C$3:$L$6,5,0)=Variables!$B$5,B521>VLOOKUP(I521,$C$3:$L$6,8,0)),IF(VLOOKUP(I521,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B521)-YEAR($B$12))*12+MONTH(B521)-MONTH($B$12)),((YEAR(B521)-YEAR(VLOOKUP(I521,$C$3:$L$6,8,0)))*12+MONTH(B521)-MONTH(VLOOKUP(I521,$C$3:$L$6,8,0))))*(VLOOKUP(I521,$C$3:$L$6,10,0)*VLOOKUP(I521,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C521<>\"\",IF(I521<>\"\",IF(ISERROR(VLOOKUP(I521,$C$3:$L$6,10,0)),\"\",VLOOKUP(I521,$C$3:$L$6,10,0)+J521+IF(OR(VLOOKUP(I521,$C$3:$L$6,5,0)=Variables!$B$5,B521>VLOOKUP(I521,$C$3:$L$6,8,0)),IF(VLOOKUP(I521,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B521)-YEAR($B$12))*12+MONTH(B521)-MONTH($B$12)),((YEAR(B521)-YEAR(VLOOKUP(I521,$C$3:$L$6,8,0)))*12+MONTH(B521)-MONTH(VLOOKUP(I521,$C$3:$L$6,8,0))))*VLOOKUP(I521,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I521<>Variables!$B$1,IF(H521<>0,C521,I521),\"\")","v":""},"","",{"$f":"IF(C522<>\"\",IF(OR(VLOOKUP(C522,$C$3:$L$6,5,0)=Variables!$B$5,B522>VLOOKUP(C522,$C$3:$L$6,8,0)),-D522*VLOOKUP(C522,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I522<>Variables!$B$1,IF(C522<>\"\",$I$9-E522-F522,\"\"),-D522)","v":""},"",{"$f":"IF(C522<>\"\",IF(D522+$I$9-E522-F522>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C522,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C522,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I522,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I522,$C$3:$L$6,5,0)=Variables!$B$5,B522>VLOOKUP(I522,$C$3:$L$6,8,0)),IF(VLOOKUP(I522,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B522)-YEAR($B$12))*12+MONTH(B522)-MONTH($B$12)),((YEAR(B522)-YEAR(VLOOKUP(I522,$C$3:$L$6,8,0)))*12+MONTH(B522)-MONTH(VLOOKUP(I522,$C$3:$L$6,8,0))))*(VLOOKUP(I522,$C$3:$L$6,10,0)*VLOOKUP(I522,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C522<>\"\",IF(I522<>\"\",IF(ISERROR(VLOOKUP(I522,$C$3:$L$6,10,0)),\"\",VLOOKUP(I522,$C$3:$L$6,10,0)+J522+IF(OR(VLOOKUP(I522,$C$3:$L$6,5,0)=Variables!$B$5,B522>VLOOKUP(I522,$C$3:$L$6,8,0)),IF(VLOOKUP(I522,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B522)-YEAR($B$12))*12+MONTH(B522)-MONTH($B$12)),((YEAR(B522)-YEAR(VLOOKUP(I522,$C$3:$L$6,8,0)))*12+MONTH(B522)-MONTH(VLOOKUP(I522,$C$3:$L$6,8,0))))*VLOOKUP(I522,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I522<>Variables!$B$1,IF(H522<>0,C522,I522),\"\")","v":""},"","",{"$f":"IF(C523<>\"\",IF(OR(VLOOKUP(C523,$C$3:$L$6,5,0)=Variables!$B$5,B523>VLOOKUP(C523,$C$3:$L$6,8,0)),-D523*VLOOKUP(C523,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I523<>Variables!$B$1,IF(C523<>\"\",$I$9-E523-F523,\"\"),-D523)","v":""},"",{"$f":"IF(C523<>\"\",IF(D523+$I$9-E523-F523>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C523,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C523,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I523,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I523,$C$3:$L$6,5,0)=Variables!$B$5,B523>VLOOKUP(I523,$C$3:$L$6,8,0)),IF(VLOOKUP(I523,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B523)-YEAR($B$12))*12+MONTH(B523)-MONTH($B$12)),((YEAR(B523)-YEAR(VLOOKUP(I523,$C$3:$L$6,8,0)))*12+MONTH(B523)-MONTH(VLOOKUP(I523,$C$3:$L$6,8,0))))*(VLOOKUP(I523,$C$3:$L$6,10,0)*VLOOKUP(I523,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C523<>\"\",IF(I523<>\"\",IF(ISERROR(VLOOKUP(I523,$C$3:$L$6,10,0)),\"\",VLOOKUP(I523,$C$3:$L$6,10,0)+J523+IF(OR(VLOOKUP(I523,$C$3:$L$6,5,0)=Variables!$B$5,B523>VLOOKUP(I523,$C$3:$L$6,8,0)),IF(VLOOKUP(I523,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B523)-YEAR($B$12))*12+MONTH(B523)-MONTH($B$12)),((YEAR(B523)-YEAR(VLOOKUP(I523,$C$3:$L$6,8,0)))*12+MONTH(B523)-MONTH(VLOOKUP(I523,$C$3:$L$6,8,0))))*VLOOKUP(I523,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I523<>Variables!$B$1,IF(H523<>0,C523,I523),\"\")","v":""},"","",{"$f":"IF(C524<>\"\",IF(OR(VLOOKUP(C524,$C$3:$L$6,5,0)=Variables!$B$5,B524>VLOOKUP(C524,$C$3:$L$6,8,0)),-D524*VLOOKUP(C524,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I524<>Variables!$B$1,IF(C524<>\"\",$I$9-E524-F524,\"\"),-D524)","v":""},"",{"$f":"IF(C524<>\"\",IF(D524+$I$9-E524-F524>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C524,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C524,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I524,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I524,$C$3:$L$6,5,0)=Variables!$B$5,B524>VLOOKUP(I524,$C$3:$L$6,8,0)),IF(VLOOKUP(I524,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B524)-YEAR($B$12))*12+MONTH(B524)-MONTH($B$12)),((YEAR(B524)-YEAR(VLOOKUP(I524,$C$3:$L$6,8,0)))*12+MONTH(B524)-MONTH(VLOOKUP(I524,$C$3:$L$6,8,0))))*(VLOOKUP(I524,$C$3:$L$6,10,0)*VLOOKUP(I524,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C524<>\"\",IF(I524<>\"\",IF(ISERROR(VLOOKUP(I524,$C$3:$L$6,10,0)),\"\",VLOOKUP(I524,$C$3:$L$6,10,0)+J524+IF(OR(VLOOKUP(I524,$C$3:$L$6,5,0)=Variables!$B$5,B524>VLOOKUP(I524,$C$3:$L$6,8,0)),IF(VLOOKUP(I524,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B524)-YEAR($B$12))*12+MONTH(B524)-MONTH($B$12)),((YEAR(B524)-YEAR(VLOOKUP(I524,$C$3:$L$6,8,0)))*12+MONTH(B524)-MONTH(VLOOKUP(I524,$C$3:$L$6,8,0))))*VLOOKUP(I524,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I524<>Variables!$B$1,IF(H524<>0,C524,I524),\"\")","v":""},"","",{"$f":"IF(C525<>\"\",IF(OR(VLOOKUP(C525,$C$3:$L$6,5,0)=Variables!$B$5,B525>VLOOKUP(C525,$C$3:$L$6,8,0)),-D525*VLOOKUP(C525,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I525<>Variables!$B$1,IF(C525<>\"\",$I$9-E525-F525,\"\"),-D525)","v":""},"",{"$f":"IF(C525<>\"\",IF(D525+$I$9-E525-F525>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C525,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C525,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I525,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I525,$C$3:$L$6,5,0)=Variables!$B$5,B525>VLOOKUP(I525,$C$3:$L$6,8,0)),IF(VLOOKUP(I525,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B525)-YEAR($B$12))*12+MONTH(B525)-MONTH($B$12)),((YEAR(B525)-YEAR(VLOOKUP(I525,$C$3:$L$6,8,0)))*12+MONTH(B525)-MONTH(VLOOKUP(I525,$C$3:$L$6,8,0))))*(VLOOKUP(I525,$C$3:$L$6,10,0)*VLOOKUP(I525,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C525<>\"\",IF(I525<>\"\",IF(ISERROR(VLOOKUP(I525,$C$3:$L$6,10,0)),\"\",VLOOKUP(I525,$C$3:$L$6,10,0)+J525+IF(OR(VLOOKUP(I525,$C$3:$L$6,5,0)=Variables!$B$5,B525>VLOOKUP(I525,$C$3:$L$6,8,0)),IF(VLOOKUP(I525,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B525)-YEAR($B$12))*12+MONTH(B525)-MONTH($B$12)),((YEAR(B525)-YEAR(VLOOKUP(I525,$C$3:$L$6,8,0)))*12+MONTH(B525)-MONTH(VLOOKUP(I525,$C$3:$L$6,8,0))))*VLOOKUP(I525,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I525<>Variables!$B$1,IF(H525<>0,C525,I525),\"\")","v":""},"","",{"$f":"IF(C526<>\"\",IF(OR(VLOOKUP(C526,$C$3:$L$6,5,0)=Variables!$B$5,B526>VLOOKUP(C526,$C$3:$L$6,8,0)),-D526*VLOOKUP(C526,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I526<>Variables!$B$1,IF(C526<>\"\",$I$9-E526-F526,\"\"),-D526)","v":""},"",{"$f":"IF(C526<>\"\",IF(D526+$I$9-E526-F526>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C526,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C526,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I526,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I526,$C$3:$L$6,5,0)=Variables!$B$5,B526>VLOOKUP(I526,$C$3:$L$6,8,0)),IF(VLOOKUP(I526,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B526)-YEAR($B$12))*12+MONTH(B526)-MONTH($B$12)),((YEAR(B526)-YEAR(VLOOKUP(I526,$C$3:$L$6,8,0)))*12+MONTH(B526)-MONTH(VLOOKUP(I526,$C$3:$L$6,8,0))))*(VLOOKUP(I526,$C$3:$L$6,10,0)*VLOOKUP(I526,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C526<>\"\",IF(I526<>\"\",IF(ISERROR(VLOOKUP(I526,$C$3:$L$6,10,0)),\"\",VLOOKUP(I526,$C$3:$L$6,10,0)+J526+IF(OR(VLOOKUP(I526,$C$3:$L$6,5,0)=Variables!$B$5,B526>VLOOKUP(I526,$C$3:$L$6,8,0)),IF(VLOOKUP(I526,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B526)-YEAR($B$12))*12+MONTH(B526)-MONTH($B$12)),((YEAR(B526)-YEAR(VLOOKUP(I526,$C$3:$L$6,8,0)))*12+MONTH(B526)-MONTH(VLOOKUP(I526,$C$3:$L$6,8,0))))*VLOOKUP(I526,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I526<>Variables!$B$1,IF(H526<>0,C526,I526),\"\")","v":""},"","",{"$f":"IF(C527<>\"\",IF(OR(VLOOKUP(C527,$C$3:$L$6,5,0)=Variables!$B$5,B527>VLOOKUP(C527,$C$3:$L$6,8,0)),-D527*VLOOKUP(C527,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I527<>Variables!$B$1,IF(C527<>\"\",$I$9-E527-F527,\"\"),-D527)","v":""},"",{"$f":"IF(C527<>\"\",IF(D527+$I$9-E527-F527>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C527,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C527,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I527,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I527,$C$3:$L$6,5,0)=Variables!$B$5,B527>VLOOKUP(I527,$C$3:$L$6,8,0)),IF(VLOOKUP(I527,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B527)-YEAR($B$12))*12+MONTH(B527)-MONTH($B$12)),((YEAR(B527)-YEAR(VLOOKUP(I527,$C$3:$L$6,8,0)))*12+MONTH(B527)-MONTH(VLOOKUP(I527,$C$3:$L$6,8,0))))*(VLOOKUP(I527,$C$3:$L$6,10,0)*VLOOKUP(I527,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C527<>\"\",IF(I527<>\"\",IF(ISERROR(VLOOKUP(I527,$C$3:$L$6,10,0)),\"\",VLOOKUP(I527,$C$3:$L$6,10,0)+J527+IF(OR(VLOOKUP(I527,$C$3:$L$6,5,0)=Variables!$B$5,B527>VLOOKUP(I527,$C$3:$L$6,8,0)),IF(VLOOKUP(I527,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B527)-YEAR($B$12))*12+MONTH(B527)-MONTH($B$12)),((YEAR(B527)-YEAR(VLOOKUP(I527,$C$3:$L$6,8,0)))*12+MONTH(B527)-MONTH(VLOOKUP(I527,$C$3:$L$6,8,0))))*VLOOKUP(I527,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I527<>Variables!$B$1,IF(H527<>0,C527,I527),\"\")","v":""},"","",{"$f":"IF(C528<>\"\",IF(OR(VLOOKUP(C528,$C$3:$L$6,5,0)=Variables!$B$5,B528>VLOOKUP(C528,$C$3:$L$6,8,0)),-D528*VLOOKUP(C528,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I528<>Variables!$B$1,IF(C528<>\"\",$I$9-E528-F528,\"\"),-D528)","v":""},"",{"$f":"IF(C528<>\"\",IF(D528+$I$9-E528-F528>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C528,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C528,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I528,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I528,$C$3:$L$6,5,0)=Variables!$B$5,B528>VLOOKUP(I528,$C$3:$L$6,8,0)),IF(VLOOKUP(I528,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B528)-YEAR($B$12))*12+MONTH(B528)-MONTH($B$12)),((YEAR(B528)-YEAR(VLOOKUP(I528,$C$3:$L$6,8,0)))*12+MONTH(B528)-MONTH(VLOOKUP(I528,$C$3:$L$6,8,0))))*(VLOOKUP(I528,$C$3:$L$6,10,0)*VLOOKUP(I528,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C528<>\"\",IF(I528<>\"\",IF(ISERROR(VLOOKUP(I528,$C$3:$L$6,10,0)),\"\",VLOOKUP(I528,$C$3:$L$6,10,0)+J528+IF(OR(VLOOKUP(I528,$C$3:$L$6,5,0)=Variables!$B$5,B528>VLOOKUP(I528,$C$3:$L$6,8,0)),IF(VLOOKUP(I528,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B528)-YEAR($B$12))*12+MONTH(B528)-MONTH($B$12)),((YEAR(B528)-YEAR(VLOOKUP(I528,$C$3:$L$6,8,0)))*12+MONTH(B528)-MONTH(VLOOKUP(I528,$C$3:$L$6,8,0))))*VLOOKUP(I528,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I528<>Variables!$B$1,IF(H528<>0,C528,I528),\"\")","v":""},"","",{"$f":"IF(C529<>\"\",IF(OR(VLOOKUP(C529,$C$3:$L$6,5,0)=Variables!$B$5,B529>VLOOKUP(C529,$C$3:$L$6,8,0)),-D529*VLOOKUP(C529,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I529<>Variables!$B$1,IF(C529<>\"\",$I$9-E529-F529,\"\"),-D529)","v":""},"",{"$f":"IF(C529<>\"\",IF(D529+$I$9-E529-F529>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C529,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C529,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I529,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I529,$C$3:$L$6,5,0)=Variables!$B$5,B529>VLOOKUP(I529,$C$3:$L$6,8,0)),IF(VLOOKUP(I529,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B529)-YEAR($B$12))*12+MONTH(B529)-MONTH($B$12)),((YEAR(B529)-YEAR(VLOOKUP(I529,$C$3:$L$6,8,0)))*12+MONTH(B529)-MONTH(VLOOKUP(I529,$C$3:$L$6,8,0))))*(VLOOKUP(I529,$C$3:$L$6,10,0)*VLOOKUP(I529,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C529<>\"\",IF(I529<>\"\",IF(ISERROR(VLOOKUP(I529,$C$3:$L$6,10,0)),\"\",VLOOKUP(I529,$C$3:$L$6,10,0)+J529+IF(OR(VLOOKUP(I529,$C$3:$L$6,5,0)=Variables!$B$5,B529>VLOOKUP(I529,$C$3:$L$6,8,0)),IF(VLOOKUP(I529,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B529)-YEAR($B$12))*12+MONTH(B529)-MONTH($B$12)),((YEAR(B529)-YEAR(VLOOKUP(I529,$C$3:$L$6,8,0)))*12+MONTH(B529)-MONTH(VLOOKUP(I529,$C$3:$L$6,8,0))))*VLOOKUP(I529,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I529<>Variables!$B$1,IF(H529<>0,C529,I529),\"\")","v":""},"","",{"$f":"IF(C530<>\"\",IF(OR(VLOOKUP(C530,$C$3:$L$6,5,0)=Variables!$B$5,B530>VLOOKUP(C530,$C$3:$L$6,8,0)),-D530*VLOOKUP(C530,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I530<>Variables!$B$1,IF(C530<>\"\",$I$9-E530-F530,\"\"),-D530)","v":""},"",{"$f":"IF(C530<>\"\",IF(D530+$I$9-E530-F530>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C530,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C530,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I530,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I530,$C$3:$L$6,5,0)=Variables!$B$5,B530>VLOOKUP(I530,$C$3:$L$6,8,0)),IF(VLOOKUP(I530,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B530)-YEAR($B$12))*12+MONTH(B530)-MONTH($B$12)),((YEAR(B530)-YEAR(VLOOKUP(I530,$C$3:$L$6,8,0)))*12+MONTH(B530)-MONTH(VLOOKUP(I530,$C$3:$L$6,8,0))))*(VLOOKUP(I530,$C$3:$L$6,10,0)*VLOOKUP(I530,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C530<>\"\",IF(I530<>\"\",IF(ISERROR(VLOOKUP(I530,$C$3:$L$6,10,0)),\"\",VLOOKUP(I530,$C$3:$L$6,10,0)+J530+IF(OR(VLOOKUP(I530,$C$3:$L$6,5,0)=Variables!$B$5,B530>VLOOKUP(I530,$C$3:$L$6,8,0)),IF(VLOOKUP(I530,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B530)-YEAR($B$12))*12+MONTH(B530)-MONTH($B$12)),((YEAR(B530)-YEAR(VLOOKUP(I530,$C$3:$L$6,8,0)))*12+MONTH(B530)-MONTH(VLOOKUP(I530,$C$3:$L$6,8,0))))*VLOOKUP(I530,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I530<>Variables!$B$1,IF(H530<>0,C530,I530),\"\")","v":""},"","",{"$f":"IF(C531<>\"\",IF(OR(VLOOKUP(C531,$C$3:$L$6,5,0)=Variables!$B$5,B531>VLOOKUP(C531,$C$3:$L$6,8,0)),-D531*VLOOKUP(C531,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I531<>Variables!$B$1,IF(C531<>\"\",$I$9-E531-F531,\"\"),-D531)","v":""},"",{"$f":"IF(C531<>\"\",IF(D531+$I$9-E531-F531>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C531,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C531,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I531,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I531,$C$3:$L$6,5,0)=Variables!$B$5,B531>VLOOKUP(I531,$C$3:$L$6,8,0)),IF(VLOOKUP(I531,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B531)-YEAR($B$12))*12+MONTH(B531)-MONTH($B$12)),((YEAR(B531)-YEAR(VLOOKUP(I531,$C$3:$L$6,8,0)))*12+MONTH(B531)-MONTH(VLOOKUP(I531,$C$3:$L$6,8,0))))*(VLOOKUP(I531,$C$3:$L$6,10,0)*VLOOKUP(I531,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C531<>\"\",IF(I531<>\"\",IF(ISERROR(VLOOKUP(I531,$C$3:$L$6,10,0)),\"\",VLOOKUP(I531,$C$3:$L$6,10,0)+J531+IF(OR(VLOOKUP(I531,$C$3:$L$6,5,0)=Variables!$B$5,B531>VLOOKUP(I531,$C$3:$L$6,8,0)),IF(VLOOKUP(I531,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B531)-YEAR($B$12))*12+MONTH(B531)-MONTH($B$12)),((YEAR(B531)-YEAR(VLOOKUP(I531,$C$3:$L$6,8,0)))*12+MONTH(B531)-MONTH(VLOOKUP(I531,$C$3:$L$6,8,0))))*VLOOKUP(I531,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I531<>Variables!$B$1,IF(H531<>0,C531,I531),\"\")","v":""},"","",{"$f":"IF(C532<>\"\",IF(OR(VLOOKUP(C532,$C$3:$L$6,5,0)=Variables!$B$5,B532>VLOOKUP(C532,$C$3:$L$6,8,0)),-D532*VLOOKUP(C532,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I532<>Variables!$B$1,IF(C532<>\"\",$I$9-E532-F532,\"\"),-D532)","v":""},"",{"$f":"IF(C532<>\"\",IF(D532+$I$9-E532-F532>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C532,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C532,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I532,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I532,$C$3:$L$6,5,0)=Variables!$B$5,B532>VLOOKUP(I532,$C$3:$L$6,8,0)),IF(VLOOKUP(I532,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B532)-YEAR($B$12))*12+MONTH(B532)-MONTH($B$12)),((YEAR(B532)-YEAR(VLOOKUP(I532,$C$3:$L$6,8,0)))*12+MONTH(B532)-MONTH(VLOOKUP(I532,$C$3:$L$6,8,0))))*(VLOOKUP(I532,$C$3:$L$6,10,0)*VLOOKUP(I532,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C532<>\"\",IF(I532<>\"\",IF(ISERROR(VLOOKUP(I532,$C$3:$L$6,10,0)),\"\",VLOOKUP(I532,$C$3:$L$6,10,0)+J532+IF(OR(VLOOKUP(I532,$C$3:$L$6,5,0)=Variables!$B$5,B532>VLOOKUP(I532,$C$3:$L$6,8,0)),IF(VLOOKUP(I532,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B532)-YEAR($B$12))*12+MONTH(B532)-MONTH($B$12)),((YEAR(B532)-YEAR(VLOOKUP(I532,$C$3:$L$6,8,0)))*12+MONTH(B532)-MONTH(VLOOKUP(I532,$C$3:$L$6,8,0))))*VLOOKUP(I532,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I532<>Variables!$B$1,IF(H532<>0,C532,I532),\"\")","v":""},"","",{"$f":"IF(C533<>\"\",IF(OR(VLOOKUP(C533,$C$3:$L$6,5,0)=Variables!$B$5,B533>VLOOKUP(C533,$C$3:$L$6,8,0)),-D533*VLOOKUP(C533,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I533<>Variables!$B$1,IF(C533<>\"\",$I$9-E533-F533,\"\"),-D533)","v":""},"",{"$f":"IF(C533<>\"\",IF(D533+$I$9-E533-F533>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C533,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C533,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I533,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I533,$C$3:$L$6,5,0)=Variables!$B$5,B533>VLOOKUP(I533,$C$3:$L$6,8,0)),IF(VLOOKUP(I533,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B533)-YEAR($B$12))*12+MONTH(B533)-MONTH($B$12)),((YEAR(B533)-YEAR(VLOOKUP(I533,$C$3:$L$6,8,0)))*12+MONTH(B533)-MONTH(VLOOKUP(I533,$C$3:$L$6,8,0))))*(VLOOKUP(I533,$C$3:$L$6,10,0)*VLOOKUP(I533,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C533<>\"\",IF(I533<>\"\",IF(ISERROR(VLOOKUP(I533,$C$3:$L$6,10,0)),\"\",VLOOKUP(I533,$C$3:$L$6,10,0)+J533+IF(OR(VLOOKUP(I533,$C$3:$L$6,5,0)=Variables!$B$5,B533>VLOOKUP(I533,$C$3:$L$6,8,0)),IF(VLOOKUP(I533,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B533)-YEAR($B$12))*12+MONTH(B533)-MONTH($B$12)),((YEAR(B533)-YEAR(VLOOKUP(I533,$C$3:$L$6,8,0)))*12+MONTH(B533)-MONTH(VLOOKUP(I533,$C$3:$L$6,8,0))))*VLOOKUP(I533,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I533<>Variables!$B$1,IF(H533<>0,C533,I533),\"\")","v":""},"","",{"$f":"IF(C534<>\"\",IF(OR(VLOOKUP(C534,$C$3:$L$6,5,0)=Variables!$B$5,B534>VLOOKUP(C534,$C$3:$L$6,8,0)),-D534*VLOOKUP(C534,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I534<>Variables!$B$1,IF(C534<>\"\",$I$9-E534-F534,\"\"),-D534)","v":""},"",{"$f":"IF(C534<>\"\",IF(D534+$I$9-E534-F534>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C534,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C534,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I534,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I534,$C$3:$L$6,5,0)=Variables!$B$5,B534>VLOOKUP(I534,$C$3:$L$6,8,0)),IF(VLOOKUP(I534,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B534)-YEAR($B$12))*12+MONTH(B534)-MONTH($B$12)),((YEAR(B534)-YEAR(VLOOKUP(I534,$C$3:$L$6,8,0)))*12+MONTH(B534)-MONTH(VLOOKUP(I534,$C$3:$L$6,8,0))))*(VLOOKUP(I534,$C$3:$L$6,10,0)*VLOOKUP(I534,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C534<>\"\",IF(I534<>\"\",IF(ISERROR(VLOOKUP(I534,$C$3:$L$6,10,0)),\"\",VLOOKUP(I534,$C$3:$L$6,10,0)+J534+IF(OR(VLOOKUP(I534,$C$3:$L$6,5,0)=Variables!$B$5,B534>VLOOKUP(I534,$C$3:$L$6,8,0)),IF(VLOOKUP(I534,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B534)-YEAR($B$12))*12+MONTH(B534)-MONTH($B$12)),((YEAR(B534)-YEAR(VLOOKUP(I534,$C$3:$L$6,8,0)))*12+MONTH(B534)-MONTH(VLOOKUP(I534,$C$3:$L$6,8,0))))*VLOOKUP(I534,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I534<>Variables!$B$1,IF(H534<>0,C534,I534),\"\")","v":""},"","",{"$f":"IF(C535<>\"\",IF(OR(VLOOKUP(C535,$C$3:$L$6,5,0)=Variables!$B$5,B535>VLOOKUP(C535,$C$3:$L$6,8,0)),-D535*VLOOKUP(C535,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I535<>Variables!$B$1,IF(C535<>\"\",$I$9-E535-F535,\"\"),-D535)","v":""},"",{"$f":"IF(C535<>\"\",IF(D535+$I$9-E535-F535>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C535,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C535,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I535,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I535,$C$3:$L$6,5,0)=Variables!$B$5,B535>VLOOKUP(I535,$C$3:$L$6,8,0)),IF(VLOOKUP(I535,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B535)-YEAR($B$12))*12+MONTH(B535)-MONTH($B$12)),((YEAR(B535)-YEAR(VLOOKUP(I535,$C$3:$L$6,8,0)))*12+MONTH(B535)-MONTH(VLOOKUP(I535,$C$3:$L$6,8,0))))*(VLOOKUP(I535,$C$3:$L$6,10,0)*VLOOKUP(I535,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C535<>\"\",IF(I535<>\"\",IF(ISERROR(VLOOKUP(I535,$C$3:$L$6,10,0)),\"\",VLOOKUP(I535,$C$3:$L$6,10,0)+J535+IF(OR(VLOOKUP(I535,$C$3:$L$6,5,0)=Variables!$B$5,B535>VLOOKUP(I535,$C$3:$L$6,8,0)),IF(VLOOKUP(I535,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B535)-YEAR($B$12))*12+MONTH(B535)-MONTH($B$12)),((YEAR(B535)-YEAR(VLOOKUP(I535,$C$3:$L$6,8,0)))*12+MONTH(B535)-MONTH(VLOOKUP(I535,$C$3:$L$6,8,0))))*VLOOKUP(I535,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I535<>Variables!$B$1,IF(H535<>0,C535,I535),\"\")","v":""},"","",{"$f":"IF(C536<>\"\",IF(OR(VLOOKUP(C536,$C$3:$L$6,5,0)=Variables!$B$5,B536>VLOOKUP(C536,$C$3:$L$6,8,0)),-D536*VLOOKUP(C536,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I536<>Variables!$B$1,IF(C536<>\"\",$I$9-E536-F536,\"\"),-D536)","v":""},"",{"$f":"IF(C536<>\"\",IF(D536+$I$9-E536-F536>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C536,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C536,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I536,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I536,$C$3:$L$6,5,0)=Variables!$B$5,B536>VLOOKUP(I536,$C$3:$L$6,8,0)),IF(VLOOKUP(I536,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B536)-YEAR($B$12))*12+MONTH(B536)-MONTH($B$12)),((YEAR(B536)-YEAR(VLOOKUP(I536,$C$3:$L$6,8,0)))*12+MONTH(B536)-MONTH(VLOOKUP(I536,$C$3:$L$6,8,0))))*(VLOOKUP(I536,$C$3:$L$6,10,0)*VLOOKUP(I536,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C536<>\"\",IF(I536<>\"\",IF(ISERROR(VLOOKUP(I536,$C$3:$L$6,10,0)),\"\",VLOOKUP(I536,$C$3:$L$6,10,0)+J536+IF(OR(VLOOKUP(I536,$C$3:$L$6,5,0)=Variables!$B$5,B536>VLOOKUP(I536,$C$3:$L$6,8,0)),IF(VLOOKUP(I536,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B536)-YEAR($B$12))*12+MONTH(B536)-MONTH($B$12)),((YEAR(B536)-YEAR(VLOOKUP(I536,$C$3:$L$6,8,0)))*12+MONTH(B536)-MONTH(VLOOKUP(I536,$C$3:$L$6,8,0))))*VLOOKUP(I536,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I536<>Variables!$B$1,IF(H536<>0,C536,I536),\"\")","v":""},"","",{"$f":"IF(C537<>\"\",IF(OR(VLOOKUP(C537,$C$3:$L$6,5,0)=Variables!$B$5,B537>VLOOKUP(C537,$C$3:$L$6,8,0)),-D537*VLOOKUP(C537,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I537<>Variables!$B$1,IF(C537<>\"\",$I$9-E537-F537,\"\"),-D537)","v":""},"",{"$f":"IF(C537<>\"\",IF(D537+$I$9-E537-F537>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C537,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C537,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I537,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I537,$C$3:$L$6,5,0)=Variables!$B$5,B537>VLOOKUP(I537,$C$3:$L$6,8,0)),IF(VLOOKUP(I537,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B537)-YEAR($B$12))*12+MONTH(B537)-MONTH($B$12)),((YEAR(B537)-YEAR(VLOOKUP(I537,$C$3:$L$6,8,0)))*12+MONTH(B537)-MONTH(VLOOKUP(I537,$C$3:$L$6,8,0))))*(VLOOKUP(I537,$C$3:$L$6,10,0)*VLOOKUP(I537,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C537<>\"\",IF(I537<>\"\",IF(ISERROR(VLOOKUP(I537,$C$3:$L$6,10,0)),\"\",VLOOKUP(I537,$C$3:$L$6,10,0)+J537+IF(OR(VLOOKUP(I537,$C$3:$L$6,5,0)=Variables!$B$5,B537>VLOOKUP(I537,$C$3:$L$6,8,0)),IF(VLOOKUP(I537,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B537)-YEAR($B$12))*12+MONTH(B537)-MONTH($B$12)),((YEAR(B537)-YEAR(VLOOKUP(I537,$C$3:$L$6,8,0)))*12+MONTH(B537)-MONTH(VLOOKUP(I537,$C$3:$L$6,8,0))))*VLOOKUP(I537,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I537<>Variables!$B$1,IF(H537<>0,C537,I537),\"\")","v":""},"","",{"$f":"IF(C538<>\"\",IF(OR(VLOOKUP(C538,$C$3:$L$6,5,0)=Variables!$B$5,B538>VLOOKUP(C538,$C$3:$L$6,8,0)),-D538*VLOOKUP(C538,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I538<>Variables!$B$1,IF(C538<>\"\",$I$9-E538-F538,\"\"),-D538)","v":""},"",{"$f":"IF(C538<>\"\",IF(D538+$I$9-E538-F538>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C538,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C538,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I538,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I538,$C$3:$L$6,5,0)=Variables!$B$5,B538>VLOOKUP(I538,$C$3:$L$6,8,0)),IF(VLOOKUP(I538,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B538)-YEAR($B$12))*12+MONTH(B538)-MONTH($B$12)),((YEAR(B538)-YEAR(VLOOKUP(I538,$C$3:$L$6,8,0)))*12+MONTH(B538)-MONTH(VLOOKUP(I538,$C$3:$L$6,8,0))))*(VLOOKUP(I538,$C$3:$L$6,10,0)*VLOOKUP(I538,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C538<>\"\",IF(I538<>\"\",IF(ISERROR(VLOOKUP(I538,$C$3:$L$6,10,0)),\"\",VLOOKUP(I538,$C$3:$L$6,10,0)+J538+IF(OR(VLOOKUP(I538,$C$3:$L$6,5,0)=Variables!$B$5,B538>VLOOKUP(I538,$C$3:$L$6,8,0)),IF(VLOOKUP(I538,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B538)-YEAR($B$12))*12+MONTH(B538)-MONTH($B$12)),((YEAR(B538)-YEAR(VLOOKUP(I538,$C$3:$L$6,8,0)))*12+MONTH(B538)-MONTH(VLOOKUP(I538,$C$3:$L$6,8,0))))*VLOOKUP(I538,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I538<>Variables!$B$1,IF(H538<>0,C538,I538),\"\")","v":""},"","",{"$f":"IF(C539<>\"\",IF(OR(VLOOKUP(C539,$C$3:$L$6,5,0)=Variables!$B$5,B539>VLOOKUP(C539,$C$3:$L$6,8,0)),-D539*VLOOKUP(C539,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I539<>Variables!$B$1,IF(C539<>\"\",$I$9-E539-F539,\"\"),-D539)","v":""},"",{"$f":"IF(C539<>\"\",IF(D539+$I$9-E539-F539>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C539,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C539,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I539,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I539,$C$3:$L$6,5,0)=Variables!$B$5,B539>VLOOKUP(I539,$C$3:$L$6,8,0)),IF(VLOOKUP(I539,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B539)-YEAR($B$12))*12+MONTH(B539)-MONTH($B$12)),((YEAR(B539)-YEAR(VLOOKUP(I539,$C$3:$L$6,8,0)))*12+MONTH(B539)-MONTH(VLOOKUP(I539,$C$3:$L$6,8,0))))*(VLOOKUP(I539,$C$3:$L$6,10,0)*VLOOKUP(I539,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C539<>\"\",IF(I539<>\"\",IF(ISERROR(VLOOKUP(I539,$C$3:$L$6,10,0)),\"\",VLOOKUP(I539,$C$3:$L$6,10,0)+J539+IF(OR(VLOOKUP(I539,$C$3:$L$6,5,0)=Variables!$B$5,B539>VLOOKUP(I539,$C$3:$L$6,8,0)),IF(VLOOKUP(I539,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B539)-YEAR($B$12))*12+MONTH(B539)-MONTH($B$12)),((YEAR(B539)-YEAR(VLOOKUP(I539,$C$3:$L$6,8,0)))*12+MONTH(B539)-MONTH(VLOOKUP(I539,$C$3:$L$6,8,0))))*VLOOKUP(I539,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I539<>Variables!$B$1,IF(H539<>0,C539,I539),\"\")","v":""},{"$f":"IF(C540<>\"\",IF(H539<>0,H539,L539),\"\")","v":""},{"$f":"IF(C540<>\"\",MINPAYMENT(C540,ROW(B540),COLUMN(B540)),\"\")","v":""},{"$f":"IF(C540<>\"\",IF(OR(VLOOKUP(C540,$C$3:$L$6,5,0)=Variables!$B$5,B540>VLOOKUP(C540,$C$3:$L$6,8,0)),-D540*VLOOKUP(C540,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I540<>Variables!$B$1,IF(C540<>\"\",$I$9-E540-F540,\"\"),-D540)","v":""},"",{"$f":"IF(C540<>\"\",IF(D540+$I$9-E540-F540>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C540,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C540,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I540,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I540,$C$3:$L$6,5,0)=Variables!$B$5,B540>VLOOKUP(I540,$C$3:$L$6,8,0)),IF(VLOOKUP(I540,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B540)-YEAR($B$12))*12+MONTH(B540)-MONTH($B$12)),((YEAR(B540)-YEAR(VLOOKUP(I540,$C$3:$L$6,8,0)))*12+MONTH(B540)-MONTH(VLOOKUP(I540,$C$3:$L$6,8,0))))*(VLOOKUP(I540,$C$3:$L$6,10,0)*VLOOKUP(I540,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C540<>\"\",IF(I540<>\"\",IF(ISERROR(VLOOKUP(I540,$C$3:$L$6,10,0)),\"\",VLOOKUP(I540,$C$3:$L$6,10,0)+J540+IF(OR(VLOOKUP(I540,$C$3:$L$6,5,0)=Variables!$B$5,B540>VLOOKUP(I540,$C$3:$L$6,8,0)),IF(VLOOKUP(I540,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B540)-YEAR($B$12))*12+MONTH(B540)-MONTH($B$12)),((YEAR(B540)-YEAR(VLOOKUP(I540,$C$3:$L$6,8,0)))*12+MONTH(B540)-MONTH(VLOOKUP(I540,$C$3:$L$6,8,0))))*VLOOKUP(I540,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C540<>\"\",IF(ISERROR(IF(D540+G540>=0,K540+D540+G540,\"\")),\"\",IF(D540+G540>=0,K540+D540+G540,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C541<>\"\",DATE(YEAR(B540),MONTH(B540)+1,DAY(B540)),\"\")","v":""},{"$f":"IF(I540<>Variables!$B$1,IF(H540<>0,C540,I540),\"\")","v":""},"","",{"$f":"IF(C541<>\"\",IF(OR(VLOOKUP(C541,$C$3:$L$6,5,0)=Variables!$B$5,B541>VLOOKUP(C541,$C$3:$L$6,8,0)),-D541*VLOOKUP(C541,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I541<>Variables!$B$1,IF(C541<>\"\",$I$9-E541-F541,\"\"),-D541)","v":""},{"$f":"IF(C541<>\"\",IF(D541+G541<0,D541+G541,0),\"\")","v":""},{"$f":"IF(C541<>\"\",IF(D541+$I$9-E541-F541>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C541,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C541,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I541,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I541,$C$3:$L$6,5,0)=Variables!$B$5,B541>VLOOKUP(I541,$C$3:$L$6,8,0)),IF(VLOOKUP(I541,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B541)-YEAR($B$12))*12+MONTH(B541)-MONTH($B$12)),((YEAR(B541)-YEAR(VLOOKUP(I541,$C$3:$L$6,8,0)))*12+MONTH(B541)-MONTH(VLOOKUP(I541,$C$3:$L$6,8,0))))*(VLOOKUP(I541,$C$3:$L$6,10,0)*VLOOKUP(I541,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C541<>\"\",IF(I541<>\"\",IF(ISERROR(VLOOKUP(I541,$C$3:$L$6,10,0)),\"\",VLOOKUP(I541,$C$3:$L$6,10,0)+J541+IF(OR(VLOOKUP(I541,$C$3:$L$6,5,0)=Variables!$B$5,B541>VLOOKUP(I541,$C$3:$L$6,8,0)),IF(VLOOKUP(I541,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B541)-YEAR($B$12))*12+MONTH(B541)-MONTH($B$12)),((YEAR(B541)-YEAR(VLOOKUP(I541,$C$3:$L$6,8,0)))*12+MONTH(B541)-MONTH(VLOOKUP(I541,$C$3:$L$6,8,0))))*VLOOKUP(I541,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I541<>Variables!$B$1,IF(H541<>0,C541,I541),\"\")","v":""},"","",{"$f":"IF(C542<>\"\",IF(OR(VLOOKUP(C542,$C$3:$L$6,5,0)=Variables!$B$5,B542>VLOOKUP(C542,$C$3:$L$6,8,0)),-D542*VLOOKUP(C542,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I542<>Variables!$B$1,IF(C542<>\"\",$I$9-E542-F542,\"\"),-D542)","v":""},"",{"$f":"IF(C542<>\"\",IF(D542+$I$9-E542-F542>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C542,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C542,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I542,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I542,$C$3:$L$6,5,0)=Variables!$B$5,B542>VLOOKUP(I542,$C$3:$L$6,8,0)),IF(VLOOKUP(I542,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B542)-YEAR($B$12))*12+MONTH(B542)-MONTH($B$12)),((YEAR(B542)-YEAR(VLOOKUP(I542,$C$3:$L$6,8,0)))*12+MONTH(B542)-MONTH(VLOOKUP(I542,$C$3:$L$6,8,0))))*(VLOOKUP(I542,$C$3:$L$6,10,0)*VLOOKUP(I542,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C542<>\"\",IF(I542<>\"\",IF(ISERROR(VLOOKUP(I542,$C$3:$L$6,10,0)),\"\",VLOOKUP(I542,$C$3:$L$6,10,0)+J542+IF(OR(VLOOKUP(I542,$C$3:$L$6,5,0)=Variables!$B$5,B542>VLOOKUP(I542,$C$3:$L$6,8,0)),IF(VLOOKUP(I542,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B542)-YEAR($B$12))*12+MONTH(B542)-MONTH($B$12)),((YEAR(B542)-YEAR(VLOOKUP(I542,$C$3:$L$6,8,0)))*12+MONTH(B542)-MONTH(VLOOKUP(I542,$C$3:$L$6,8,0))))*VLOOKUP(I542,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I542<>Variables!$B$1,IF(H542<>0,C542,I542),\"\")","v":""},"","",{"$f":"IF(C543<>\"\",IF(OR(VLOOKUP(C543,$C$3:$L$6,5,0)=Variables!$B$5,B543>VLOOKUP(C543,$C$3:$L$6,8,0)),-D543*VLOOKUP(C543,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I543<>Variables!$B$1,IF(C543<>\"\",$I$9-E543-F543,\"\"),-D543)","v":""},"",{"$f":"IF(C543<>\"\",IF(D543+$I$9-E543-F543>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C543,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C543,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I543,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I543,$C$3:$L$6,5,0)=Variables!$B$5,B543>VLOOKUP(I543,$C$3:$L$6,8,0)),IF(VLOOKUP(I543,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B543)-YEAR($B$12))*12+MONTH(B543)-MONTH($B$12)),((YEAR(B543)-YEAR(VLOOKUP(I543,$C$3:$L$6,8,0)))*12+MONTH(B543)-MONTH(VLOOKUP(I543,$C$3:$L$6,8,0))))*(VLOOKUP(I543,$C$3:$L$6,10,0)*VLOOKUP(I543,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C543<>\"\",IF(I543<>\"\",IF(ISERROR(VLOOKUP(I543,$C$3:$L$6,10,0)),\"\",VLOOKUP(I543,$C$3:$L$6,10,0)+J543+IF(OR(VLOOKUP(I543,$C$3:$L$6,5,0)=Variables!$B$5,B543>VLOOKUP(I543,$C$3:$L$6,8,0)),IF(VLOOKUP(I543,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B543)-YEAR($B$12))*12+MONTH(B543)-MONTH($B$12)),((YEAR(B543)-YEAR(VLOOKUP(I543,$C$3:$L$6,8,0)))*12+MONTH(B543)-MONTH(VLOOKUP(I543,$C$3:$L$6,8,0))))*VLOOKUP(I543,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I543<>Variables!$B$1,IF(H543<>0,C543,I543),\"\")","v":""},"","",{"$f":"IF(C544<>\"\",IF(OR(VLOOKUP(C544,$C$3:$L$6,5,0)=Variables!$B$5,B544>VLOOKUP(C544,$C$3:$L$6,8,0)),-D544*VLOOKUP(C544,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I544<>Variables!$B$1,IF(C544<>\"\",$I$9-E544-F544,\"\"),-D544)","v":""},"",{"$f":"IF(C544<>\"\",IF(D544+$I$9-E544-F544>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C544,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C544,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I544,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I544,$C$3:$L$6,5,0)=Variables!$B$5,B544>VLOOKUP(I544,$C$3:$L$6,8,0)),IF(VLOOKUP(I544,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B544)-YEAR($B$12))*12+MONTH(B544)-MONTH($B$12)),((YEAR(B544)-YEAR(VLOOKUP(I544,$C$3:$L$6,8,0)))*12+MONTH(B544)-MONTH(VLOOKUP(I544,$C$3:$L$6,8,0))))*(VLOOKUP(I544,$C$3:$L$6,10,0)*VLOOKUP(I544,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C544<>\"\",IF(I544<>\"\",IF(ISERROR(VLOOKUP(I544,$C$3:$L$6,10,0)),\"\",VLOOKUP(I544,$C$3:$L$6,10,0)+J544+IF(OR(VLOOKUP(I544,$C$3:$L$6,5,0)=Variables!$B$5,B544>VLOOKUP(I544,$C$3:$L$6,8,0)),IF(VLOOKUP(I544,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B544)-YEAR($B$12))*12+MONTH(B544)-MONTH($B$12)),((YEAR(B544)-YEAR(VLOOKUP(I544,$C$3:$L$6,8,0)))*12+MONTH(B544)-MONTH(VLOOKUP(I544,$C$3:$L$6,8,0))))*VLOOKUP(I544,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I544<>Variables!$B$1,IF(H544<>0,C544,I544),\"\")","v":""},"","",{"$f":"IF(C545<>\"\",IF(OR(VLOOKUP(C545,$C$3:$L$6,5,0)=Variables!$B$5,B545>VLOOKUP(C545,$C$3:$L$6,8,0)),-D545*VLOOKUP(C545,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I545<>Variables!$B$1,IF(C545<>\"\",$I$9-E545-F545,\"\"),-D545)","v":""},"",{"$f":"IF(C545<>\"\",IF(D545+$I$9-E545-F545>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C545,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C545,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I545,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I545,$C$3:$L$6,5,0)=Variables!$B$5,B545>VLOOKUP(I545,$C$3:$L$6,8,0)),IF(VLOOKUP(I545,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B545)-YEAR($B$12))*12+MONTH(B545)-MONTH($B$12)),((YEAR(B545)-YEAR(VLOOKUP(I545,$C$3:$L$6,8,0)))*12+MONTH(B545)-MONTH(VLOOKUP(I545,$C$3:$L$6,8,0))))*(VLOOKUP(I545,$C$3:$L$6,10,0)*VLOOKUP(I545,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C545<>\"\",IF(I545<>\"\",IF(ISERROR(VLOOKUP(I545,$C$3:$L$6,10,0)),\"\",VLOOKUP(I545,$C$3:$L$6,10,0)+J545+IF(OR(VLOOKUP(I545,$C$3:$L$6,5,0)=Variables!$B$5,B545>VLOOKUP(I545,$C$3:$L$6,8,0)),IF(VLOOKUP(I545,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B545)-YEAR($B$12))*12+MONTH(B545)-MONTH($B$12)),((YEAR(B545)-YEAR(VLOOKUP(I545,$C$3:$L$6,8,0)))*12+MONTH(B545)-MONTH(VLOOKUP(I545,$C$3:$L$6,8,0))))*VLOOKUP(I545,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I545<>Variables!$B$1,IF(H545<>0,C545,I545),\"\")","v":""},"","",{"$f":"IF(C546<>\"\",IF(OR(VLOOKUP(C546,$C$3:$L$6,5,0)=Variables!$B$5,B546>VLOOKUP(C546,$C$3:$L$6,8,0)),-D546*VLOOKUP(C546,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I546<>Variables!$B$1,IF(C546<>\"\",$I$9-E546-F546,\"\"),-D546)","v":""},"",{"$f":"IF(C546<>\"\",IF(D546+$I$9-E546-F546>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C546,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C546,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I546,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I546,$C$3:$L$6,5,0)=Variables!$B$5,B546>VLOOKUP(I546,$C$3:$L$6,8,0)),IF(VLOOKUP(I546,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B546)-YEAR($B$12))*12+MONTH(B546)-MONTH($B$12)),((YEAR(B546)-YEAR(VLOOKUP(I546,$C$3:$L$6,8,0)))*12+MONTH(B546)-MONTH(VLOOKUP(I546,$C$3:$L$6,8,0))))*(VLOOKUP(I546,$C$3:$L$6,10,0)*VLOOKUP(I546,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C546<>\"\",IF(I546<>\"\",IF(ISERROR(VLOOKUP(I546,$C$3:$L$6,10,0)),\"\",VLOOKUP(I546,$C$3:$L$6,10,0)+J546+IF(OR(VLOOKUP(I546,$C$3:$L$6,5,0)=Variables!$B$5,B546>VLOOKUP(I546,$C$3:$L$6,8,0)),IF(VLOOKUP(I546,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B546)-YEAR($B$12))*12+MONTH(B546)-MONTH($B$12)),((YEAR(B546)-YEAR(VLOOKUP(I546,$C$3:$L$6,8,0)))*12+MONTH(B546)-MONTH(VLOOKUP(I546,$C$3:$L$6,8,0))))*VLOOKUP(I546,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I546<>Variables!$B$1,IF(H546<>0,C546,I546),\"\")","v":""},"","",{"$f":"IF(C547<>\"\",IF(OR(VLOOKUP(C547,$C$3:$L$6,5,0)=Variables!$B$5,B547>VLOOKUP(C547,$C$3:$L$6,8,0)),-D547*VLOOKUP(C547,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I547<>Variables!$B$1,IF(C547<>\"\",$I$9-E547-F547,\"\"),-D547)","v":""},"",{"$f":"IF(C547<>\"\",IF(D547+$I$9-E547-F547>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C547,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C547,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I547,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I547,$C$3:$L$6,5,0)=Variables!$B$5,B547>VLOOKUP(I547,$C$3:$L$6,8,0)),IF(VLOOKUP(I547,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B547)-YEAR($B$12))*12+MONTH(B547)-MONTH($B$12)),((YEAR(B547)-YEAR(VLOOKUP(I547,$C$3:$L$6,8,0)))*12+MONTH(B547)-MONTH(VLOOKUP(I547,$C$3:$L$6,8,0))))*(VLOOKUP(I547,$C$3:$L$6,10,0)*VLOOKUP(I547,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C547<>\"\",IF(I547<>\"\",IF(ISERROR(VLOOKUP(I547,$C$3:$L$6,10,0)),\"\",VLOOKUP(I547,$C$3:$L$6,10,0)+J547+IF(OR(VLOOKUP(I547,$C$3:$L$6,5,0)=Variables!$B$5,B547>VLOOKUP(I547,$C$3:$L$6,8,0)),IF(VLOOKUP(I547,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B547)-YEAR($B$12))*12+MONTH(B547)-MONTH($B$12)),((YEAR(B547)-YEAR(VLOOKUP(I547,$C$3:$L$6,8,0)))*12+MONTH(B547)-MONTH(VLOOKUP(I547,$C$3:$L$6,8,0))))*VLOOKUP(I547,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I547<>Variables!$B$1,IF(H547<>0,C547,I547),\"\")","v":""},"","",{"$f":"IF(C548<>\"\",IF(OR(VLOOKUP(C548,$C$3:$L$6,5,0)=Variables!$B$5,B548>VLOOKUP(C548,$C$3:$L$6,8,0)),-D548*VLOOKUP(C548,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I548<>Variables!$B$1,IF(C548<>\"\",$I$9-E548-F548,\"\"),-D548)","v":""},"",{"$f":"IF(C548<>\"\",IF(D548+$I$9-E548-F548>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C548,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C548,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I548,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I548,$C$3:$L$6,5,0)=Variables!$B$5,B548>VLOOKUP(I548,$C$3:$L$6,8,0)),IF(VLOOKUP(I548,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B548)-YEAR($B$12))*12+MONTH(B548)-MONTH($B$12)),((YEAR(B548)-YEAR(VLOOKUP(I548,$C$3:$L$6,8,0)))*12+MONTH(B548)-MONTH(VLOOKUP(I548,$C$3:$L$6,8,0))))*(VLOOKUP(I548,$C$3:$L$6,10,0)*VLOOKUP(I548,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C548<>\"\",IF(I548<>\"\",IF(ISERROR(VLOOKUP(I548,$C$3:$L$6,10,0)),\"\",VLOOKUP(I548,$C$3:$L$6,10,0)+J548+IF(OR(VLOOKUP(I548,$C$3:$L$6,5,0)=Variables!$B$5,B548>VLOOKUP(I548,$C$3:$L$6,8,0)),IF(VLOOKUP(I548,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B548)-YEAR($B$12))*12+MONTH(B548)-MONTH($B$12)),((YEAR(B548)-YEAR(VLOOKUP(I548,$C$3:$L$6,8,0)))*12+MONTH(B548)-MONTH(VLOOKUP(I548,$C$3:$L$6,8,0))))*VLOOKUP(I548,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I548<>Variables!$B$1,IF(H548<>0,C548,I548),\"\")","v":""},"","",{"$f":"IF(C549<>\"\",IF(OR(VLOOKUP(C549,$C$3:$L$6,5,0)=Variables!$B$5,B549>VLOOKUP(C549,$C$3:$L$6,8,0)),-D549*VLOOKUP(C549,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I549<>Variables!$B$1,IF(C549<>\"\",$I$9-E549-F549,\"\"),-D549)","v":""},"",{"$f":"IF(C549<>\"\",IF(D549+$I$9-E549-F549>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C549,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C549,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I549,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I549,$C$3:$L$6,5,0)=Variables!$B$5,B549>VLOOKUP(I549,$C$3:$L$6,8,0)),IF(VLOOKUP(I549,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B549)-YEAR($B$12))*12+MONTH(B549)-MONTH($B$12)),((YEAR(B549)-YEAR(VLOOKUP(I549,$C$3:$L$6,8,0)))*12+MONTH(B549)-MONTH(VLOOKUP(I549,$C$3:$L$6,8,0))))*(VLOOKUP(I549,$C$3:$L$6,10,0)*VLOOKUP(I549,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C549<>\"\",IF(I549<>\"\",IF(ISERROR(VLOOKUP(I549,$C$3:$L$6,10,0)),\"\",VLOOKUP(I549,$C$3:$L$6,10,0)+J549+IF(OR(VLOOKUP(I549,$C$3:$L$6,5,0)=Variables!$B$5,B549>VLOOKUP(I549,$C$3:$L$6,8,0)),IF(VLOOKUP(I549,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B549)-YEAR($B$12))*12+MONTH(B549)-MONTH($B$12)),((YEAR(B549)-YEAR(VLOOKUP(I549,$C$3:$L$6,8,0)))*12+MONTH(B549)-MONTH(VLOOKUP(I549,$C$3:$L$6,8,0))))*VLOOKUP(I549,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I549<>Variables!$B$1,IF(H549<>0,C549,I549),\"\")","v":""},"","",{"$f":"IF(C550<>\"\",IF(OR(VLOOKUP(C550,$C$3:$L$6,5,0)=Variables!$B$5,B550>VLOOKUP(C550,$C$3:$L$6,8,0)),-D550*VLOOKUP(C550,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I550<>Variables!$B$1,IF(C550<>\"\",$I$9-E550-F550,\"\"),-D550)","v":""},"",{"$f":"IF(C550<>\"\",IF(D550+$I$9-E550-F550>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C550,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C550,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I550,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I550,$C$3:$L$6,5,0)=Variables!$B$5,B550>VLOOKUP(I550,$C$3:$L$6,8,0)),IF(VLOOKUP(I550,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B550)-YEAR($B$12))*12+MONTH(B550)-MONTH($B$12)),((YEAR(B550)-YEAR(VLOOKUP(I550,$C$3:$L$6,8,0)))*12+MONTH(B550)-MONTH(VLOOKUP(I550,$C$3:$L$6,8,0))))*(VLOOKUP(I550,$C$3:$L$6,10,0)*VLOOKUP(I550,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C550<>\"\",IF(I550<>\"\",IF(ISERROR(VLOOKUP(I550,$C$3:$L$6,10,0)),\"\",VLOOKUP(I550,$C$3:$L$6,10,0)+J550+IF(OR(VLOOKUP(I550,$C$3:$L$6,5,0)=Variables!$B$5,B550>VLOOKUP(I550,$C$3:$L$6,8,0)),IF(VLOOKUP(I550,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B550)-YEAR($B$12))*12+MONTH(B550)-MONTH($B$12)),((YEAR(B550)-YEAR(VLOOKUP(I550,$C$3:$L$6,8,0)))*12+MONTH(B550)-MONTH(VLOOKUP(I550,$C$3:$L$6,8,0))))*VLOOKUP(I550,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I550<>Variables!$B$1,IF(H550<>0,C550,I550),\"\")","v":""},"","",{"$f":"IF(C551<>\"\",IF(OR(VLOOKUP(C551,$C$3:$L$6,5,0)=Variables!$B$5,B551>VLOOKUP(C551,$C$3:$L$6,8,0)),-D551*VLOOKUP(C551,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I551<>Variables!$B$1,IF(C551<>\"\",$I$9-E551-F551,\"\"),-D551)","v":""},"",{"$f":"IF(C551<>\"\",IF(D551+$I$9-E551-F551>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C551,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C551,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I551,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I551,$C$3:$L$6,5,0)=Variables!$B$5,B551>VLOOKUP(I551,$C$3:$L$6,8,0)),IF(VLOOKUP(I551,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B551)-YEAR($B$12))*12+MONTH(B551)-MONTH($B$12)),((YEAR(B551)-YEAR(VLOOKUP(I551,$C$3:$L$6,8,0)))*12+MONTH(B551)-MONTH(VLOOKUP(I551,$C$3:$L$6,8,0))))*(VLOOKUP(I551,$C$3:$L$6,10,0)*VLOOKUP(I551,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C551<>\"\",IF(I551<>\"\",IF(ISERROR(VLOOKUP(I551,$C$3:$L$6,10,0)),\"\",VLOOKUP(I551,$C$3:$L$6,10,0)+J551+IF(OR(VLOOKUP(I551,$C$3:$L$6,5,0)=Variables!$B$5,B551>VLOOKUP(I551,$C$3:$L$6,8,0)),IF(VLOOKUP(I551,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B551)-YEAR($B$12))*12+MONTH(B551)-MONTH($B$12)),((YEAR(B551)-YEAR(VLOOKUP(I551,$C$3:$L$6,8,0)))*12+MONTH(B551)-MONTH(VLOOKUP(I551,$C$3:$L$6,8,0))))*VLOOKUP(I551,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I551<>Variables!$B$1,IF(H551<>0,C551,I551),\"\")","v":""},"","",{"$f":"IF(C552<>\"\",IF(OR(VLOOKUP(C552,$C$3:$L$6,5,0)=Variables!$B$5,B552>VLOOKUP(C552,$C$3:$L$6,8,0)),-D552*VLOOKUP(C552,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I552<>Variables!$B$1,IF(C552<>\"\",$I$9-E552-F552,\"\"),-D552)","v":""},"",{"$f":"IF(C552<>\"\",IF(D552+$I$9-E552-F552>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C552,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C552,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I552,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I552,$C$3:$L$6,5,0)=Variables!$B$5,B552>VLOOKUP(I552,$C$3:$L$6,8,0)),IF(VLOOKUP(I552,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B552)-YEAR($B$12))*12+MONTH(B552)-MONTH($B$12)),((YEAR(B552)-YEAR(VLOOKUP(I552,$C$3:$L$6,8,0)))*12+MONTH(B552)-MONTH(VLOOKUP(I552,$C$3:$L$6,8,0))))*(VLOOKUP(I552,$C$3:$L$6,10,0)*VLOOKUP(I552,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C552<>\"\",IF(I552<>\"\",IF(ISERROR(VLOOKUP(I552,$C$3:$L$6,10,0)),\"\",VLOOKUP(I552,$C$3:$L$6,10,0)+J552+IF(OR(VLOOKUP(I552,$C$3:$L$6,5,0)=Variables!$B$5,B552>VLOOKUP(I552,$C$3:$L$6,8,0)),IF(VLOOKUP(I552,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B552)-YEAR($B$12))*12+MONTH(B552)-MONTH($B$12)),((YEAR(B552)-YEAR(VLOOKUP(I552,$C$3:$L$6,8,0)))*12+MONTH(B552)-MONTH(VLOOKUP(I552,$C$3:$L$6,8,0))))*VLOOKUP(I552,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I552<>Variables!$B$1,IF(H552<>0,C552,I552),\"\")","v":""},"","",{"$f":"IF(C553<>\"\",IF(OR(VLOOKUP(C553,$C$3:$L$6,5,0)=Variables!$B$5,B553>VLOOKUP(C553,$C$3:$L$6,8,0)),-D553*VLOOKUP(C553,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I553<>Variables!$B$1,IF(C553<>\"\",$I$9-E553-F553,\"\"),-D553)","v":""},"",{"$f":"IF(C553<>\"\",IF(D553+$I$9-E553-F553>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C553,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C553,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I553,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I553,$C$3:$L$6,5,0)=Variables!$B$5,B553>VLOOKUP(I553,$C$3:$L$6,8,0)),IF(VLOOKUP(I553,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B553)-YEAR($B$12))*12+MONTH(B553)-MONTH($B$12)),((YEAR(B553)-YEAR(VLOOKUP(I553,$C$3:$L$6,8,0)))*12+MONTH(B553)-MONTH(VLOOKUP(I553,$C$3:$L$6,8,0))))*(VLOOKUP(I553,$C$3:$L$6,10,0)*VLOOKUP(I553,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C553<>\"\",IF(I553<>\"\",IF(ISERROR(VLOOKUP(I553,$C$3:$L$6,10,0)),\"\",VLOOKUP(I553,$C$3:$L$6,10,0)+J553+IF(OR(VLOOKUP(I553,$C$3:$L$6,5,0)=Variables!$B$5,B553>VLOOKUP(I553,$C$3:$L$6,8,0)),IF(VLOOKUP(I553,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B553)-YEAR($B$12))*12+MONTH(B553)-MONTH($B$12)),((YEAR(B553)-YEAR(VLOOKUP(I553,$C$3:$L$6,8,0)))*12+MONTH(B553)-MONTH(VLOOKUP(I553,$C$3:$L$6,8,0))))*VLOOKUP(I553,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I553<>Variables!$B$1,IF(H553<>0,C553,I553),\"\")","v":""},"","",{"$f":"IF(C554<>\"\",IF(OR(VLOOKUP(C554,$C$3:$L$6,5,0)=Variables!$B$5,B554>VLOOKUP(C554,$C$3:$L$6,8,0)),-D554*VLOOKUP(C554,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I554<>Variables!$B$1,IF(C554<>\"\",$I$9-E554-F554,\"\"),-D554)","v":""},"",{"$f":"IF(C554<>\"\",IF(D554+$I$9-E554-F554>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C554,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C554,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I554,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I554,$C$3:$L$6,5,0)=Variables!$B$5,B554>VLOOKUP(I554,$C$3:$L$6,8,0)),IF(VLOOKUP(I554,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B554)-YEAR($B$12))*12+MONTH(B554)-MONTH($B$12)),((YEAR(B554)-YEAR(VLOOKUP(I554,$C$3:$L$6,8,0)))*12+MONTH(B554)-MONTH(VLOOKUP(I554,$C$3:$L$6,8,0))))*(VLOOKUP(I554,$C$3:$L$6,10,0)*VLOOKUP(I554,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C554<>\"\",IF(I554<>\"\",IF(ISERROR(VLOOKUP(I554,$C$3:$L$6,10,0)),\"\",VLOOKUP(I554,$C$3:$L$6,10,0)+J554+IF(OR(VLOOKUP(I554,$C$3:$L$6,5,0)=Variables!$B$5,B554>VLOOKUP(I554,$C$3:$L$6,8,0)),IF(VLOOKUP(I554,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B554)-YEAR($B$12))*12+MONTH(B554)-MONTH($B$12)),((YEAR(B554)-YEAR(VLOOKUP(I554,$C$3:$L$6,8,0)))*12+MONTH(B554)-MONTH(VLOOKUP(I554,$C$3:$L$6,8,0))))*VLOOKUP(I554,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I554<>Variables!$B$1,IF(H554<>0,C554,I554),\"\")","v":""},"","",{"$f":"IF(C555<>\"\",IF(OR(VLOOKUP(C555,$C$3:$L$6,5,0)=Variables!$B$5,B555>VLOOKUP(C555,$C$3:$L$6,8,0)),-D555*VLOOKUP(C555,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I555<>Variables!$B$1,IF(C555<>\"\",$I$9-E555-F555,\"\"),-D555)","v":""},"",{"$f":"IF(C555<>\"\",IF(D555+$I$9-E555-F555>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C555,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C555,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I555,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I555,$C$3:$L$6,5,0)=Variables!$B$5,B555>VLOOKUP(I555,$C$3:$L$6,8,0)),IF(VLOOKUP(I555,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B555)-YEAR($B$12))*12+MONTH(B555)-MONTH($B$12)),((YEAR(B555)-YEAR(VLOOKUP(I555,$C$3:$L$6,8,0)))*12+MONTH(B555)-MONTH(VLOOKUP(I555,$C$3:$L$6,8,0))))*(VLOOKUP(I555,$C$3:$L$6,10,0)*VLOOKUP(I555,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C555<>\"\",IF(I555<>\"\",IF(ISERROR(VLOOKUP(I555,$C$3:$L$6,10,0)),\"\",VLOOKUP(I555,$C$3:$L$6,10,0)+J555+IF(OR(VLOOKUP(I555,$C$3:$L$6,5,0)=Variables!$B$5,B555>VLOOKUP(I555,$C$3:$L$6,8,0)),IF(VLOOKUP(I555,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B555)-YEAR($B$12))*12+MONTH(B555)-MONTH($B$12)),((YEAR(B555)-YEAR(VLOOKUP(I555,$C$3:$L$6,8,0)))*12+MONTH(B555)-MONTH(VLOOKUP(I555,$C$3:$L$6,8,0))))*VLOOKUP(I555,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I555<>Variables!$B$1,IF(H555<>0,C555,I555),\"\")","v":""},"","",{"$f":"IF(C556<>\"\",IF(OR(VLOOKUP(C556,$C$3:$L$6,5,0)=Variables!$B$5,B556>VLOOKUP(C556,$C$3:$L$6,8,0)),-D556*VLOOKUP(C556,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I556<>Variables!$B$1,IF(C556<>\"\",$I$9-E556-F556,\"\"),-D556)","v":""},"",{"$f":"IF(C556<>\"\",IF(D556+$I$9-E556-F556>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C556,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C556,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I556,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I556,$C$3:$L$6,5,0)=Variables!$B$5,B556>VLOOKUP(I556,$C$3:$L$6,8,0)),IF(VLOOKUP(I556,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B556)-YEAR($B$12))*12+MONTH(B556)-MONTH($B$12)),((YEAR(B556)-YEAR(VLOOKUP(I556,$C$3:$L$6,8,0)))*12+MONTH(B556)-MONTH(VLOOKUP(I556,$C$3:$L$6,8,0))))*(VLOOKUP(I556,$C$3:$L$6,10,0)*VLOOKUP(I556,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C556<>\"\",IF(I556<>\"\",IF(ISERROR(VLOOKUP(I556,$C$3:$L$6,10,0)),\"\",VLOOKUP(I556,$C$3:$L$6,10,0)+J556+IF(OR(VLOOKUP(I556,$C$3:$L$6,5,0)=Variables!$B$5,B556>VLOOKUP(I556,$C$3:$L$6,8,0)),IF(VLOOKUP(I556,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B556)-YEAR($B$12))*12+MONTH(B556)-MONTH($B$12)),((YEAR(B556)-YEAR(VLOOKUP(I556,$C$3:$L$6,8,0)))*12+MONTH(B556)-MONTH(VLOOKUP(I556,$C$3:$L$6,8,0))))*VLOOKUP(I556,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I556<>Variables!$B$1,IF(H556<>0,C556,I556),\"\")","v":""},"","",{"$f":"IF(C557<>\"\",IF(OR(VLOOKUP(C557,$C$3:$L$6,5,0)=Variables!$B$5,B557>VLOOKUP(C557,$C$3:$L$6,8,0)),-D557*VLOOKUP(C557,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I557<>Variables!$B$1,IF(C557<>\"\",$I$9-E557-F557,\"\"),-D557)","v":""},"",{"$f":"IF(C557<>\"\",IF(D557+$I$9-E557-F557>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C557,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C557,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I557,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I557,$C$3:$L$6,5,0)=Variables!$B$5,B557>VLOOKUP(I557,$C$3:$L$6,8,0)),IF(VLOOKUP(I557,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B557)-YEAR($B$12))*12+MONTH(B557)-MONTH($B$12)),((YEAR(B557)-YEAR(VLOOKUP(I557,$C$3:$L$6,8,0)))*12+MONTH(B557)-MONTH(VLOOKUP(I557,$C$3:$L$6,8,0))))*(VLOOKUP(I557,$C$3:$L$6,10,0)*VLOOKUP(I557,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C557<>\"\",IF(I557<>\"\",IF(ISERROR(VLOOKUP(I557,$C$3:$L$6,10,0)),\"\",VLOOKUP(I557,$C$3:$L$6,10,0)+J557+IF(OR(VLOOKUP(I557,$C$3:$L$6,5,0)=Variables!$B$5,B557>VLOOKUP(I557,$C$3:$L$6,8,0)),IF(VLOOKUP(I557,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B557)-YEAR($B$12))*12+MONTH(B557)-MONTH($B$12)),((YEAR(B557)-YEAR(VLOOKUP(I557,$C$3:$L$6,8,0)))*12+MONTH(B557)-MONTH(VLOOKUP(I557,$C$3:$L$6,8,0))))*VLOOKUP(I557,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I557<>Variables!$B$1,IF(H557<>0,C557,I557),\"\")","v":""},"","",{"$f":"IF(C558<>\"\",IF(OR(VLOOKUP(C558,$C$3:$L$6,5,0)=Variables!$B$5,B558>VLOOKUP(C558,$C$3:$L$6,8,0)),-D558*VLOOKUP(C558,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I558<>Variables!$B$1,IF(C558<>\"\",$I$9-E558-F558,\"\"),-D558)","v":""},"",{"$f":"IF(C558<>\"\",IF(D558+$I$9-E558-F558>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C558,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C558,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I558,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I558,$C$3:$L$6,5,0)=Variables!$B$5,B558>VLOOKUP(I558,$C$3:$L$6,8,0)),IF(VLOOKUP(I558,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B558)-YEAR($B$12))*12+MONTH(B558)-MONTH($B$12)),((YEAR(B558)-YEAR(VLOOKUP(I558,$C$3:$L$6,8,0)))*12+MONTH(B558)-MONTH(VLOOKUP(I558,$C$3:$L$6,8,0))))*(VLOOKUP(I558,$C$3:$L$6,10,0)*VLOOKUP(I558,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C558<>\"\",IF(I558<>\"\",IF(ISERROR(VLOOKUP(I558,$C$3:$L$6,10,0)),\"\",VLOOKUP(I558,$C$3:$L$6,10,0)+J558+IF(OR(VLOOKUP(I558,$C$3:$L$6,5,0)=Variables!$B$5,B558>VLOOKUP(I558,$C$3:$L$6,8,0)),IF(VLOOKUP(I558,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B558)-YEAR($B$12))*12+MONTH(B558)-MONTH($B$12)),((YEAR(B558)-YEAR(VLOOKUP(I558,$C$3:$L$6,8,0)))*12+MONTH(B558)-MONTH(VLOOKUP(I558,$C$3:$L$6,8,0))))*VLOOKUP(I558,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I558<>Variables!$B$1,IF(H558<>0,C558,I558),\"\")","v":""},"","",{"$f":"IF(C559<>\"\",IF(OR(VLOOKUP(C559,$C$3:$L$6,5,0)=Variables!$B$5,B559>VLOOKUP(C559,$C$3:$L$6,8,0)),-D559*VLOOKUP(C559,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I559<>Variables!$B$1,IF(C559<>\"\",$I$9-E559-F559,\"\"),-D559)","v":""},"",{"$f":"IF(C559<>\"\",IF(D559+$I$9-E559-F559>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C559,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C559,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I559,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I559,$C$3:$L$6,5,0)=Variables!$B$5,B559>VLOOKUP(I559,$C$3:$L$6,8,0)),IF(VLOOKUP(I559,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B559)-YEAR($B$12))*12+MONTH(B559)-MONTH($B$12)),((YEAR(B559)-YEAR(VLOOKUP(I559,$C$3:$L$6,8,0)))*12+MONTH(B559)-MONTH(VLOOKUP(I559,$C$3:$L$6,8,0))))*(VLOOKUP(I559,$C$3:$L$6,10,0)*VLOOKUP(I559,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C559<>\"\",IF(I559<>\"\",IF(ISERROR(VLOOKUP(I559,$C$3:$L$6,10,0)),\"\",VLOOKUP(I559,$C$3:$L$6,10,0)+J559+IF(OR(VLOOKUP(I559,$C$3:$L$6,5,0)=Variables!$B$5,B559>VLOOKUP(I559,$C$3:$L$6,8,0)),IF(VLOOKUP(I559,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B559)-YEAR($B$12))*12+MONTH(B559)-MONTH($B$12)),((YEAR(B559)-YEAR(VLOOKUP(I559,$C$3:$L$6,8,0)))*12+MONTH(B559)-MONTH(VLOOKUP(I559,$C$3:$L$6,8,0))))*VLOOKUP(I559,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I559<>Variables!$B$1,IF(H559<>0,C559,I559),\"\")","v":""},"","",{"$f":"IF(C560<>\"\",IF(OR(VLOOKUP(C560,$C$3:$L$6,5,0)=Variables!$B$5,B560>VLOOKUP(C560,$C$3:$L$6,8,0)),-D560*VLOOKUP(C560,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I560<>Variables!$B$1,IF(C560<>\"\",$I$9-E560-F560,\"\"),-D560)","v":""},"",{"$f":"IF(C560<>\"\",IF(D560+$I$9-E560-F560>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C560,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C560,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I560,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I560,$C$3:$L$6,5,0)=Variables!$B$5,B560>VLOOKUP(I560,$C$3:$L$6,8,0)),IF(VLOOKUP(I560,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B560)-YEAR($B$12))*12+MONTH(B560)-MONTH($B$12)),((YEAR(B560)-YEAR(VLOOKUP(I560,$C$3:$L$6,8,0)))*12+MONTH(B560)-MONTH(VLOOKUP(I560,$C$3:$L$6,8,0))))*(VLOOKUP(I560,$C$3:$L$6,10,0)*VLOOKUP(I560,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C560<>\"\",IF(I560<>\"\",IF(ISERROR(VLOOKUP(I560,$C$3:$L$6,10,0)),\"\",VLOOKUP(I560,$C$3:$L$6,10,0)+J560+IF(OR(VLOOKUP(I560,$C$3:$L$6,5,0)=Variables!$B$5,B560>VLOOKUP(I560,$C$3:$L$6,8,0)),IF(VLOOKUP(I560,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B560)-YEAR($B$12))*12+MONTH(B560)-MONTH($B$12)),((YEAR(B560)-YEAR(VLOOKUP(I560,$C$3:$L$6,8,0)))*12+MONTH(B560)-MONTH(VLOOKUP(I560,$C$3:$L$6,8,0))))*VLOOKUP(I560,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I560<>Variables!$B$1,IF(H560<>0,C560,I560),\"\")","v":""},"","",{"$f":"IF(C561<>\"\",IF(OR(VLOOKUP(C561,$C$3:$L$6,5,0)=Variables!$B$5,B561>VLOOKUP(C561,$C$3:$L$6,8,0)),-D561*VLOOKUP(C561,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I561<>Variables!$B$1,IF(C561<>\"\",$I$9-E561-F561,\"\"),-D561)","v":""},"",{"$f":"IF(C561<>\"\",IF(D561+$I$9-E561-F561>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C561,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C561,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I561,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I561,$C$3:$L$6,5,0)=Variables!$B$5,B561>VLOOKUP(I561,$C$3:$L$6,8,0)),IF(VLOOKUP(I561,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B561)-YEAR($B$12))*12+MONTH(B561)-MONTH($B$12)),((YEAR(B561)-YEAR(VLOOKUP(I561,$C$3:$L$6,8,0)))*12+MONTH(B561)-MONTH(VLOOKUP(I561,$C$3:$L$6,8,0))))*(VLOOKUP(I561,$C$3:$L$6,10,0)*VLOOKUP(I561,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C561<>\"\",IF(I561<>\"\",IF(ISERROR(VLOOKUP(I561,$C$3:$L$6,10,0)),\"\",VLOOKUP(I561,$C$3:$L$6,10,0)+J561+IF(OR(VLOOKUP(I561,$C$3:$L$6,5,0)=Variables!$B$5,B561>VLOOKUP(I561,$C$3:$L$6,8,0)),IF(VLOOKUP(I561,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B561)-YEAR($B$12))*12+MONTH(B561)-MONTH($B$12)),((YEAR(B561)-YEAR(VLOOKUP(I561,$C$3:$L$6,8,0)))*12+MONTH(B561)-MONTH(VLOOKUP(I561,$C$3:$L$6,8,0))))*VLOOKUP(I561,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I561<>Variables!$B$1,IF(H561<>0,C561,I561),\"\")","v":""},"","",{"$f":"IF(C562<>\"\",IF(OR(VLOOKUP(C562,$C$3:$L$6,5,0)=Variables!$B$5,B562>VLOOKUP(C562,$C$3:$L$6,8,0)),-D562*VLOOKUP(C562,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I562<>Variables!$B$1,IF(C562<>\"\",$I$9-E562-F562,\"\"),-D562)","v":""},"",{"$f":"IF(C562<>\"\",IF(D562+$I$9-E562-F562>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C562,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C562,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I562,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I562,$C$3:$L$6,5,0)=Variables!$B$5,B562>VLOOKUP(I562,$C$3:$L$6,8,0)),IF(VLOOKUP(I562,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B562)-YEAR($B$12))*12+MONTH(B562)-MONTH($B$12)),((YEAR(B562)-YEAR(VLOOKUP(I562,$C$3:$L$6,8,0)))*12+MONTH(B562)-MONTH(VLOOKUP(I562,$C$3:$L$6,8,0))))*(VLOOKUP(I562,$C$3:$L$6,10,0)*VLOOKUP(I562,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C562<>\"\",IF(I562<>\"\",IF(ISERROR(VLOOKUP(I562,$C$3:$L$6,10,0)),\"\",VLOOKUP(I562,$C$3:$L$6,10,0)+J562+IF(OR(VLOOKUP(I562,$C$3:$L$6,5,0)=Variables!$B$5,B562>VLOOKUP(I562,$C$3:$L$6,8,0)),IF(VLOOKUP(I562,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B562)-YEAR($B$12))*12+MONTH(B562)-MONTH($B$12)),((YEAR(B562)-YEAR(VLOOKUP(I562,$C$3:$L$6,8,0)))*12+MONTH(B562)-MONTH(VLOOKUP(I562,$C$3:$L$6,8,0))))*VLOOKUP(I562,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I562<>Variables!$B$1,IF(H562<>0,C562,I562),\"\")","v":""},"","",{"$f":"IF(C563<>\"\",IF(OR(VLOOKUP(C563,$C$3:$L$6,5,0)=Variables!$B$5,B563>VLOOKUP(C563,$C$3:$L$6,8,0)),-D563*VLOOKUP(C563,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I563<>Variables!$B$1,IF(C563<>\"\",$I$9-E563-F563,\"\"),-D563)","v":""},"",{"$f":"IF(C563<>\"\",IF(D563+$I$9-E563-F563>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C563,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C563,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I563,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I563,$C$3:$L$6,5,0)=Variables!$B$5,B563>VLOOKUP(I563,$C$3:$L$6,8,0)),IF(VLOOKUP(I563,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B563)-YEAR($B$12))*12+MONTH(B563)-MONTH($B$12)),((YEAR(B563)-YEAR(VLOOKUP(I563,$C$3:$L$6,8,0)))*12+MONTH(B563)-MONTH(VLOOKUP(I563,$C$3:$L$6,8,0))))*(VLOOKUP(I563,$C$3:$L$6,10,0)*VLOOKUP(I563,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C563<>\"\",IF(I563<>\"\",IF(ISERROR(VLOOKUP(I563,$C$3:$L$6,10,0)),\"\",VLOOKUP(I563,$C$3:$L$6,10,0)+J563+IF(OR(VLOOKUP(I563,$C$3:$L$6,5,0)=Variables!$B$5,B563>VLOOKUP(I563,$C$3:$L$6,8,0)),IF(VLOOKUP(I563,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B563)-YEAR($B$12))*12+MONTH(B563)-MONTH($B$12)),((YEAR(B563)-YEAR(VLOOKUP(I563,$C$3:$L$6,8,0)))*12+MONTH(B563)-MONTH(VLOOKUP(I563,$C$3:$L$6,8,0))))*VLOOKUP(I563,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I563<>Variables!$B$1,IF(H563<>0,C563,I563),\"\")","v":""},"","",{"$f":"IF(C564<>\"\",IF(OR(VLOOKUP(C564,$C$3:$L$6,5,0)=Variables!$B$5,B564>VLOOKUP(C564,$C$3:$L$6,8,0)),-D564*VLOOKUP(C564,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I564<>Variables!$B$1,IF(C564<>\"\",$I$9-E564-F564,\"\"),-D564)","v":""},"",{"$f":"IF(C564<>\"\",IF(D564+$I$9-E564-F564>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C564,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C564,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I564,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I564,$C$3:$L$6,5,0)=Variables!$B$5,B564>VLOOKUP(I564,$C$3:$L$6,8,0)),IF(VLOOKUP(I564,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B564)-YEAR($B$12))*12+MONTH(B564)-MONTH($B$12)),((YEAR(B564)-YEAR(VLOOKUP(I564,$C$3:$L$6,8,0)))*12+MONTH(B564)-MONTH(VLOOKUP(I564,$C$3:$L$6,8,0))))*(VLOOKUP(I564,$C$3:$L$6,10,0)*VLOOKUP(I564,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C564<>\"\",IF(I564<>\"\",IF(ISERROR(VLOOKUP(I564,$C$3:$L$6,10,0)),\"\",VLOOKUP(I564,$C$3:$L$6,10,0)+J564+IF(OR(VLOOKUP(I564,$C$3:$L$6,5,0)=Variables!$B$5,B564>VLOOKUP(I564,$C$3:$L$6,8,0)),IF(VLOOKUP(I564,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B564)-YEAR($B$12))*12+MONTH(B564)-MONTH($B$12)),((YEAR(B564)-YEAR(VLOOKUP(I564,$C$3:$L$6,8,0)))*12+MONTH(B564)-MONTH(VLOOKUP(I564,$C$3:$L$6,8,0))))*VLOOKUP(I564,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I564<>Variables!$B$1,IF(H564<>0,C564,I564),\"\")","v":""},"","",{"$f":"IF(C565<>\"\",IF(OR(VLOOKUP(C565,$C$3:$L$6,5,0)=Variables!$B$5,B565>VLOOKUP(C565,$C$3:$L$6,8,0)),-D565*VLOOKUP(C565,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I565<>Variables!$B$1,IF(C565<>\"\",$I$9-E565-F565,\"\"),-D565)","v":""},"",{"$f":"IF(C565<>\"\",IF(D565+$I$9-E565-F565>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C565,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C565,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I565,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I565,$C$3:$L$6,5,0)=Variables!$B$5,B565>VLOOKUP(I565,$C$3:$L$6,8,0)),IF(VLOOKUP(I565,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B565)-YEAR($B$12))*12+MONTH(B565)-MONTH($B$12)),((YEAR(B565)-YEAR(VLOOKUP(I565,$C$3:$L$6,8,0)))*12+MONTH(B565)-MONTH(VLOOKUP(I565,$C$3:$L$6,8,0))))*(VLOOKUP(I565,$C$3:$L$6,10,0)*VLOOKUP(I565,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C565<>\"\",IF(I565<>\"\",IF(ISERROR(VLOOKUP(I565,$C$3:$L$6,10,0)),\"\",VLOOKUP(I565,$C$3:$L$6,10,0)+J565+IF(OR(VLOOKUP(I565,$C$3:$L$6,5,0)=Variables!$B$5,B565>VLOOKUP(I565,$C$3:$L$6,8,0)),IF(VLOOKUP(I565,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B565)-YEAR($B$12))*12+MONTH(B565)-MONTH($B$12)),((YEAR(B565)-YEAR(VLOOKUP(I565,$C$3:$L$6,8,0)))*12+MONTH(B565)-MONTH(VLOOKUP(I565,$C$3:$L$6,8,0))))*VLOOKUP(I565,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I565<>Variables!$B$1,IF(H565<>0,C565,I565),\"\")","v":""},"","",{"$f":"IF(C566<>\"\",IF(OR(VLOOKUP(C566,$C$3:$L$6,5,0)=Variables!$B$5,B566>VLOOKUP(C566,$C$3:$L$6,8,0)),-D566*VLOOKUP(C566,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I566<>Variables!$B$1,IF(C566<>\"\",$I$9-E566-F566,\"\"),-D566)","v":""},"",{"$f":"IF(C566<>\"\",IF(D566+$I$9-E566-F566>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C566,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C566,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I566,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I566,$C$3:$L$6,5,0)=Variables!$B$5,B566>VLOOKUP(I566,$C$3:$L$6,8,0)),IF(VLOOKUP(I566,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B566)-YEAR($B$12))*12+MONTH(B566)-MONTH($B$12)),((YEAR(B566)-YEAR(VLOOKUP(I566,$C$3:$L$6,8,0)))*12+MONTH(B566)-MONTH(VLOOKUP(I566,$C$3:$L$6,8,0))))*(VLOOKUP(I566,$C$3:$L$6,10,0)*VLOOKUP(I566,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C566<>\"\",IF(I566<>\"\",IF(ISERROR(VLOOKUP(I566,$C$3:$L$6,10,0)),\"\",VLOOKUP(I566,$C$3:$L$6,10,0)+J566+IF(OR(VLOOKUP(I566,$C$3:$L$6,5,0)=Variables!$B$5,B566>VLOOKUP(I566,$C$3:$L$6,8,0)),IF(VLOOKUP(I566,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B566)-YEAR($B$12))*12+MONTH(B566)-MONTH($B$12)),((YEAR(B566)-YEAR(VLOOKUP(I566,$C$3:$L$6,8,0)))*12+MONTH(B566)-MONTH(VLOOKUP(I566,$C$3:$L$6,8,0))))*VLOOKUP(I566,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I566<>Variables!$B$1,IF(H566<>0,C566,I566),\"\")","v":""},"","",{"$f":"IF(C567<>\"\",IF(OR(VLOOKUP(C567,$C$3:$L$6,5,0)=Variables!$B$5,B567>VLOOKUP(C567,$C$3:$L$6,8,0)),-D567*VLOOKUP(C567,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I567<>Variables!$B$1,IF(C567<>\"\",$I$9-E567-F567,\"\"),-D567)","v":""},"",{"$f":"IF(C567<>\"\",IF(D567+$I$9-E567-F567>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C567,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C567,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I567,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I567,$C$3:$L$6,5,0)=Variables!$B$5,B567>VLOOKUP(I567,$C$3:$L$6,8,0)),IF(VLOOKUP(I567,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B567)-YEAR($B$12))*12+MONTH(B567)-MONTH($B$12)),((YEAR(B567)-YEAR(VLOOKUP(I567,$C$3:$L$6,8,0)))*12+MONTH(B567)-MONTH(VLOOKUP(I567,$C$3:$L$6,8,0))))*(VLOOKUP(I567,$C$3:$L$6,10,0)*VLOOKUP(I567,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C567<>\"\",IF(I567<>\"\",IF(ISERROR(VLOOKUP(I567,$C$3:$L$6,10,0)),\"\",VLOOKUP(I567,$C$3:$L$6,10,0)+J567+IF(OR(VLOOKUP(I567,$C$3:$L$6,5,0)=Variables!$B$5,B567>VLOOKUP(I567,$C$3:$L$6,8,0)),IF(VLOOKUP(I567,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B567)-YEAR($B$12))*12+MONTH(B567)-MONTH($B$12)),((YEAR(B567)-YEAR(VLOOKUP(I567,$C$3:$L$6,8,0)))*12+MONTH(B567)-MONTH(VLOOKUP(I567,$C$3:$L$6,8,0))))*VLOOKUP(I567,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I567<>Variables!$B$1,IF(H567<>0,C567,I567),\"\")","v":""},"","",{"$f":"IF(C568<>\"\",IF(OR(VLOOKUP(C568,$C$3:$L$6,5,0)=Variables!$B$5,B568>VLOOKUP(C568,$C$3:$L$6,8,0)),-D568*VLOOKUP(C568,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I568<>Variables!$B$1,IF(C568<>\"\",$I$9-E568-F568,\"\"),-D568)","v":""},"",{"$f":"IF(C568<>\"\",IF(D568+$I$9-E568-F568>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C568,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C568,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I568,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I568,$C$3:$L$6,5,0)=Variables!$B$5,B568>VLOOKUP(I568,$C$3:$L$6,8,0)),IF(VLOOKUP(I568,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B568)-YEAR($B$12))*12+MONTH(B568)-MONTH($B$12)),((YEAR(B568)-YEAR(VLOOKUP(I568,$C$3:$L$6,8,0)))*12+MONTH(B568)-MONTH(VLOOKUP(I568,$C$3:$L$6,8,0))))*(VLOOKUP(I568,$C$3:$L$6,10,0)*VLOOKUP(I568,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C568<>\"\",IF(I568<>\"\",IF(ISERROR(VLOOKUP(I568,$C$3:$L$6,10,0)),\"\",VLOOKUP(I568,$C$3:$L$6,10,0)+J568+IF(OR(VLOOKUP(I568,$C$3:$L$6,5,0)=Variables!$B$5,B568>VLOOKUP(I568,$C$3:$L$6,8,0)),IF(VLOOKUP(I568,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B568)-YEAR($B$12))*12+MONTH(B568)-MONTH($B$12)),((YEAR(B568)-YEAR(VLOOKUP(I568,$C$3:$L$6,8,0)))*12+MONTH(B568)-MONTH(VLOOKUP(I568,$C$3:$L$6,8,0))))*VLOOKUP(I568,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I568<>Variables!$B$1,IF(H568<>0,C568,I568),\"\")","v":""},"","",{"$f":"IF(C569<>\"\",IF(OR(VLOOKUP(C569,$C$3:$L$6,5,0)=Variables!$B$5,B569>VLOOKUP(C569,$C$3:$L$6,8,0)),-D569*VLOOKUP(C569,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I569<>Variables!$B$1,IF(C569<>\"\",$I$9-E569-F569,\"\"),-D569)","v":""},"",{"$f":"IF(C569<>\"\",IF(D569+$I$9-E569-F569>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C569,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C569,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I569,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I569,$C$3:$L$6,5,0)=Variables!$B$5,B569>VLOOKUP(I569,$C$3:$L$6,8,0)),IF(VLOOKUP(I569,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B569)-YEAR($B$12))*12+MONTH(B569)-MONTH($B$12)),((YEAR(B569)-YEAR(VLOOKUP(I569,$C$3:$L$6,8,0)))*12+MONTH(B569)-MONTH(VLOOKUP(I569,$C$3:$L$6,8,0))))*(VLOOKUP(I569,$C$3:$L$6,10,0)*VLOOKUP(I569,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C569<>\"\",IF(I569<>\"\",IF(ISERROR(VLOOKUP(I569,$C$3:$L$6,10,0)),\"\",VLOOKUP(I569,$C$3:$L$6,10,0)+J569+IF(OR(VLOOKUP(I569,$C$3:$L$6,5,0)=Variables!$B$5,B569>VLOOKUP(I569,$C$3:$L$6,8,0)),IF(VLOOKUP(I569,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B569)-YEAR($B$12))*12+MONTH(B569)-MONTH($B$12)),((YEAR(B569)-YEAR(VLOOKUP(I569,$C$3:$L$6,8,0)))*12+MONTH(B569)-MONTH(VLOOKUP(I569,$C$3:$L$6,8,0))))*VLOOKUP(I569,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I569<>Variables!$B$1,IF(H569<>0,C569,I569),\"\")","v":""},"","",{"$f":"IF(C570<>\"\",IF(OR(VLOOKUP(C570,$C$3:$L$6,5,0)=Variables!$B$5,B570>VLOOKUP(C570,$C$3:$L$6,8,0)),-D570*VLOOKUP(C570,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I570<>Variables!$B$1,IF(C570<>\"\",$I$9-E570-F570,\"\"),-D570)","v":""},"",{"$f":"IF(C570<>\"\",IF(D570+$I$9-E570-F570>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C570,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C570,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I570,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I570,$C$3:$L$6,5,0)=Variables!$B$5,B570>VLOOKUP(I570,$C$3:$L$6,8,0)),IF(VLOOKUP(I570,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B570)-YEAR($B$12))*12+MONTH(B570)-MONTH($B$12)),((YEAR(B570)-YEAR(VLOOKUP(I570,$C$3:$L$6,8,0)))*12+MONTH(B570)-MONTH(VLOOKUP(I570,$C$3:$L$6,8,0))))*(VLOOKUP(I570,$C$3:$L$6,10,0)*VLOOKUP(I570,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C570<>\"\",IF(I570<>\"\",IF(ISERROR(VLOOKUP(I570,$C$3:$L$6,10,0)),\"\",VLOOKUP(I570,$C$3:$L$6,10,0)+J570+IF(OR(VLOOKUP(I570,$C$3:$L$6,5,0)=Variables!$B$5,B570>VLOOKUP(I570,$C$3:$L$6,8,0)),IF(VLOOKUP(I570,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B570)-YEAR($B$12))*12+MONTH(B570)-MONTH($B$12)),((YEAR(B570)-YEAR(VLOOKUP(I570,$C$3:$L$6,8,0)))*12+MONTH(B570)-MONTH(VLOOKUP(I570,$C$3:$L$6,8,0))))*VLOOKUP(I570,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I570<>Variables!$B$1,IF(H570<>0,C570,I570),\"\")","v":""},"","",{"$f":"IF(C571<>\"\",IF(OR(VLOOKUP(C571,$C$3:$L$6,5,0)=Variables!$B$5,B571>VLOOKUP(C571,$C$3:$L$6,8,0)),-D571*VLOOKUP(C571,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I571<>Variables!$B$1,IF(C571<>\"\",$I$9-E571-F571,\"\"),-D571)","v":""},"",{"$f":"IF(C571<>\"\",IF(D571+$I$9-E571-F571>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C571,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C571,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I571,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I571,$C$3:$L$6,5,0)=Variables!$B$5,B571>VLOOKUP(I571,$C$3:$L$6,8,0)),IF(VLOOKUP(I571,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B571)-YEAR($B$12))*12+MONTH(B571)-MONTH($B$12)),((YEAR(B571)-YEAR(VLOOKUP(I571,$C$3:$L$6,8,0)))*12+MONTH(B571)-MONTH(VLOOKUP(I571,$C$3:$L$6,8,0))))*(VLOOKUP(I571,$C$3:$L$6,10,0)*VLOOKUP(I571,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C571<>\"\",IF(I571<>\"\",IF(ISERROR(VLOOKUP(I571,$C$3:$L$6,10,0)),\"\",VLOOKUP(I571,$C$3:$L$6,10,0)+J571+IF(OR(VLOOKUP(I571,$C$3:$L$6,5,0)=Variables!$B$5,B571>VLOOKUP(I571,$C$3:$L$6,8,0)),IF(VLOOKUP(I571,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B571)-YEAR($B$12))*12+MONTH(B571)-MONTH($B$12)),((YEAR(B571)-YEAR(VLOOKUP(I571,$C$3:$L$6,8,0)))*12+MONTH(B571)-MONTH(VLOOKUP(I571,$C$3:$L$6,8,0))))*VLOOKUP(I571,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I571<>Variables!$B$1,IF(H571<>0,C571,I571),\"\")","v":""},"","",{"$f":"IF(C572<>\"\",IF(OR(VLOOKUP(C572,$C$3:$L$6,5,0)=Variables!$B$5,B572>VLOOKUP(C572,$C$3:$L$6,8,0)),-D572*VLOOKUP(C572,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I572<>Variables!$B$1,IF(C572<>\"\",$I$9-E572-F572,\"\"),-D572)","v":""},"",{"$f":"IF(C572<>\"\",IF(D572+$I$9-E572-F572>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C572,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C572,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I572,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I572,$C$3:$L$6,5,0)=Variables!$B$5,B572>VLOOKUP(I572,$C$3:$L$6,8,0)),IF(VLOOKUP(I572,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B572)-YEAR($B$12))*12+MONTH(B572)-MONTH($B$12)),((YEAR(B572)-YEAR(VLOOKUP(I572,$C$3:$L$6,8,0)))*12+MONTH(B572)-MONTH(VLOOKUP(I572,$C$3:$L$6,8,0))))*(VLOOKUP(I572,$C$3:$L$6,10,0)*VLOOKUP(I572,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C572<>\"\",IF(I572<>\"\",IF(ISERROR(VLOOKUP(I572,$C$3:$L$6,10,0)),\"\",VLOOKUP(I572,$C$3:$L$6,10,0)+J572+IF(OR(VLOOKUP(I572,$C$3:$L$6,5,0)=Variables!$B$5,B572>VLOOKUP(I572,$C$3:$L$6,8,0)),IF(VLOOKUP(I572,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B572)-YEAR($B$12))*12+MONTH(B572)-MONTH($B$12)),((YEAR(B572)-YEAR(VLOOKUP(I572,$C$3:$L$6,8,0)))*12+MONTH(B572)-MONTH(VLOOKUP(I572,$C$3:$L$6,8,0))))*VLOOKUP(I572,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I572<>Variables!$B$1,IF(H572<>0,C572,I572),\"\")","v":""},"","",{"$f":"IF(C573<>\"\",IF(OR(VLOOKUP(C573,$C$3:$L$6,5,0)=Variables!$B$5,B573>VLOOKUP(C573,$C$3:$L$6,8,0)),-D573*VLOOKUP(C573,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I573<>Variables!$B$1,IF(C573<>\"\",$I$9-E573-F573,\"\"),-D573)","v":""},"",{"$f":"IF(C573<>\"\",IF(D573+$I$9-E573-F573>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C573,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C573,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I573,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I573,$C$3:$L$6,5,0)=Variables!$B$5,B573>VLOOKUP(I573,$C$3:$L$6,8,0)),IF(VLOOKUP(I573,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B573)-YEAR($B$12))*12+MONTH(B573)-MONTH($B$12)),((YEAR(B573)-YEAR(VLOOKUP(I573,$C$3:$L$6,8,0)))*12+MONTH(B573)-MONTH(VLOOKUP(I573,$C$3:$L$6,8,0))))*(VLOOKUP(I573,$C$3:$L$6,10,0)*VLOOKUP(I573,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C573<>\"\",IF(I573<>\"\",IF(ISERROR(VLOOKUP(I573,$C$3:$L$6,10,0)),\"\",VLOOKUP(I573,$C$3:$L$6,10,0)+J573+IF(OR(VLOOKUP(I573,$C$3:$L$6,5,0)=Variables!$B$5,B573>VLOOKUP(I573,$C$3:$L$6,8,0)),IF(VLOOKUP(I573,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B573)-YEAR($B$12))*12+MONTH(B573)-MONTH($B$12)),((YEAR(B573)-YEAR(VLOOKUP(I573,$C$3:$L$6,8,0)))*12+MONTH(B573)-MONTH(VLOOKUP(I573,$C$3:$L$6,8,0))))*VLOOKUP(I573,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I573<>Variables!$B$1,IF(H573<>0,C573,I573),\"\")","v":""},"","",{"$f":"IF(C574<>\"\",IF(OR(VLOOKUP(C574,$C$3:$L$6,5,0)=Variables!$B$5,B574>VLOOKUP(C574,$C$3:$L$6,8,0)),-D574*VLOOKUP(C574,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I574<>Variables!$B$1,IF(C574<>\"\",$I$9-E574-F574,\"\"),-D574)","v":""},"",{"$f":"IF(C574<>\"\",IF(D574+$I$9-E574-F574>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C574,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C574,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I574,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I574,$C$3:$L$6,5,0)=Variables!$B$5,B574>VLOOKUP(I574,$C$3:$L$6,8,0)),IF(VLOOKUP(I574,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B574)-YEAR($B$12))*12+MONTH(B574)-MONTH($B$12)),((YEAR(B574)-YEAR(VLOOKUP(I574,$C$3:$L$6,8,0)))*12+MONTH(B574)-MONTH(VLOOKUP(I574,$C$3:$L$6,8,0))))*(VLOOKUP(I574,$C$3:$L$6,10,0)*VLOOKUP(I574,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C574<>\"\",IF(I574<>\"\",IF(ISERROR(VLOOKUP(I574,$C$3:$L$6,10,0)),\"\",VLOOKUP(I574,$C$3:$L$6,10,0)+J574+IF(OR(VLOOKUP(I574,$C$3:$L$6,5,0)=Variables!$B$5,B574>VLOOKUP(I574,$C$3:$L$6,8,0)),IF(VLOOKUP(I574,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B574)-YEAR($B$12))*12+MONTH(B574)-MONTH($B$12)),((YEAR(B574)-YEAR(VLOOKUP(I574,$C$3:$L$6,8,0)))*12+MONTH(B574)-MONTH(VLOOKUP(I574,$C$3:$L$6,8,0))))*VLOOKUP(I574,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I574<>Variables!$B$1,IF(H574<>0,C574,I574),\"\")","v":""},"","",{"$f":"IF(C575<>\"\",IF(OR(VLOOKUP(C575,$C$3:$L$6,5,0)=Variables!$B$5,B575>VLOOKUP(C575,$C$3:$L$6,8,0)),-D575*VLOOKUP(C575,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I575<>Variables!$B$1,IF(C575<>\"\",$I$9-E575-F575,\"\"),-D575)","v":""},"",{"$f":"IF(C575<>\"\",IF(D575+$I$9-E575-F575>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C575,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C575,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I575,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I575,$C$3:$L$6,5,0)=Variables!$B$5,B575>VLOOKUP(I575,$C$3:$L$6,8,0)),IF(VLOOKUP(I575,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B575)-YEAR($B$12))*12+MONTH(B575)-MONTH($B$12)),((YEAR(B575)-YEAR(VLOOKUP(I575,$C$3:$L$6,8,0)))*12+MONTH(B575)-MONTH(VLOOKUP(I575,$C$3:$L$6,8,0))))*(VLOOKUP(I575,$C$3:$L$6,10,0)*VLOOKUP(I575,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C575<>\"\",IF(I575<>\"\",IF(ISERROR(VLOOKUP(I575,$C$3:$L$6,10,0)),\"\",VLOOKUP(I575,$C$3:$L$6,10,0)+J575+IF(OR(VLOOKUP(I575,$C$3:$L$6,5,0)=Variables!$B$5,B575>VLOOKUP(I575,$C$3:$L$6,8,0)),IF(VLOOKUP(I575,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B575)-YEAR($B$12))*12+MONTH(B575)-MONTH($B$12)),((YEAR(B575)-YEAR(VLOOKUP(I575,$C$3:$L$6,8,0)))*12+MONTH(B575)-MONTH(VLOOKUP(I575,$C$3:$L$6,8,0))))*VLOOKUP(I575,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I575<>Variables!$B$1,IF(H575<>0,C575,I575),\"\")","v":""},"","",{"$f":"IF(C576<>\"\",IF(OR(VLOOKUP(C576,$C$3:$L$6,5,0)=Variables!$B$5,B576>VLOOKUP(C576,$C$3:$L$6,8,0)),-D576*VLOOKUP(C576,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I576<>Variables!$B$1,IF(C576<>\"\",$I$9-E576-F576,\"\"),-D576)","v":""},"",{"$f":"IF(C576<>\"\",IF(D576+$I$9-E576-F576>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C576,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C576,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I576,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I576,$C$3:$L$6,5,0)=Variables!$B$5,B576>VLOOKUP(I576,$C$3:$L$6,8,0)),IF(VLOOKUP(I576,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B576)-YEAR($B$12))*12+MONTH(B576)-MONTH($B$12)),((YEAR(B576)-YEAR(VLOOKUP(I576,$C$3:$L$6,8,0)))*12+MONTH(B576)-MONTH(VLOOKUP(I576,$C$3:$L$6,8,0))))*(VLOOKUP(I576,$C$3:$L$6,10,0)*VLOOKUP(I576,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C576<>\"\",IF(I576<>\"\",IF(ISERROR(VLOOKUP(I576,$C$3:$L$6,10,0)),\"\",VLOOKUP(I576,$C$3:$L$6,10,0)+J576+IF(OR(VLOOKUP(I576,$C$3:$L$6,5,0)=Variables!$B$5,B576>VLOOKUP(I576,$C$3:$L$6,8,0)),IF(VLOOKUP(I576,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B576)-YEAR($B$12))*12+MONTH(B576)-MONTH($B$12)),((YEAR(B576)-YEAR(VLOOKUP(I576,$C$3:$L$6,8,0)))*12+MONTH(B576)-MONTH(VLOOKUP(I576,$C$3:$L$6,8,0))))*VLOOKUP(I576,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I576<>Variables!$B$1,IF(H576<>0,C576,I576),\"\")","v":""},"","",{"$f":"IF(C577<>\"\",IF(OR(VLOOKUP(C577,$C$3:$L$6,5,0)=Variables!$B$5,B577>VLOOKUP(C577,$C$3:$L$6,8,0)),-D577*VLOOKUP(C577,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I577<>Variables!$B$1,IF(C577<>\"\",$I$9-E577-F577,\"\"),-D577)","v":""},"",{"$f":"IF(C577<>\"\",IF(D577+$I$9-E577-F577>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C577,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C577,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I577,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I577,$C$3:$L$6,5,0)=Variables!$B$5,B577>VLOOKUP(I577,$C$3:$L$6,8,0)),IF(VLOOKUP(I577,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B577)-YEAR($B$12))*12+MONTH(B577)-MONTH($B$12)),((YEAR(B577)-YEAR(VLOOKUP(I577,$C$3:$L$6,8,0)))*12+MONTH(B577)-MONTH(VLOOKUP(I577,$C$3:$L$6,8,0))))*(VLOOKUP(I577,$C$3:$L$6,10,0)*VLOOKUP(I577,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C577<>\"\",IF(I577<>\"\",IF(ISERROR(VLOOKUP(I577,$C$3:$L$6,10,0)),\"\",VLOOKUP(I577,$C$3:$L$6,10,0)+J577+IF(OR(VLOOKUP(I577,$C$3:$L$6,5,0)=Variables!$B$5,B577>VLOOKUP(I577,$C$3:$L$6,8,0)),IF(VLOOKUP(I577,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B577)-YEAR($B$12))*12+MONTH(B577)-MONTH($B$12)),((YEAR(B577)-YEAR(VLOOKUP(I577,$C$3:$L$6,8,0)))*12+MONTH(B577)-MONTH(VLOOKUP(I577,$C$3:$L$6,8,0))))*VLOOKUP(I577,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I577<>Variables!$B$1,IF(H577<>0,C577,I577),\"\")","v":""},"","",{"$f":"IF(C578<>\"\",IF(OR(VLOOKUP(C578,$C$3:$L$6,5,0)=Variables!$B$5,B578>VLOOKUP(C578,$C$3:$L$6,8,0)),-D578*VLOOKUP(C578,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I578<>Variables!$B$1,IF(C578<>\"\",$I$9-E578-F578,\"\"),-D578)","v":""},"",{"$f":"IF(C578<>\"\",IF(D578+$I$9-E578-F578>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C578,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C578,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I578,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I578,$C$3:$L$6,5,0)=Variables!$B$5,B578>VLOOKUP(I578,$C$3:$L$6,8,0)),IF(VLOOKUP(I578,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B578)-YEAR($B$12))*12+MONTH(B578)-MONTH($B$12)),((YEAR(B578)-YEAR(VLOOKUP(I578,$C$3:$L$6,8,0)))*12+MONTH(B578)-MONTH(VLOOKUP(I578,$C$3:$L$6,8,0))))*(VLOOKUP(I578,$C$3:$L$6,10,0)*VLOOKUP(I578,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C578<>\"\",IF(I578<>\"\",IF(ISERROR(VLOOKUP(I578,$C$3:$L$6,10,0)),\"\",VLOOKUP(I578,$C$3:$L$6,10,0)+J578+IF(OR(VLOOKUP(I578,$C$3:$L$6,5,0)=Variables!$B$5,B578>VLOOKUP(I578,$C$3:$L$6,8,0)),IF(VLOOKUP(I578,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B578)-YEAR($B$12))*12+MONTH(B578)-MONTH($B$12)),((YEAR(B578)-YEAR(VLOOKUP(I578,$C$3:$L$6,8,0)))*12+MONTH(B578)-MONTH(VLOOKUP(I578,$C$3:$L$6,8,0))))*VLOOKUP(I578,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I578<>Variables!$B$1,IF(H578<>0,C578,I578),\"\")","v":""},"","",{"$f":"IF(C579<>\"\",IF(OR(VLOOKUP(C579,$C$3:$L$6,5,0)=Variables!$B$5,B579>VLOOKUP(C579,$C$3:$L$6,8,0)),-D579*VLOOKUP(C579,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I579<>Variables!$B$1,IF(C579<>\"\",$I$9-E579-F579,\"\"),-D579)","v":""},"",{"$f":"IF(C579<>\"\",IF(D579+$I$9-E579-F579>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C579,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C579,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I579,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I579,$C$3:$L$6,5,0)=Variables!$B$5,B579>VLOOKUP(I579,$C$3:$L$6,8,0)),IF(VLOOKUP(I579,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B579)-YEAR($B$12))*12+MONTH(B579)-MONTH($B$12)),((YEAR(B579)-YEAR(VLOOKUP(I579,$C$3:$L$6,8,0)))*12+MONTH(B579)-MONTH(VLOOKUP(I579,$C$3:$L$6,8,0))))*(VLOOKUP(I579,$C$3:$L$6,10,0)*VLOOKUP(I579,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C579<>\"\",IF(I579<>\"\",IF(ISERROR(VLOOKUP(I579,$C$3:$L$6,10,0)),\"\",VLOOKUP(I579,$C$3:$L$6,10,0)+J579+IF(OR(VLOOKUP(I579,$C$3:$L$6,5,0)=Variables!$B$5,B579>VLOOKUP(I579,$C$3:$L$6,8,0)),IF(VLOOKUP(I579,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B579)-YEAR($B$12))*12+MONTH(B579)-MONTH($B$12)),((YEAR(B579)-YEAR(VLOOKUP(I579,$C$3:$L$6,8,0)))*12+MONTH(B579)-MONTH(VLOOKUP(I579,$C$3:$L$6,8,0))))*VLOOKUP(I579,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I579<>Variables!$B$1,IF(H579<>0,C579,I579),\"\")","v":""},"","",{"$f":"IF(C580<>\"\",IF(OR(VLOOKUP(C580,$C$3:$L$6,5,0)=Variables!$B$5,B580>VLOOKUP(C580,$C$3:$L$6,8,0)),-D580*VLOOKUP(C580,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I580<>Variables!$B$1,IF(C580<>\"\",$I$9-E580-F580,\"\"),-D580)","v":""},"",{"$f":"IF(C580<>\"\",IF(D580+$I$9-E580-F580>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C580,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C580,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I580,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I580,$C$3:$L$6,5,0)=Variables!$B$5,B580>VLOOKUP(I580,$C$3:$L$6,8,0)),IF(VLOOKUP(I580,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B580)-YEAR($B$12))*12+MONTH(B580)-MONTH($B$12)),((YEAR(B580)-YEAR(VLOOKUP(I580,$C$3:$L$6,8,0)))*12+MONTH(B580)-MONTH(VLOOKUP(I580,$C$3:$L$6,8,0))))*(VLOOKUP(I580,$C$3:$L$6,10,0)*VLOOKUP(I580,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C580<>\"\",IF(I580<>\"\",IF(ISERROR(VLOOKUP(I580,$C$3:$L$6,10,0)),\"\",VLOOKUP(I580,$C$3:$L$6,10,0)+J580+IF(OR(VLOOKUP(I580,$C$3:$L$6,5,0)=Variables!$B$5,B580>VLOOKUP(I580,$C$3:$L$6,8,0)),IF(VLOOKUP(I580,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B580)-YEAR($B$12))*12+MONTH(B580)-MONTH($B$12)),((YEAR(B580)-YEAR(VLOOKUP(I580,$C$3:$L$6,8,0)))*12+MONTH(B580)-MONTH(VLOOKUP(I580,$C$3:$L$6,8,0))))*VLOOKUP(I580,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I580<>Variables!$B$1,IF(H580<>0,C580,I580),\"\")","v":""},"","",{"$f":"IF(C581<>\"\",IF(OR(VLOOKUP(C581,$C$3:$L$6,5,0)=Variables!$B$5,B581>VLOOKUP(C581,$C$3:$L$6,8,0)),-D581*VLOOKUP(C581,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I581<>Variables!$B$1,IF(C581<>\"\",$I$9-E581-F581,\"\"),-D581)","v":""},"",{"$f":"IF(C581<>\"\",IF(D581+$I$9-E581-F581>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C581,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C581,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I581,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I581,$C$3:$L$6,5,0)=Variables!$B$5,B581>VLOOKUP(I581,$C$3:$L$6,8,0)),IF(VLOOKUP(I581,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B581)-YEAR($B$12))*12+MONTH(B581)-MONTH($B$12)),((YEAR(B581)-YEAR(VLOOKUP(I581,$C$3:$L$6,8,0)))*12+MONTH(B581)-MONTH(VLOOKUP(I581,$C$3:$L$6,8,0))))*(VLOOKUP(I581,$C$3:$L$6,10,0)*VLOOKUP(I581,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C581<>\"\",IF(I581<>\"\",IF(ISERROR(VLOOKUP(I581,$C$3:$L$6,10,0)),\"\",VLOOKUP(I581,$C$3:$L$6,10,0)+J581+IF(OR(VLOOKUP(I581,$C$3:$L$6,5,0)=Variables!$B$5,B581>VLOOKUP(I581,$C$3:$L$6,8,0)),IF(VLOOKUP(I581,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B581)-YEAR($B$12))*12+MONTH(B581)-MONTH($B$12)),((YEAR(B581)-YEAR(VLOOKUP(I581,$C$3:$L$6,8,0)))*12+MONTH(B581)-MONTH(VLOOKUP(I581,$C$3:$L$6,8,0))))*VLOOKUP(I581,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I581<>Variables!$B$1,IF(H581<>0,C581,I581),\"\")","v":""},"","",{"$f":"IF(C582<>\"\",IF(OR(VLOOKUP(C582,$C$3:$L$6,5,0)=Variables!$B$5,B582>VLOOKUP(C582,$C$3:$L$6,8,0)),-D582*VLOOKUP(C582,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I582<>Variables!$B$1,IF(C582<>\"\",$I$9-E582-F582,\"\"),-D582)","v":""},"",{"$f":"IF(C582<>\"\",IF(D582+$I$9-E582-F582>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C582,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C582,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I582,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I582,$C$3:$L$6,5,0)=Variables!$B$5,B582>VLOOKUP(I582,$C$3:$L$6,8,0)),IF(VLOOKUP(I582,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B582)-YEAR($B$12))*12+MONTH(B582)-MONTH($B$12)),((YEAR(B582)-YEAR(VLOOKUP(I582,$C$3:$L$6,8,0)))*12+MONTH(B582)-MONTH(VLOOKUP(I582,$C$3:$L$6,8,0))))*(VLOOKUP(I582,$C$3:$L$6,10,0)*VLOOKUP(I582,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C582<>\"\",IF(I582<>\"\",IF(ISERROR(VLOOKUP(I582,$C$3:$L$6,10,0)),\"\",VLOOKUP(I582,$C$3:$L$6,10,0)+J582+IF(OR(VLOOKUP(I582,$C$3:$L$6,5,0)=Variables!$B$5,B582>VLOOKUP(I582,$C$3:$L$6,8,0)),IF(VLOOKUP(I582,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B582)-YEAR($B$12))*12+MONTH(B582)-MONTH($B$12)),((YEAR(B582)-YEAR(VLOOKUP(I582,$C$3:$L$6,8,0)))*12+MONTH(B582)-MONTH(VLOOKUP(I582,$C$3:$L$6,8,0))))*VLOOKUP(I582,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I582<>Variables!$B$1,IF(H582<>0,C582,I582),\"\")","v":""},"","",{"$f":"IF(C583<>\"\",IF(OR(VLOOKUP(C583,$C$3:$L$6,5,0)=Variables!$B$5,B583>VLOOKUP(C583,$C$3:$L$6,8,0)),-D583*VLOOKUP(C583,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I583<>Variables!$B$1,IF(C583<>\"\",$I$9-E583-F583,\"\"),-D583)","v":""},"",{"$f":"IF(C583<>\"\",IF(D583+$I$9-E583-F583>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C583,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C583,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I583,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I583,$C$3:$L$6,5,0)=Variables!$B$5,B583>VLOOKUP(I583,$C$3:$L$6,8,0)),IF(VLOOKUP(I583,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B583)-YEAR($B$12))*12+MONTH(B583)-MONTH($B$12)),((YEAR(B583)-YEAR(VLOOKUP(I583,$C$3:$L$6,8,0)))*12+MONTH(B583)-MONTH(VLOOKUP(I583,$C$3:$L$6,8,0))))*(VLOOKUP(I583,$C$3:$L$6,10,0)*VLOOKUP(I583,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C583<>\"\",IF(I583<>\"\",IF(ISERROR(VLOOKUP(I583,$C$3:$L$6,10,0)),\"\",VLOOKUP(I583,$C$3:$L$6,10,0)+J583+IF(OR(VLOOKUP(I583,$C$3:$L$6,5,0)=Variables!$B$5,B583>VLOOKUP(I583,$C$3:$L$6,8,0)),IF(VLOOKUP(I583,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B583)-YEAR($B$12))*12+MONTH(B583)-MONTH($B$12)),((YEAR(B583)-YEAR(VLOOKUP(I583,$C$3:$L$6,8,0)))*12+MONTH(B583)-MONTH(VLOOKUP(I583,$C$3:$L$6,8,0))))*VLOOKUP(I583,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I583<>Variables!$B$1,IF(H583<>0,C583,I583),\"\")","v":""},"","",{"$f":"IF(C584<>\"\",IF(OR(VLOOKUP(C584,$C$3:$L$6,5,0)=Variables!$B$5,B584>VLOOKUP(C584,$C$3:$L$6,8,0)),-D584*VLOOKUP(C584,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I584<>Variables!$B$1,IF(C584<>\"\",$I$9-E584-F584,\"\"),-D584)","v":""},"",{"$f":"IF(C584<>\"\",IF(D584+$I$9-E584-F584>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C584,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C584,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I584,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I584,$C$3:$L$6,5,0)=Variables!$B$5,B584>VLOOKUP(I584,$C$3:$L$6,8,0)),IF(VLOOKUP(I584,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B584)-YEAR($B$12))*12+MONTH(B584)-MONTH($B$12)),((YEAR(B584)-YEAR(VLOOKUP(I584,$C$3:$L$6,8,0)))*12+MONTH(B584)-MONTH(VLOOKUP(I584,$C$3:$L$6,8,0))))*(VLOOKUP(I584,$C$3:$L$6,10,0)*VLOOKUP(I584,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C584<>\"\",IF(I584<>\"\",IF(ISERROR(VLOOKUP(I584,$C$3:$L$6,10,0)),\"\",VLOOKUP(I584,$C$3:$L$6,10,0)+J584+IF(OR(VLOOKUP(I584,$C$3:$L$6,5,0)=Variables!$B$5,B584>VLOOKUP(I584,$C$3:$L$6,8,0)),IF(VLOOKUP(I584,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B584)-YEAR($B$12))*12+MONTH(B584)-MONTH($B$12)),((YEAR(B584)-YEAR(VLOOKUP(I584,$C$3:$L$6,8,0)))*12+MONTH(B584)-MONTH(VLOOKUP(I584,$C$3:$L$6,8,0))))*VLOOKUP(I584,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I584<>Variables!$B$1,IF(H584<>0,C584,I584),\"\")","v":""},"","",{"$f":"IF(C585<>\"\",IF(OR(VLOOKUP(C585,$C$3:$L$6,5,0)=Variables!$B$5,B585>VLOOKUP(C585,$C$3:$L$6,8,0)),-D585*VLOOKUP(C585,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I585<>Variables!$B$1,IF(C585<>\"\",$I$9-E585-F585,\"\"),-D585)","v":""},"",{"$f":"IF(C585<>\"\",IF(D585+$I$9-E585-F585>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C585,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C585,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I585,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I585,$C$3:$L$6,5,0)=Variables!$B$5,B585>VLOOKUP(I585,$C$3:$L$6,8,0)),IF(VLOOKUP(I585,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B585)-YEAR($B$12))*12+MONTH(B585)-MONTH($B$12)),((YEAR(B585)-YEAR(VLOOKUP(I585,$C$3:$L$6,8,0)))*12+MONTH(B585)-MONTH(VLOOKUP(I585,$C$3:$L$6,8,0))))*(VLOOKUP(I585,$C$3:$L$6,10,0)*VLOOKUP(I585,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C585<>\"\",IF(I585<>\"\",IF(ISERROR(VLOOKUP(I585,$C$3:$L$6,10,0)),\"\",VLOOKUP(I585,$C$3:$L$6,10,0)+J585+IF(OR(VLOOKUP(I585,$C$3:$L$6,5,0)=Variables!$B$5,B585>VLOOKUP(I585,$C$3:$L$6,8,0)),IF(VLOOKUP(I585,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B585)-YEAR($B$12))*12+MONTH(B585)-MONTH($B$12)),((YEAR(B585)-YEAR(VLOOKUP(I585,$C$3:$L$6,8,0)))*12+MONTH(B585)-MONTH(VLOOKUP(I585,$C$3:$L$6,8,0))))*VLOOKUP(I585,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I585<>Variables!$B$1,IF(H585<>0,C585,I585),\"\")","v":""},"","",{"$f":"IF(C586<>\"\",IF(OR(VLOOKUP(C586,$C$3:$L$6,5,0)=Variables!$B$5,B586>VLOOKUP(C586,$C$3:$L$6,8,0)),-D586*VLOOKUP(C586,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I586<>Variables!$B$1,IF(C586<>\"\",$I$9-E586-F586,\"\"),-D586)","v":""},"",{"$f":"IF(C586<>\"\",IF(D586+$I$9-E586-F586>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C586,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C586,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I586,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I586,$C$3:$L$6,5,0)=Variables!$B$5,B586>VLOOKUP(I586,$C$3:$L$6,8,0)),IF(VLOOKUP(I586,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B586)-YEAR($B$12))*12+MONTH(B586)-MONTH($B$12)),((YEAR(B586)-YEAR(VLOOKUP(I586,$C$3:$L$6,8,0)))*12+MONTH(B586)-MONTH(VLOOKUP(I586,$C$3:$L$6,8,0))))*(VLOOKUP(I586,$C$3:$L$6,10,0)*VLOOKUP(I586,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C586<>\"\",IF(I586<>\"\",IF(ISERROR(VLOOKUP(I586,$C$3:$L$6,10,0)),\"\",VLOOKUP(I586,$C$3:$L$6,10,0)+J586+IF(OR(VLOOKUP(I586,$C$3:$L$6,5,0)=Variables!$B$5,B586>VLOOKUP(I586,$C$3:$L$6,8,0)),IF(VLOOKUP(I586,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B586)-YEAR($B$12))*12+MONTH(B586)-MONTH($B$12)),((YEAR(B586)-YEAR(VLOOKUP(I586,$C$3:$L$6,8,0)))*12+MONTH(B586)-MONTH(VLOOKUP(I586,$C$3:$L$6,8,0))))*VLOOKUP(I586,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I586<>Variables!$B$1,IF(H586<>0,C586,I586),\"\")","v":""},"","",{"$f":"IF(C587<>\"\",IF(OR(VLOOKUP(C587,$C$3:$L$6,5,0)=Variables!$B$5,B587>VLOOKUP(C587,$C$3:$L$6,8,0)),-D587*VLOOKUP(C587,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I587<>Variables!$B$1,IF(C587<>\"\",$I$9-E587-F587,\"\"),-D587)","v":""},"",{"$f":"IF(C587<>\"\",IF(D587+$I$9-E587-F587>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C587,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C587,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I587,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I587,$C$3:$L$6,5,0)=Variables!$B$5,B587>VLOOKUP(I587,$C$3:$L$6,8,0)),IF(VLOOKUP(I587,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B587)-YEAR($B$12))*12+MONTH(B587)-MONTH($B$12)),((YEAR(B587)-YEAR(VLOOKUP(I587,$C$3:$L$6,8,0)))*12+MONTH(B587)-MONTH(VLOOKUP(I587,$C$3:$L$6,8,0))))*(VLOOKUP(I587,$C$3:$L$6,10,0)*VLOOKUP(I587,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C587<>\"\",IF(I587<>\"\",IF(ISERROR(VLOOKUP(I587,$C$3:$L$6,10,0)),\"\",VLOOKUP(I587,$C$3:$L$6,10,0)+J587+IF(OR(VLOOKUP(I587,$C$3:$L$6,5,0)=Variables!$B$5,B587>VLOOKUP(I587,$C$3:$L$6,8,0)),IF(VLOOKUP(I587,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B587)-YEAR($B$12))*12+MONTH(B587)-MONTH($B$12)),((YEAR(B587)-YEAR(VLOOKUP(I587,$C$3:$L$6,8,0)))*12+MONTH(B587)-MONTH(VLOOKUP(I587,$C$3:$L$6,8,0))))*VLOOKUP(I587,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I587<>Variables!$B$1,IF(H587<>0,C587,I587),\"\")","v":""},"","",{"$f":"IF(C588<>\"\",IF(OR(VLOOKUP(C588,$C$3:$L$6,5,0)=Variables!$B$5,B588>VLOOKUP(C588,$C$3:$L$6,8,0)),-D588*VLOOKUP(C588,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I588<>Variables!$B$1,IF(C588<>\"\",$I$9-E588-F588,\"\"),-D588)","v":""},"",{"$f":"IF(C588<>\"\",IF(D588+$I$9-E588-F588>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C588,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C588,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I588,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I588,$C$3:$L$6,5,0)=Variables!$B$5,B588>VLOOKUP(I588,$C$3:$L$6,8,0)),IF(VLOOKUP(I588,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B588)-YEAR($B$12))*12+MONTH(B588)-MONTH($B$12)),((YEAR(B588)-YEAR(VLOOKUP(I588,$C$3:$L$6,8,0)))*12+MONTH(B588)-MONTH(VLOOKUP(I588,$C$3:$L$6,8,0))))*(VLOOKUP(I588,$C$3:$L$6,10,0)*VLOOKUP(I588,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C588<>\"\",IF(I588<>\"\",IF(ISERROR(VLOOKUP(I588,$C$3:$L$6,10,0)),\"\",VLOOKUP(I588,$C$3:$L$6,10,0)+J588+IF(OR(VLOOKUP(I588,$C$3:$L$6,5,0)=Variables!$B$5,B588>VLOOKUP(I588,$C$3:$L$6,8,0)),IF(VLOOKUP(I588,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B588)-YEAR($B$12))*12+MONTH(B588)-MONTH($B$12)),((YEAR(B588)-YEAR(VLOOKUP(I588,$C$3:$L$6,8,0)))*12+MONTH(B588)-MONTH(VLOOKUP(I588,$C$3:$L$6,8,0))))*VLOOKUP(I588,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I588<>Variables!$B$1,IF(H588<>0,C588,I588),\"\")","v":""},"","",{"$f":"IF(C589<>\"\",IF(OR(VLOOKUP(C589,$C$3:$L$6,5,0)=Variables!$B$5,B589>VLOOKUP(C589,$C$3:$L$6,8,0)),-D589*VLOOKUP(C589,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I589<>Variables!$B$1,IF(C589<>\"\",$I$9-E589-F589,\"\"),-D589)","v":""},"",{"$f":"IF(C589<>\"\",IF(D589+$I$9-E589-F589>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C589,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C589,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I589,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I589,$C$3:$L$6,5,0)=Variables!$B$5,B589>VLOOKUP(I589,$C$3:$L$6,8,0)),IF(VLOOKUP(I589,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B589)-YEAR($B$12))*12+MONTH(B589)-MONTH($B$12)),((YEAR(B589)-YEAR(VLOOKUP(I589,$C$3:$L$6,8,0)))*12+MONTH(B589)-MONTH(VLOOKUP(I589,$C$3:$L$6,8,0))))*(VLOOKUP(I589,$C$3:$L$6,10,0)*VLOOKUP(I589,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C589<>\"\",IF(I589<>\"\",IF(ISERROR(VLOOKUP(I589,$C$3:$L$6,10,0)),\"\",VLOOKUP(I589,$C$3:$L$6,10,0)+J589+IF(OR(VLOOKUP(I589,$C$3:$L$6,5,0)=Variables!$B$5,B589>VLOOKUP(I589,$C$3:$L$6,8,0)),IF(VLOOKUP(I589,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B589)-YEAR($B$12))*12+MONTH(B589)-MONTH($B$12)),((YEAR(B589)-YEAR(VLOOKUP(I589,$C$3:$L$6,8,0)))*12+MONTH(B589)-MONTH(VLOOKUP(I589,$C$3:$L$6,8,0))))*VLOOKUP(I589,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I589<>Variables!$B$1,IF(H589<>0,C589,I589),\"\")","v":""},"","",{"$f":"IF(C590<>\"\",IF(OR(VLOOKUP(C590,$C$3:$L$6,5,0)=Variables!$B$5,B590>VLOOKUP(C590,$C$3:$L$6,8,0)),-D590*VLOOKUP(C590,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I590<>Variables!$B$1,IF(C590<>\"\",$I$9-E590-F590,\"\"),-D590)","v":""},"",{"$f":"IF(C590<>\"\",IF(D590+$I$9-E590-F590>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C590,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C590,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I590,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I590,$C$3:$L$6,5,0)=Variables!$B$5,B590>VLOOKUP(I590,$C$3:$L$6,8,0)),IF(VLOOKUP(I590,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B590)-YEAR($B$12))*12+MONTH(B590)-MONTH($B$12)),((YEAR(B590)-YEAR(VLOOKUP(I590,$C$3:$L$6,8,0)))*12+MONTH(B590)-MONTH(VLOOKUP(I590,$C$3:$L$6,8,0))))*(VLOOKUP(I590,$C$3:$L$6,10,0)*VLOOKUP(I590,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C590<>\"\",IF(I590<>\"\",IF(ISERROR(VLOOKUP(I590,$C$3:$L$6,10,0)),\"\",VLOOKUP(I590,$C$3:$L$6,10,0)+J590+IF(OR(VLOOKUP(I590,$C$3:$L$6,5,0)=Variables!$B$5,B590>VLOOKUP(I590,$C$3:$L$6,8,0)),IF(VLOOKUP(I590,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B590)-YEAR($B$12))*12+MONTH(B590)-MONTH($B$12)),((YEAR(B590)-YEAR(VLOOKUP(I590,$C$3:$L$6,8,0)))*12+MONTH(B590)-MONTH(VLOOKUP(I590,$C$3:$L$6,8,0))))*VLOOKUP(I590,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I590<>Variables!$B$1,IF(H590<>0,C590,I590),\"\")","v":""},"","",{"$f":"IF(C591<>\"\",IF(OR(VLOOKUP(C591,$C$3:$L$6,5,0)=Variables!$B$5,B591>VLOOKUP(C591,$C$3:$L$6,8,0)),-D591*VLOOKUP(C591,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I591<>Variables!$B$1,IF(C591<>\"\",$I$9-E591-F591,\"\"),-D591)","v":""},"",{"$f":"IF(C591<>\"\",IF(D591+$I$9-E591-F591>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C591,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C591,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I591,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I591,$C$3:$L$6,5,0)=Variables!$B$5,B591>VLOOKUP(I591,$C$3:$L$6,8,0)),IF(VLOOKUP(I591,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B591)-YEAR($B$12))*12+MONTH(B591)-MONTH($B$12)),((YEAR(B591)-YEAR(VLOOKUP(I591,$C$3:$L$6,8,0)))*12+MONTH(B591)-MONTH(VLOOKUP(I591,$C$3:$L$6,8,0))))*(VLOOKUP(I591,$C$3:$L$6,10,0)*VLOOKUP(I591,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C591<>\"\",IF(I591<>\"\",IF(ISERROR(VLOOKUP(I591,$C$3:$L$6,10,0)),\"\",VLOOKUP(I591,$C$3:$L$6,10,0)+J591+IF(OR(VLOOKUP(I591,$C$3:$L$6,5,0)=Variables!$B$5,B591>VLOOKUP(I591,$C$3:$L$6,8,0)),IF(VLOOKUP(I591,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B591)-YEAR($B$12))*12+MONTH(B591)-MONTH($B$12)),((YEAR(B591)-YEAR(VLOOKUP(I591,$C$3:$L$6,8,0)))*12+MONTH(B591)-MONTH(VLOOKUP(I591,$C$3:$L$6,8,0))))*VLOOKUP(I591,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I591<>Variables!$B$1,IF(H591<>0,C591,I591),\"\")","v":""},"","",{"$f":"IF(C592<>\"\",IF(OR(VLOOKUP(C592,$C$3:$L$6,5,0)=Variables!$B$5,B592>VLOOKUP(C592,$C$3:$L$6,8,0)),-D592*VLOOKUP(C592,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I592<>Variables!$B$1,IF(C592<>\"\",$I$9-E592-F592,\"\"),-D592)","v":""},"",{"$f":"IF(C592<>\"\",IF(D592+$I$9-E592-F592>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C592,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C592,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I592,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I592,$C$3:$L$6,5,0)=Variables!$B$5,B592>VLOOKUP(I592,$C$3:$L$6,8,0)),IF(VLOOKUP(I592,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B592)-YEAR($B$12))*12+MONTH(B592)-MONTH($B$12)),((YEAR(B592)-YEAR(VLOOKUP(I592,$C$3:$L$6,8,0)))*12+MONTH(B592)-MONTH(VLOOKUP(I592,$C$3:$L$6,8,0))))*(VLOOKUP(I592,$C$3:$L$6,10,0)*VLOOKUP(I592,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C592<>\"\",IF(I592<>\"\",IF(ISERROR(VLOOKUP(I592,$C$3:$L$6,10,0)),\"\",VLOOKUP(I592,$C$3:$L$6,10,0)+J592+IF(OR(VLOOKUP(I592,$C$3:$L$6,5,0)=Variables!$B$5,B592>VLOOKUP(I592,$C$3:$L$6,8,0)),IF(VLOOKUP(I592,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B592)-YEAR($B$12))*12+MONTH(B592)-MONTH($B$12)),((YEAR(B592)-YEAR(VLOOKUP(I592,$C$3:$L$6,8,0)))*12+MONTH(B592)-MONTH(VLOOKUP(I592,$C$3:$L$6,8,0))))*VLOOKUP(I592,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I592<>Variables!$B$1,IF(H592<>0,C592,I592),\"\")","v":""},"","",{"$f":"IF(C593<>\"\",IF(OR(VLOOKUP(C593,$C$3:$L$6,5,0)=Variables!$B$5,B593>VLOOKUP(C593,$C$3:$L$6,8,0)),-D593*VLOOKUP(C593,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I593<>Variables!$B$1,IF(C593<>\"\",$I$9-E593-F593,\"\"),-D593)","v":""},"",{"$f":"IF(C593<>\"\",IF(D593+$I$9-E593-F593>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C593,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C593,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I593,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I593,$C$3:$L$6,5,0)=Variables!$B$5,B593>VLOOKUP(I593,$C$3:$L$6,8,0)),IF(VLOOKUP(I593,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B593)-YEAR($B$12))*12+MONTH(B593)-MONTH($B$12)),((YEAR(B593)-YEAR(VLOOKUP(I593,$C$3:$L$6,8,0)))*12+MONTH(B593)-MONTH(VLOOKUP(I593,$C$3:$L$6,8,0))))*(VLOOKUP(I593,$C$3:$L$6,10,0)*VLOOKUP(I593,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C593<>\"\",IF(I593<>\"\",IF(ISERROR(VLOOKUP(I593,$C$3:$L$6,10,0)),\"\",VLOOKUP(I593,$C$3:$L$6,10,0)+J593+IF(OR(VLOOKUP(I593,$C$3:$L$6,5,0)=Variables!$B$5,B593>VLOOKUP(I593,$C$3:$L$6,8,0)),IF(VLOOKUP(I593,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B593)-YEAR($B$12))*12+MONTH(B593)-MONTH($B$12)),((YEAR(B593)-YEAR(VLOOKUP(I593,$C$3:$L$6,8,0)))*12+MONTH(B593)-MONTH(VLOOKUP(I593,$C$3:$L$6,8,0))))*VLOOKUP(I593,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I593<>Variables!$B$1,IF(H593<>0,C593,I593),\"\")","v":""},"","",{"$f":"IF(C594<>\"\",IF(OR(VLOOKUP(C594,$C$3:$L$6,5,0)=Variables!$B$5,B594>VLOOKUP(C594,$C$3:$L$6,8,0)),-D594*VLOOKUP(C594,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I594<>Variables!$B$1,IF(C594<>\"\",$I$9-E594-F594,\"\"),-D594)","v":""},"",{"$f":"IF(C594<>\"\",IF(D594+$I$9-E594-F594>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C594,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C594,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I594,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I594,$C$3:$L$6,5,0)=Variables!$B$5,B594>VLOOKUP(I594,$C$3:$L$6,8,0)),IF(VLOOKUP(I594,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B594)-YEAR($B$12))*12+MONTH(B594)-MONTH($B$12)),((YEAR(B594)-YEAR(VLOOKUP(I594,$C$3:$L$6,8,0)))*12+MONTH(B594)-MONTH(VLOOKUP(I594,$C$3:$L$6,8,0))))*(VLOOKUP(I594,$C$3:$L$6,10,0)*VLOOKUP(I594,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C594<>\"\",IF(I594<>\"\",IF(ISERROR(VLOOKUP(I594,$C$3:$L$6,10,0)),\"\",VLOOKUP(I594,$C$3:$L$6,10,0)+J594+IF(OR(VLOOKUP(I594,$C$3:$L$6,5,0)=Variables!$B$5,B594>VLOOKUP(I594,$C$3:$L$6,8,0)),IF(VLOOKUP(I594,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B594)-YEAR($B$12))*12+MONTH(B594)-MONTH($B$12)),((YEAR(B594)-YEAR(VLOOKUP(I594,$C$3:$L$6,8,0)))*12+MONTH(B594)-MONTH(VLOOKUP(I594,$C$3:$L$6,8,0))))*VLOOKUP(I594,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I594<>Variables!$B$1,IF(H594<>0,C594,I594),\"\")","v":""},"","",{"$f":"IF(C595<>\"\",IF(OR(VLOOKUP(C595,$C$3:$L$6,5,0)=Variables!$B$5,B595>VLOOKUP(C595,$C$3:$L$6,8,0)),-D595*VLOOKUP(C595,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I595<>Variables!$B$1,IF(C595<>\"\",$I$9-E595-F595,\"\"),-D595)","v":""},"",{"$f":"IF(C595<>\"\",IF(D595+$I$9-E595-F595>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C595,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C595,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I595,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I595,$C$3:$L$6,5,0)=Variables!$B$5,B595>VLOOKUP(I595,$C$3:$L$6,8,0)),IF(VLOOKUP(I595,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B595)-YEAR($B$12))*12+MONTH(B595)-MONTH($B$12)),((YEAR(B595)-YEAR(VLOOKUP(I595,$C$3:$L$6,8,0)))*12+MONTH(B595)-MONTH(VLOOKUP(I595,$C$3:$L$6,8,0))))*(VLOOKUP(I595,$C$3:$L$6,10,0)*VLOOKUP(I595,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C595<>\"\",IF(I595<>\"\",IF(ISERROR(VLOOKUP(I595,$C$3:$L$6,10,0)),\"\",VLOOKUP(I595,$C$3:$L$6,10,0)+J595+IF(OR(VLOOKUP(I595,$C$3:$L$6,5,0)=Variables!$B$5,B595>VLOOKUP(I595,$C$3:$L$6,8,0)),IF(VLOOKUP(I595,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B595)-YEAR($B$12))*12+MONTH(B595)-MONTH($B$12)),((YEAR(B595)-YEAR(VLOOKUP(I595,$C$3:$L$6,8,0)))*12+MONTH(B595)-MONTH(VLOOKUP(I595,$C$3:$L$6,8,0))))*VLOOKUP(I595,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I595<>Variables!$B$1,IF(H595<>0,C595,I595),\"\")","v":""},"","",{"$f":"IF(C596<>\"\",IF(OR(VLOOKUP(C596,$C$3:$L$6,5,0)=Variables!$B$5,B596>VLOOKUP(C596,$C$3:$L$6,8,0)),-D596*VLOOKUP(C596,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I596<>Variables!$B$1,IF(C596<>\"\",$I$9-E596-F596,\"\"),-D596)","v":""},"",{"$f":"IF(C596<>\"\",IF(D596+$I$9-E596-F596>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C596,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C596,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I596,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I596,$C$3:$L$6,5,0)=Variables!$B$5,B596>VLOOKUP(I596,$C$3:$L$6,8,0)),IF(VLOOKUP(I596,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B596)-YEAR($B$12))*12+MONTH(B596)-MONTH($B$12)),((YEAR(B596)-YEAR(VLOOKUP(I596,$C$3:$L$6,8,0)))*12+MONTH(B596)-MONTH(VLOOKUP(I596,$C$3:$L$6,8,0))))*(VLOOKUP(I596,$C$3:$L$6,10,0)*VLOOKUP(I596,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C596<>\"\",IF(I596<>\"\",IF(ISERROR(VLOOKUP(I596,$C$3:$L$6,10,0)),\"\",VLOOKUP(I596,$C$3:$L$6,10,0)+J596+IF(OR(VLOOKUP(I596,$C$3:$L$6,5,0)=Variables!$B$5,B596>VLOOKUP(I596,$C$3:$L$6,8,0)),IF(VLOOKUP(I596,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B596)-YEAR($B$12))*12+MONTH(B596)-MONTH($B$12)),((YEAR(B596)-YEAR(VLOOKUP(I596,$C$3:$L$6,8,0)))*12+MONTH(B596)-MONTH(VLOOKUP(I596,$C$3:$L$6,8,0))))*VLOOKUP(I596,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I596<>Variables!$B$1,IF(H596<>0,C596,I596),\"\")","v":""},"","",{"$f":"IF(C597<>\"\",IF(OR(VLOOKUP(C597,$C$3:$L$6,5,0)=Variables!$B$5,B597>VLOOKUP(C597,$C$3:$L$6,8,0)),-D597*VLOOKUP(C597,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I597<>Variables!$B$1,IF(C597<>\"\",$I$9-E597-F597,\"\"),-D597)","v":""},"",{"$f":"IF(C597<>\"\",IF(D597+$I$9-E597-F597>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C597,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C597,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I597,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I597,$C$3:$L$6,5,0)=Variables!$B$5,B597>VLOOKUP(I597,$C$3:$L$6,8,0)),IF(VLOOKUP(I597,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B597)-YEAR($B$12))*12+MONTH(B597)-MONTH($B$12)),((YEAR(B597)-YEAR(VLOOKUP(I597,$C$3:$L$6,8,0)))*12+MONTH(B597)-MONTH(VLOOKUP(I597,$C$3:$L$6,8,0))))*(VLOOKUP(I597,$C$3:$L$6,10,0)*VLOOKUP(I597,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C597<>\"\",IF(I597<>\"\",IF(ISERROR(VLOOKUP(I597,$C$3:$L$6,10,0)),\"\",VLOOKUP(I597,$C$3:$L$6,10,0)+J597+IF(OR(VLOOKUP(I597,$C$3:$L$6,5,0)=Variables!$B$5,B597>VLOOKUP(I597,$C$3:$L$6,8,0)),IF(VLOOKUP(I597,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B597)-YEAR($B$12))*12+MONTH(B597)-MONTH($B$12)),((YEAR(B597)-YEAR(VLOOKUP(I597,$C$3:$L$6,8,0)))*12+MONTH(B597)-MONTH(VLOOKUP(I597,$C$3:$L$6,8,0))))*VLOOKUP(I597,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I597<>Variables!$B$1,IF(H597<>0,C597,I597),\"\")","v":""},"","",{"$f":"IF(C598<>\"\",IF(OR(VLOOKUP(C598,$C$3:$L$6,5,0)=Variables!$B$5,B598>VLOOKUP(C598,$C$3:$L$6,8,0)),-D598*VLOOKUP(C598,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I598<>Variables!$B$1,IF(C598<>\"\",$I$9-E598-F598,\"\"),-D598)","v":""},"",{"$f":"IF(C598<>\"\",IF(D598+$I$9-E598-F598>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C598,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C598,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I598,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I598,$C$3:$L$6,5,0)=Variables!$B$5,B598>VLOOKUP(I598,$C$3:$L$6,8,0)),IF(VLOOKUP(I598,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B598)-YEAR($B$12))*12+MONTH(B598)-MONTH($B$12)),((YEAR(B598)-YEAR(VLOOKUP(I598,$C$3:$L$6,8,0)))*12+MONTH(B598)-MONTH(VLOOKUP(I598,$C$3:$L$6,8,0))))*(VLOOKUP(I598,$C$3:$L$6,10,0)*VLOOKUP(I598,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C598<>\"\",IF(I598<>\"\",IF(ISERROR(VLOOKUP(I598,$C$3:$L$6,10,0)),\"\",VLOOKUP(I598,$C$3:$L$6,10,0)+J598+IF(OR(VLOOKUP(I598,$C$3:$L$6,5,0)=Variables!$B$5,B598>VLOOKUP(I598,$C$3:$L$6,8,0)),IF(VLOOKUP(I598,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B598)-YEAR($B$12))*12+MONTH(B598)-MONTH($B$12)),((YEAR(B598)-YEAR(VLOOKUP(I598,$C$3:$L$6,8,0)))*12+MONTH(B598)-MONTH(VLOOKUP(I598,$C$3:$L$6,8,0))))*VLOOKUP(I598,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I598<>Variables!$B$1,IF(H598<>0,C598,I598),\"\")","v":""},"","",{"$f":"IF(C599<>\"\",IF(OR(VLOOKUP(C599,$C$3:$L$6,5,0)=Variables!$B$5,B599>VLOOKUP(C599,$C$3:$L$6,8,0)),-D599*VLOOKUP(C599,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I599<>Variables!$B$1,IF(C599<>\"\",$I$9-E599-F599,\"\"),-D599)","v":""},"",{"$f":"IF(C599<>\"\",IF(D599+$I$9-E599-F599>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C599,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C599,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I599,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I599,$C$3:$L$6,5,0)=Variables!$B$5,B599>VLOOKUP(I599,$C$3:$L$6,8,0)),IF(VLOOKUP(I599,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B599)-YEAR($B$12))*12+MONTH(B599)-MONTH($B$12)),((YEAR(B599)-YEAR(VLOOKUP(I599,$C$3:$L$6,8,0)))*12+MONTH(B599)-MONTH(VLOOKUP(I599,$C$3:$L$6,8,0))))*(VLOOKUP(I599,$C$3:$L$6,10,0)*VLOOKUP(I599,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C599<>\"\",IF(I599<>\"\",IF(ISERROR(VLOOKUP(I599,$C$3:$L$6,10,0)),\"\",VLOOKUP(I599,$C$3:$L$6,10,0)+J599+IF(OR(VLOOKUP(I599,$C$3:$L$6,5,0)=Variables!$B$5,B599>VLOOKUP(I599,$C$3:$L$6,8,0)),IF(VLOOKUP(I599,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B599)-YEAR($B$12))*12+MONTH(B599)-MONTH($B$12)),((YEAR(B599)-YEAR(VLOOKUP(I599,$C$3:$L$6,8,0)))*12+MONTH(B599)-MONTH(VLOOKUP(I599,$C$3:$L$6,8,0))))*VLOOKUP(I599,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I599<>Variables!$B$1,IF(H599<>0,C599,I599),\"\")","v":""},"","",{"$f":"IF(C600<>\"\",IF(OR(VLOOKUP(C600,$C$3:$L$6,5,0)=Variables!$B$5,B600>VLOOKUP(C600,$C$3:$L$6,8,0)),-D600*VLOOKUP(C600,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I600<>Variables!$B$1,IF(C600<>\"\",$I$9-E600-F600,\"\"),-D600)","v":""},"",{"$f":"IF(C600<>\"\",IF(D600+$I$9-E600-F600>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C600,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C600,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I600,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I600,$C$3:$L$6,5,0)=Variables!$B$5,B600>VLOOKUP(I600,$C$3:$L$6,8,0)),IF(VLOOKUP(I600,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B600)-YEAR($B$12))*12+MONTH(B600)-MONTH($B$12)),((YEAR(B600)-YEAR(VLOOKUP(I600,$C$3:$L$6,8,0)))*12+MONTH(B600)-MONTH(VLOOKUP(I600,$C$3:$L$6,8,0))))*(VLOOKUP(I600,$C$3:$L$6,10,0)*VLOOKUP(I600,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C600<>\"\",IF(I600<>\"\",IF(ISERROR(VLOOKUP(I600,$C$3:$L$6,10,0)),\"\",VLOOKUP(I600,$C$3:$L$6,10,0)+J600+IF(OR(VLOOKUP(I600,$C$3:$L$6,5,0)=Variables!$B$5,B600>VLOOKUP(I600,$C$3:$L$6,8,0)),IF(VLOOKUP(I600,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B600)-YEAR($B$12))*12+MONTH(B600)-MONTH($B$12)),((YEAR(B600)-YEAR(VLOOKUP(I600,$C$3:$L$6,8,0)))*12+MONTH(B600)-MONTH(VLOOKUP(I600,$C$3:$L$6,8,0))))*VLOOKUP(I600,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I600<>Variables!$B$1,IF(H600<>0,C600,I600),\"\")","v":""},"","",{"$f":"IF(C601<>\"\",IF(OR(VLOOKUP(C601,$C$3:$L$6,5,0)=Variables!$B$5,B601>VLOOKUP(C601,$C$3:$L$6,8,0)),-D601*VLOOKUP(C601,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I601<>Variables!$B$1,IF(C601<>\"\",$I$9-E601-F601,\"\"),-D601)","v":""},"",{"$f":"IF(C601<>\"\",IF(D601+$I$9-E601-F601>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C601,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C601,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I601,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I601,$C$3:$L$6,5,0)=Variables!$B$5,B601>VLOOKUP(I601,$C$3:$L$6,8,0)),IF(VLOOKUP(I601,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B601)-YEAR($B$12))*12+MONTH(B601)-MONTH($B$12)),((YEAR(B601)-YEAR(VLOOKUP(I601,$C$3:$L$6,8,0)))*12+MONTH(B601)-MONTH(VLOOKUP(I601,$C$3:$L$6,8,0))))*(VLOOKUP(I601,$C$3:$L$6,10,0)*VLOOKUP(I601,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C601<>\"\",IF(I601<>\"\",IF(ISERROR(VLOOKUP(I601,$C$3:$L$6,10,0)),\"\",VLOOKUP(I601,$C$3:$L$6,10,0)+J601+IF(OR(VLOOKUP(I601,$C$3:$L$6,5,0)=Variables!$B$5,B601>VLOOKUP(I601,$C$3:$L$6,8,0)),IF(VLOOKUP(I601,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B601)-YEAR($B$12))*12+MONTH(B601)-MONTH($B$12)),((YEAR(B601)-YEAR(VLOOKUP(I601,$C$3:$L$6,8,0)))*12+MONTH(B601)-MONTH(VLOOKUP(I601,$C$3:$L$6,8,0))))*VLOOKUP(I601,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I601<>Variables!$B$1,IF(H601<>0,C601,I601),\"\")","v":""},"","",{"$f":"IF(C602<>\"\",IF(OR(VLOOKUP(C602,$C$3:$L$6,5,0)=Variables!$B$5,B602>VLOOKUP(C602,$C$3:$L$6,8,0)),-D602*VLOOKUP(C602,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I602<>Variables!$B$1,IF(C602<>\"\",$I$9-E602-F602,\"\"),-D602)","v":""},"",{"$f":"IF(C602<>\"\",IF(D602+$I$9-E602-F602>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C602,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C602,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I602,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I602,$C$3:$L$6,5,0)=Variables!$B$5,B602>VLOOKUP(I602,$C$3:$L$6,8,0)),IF(VLOOKUP(I602,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B602)-YEAR($B$12))*12+MONTH(B602)-MONTH($B$12)),((YEAR(B602)-YEAR(VLOOKUP(I602,$C$3:$L$6,8,0)))*12+MONTH(B602)-MONTH(VLOOKUP(I602,$C$3:$L$6,8,0))))*(VLOOKUP(I602,$C$3:$L$6,10,0)*VLOOKUP(I602,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C602<>\"\",IF(I602<>\"\",IF(ISERROR(VLOOKUP(I602,$C$3:$L$6,10,0)),\"\",VLOOKUP(I602,$C$3:$L$6,10,0)+J602+IF(OR(VLOOKUP(I602,$C$3:$L$6,5,0)=Variables!$B$5,B602>VLOOKUP(I602,$C$3:$L$6,8,0)),IF(VLOOKUP(I602,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B602)-YEAR($B$12))*12+MONTH(B602)-MONTH($B$12)),((YEAR(B602)-YEAR(VLOOKUP(I602,$C$3:$L$6,8,0)))*12+MONTH(B602)-MONTH(VLOOKUP(I602,$C$3:$L$6,8,0))))*VLOOKUP(I602,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I602<>Variables!$B$1,IF(H602<>0,C602,I602),\"\")","v":""},"","",{"$f":"IF(C603<>\"\",IF(OR(VLOOKUP(C603,$C$3:$L$6,5,0)=Variables!$B$5,B603>VLOOKUP(C603,$C$3:$L$6,8,0)),-D603*VLOOKUP(C603,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I603<>Variables!$B$1,IF(C603<>\"\",$I$9-E603-F603,\"\"),-D603)","v":""},"",{"$f":"IF(C603<>\"\",IF(D603+$I$9-E603-F603>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C603,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C603,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I603,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I603,$C$3:$L$6,5,0)=Variables!$B$5,B603>VLOOKUP(I603,$C$3:$L$6,8,0)),IF(VLOOKUP(I603,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B603)-YEAR($B$12))*12+MONTH(B603)-MONTH($B$12)),((YEAR(B603)-YEAR(VLOOKUP(I603,$C$3:$L$6,8,0)))*12+MONTH(B603)-MONTH(VLOOKUP(I603,$C$3:$L$6,8,0))))*(VLOOKUP(I603,$C$3:$L$6,10,0)*VLOOKUP(I603,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C603<>\"\",IF(I603<>\"\",IF(ISERROR(VLOOKUP(I603,$C$3:$L$6,10,0)),\"\",VLOOKUP(I603,$C$3:$L$6,10,0)+J603+IF(OR(VLOOKUP(I603,$C$3:$L$6,5,0)=Variables!$B$5,B603>VLOOKUP(I603,$C$3:$L$6,8,0)),IF(VLOOKUP(I603,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B603)-YEAR($B$12))*12+MONTH(B603)-MONTH($B$12)),((YEAR(B603)-YEAR(VLOOKUP(I603,$C$3:$L$6,8,0)))*12+MONTH(B603)-MONTH(VLOOKUP(I603,$C$3:$L$6,8,0))))*VLOOKUP(I603,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I603<>Variables!$B$1,IF(H603<>0,C603,I603),\"\")","v":""},{"$f":"IF(C604<>\"\",IF(H603<>0,H603,L603),\"\")","v":""},{"$f":"IF(C604<>\"\",MINPAYMENT(C604,ROW(B604),COLUMN(B604)),\"\")","v":""},{"$f":"IF(C604<>\"\",IF(OR(VLOOKUP(C604,$C$3:$L$6,5,0)=Variables!$B$5,B604>VLOOKUP(C604,$C$3:$L$6,8,0)),-D604*VLOOKUP(C604,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I604<>Variables!$B$1,IF(C604<>\"\",$I$9-E604-F604,\"\"),-D604)","v":""},"",{"$f":"IF(C604<>\"\",IF(D604+$I$9-E604-F604>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C604,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C604,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I604,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I604,$C$3:$L$6,5,0)=Variables!$B$5,B604>VLOOKUP(I604,$C$3:$L$6,8,0)),IF(VLOOKUP(I604,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B604)-YEAR($B$12))*12+MONTH(B604)-MONTH($B$12)),((YEAR(B604)-YEAR(VLOOKUP(I604,$C$3:$L$6,8,0)))*12+MONTH(B604)-MONTH(VLOOKUP(I604,$C$3:$L$6,8,0))))*(VLOOKUP(I604,$C$3:$L$6,10,0)*VLOOKUP(I604,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C604<>\"\",IF(I604<>\"\",IF(ISERROR(VLOOKUP(I604,$C$3:$L$6,10,0)),\"\",VLOOKUP(I604,$C$3:$L$6,10,0)+J604+IF(OR(VLOOKUP(I604,$C$3:$L$6,5,0)=Variables!$B$5,B604>VLOOKUP(I604,$C$3:$L$6,8,0)),IF(VLOOKUP(I604,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B604)-YEAR($B$12))*12+MONTH(B604)-MONTH($B$12)),((YEAR(B604)-YEAR(VLOOKUP(I604,$C$3:$L$6,8,0)))*12+MONTH(B604)-MONTH(VLOOKUP(I604,$C$3:$L$6,8,0))))*VLOOKUP(I604,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C604<>\"\",IF(ISERROR(IF(D604+G604>=0,K604+D604+G604,\"\")),\"\",IF(D604+G604>=0,K604+D604+G604,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C605<>\"\",DATE(YEAR(B604),MONTH(B604)+1,DAY(B604)),\"\")","v":""},{"$f":"IF(I604<>Variables!$B$1,IF(H604<>0,C604,I604),\"\")","v":""},"","",{"$f":"IF(C605<>\"\",IF(OR(VLOOKUP(C605,$C$3:$L$6,5,0)=Variables!$B$5,B605>VLOOKUP(C605,$C$3:$L$6,8,0)),-D605*VLOOKUP(C605,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I605<>Variables!$B$1,IF(C605<>\"\",$I$9-E605-F605,\"\"),-D605)","v":""},{"$f":"IF(C605<>\"\",IF(D605+G605<0,D605+G605,0),\"\")","v":""},{"$f":"IF(C605<>\"\",IF(D605+$I$9-E605-F605>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C605,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C605,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I605,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I605,$C$3:$L$6,5,0)=Variables!$B$5,B605>VLOOKUP(I605,$C$3:$L$6,8,0)),IF(VLOOKUP(I605,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B605)-YEAR($B$12))*12+MONTH(B605)-MONTH($B$12)),((YEAR(B605)-YEAR(VLOOKUP(I605,$C$3:$L$6,8,0)))*12+MONTH(B605)-MONTH(VLOOKUP(I605,$C$3:$L$6,8,0))))*(VLOOKUP(I605,$C$3:$L$6,10,0)*VLOOKUP(I605,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C605<>\"\",IF(I605<>\"\",IF(ISERROR(VLOOKUP(I605,$C$3:$L$6,10,0)),\"\",VLOOKUP(I605,$C$3:$L$6,10,0)+J605+IF(OR(VLOOKUP(I605,$C$3:$L$6,5,0)=Variables!$B$5,B605>VLOOKUP(I605,$C$3:$L$6,8,0)),IF(VLOOKUP(I605,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B605)-YEAR($B$12))*12+MONTH(B605)-MONTH($B$12)),((YEAR(B605)-YEAR(VLOOKUP(I605,$C$3:$L$6,8,0)))*12+MONTH(B605)-MONTH(VLOOKUP(I605,$C$3:$L$6,8,0))))*VLOOKUP(I605,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I605<>Variables!$B$1,IF(H605<>0,C605,I605),\"\")","v":""},"","",{"$f":"IF(C606<>\"\",IF(OR(VLOOKUP(C606,$C$3:$L$6,5,0)=Variables!$B$5,B606>VLOOKUP(C606,$C$3:$L$6,8,0)),-D606*VLOOKUP(C606,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I606<>Variables!$B$1,IF(C606<>\"\",$I$9-E606-F606,\"\"),-D606)","v":""},"",{"$f":"IF(C606<>\"\",IF(D606+$I$9-E606-F606>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C606,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C606,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I606,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I606,$C$3:$L$6,5,0)=Variables!$B$5,B606>VLOOKUP(I606,$C$3:$L$6,8,0)),IF(VLOOKUP(I606,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B606)-YEAR($B$12))*12+MONTH(B606)-MONTH($B$12)),((YEAR(B606)-YEAR(VLOOKUP(I606,$C$3:$L$6,8,0)))*12+MONTH(B606)-MONTH(VLOOKUP(I606,$C$3:$L$6,8,0))))*(VLOOKUP(I606,$C$3:$L$6,10,0)*VLOOKUP(I606,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C606<>\"\",IF(I606<>\"\",IF(ISERROR(VLOOKUP(I606,$C$3:$L$6,10,0)),\"\",VLOOKUP(I606,$C$3:$L$6,10,0)+J606+IF(OR(VLOOKUP(I606,$C$3:$L$6,5,0)=Variables!$B$5,B606>VLOOKUP(I606,$C$3:$L$6,8,0)),IF(VLOOKUP(I606,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B606)-YEAR($B$12))*12+MONTH(B606)-MONTH($B$12)),((YEAR(B606)-YEAR(VLOOKUP(I606,$C$3:$L$6,8,0)))*12+MONTH(B606)-MONTH(VLOOKUP(I606,$C$3:$L$6,8,0))))*VLOOKUP(I606,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I606<>Variables!$B$1,IF(H606<>0,C606,I606),\"\")","v":""},"","",{"$f":"IF(C607<>\"\",IF(OR(VLOOKUP(C607,$C$3:$L$6,5,0)=Variables!$B$5,B607>VLOOKUP(C607,$C$3:$L$6,8,0)),-D607*VLOOKUP(C607,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I607<>Variables!$B$1,IF(C607<>\"\",$I$9-E607-F607,\"\"),-D607)","v":""},"",{"$f":"IF(C607<>\"\",IF(D607+$I$9-E607-F607>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C607,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C607,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I607,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I607,$C$3:$L$6,5,0)=Variables!$B$5,B607>VLOOKUP(I607,$C$3:$L$6,8,0)),IF(VLOOKUP(I607,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B607)-YEAR($B$12))*12+MONTH(B607)-MONTH($B$12)),((YEAR(B607)-YEAR(VLOOKUP(I607,$C$3:$L$6,8,0)))*12+MONTH(B607)-MONTH(VLOOKUP(I607,$C$3:$L$6,8,0))))*(VLOOKUP(I607,$C$3:$L$6,10,0)*VLOOKUP(I607,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C607<>\"\",IF(I607<>\"\",IF(ISERROR(VLOOKUP(I607,$C$3:$L$6,10,0)),\"\",VLOOKUP(I607,$C$3:$L$6,10,0)+J607+IF(OR(VLOOKUP(I607,$C$3:$L$6,5,0)=Variables!$B$5,B607>VLOOKUP(I607,$C$3:$L$6,8,0)),IF(VLOOKUP(I607,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B607)-YEAR($B$12))*12+MONTH(B607)-MONTH($B$12)),((YEAR(B607)-YEAR(VLOOKUP(I607,$C$3:$L$6,8,0)))*12+MONTH(B607)-MONTH(VLOOKUP(I607,$C$3:$L$6,8,0))))*VLOOKUP(I607,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I607<>Variables!$B$1,IF(H607<>0,C607,I607),\"\")","v":""},"","",{"$f":"IF(C608<>\"\",IF(OR(VLOOKUP(C608,$C$3:$L$6,5,0)=Variables!$B$5,B608>VLOOKUP(C608,$C$3:$L$6,8,0)),-D608*VLOOKUP(C608,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I608<>Variables!$B$1,IF(C608<>\"\",$I$9-E608-F608,\"\"),-D608)","v":""},"",{"$f":"IF(C608<>\"\",IF(D608+$I$9-E608-F608>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C608,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C608,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I608,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I608,$C$3:$L$6,5,0)=Variables!$B$5,B608>VLOOKUP(I608,$C$3:$L$6,8,0)),IF(VLOOKUP(I608,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B608)-YEAR($B$12))*12+MONTH(B608)-MONTH($B$12)),((YEAR(B608)-YEAR(VLOOKUP(I608,$C$3:$L$6,8,0)))*12+MONTH(B608)-MONTH(VLOOKUP(I608,$C$3:$L$6,8,0))))*(VLOOKUP(I608,$C$3:$L$6,10,0)*VLOOKUP(I608,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C608<>\"\",IF(I608<>\"\",IF(ISERROR(VLOOKUP(I608,$C$3:$L$6,10,0)),\"\",VLOOKUP(I608,$C$3:$L$6,10,0)+J608+IF(OR(VLOOKUP(I608,$C$3:$L$6,5,0)=Variables!$B$5,B608>VLOOKUP(I608,$C$3:$L$6,8,0)),IF(VLOOKUP(I608,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B608)-YEAR($B$12))*12+MONTH(B608)-MONTH($B$12)),((YEAR(B608)-YEAR(VLOOKUP(I608,$C$3:$L$6,8,0)))*12+MONTH(B608)-MONTH(VLOOKUP(I608,$C$3:$L$6,8,0))))*VLOOKUP(I608,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I608<>Variables!$B$1,IF(H608<>0,C608,I608),\"\")","v":""},"","",{"$f":"IF(C609<>\"\",IF(OR(VLOOKUP(C609,$C$3:$L$6,5,0)=Variables!$B$5,B609>VLOOKUP(C609,$C$3:$L$6,8,0)),-D609*VLOOKUP(C609,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I609<>Variables!$B$1,IF(C609<>\"\",$I$9-E609-F609,\"\"),-D609)","v":""},"",{"$f":"IF(C609<>\"\",IF(D609+$I$9-E609-F609>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C609,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C609,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I609,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I609,$C$3:$L$6,5,0)=Variables!$B$5,B609>VLOOKUP(I609,$C$3:$L$6,8,0)),IF(VLOOKUP(I609,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B609)-YEAR($B$12))*12+MONTH(B609)-MONTH($B$12)),((YEAR(B609)-YEAR(VLOOKUP(I609,$C$3:$L$6,8,0)))*12+MONTH(B609)-MONTH(VLOOKUP(I609,$C$3:$L$6,8,0))))*(VLOOKUP(I609,$C$3:$L$6,10,0)*VLOOKUP(I609,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C609<>\"\",IF(I609<>\"\",IF(ISERROR(VLOOKUP(I609,$C$3:$L$6,10,0)),\"\",VLOOKUP(I609,$C$3:$L$6,10,0)+J609+IF(OR(VLOOKUP(I609,$C$3:$L$6,5,0)=Variables!$B$5,B609>VLOOKUP(I609,$C$3:$L$6,8,0)),IF(VLOOKUP(I609,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B609)-YEAR($B$12))*12+MONTH(B609)-MONTH($B$12)),((YEAR(B609)-YEAR(VLOOKUP(I609,$C$3:$L$6,8,0)))*12+MONTH(B609)-MONTH(VLOOKUP(I609,$C$3:$L$6,8,0))))*VLOOKUP(I609,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I609<>Variables!$B$1,IF(H609<>0,C609,I609),\"\")","v":""},"","",{"$f":"IF(C610<>\"\",IF(OR(VLOOKUP(C610,$C$3:$L$6,5,0)=Variables!$B$5,B610>VLOOKUP(C610,$C$3:$L$6,8,0)),-D610*VLOOKUP(C610,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I610<>Variables!$B$1,IF(C610<>\"\",$I$9-E610-F610,\"\"),-D610)","v":""},"",{"$f":"IF(C610<>\"\",IF(D610+$I$9-E610-F610>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C610,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C610,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I610,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I610,$C$3:$L$6,5,0)=Variables!$B$5,B610>VLOOKUP(I610,$C$3:$L$6,8,0)),IF(VLOOKUP(I610,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B610)-YEAR($B$12))*12+MONTH(B610)-MONTH($B$12)),((YEAR(B610)-YEAR(VLOOKUP(I610,$C$3:$L$6,8,0)))*12+MONTH(B610)-MONTH(VLOOKUP(I610,$C$3:$L$6,8,0))))*(VLOOKUP(I610,$C$3:$L$6,10,0)*VLOOKUP(I610,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C610<>\"\",IF(I610<>\"\",IF(ISERROR(VLOOKUP(I610,$C$3:$L$6,10,0)),\"\",VLOOKUP(I610,$C$3:$L$6,10,0)+J610+IF(OR(VLOOKUP(I610,$C$3:$L$6,5,0)=Variables!$B$5,B610>VLOOKUP(I610,$C$3:$L$6,8,0)),IF(VLOOKUP(I610,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B610)-YEAR($B$12))*12+MONTH(B610)-MONTH($B$12)),((YEAR(B610)-YEAR(VLOOKUP(I610,$C$3:$L$6,8,0)))*12+MONTH(B610)-MONTH(VLOOKUP(I610,$C$3:$L$6,8,0))))*VLOOKUP(I610,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I610<>Variables!$B$1,IF(H610<>0,C610,I610),\"\")","v":""},"","",{"$f":"IF(C611<>\"\",IF(OR(VLOOKUP(C611,$C$3:$L$6,5,0)=Variables!$B$5,B611>VLOOKUP(C611,$C$3:$L$6,8,0)),-D611*VLOOKUP(C611,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I611<>Variables!$B$1,IF(C611<>\"\",$I$9-E611-F611,\"\"),-D611)","v":""},"",{"$f":"IF(C611<>\"\",IF(D611+$I$9-E611-F611>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C611,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C611,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I611,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I611,$C$3:$L$6,5,0)=Variables!$B$5,B611>VLOOKUP(I611,$C$3:$L$6,8,0)),IF(VLOOKUP(I611,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B611)-YEAR($B$12))*12+MONTH(B611)-MONTH($B$12)),((YEAR(B611)-YEAR(VLOOKUP(I611,$C$3:$L$6,8,0)))*12+MONTH(B611)-MONTH(VLOOKUP(I611,$C$3:$L$6,8,0))))*(VLOOKUP(I611,$C$3:$L$6,10,0)*VLOOKUP(I611,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C611<>\"\",IF(I611<>\"\",IF(ISERROR(VLOOKUP(I611,$C$3:$L$6,10,0)),\"\",VLOOKUP(I611,$C$3:$L$6,10,0)+J611+IF(OR(VLOOKUP(I611,$C$3:$L$6,5,0)=Variables!$B$5,B611>VLOOKUP(I611,$C$3:$L$6,8,0)),IF(VLOOKUP(I611,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B611)-YEAR($B$12))*12+MONTH(B611)-MONTH($B$12)),((YEAR(B611)-YEAR(VLOOKUP(I611,$C$3:$L$6,8,0)))*12+MONTH(B611)-MONTH(VLOOKUP(I611,$C$3:$L$6,8,0))))*VLOOKUP(I611,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I611<>Variables!$B$1,IF(H611<>0,C611,I611),\"\")","v":""},"","",{"$f":"IF(C612<>\"\",IF(OR(VLOOKUP(C612,$C$3:$L$6,5,0)=Variables!$B$5,B612>VLOOKUP(C612,$C$3:$L$6,8,0)),-D612*VLOOKUP(C612,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I612<>Variables!$B$1,IF(C612<>\"\",$I$9-E612-F612,\"\"),-D612)","v":""},"",{"$f":"IF(C612<>\"\",IF(D612+$I$9-E612-F612>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C612,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C612,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I612,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I612,$C$3:$L$6,5,0)=Variables!$B$5,B612>VLOOKUP(I612,$C$3:$L$6,8,0)),IF(VLOOKUP(I612,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B612)-YEAR($B$12))*12+MONTH(B612)-MONTH($B$12)),((YEAR(B612)-YEAR(VLOOKUP(I612,$C$3:$L$6,8,0)))*12+MONTH(B612)-MONTH(VLOOKUP(I612,$C$3:$L$6,8,0))))*(VLOOKUP(I612,$C$3:$L$6,10,0)*VLOOKUP(I612,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C612<>\"\",IF(I612<>\"\",IF(ISERROR(VLOOKUP(I612,$C$3:$L$6,10,0)),\"\",VLOOKUP(I612,$C$3:$L$6,10,0)+J612+IF(OR(VLOOKUP(I612,$C$3:$L$6,5,0)=Variables!$B$5,B612>VLOOKUP(I612,$C$3:$L$6,8,0)),IF(VLOOKUP(I612,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B612)-YEAR($B$12))*12+MONTH(B612)-MONTH($B$12)),((YEAR(B612)-YEAR(VLOOKUP(I612,$C$3:$L$6,8,0)))*12+MONTH(B612)-MONTH(VLOOKUP(I612,$C$3:$L$6,8,0))))*VLOOKUP(I612,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I612<>Variables!$B$1,IF(H612<>0,C612,I612),\"\")","v":""},"","",{"$f":"IF(C613<>\"\",IF(OR(VLOOKUP(C613,$C$3:$L$6,5,0)=Variables!$B$5,B613>VLOOKUP(C613,$C$3:$L$6,8,0)),-D613*VLOOKUP(C613,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I613<>Variables!$B$1,IF(C613<>\"\",$I$9-E613-F613,\"\"),-D613)","v":""},"",{"$f":"IF(C613<>\"\",IF(D613+$I$9-E613-F613>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C613,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C613,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I613,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I613,$C$3:$L$6,5,0)=Variables!$B$5,B613>VLOOKUP(I613,$C$3:$L$6,8,0)),IF(VLOOKUP(I613,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B613)-YEAR($B$12))*12+MONTH(B613)-MONTH($B$12)),((YEAR(B613)-YEAR(VLOOKUP(I613,$C$3:$L$6,8,0)))*12+MONTH(B613)-MONTH(VLOOKUP(I613,$C$3:$L$6,8,0))))*(VLOOKUP(I613,$C$3:$L$6,10,0)*VLOOKUP(I613,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C613<>\"\",IF(I613<>\"\",IF(ISERROR(VLOOKUP(I613,$C$3:$L$6,10,0)),\"\",VLOOKUP(I613,$C$3:$L$6,10,0)+J613+IF(OR(VLOOKUP(I613,$C$3:$L$6,5,0)=Variables!$B$5,B613>VLOOKUP(I613,$C$3:$L$6,8,0)),IF(VLOOKUP(I613,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B613)-YEAR($B$12))*12+MONTH(B613)-MONTH($B$12)),((YEAR(B613)-YEAR(VLOOKUP(I613,$C$3:$L$6,8,0)))*12+MONTH(B613)-MONTH(VLOOKUP(I613,$C$3:$L$6,8,0))))*VLOOKUP(I613,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I613<>Variables!$B$1,IF(H613<>0,C613,I613),\"\")","v":""},"","",{"$f":"IF(C614<>\"\",IF(OR(VLOOKUP(C614,$C$3:$L$6,5,0)=Variables!$B$5,B614>VLOOKUP(C614,$C$3:$L$6,8,0)),-D614*VLOOKUP(C614,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I614<>Variables!$B$1,IF(C614<>\"\",$I$9-E614-F614,\"\"),-D614)","v":""},"",{"$f":"IF(C614<>\"\",IF(D614+$I$9-E614-F614>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C614,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C614,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I614,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I614,$C$3:$L$6,5,0)=Variables!$B$5,B614>VLOOKUP(I614,$C$3:$L$6,8,0)),IF(VLOOKUP(I614,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B614)-YEAR($B$12))*12+MONTH(B614)-MONTH($B$12)),((YEAR(B614)-YEAR(VLOOKUP(I614,$C$3:$L$6,8,0)))*12+MONTH(B614)-MONTH(VLOOKUP(I614,$C$3:$L$6,8,0))))*(VLOOKUP(I614,$C$3:$L$6,10,0)*VLOOKUP(I614,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C614<>\"\",IF(I614<>\"\",IF(ISERROR(VLOOKUP(I614,$C$3:$L$6,10,0)),\"\",VLOOKUP(I614,$C$3:$L$6,10,0)+J614+IF(OR(VLOOKUP(I614,$C$3:$L$6,5,0)=Variables!$B$5,B614>VLOOKUP(I614,$C$3:$L$6,8,0)),IF(VLOOKUP(I614,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B614)-YEAR($B$12))*12+MONTH(B614)-MONTH($B$12)),((YEAR(B614)-YEAR(VLOOKUP(I614,$C$3:$L$6,8,0)))*12+MONTH(B614)-MONTH(VLOOKUP(I614,$C$3:$L$6,8,0))))*VLOOKUP(I614,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I614<>Variables!$B$1,IF(H614<>0,C614,I614),\"\")","v":""},"","",{"$f":"IF(C615<>\"\",IF(OR(VLOOKUP(C615,$C$3:$L$6,5,0)=Variables!$B$5,B615>VLOOKUP(C615,$C$3:$L$6,8,0)),-D615*VLOOKUP(C615,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I615<>Variables!$B$1,IF(C615<>\"\",$I$9-E615-F615,\"\"),-D615)","v":""},"",{"$f":"IF(C615<>\"\",IF(D615+$I$9-E615-F615>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C615,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C615,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I615,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I615,$C$3:$L$6,5,0)=Variables!$B$5,B615>VLOOKUP(I615,$C$3:$L$6,8,0)),IF(VLOOKUP(I615,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B615)-YEAR($B$12))*12+MONTH(B615)-MONTH($B$12)),((YEAR(B615)-YEAR(VLOOKUP(I615,$C$3:$L$6,8,0)))*12+MONTH(B615)-MONTH(VLOOKUP(I615,$C$3:$L$6,8,0))))*(VLOOKUP(I615,$C$3:$L$6,10,0)*VLOOKUP(I615,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C615<>\"\",IF(I615<>\"\",IF(ISERROR(VLOOKUP(I615,$C$3:$L$6,10,0)),\"\",VLOOKUP(I615,$C$3:$L$6,10,0)+J615+IF(OR(VLOOKUP(I615,$C$3:$L$6,5,0)=Variables!$B$5,B615>VLOOKUP(I615,$C$3:$L$6,8,0)),IF(VLOOKUP(I615,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B615)-YEAR($B$12))*12+MONTH(B615)-MONTH($B$12)),((YEAR(B615)-YEAR(VLOOKUP(I615,$C$3:$L$6,8,0)))*12+MONTH(B615)-MONTH(VLOOKUP(I615,$C$3:$L$6,8,0))))*VLOOKUP(I615,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I615<>Variables!$B$1,IF(H615<>0,C615,I615),\"\")","v":""},"","",{"$f":"IF(C616<>\"\",IF(OR(VLOOKUP(C616,$C$3:$L$6,5,0)=Variables!$B$5,B616>VLOOKUP(C616,$C$3:$L$6,8,0)),-D616*VLOOKUP(C616,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I616<>Variables!$B$1,IF(C616<>\"\",$I$9-E616-F616,\"\"),-D616)","v":""},"",{"$f":"IF(C616<>\"\",IF(D616+$I$9-E616-F616>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C616,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C616,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I616,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I616,$C$3:$L$6,5,0)=Variables!$B$5,B616>VLOOKUP(I616,$C$3:$L$6,8,0)),IF(VLOOKUP(I616,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B616)-YEAR($B$12))*12+MONTH(B616)-MONTH($B$12)),((YEAR(B616)-YEAR(VLOOKUP(I616,$C$3:$L$6,8,0)))*12+MONTH(B616)-MONTH(VLOOKUP(I616,$C$3:$L$6,8,0))))*(VLOOKUP(I616,$C$3:$L$6,10,0)*VLOOKUP(I616,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C616<>\"\",IF(I616<>\"\",IF(ISERROR(VLOOKUP(I616,$C$3:$L$6,10,0)),\"\",VLOOKUP(I616,$C$3:$L$6,10,0)+J616+IF(OR(VLOOKUP(I616,$C$3:$L$6,5,0)=Variables!$B$5,B616>VLOOKUP(I616,$C$3:$L$6,8,0)),IF(VLOOKUP(I616,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B616)-YEAR($B$12))*12+MONTH(B616)-MONTH($B$12)),((YEAR(B616)-YEAR(VLOOKUP(I616,$C$3:$L$6,8,0)))*12+MONTH(B616)-MONTH(VLOOKUP(I616,$C$3:$L$6,8,0))))*VLOOKUP(I616,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I616<>Variables!$B$1,IF(H616<>0,C616,I616),\"\")","v":""},"","",{"$f":"IF(C617<>\"\",IF(OR(VLOOKUP(C617,$C$3:$L$6,5,0)=Variables!$B$5,B617>VLOOKUP(C617,$C$3:$L$6,8,0)),-D617*VLOOKUP(C617,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I617<>Variables!$B$1,IF(C617<>\"\",$I$9-E617-F617,\"\"),-D617)","v":""},"",{"$f":"IF(C617<>\"\",IF(D617+$I$9-E617-F617>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C617,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C617,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I617,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I617,$C$3:$L$6,5,0)=Variables!$B$5,B617>VLOOKUP(I617,$C$3:$L$6,8,0)),IF(VLOOKUP(I617,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B617)-YEAR($B$12))*12+MONTH(B617)-MONTH($B$12)),((YEAR(B617)-YEAR(VLOOKUP(I617,$C$3:$L$6,8,0)))*12+MONTH(B617)-MONTH(VLOOKUP(I617,$C$3:$L$6,8,0))))*(VLOOKUP(I617,$C$3:$L$6,10,0)*VLOOKUP(I617,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C617<>\"\",IF(I617<>\"\",IF(ISERROR(VLOOKUP(I617,$C$3:$L$6,10,0)),\"\",VLOOKUP(I617,$C$3:$L$6,10,0)+J617+IF(OR(VLOOKUP(I617,$C$3:$L$6,5,0)=Variables!$B$5,B617>VLOOKUP(I617,$C$3:$L$6,8,0)),IF(VLOOKUP(I617,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B617)-YEAR($B$12))*12+MONTH(B617)-MONTH($B$12)),((YEAR(B617)-YEAR(VLOOKUP(I617,$C$3:$L$6,8,0)))*12+MONTH(B617)-MONTH(VLOOKUP(I617,$C$3:$L$6,8,0))))*VLOOKUP(I617,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I617<>Variables!$B$1,IF(H617<>0,C617,I617),\"\")","v":""},"","",{"$f":"IF(C618<>\"\",IF(OR(VLOOKUP(C618,$C$3:$L$6,5,0)=Variables!$B$5,B618>VLOOKUP(C618,$C$3:$L$6,8,0)),-D618*VLOOKUP(C618,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I618<>Variables!$B$1,IF(C618<>\"\",$I$9-E618-F618,\"\"),-D618)","v":""},"",{"$f":"IF(C618<>\"\",IF(D618+$I$9-E618-F618>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C618,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C618,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I618,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I618,$C$3:$L$6,5,0)=Variables!$B$5,B618>VLOOKUP(I618,$C$3:$L$6,8,0)),IF(VLOOKUP(I618,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B618)-YEAR($B$12))*12+MONTH(B618)-MONTH($B$12)),((YEAR(B618)-YEAR(VLOOKUP(I618,$C$3:$L$6,8,0)))*12+MONTH(B618)-MONTH(VLOOKUP(I618,$C$3:$L$6,8,0))))*(VLOOKUP(I618,$C$3:$L$6,10,0)*VLOOKUP(I618,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C618<>\"\",IF(I618<>\"\",IF(ISERROR(VLOOKUP(I618,$C$3:$L$6,10,0)),\"\",VLOOKUP(I618,$C$3:$L$6,10,0)+J618+IF(OR(VLOOKUP(I618,$C$3:$L$6,5,0)=Variables!$B$5,B618>VLOOKUP(I618,$C$3:$L$6,8,0)),IF(VLOOKUP(I618,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B618)-YEAR($B$12))*12+MONTH(B618)-MONTH($B$12)),((YEAR(B618)-YEAR(VLOOKUP(I618,$C$3:$L$6,8,0)))*12+MONTH(B618)-MONTH(VLOOKUP(I618,$C$3:$L$6,8,0))))*VLOOKUP(I618,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I618<>Variables!$B$1,IF(H618<>0,C618,I618),\"\")","v":""},"","",{"$f":"IF(C619<>\"\",IF(OR(VLOOKUP(C619,$C$3:$L$6,5,0)=Variables!$B$5,B619>VLOOKUP(C619,$C$3:$L$6,8,0)),-D619*VLOOKUP(C619,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I619<>Variables!$B$1,IF(C619<>\"\",$I$9-E619-F619,\"\"),-D619)","v":""},"",{"$f":"IF(C619<>\"\",IF(D619+$I$9-E619-F619>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C619,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C619,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I619,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I619,$C$3:$L$6,5,0)=Variables!$B$5,B619>VLOOKUP(I619,$C$3:$L$6,8,0)),IF(VLOOKUP(I619,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B619)-YEAR($B$12))*12+MONTH(B619)-MONTH($B$12)),((YEAR(B619)-YEAR(VLOOKUP(I619,$C$3:$L$6,8,0)))*12+MONTH(B619)-MONTH(VLOOKUP(I619,$C$3:$L$6,8,0))))*(VLOOKUP(I619,$C$3:$L$6,10,0)*VLOOKUP(I619,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C619<>\"\",IF(I619<>\"\",IF(ISERROR(VLOOKUP(I619,$C$3:$L$6,10,0)),\"\",VLOOKUP(I619,$C$3:$L$6,10,0)+J619+IF(OR(VLOOKUP(I619,$C$3:$L$6,5,0)=Variables!$B$5,B619>VLOOKUP(I619,$C$3:$L$6,8,0)),IF(VLOOKUP(I619,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B619)-YEAR($B$12))*12+MONTH(B619)-MONTH($B$12)),((YEAR(B619)-YEAR(VLOOKUP(I619,$C$3:$L$6,8,0)))*12+MONTH(B619)-MONTH(VLOOKUP(I619,$C$3:$L$6,8,0))))*VLOOKUP(I619,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I619<>Variables!$B$1,IF(H619<>0,C619,I619),\"\")","v":""},"","",{"$f":"IF(C620<>\"\",IF(OR(VLOOKUP(C620,$C$3:$L$6,5,0)=Variables!$B$5,B620>VLOOKUP(C620,$C$3:$L$6,8,0)),-D620*VLOOKUP(C620,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I620<>Variables!$B$1,IF(C620<>\"\",$I$9-E620-F620,\"\"),-D620)","v":""},"",{"$f":"IF(C620<>\"\",IF(D620+$I$9-E620-F620>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C620,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C620,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I620,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I620,$C$3:$L$6,5,0)=Variables!$B$5,B620>VLOOKUP(I620,$C$3:$L$6,8,0)),IF(VLOOKUP(I620,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B620)-YEAR($B$12))*12+MONTH(B620)-MONTH($B$12)),((YEAR(B620)-YEAR(VLOOKUP(I620,$C$3:$L$6,8,0)))*12+MONTH(B620)-MONTH(VLOOKUP(I620,$C$3:$L$6,8,0))))*(VLOOKUP(I620,$C$3:$L$6,10,0)*VLOOKUP(I620,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C620<>\"\",IF(I620<>\"\",IF(ISERROR(VLOOKUP(I620,$C$3:$L$6,10,0)),\"\",VLOOKUP(I620,$C$3:$L$6,10,0)+J620+IF(OR(VLOOKUP(I620,$C$3:$L$6,5,0)=Variables!$B$5,B620>VLOOKUP(I620,$C$3:$L$6,8,0)),IF(VLOOKUP(I620,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B620)-YEAR($B$12))*12+MONTH(B620)-MONTH($B$12)),((YEAR(B620)-YEAR(VLOOKUP(I620,$C$3:$L$6,8,0)))*12+MONTH(B620)-MONTH(VLOOKUP(I620,$C$3:$L$6,8,0))))*VLOOKUP(I620,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I620<>Variables!$B$1,IF(H620<>0,C620,I620),\"\")","v":""},"","",{"$f":"IF(C621<>\"\",IF(OR(VLOOKUP(C621,$C$3:$L$6,5,0)=Variables!$B$5,B621>VLOOKUP(C621,$C$3:$L$6,8,0)),-D621*VLOOKUP(C621,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I621<>Variables!$B$1,IF(C621<>\"\",$I$9-E621-F621,\"\"),-D621)","v":""},"",{"$f":"IF(C621<>\"\",IF(D621+$I$9-E621-F621>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C621,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C621,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I621,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I621,$C$3:$L$6,5,0)=Variables!$B$5,B621>VLOOKUP(I621,$C$3:$L$6,8,0)),IF(VLOOKUP(I621,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B621)-YEAR($B$12))*12+MONTH(B621)-MONTH($B$12)),((YEAR(B621)-YEAR(VLOOKUP(I621,$C$3:$L$6,8,0)))*12+MONTH(B621)-MONTH(VLOOKUP(I621,$C$3:$L$6,8,0))))*(VLOOKUP(I621,$C$3:$L$6,10,0)*VLOOKUP(I621,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C621<>\"\",IF(I621<>\"\",IF(ISERROR(VLOOKUP(I621,$C$3:$L$6,10,0)),\"\",VLOOKUP(I621,$C$3:$L$6,10,0)+J621+IF(OR(VLOOKUP(I621,$C$3:$L$6,5,0)=Variables!$B$5,B621>VLOOKUP(I621,$C$3:$L$6,8,0)),IF(VLOOKUP(I621,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B621)-YEAR($B$12))*12+MONTH(B621)-MONTH($B$12)),((YEAR(B621)-YEAR(VLOOKUP(I621,$C$3:$L$6,8,0)))*12+MONTH(B621)-MONTH(VLOOKUP(I621,$C$3:$L$6,8,0))))*VLOOKUP(I621,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I621<>Variables!$B$1,IF(H621<>0,C621,I621),\"\")","v":""},"","",{"$f":"IF(C622<>\"\",IF(OR(VLOOKUP(C622,$C$3:$L$6,5,0)=Variables!$B$5,B622>VLOOKUP(C622,$C$3:$L$6,8,0)),-D622*VLOOKUP(C622,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I622<>Variables!$B$1,IF(C622<>\"\",$I$9-E622-F622,\"\"),-D622)","v":""},"",{"$f":"IF(C622<>\"\",IF(D622+$I$9-E622-F622>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C622,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C622,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I622,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I622,$C$3:$L$6,5,0)=Variables!$B$5,B622>VLOOKUP(I622,$C$3:$L$6,8,0)),IF(VLOOKUP(I622,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B622)-YEAR($B$12))*12+MONTH(B622)-MONTH($B$12)),((YEAR(B622)-YEAR(VLOOKUP(I622,$C$3:$L$6,8,0)))*12+MONTH(B622)-MONTH(VLOOKUP(I622,$C$3:$L$6,8,0))))*(VLOOKUP(I622,$C$3:$L$6,10,0)*VLOOKUP(I622,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C622<>\"\",IF(I622<>\"\",IF(ISERROR(VLOOKUP(I622,$C$3:$L$6,10,0)),\"\",VLOOKUP(I622,$C$3:$L$6,10,0)+J622+IF(OR(VLOOKUP(I622,$C$3:$L$6,5,0)=Variables!$B$5,B622>VLOOKUP(I622,$C$3:$L$6,8,0)),IF(VLOOKUP(I622,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B622)-YEAR($B$12))*12+MONTH(B622)-MONTH($B$12)),((YEAR(B622)-YEAR(VLOOKUP(I622,$C$3:$L$6,8,0)))*12+MONTH(B622)-MONTH(VLOOKUP(I622,$C$3:$L$6,8,0))))*VLOOKUP(I622,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I622<>Variables!$B$1,IF(H622<>0,C622,I622),\"\")","v":""},"","",{"$f":"IF(C623<>\"\",IF(OR(VLOOKUP(C623,$C$3:$L$6,5,0)=Variables!$B$5,B623>VLOOKUP(C623,$C$3:$L$6,8,0)),-D623*VLOOKUP(C623,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I623<>Variables!$B$1,IF(C623<>\"\",$I$9-E623-F623,\"\"),-D623)","v":""},"",{"$f":"IF(C623<>\"\",IF(D623+$I$9-E623-F623>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C623,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C623,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I623,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I623,$C$3:$L$6,5,0)=Variables!$B$5,B623>VLOOKUP(I623,$C$3:$L$6,8,0)),IF(VLOOKUP(I623,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B623)-YEAR($B$12))*12+MONTH(B623)-MONTH($B$12)),((YEAR(B623)-YEAR(VLOOKUP(I623,$C$3:$L$6,8,0)))*12+MONTH(B623)-MONTH(VLOOKUP(I623,$C$3:$L$6,8,0))))*(VLOOKUP(I623,$C$3:$L$6,10,0)*VLOOKUP(I623,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C623<>\"\",IF(I623<>\"\",IF(ISERROR(VLOOKUP(I623,$C$3:$L$6,10,0)),\"\",VLOOKUP(I623,$C$3:$L$6,10,0)+J623+IF(OR(VLOOKUP(I623,$C$3:$L$6,5,0)=Variables!$B$5,B623>VLOOKUP(I623,$C$3:$L$6,8,0)),IF(VLOOKUP(I623,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B623)-YEAR($B$12))*12+MONTH(B623)-MONTH($B$12)),((YEAR(B623)-YEAR(VLOOKUP(I623,$C$3:$L$6,8,0)))*12+MONTH(B623)-MONTH(VLOOKUP(I623,$C$3:$L$6,8,0))))*VLOOKUP(I623,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I623<>Variables!$B$1,IF(H623<>0,C623,I623),\"\")","v":""},"","",{"$f":"IF(C624<>\"\",IF(OR(VLOOKUP(C624,$C$3:$L$6,5,0)=Variables!$B$5,B624>VLOOKUP(C624,$C$3:$L$6,8,0)),-D624*VLOOKUP(C624,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I624<>Variables!$B$1,IF(C624<>\"\",$I$9-E624-F624,\"\"),-D624)","v":""},"",{"$f":"IF(C624<>\"\",IF(D624+$I$9-E624-F624>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C624,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C624,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I624,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I624,$C$3:$L$6,5,0)=Variables!$B$5,B624>VLOOKUP(I624,$C$3:$L$6,8,0)),IF(VLOOKUP(I624,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B624)-YEAR($B$12))*12+MONTH(B624)-MONTH($B$12)),((YEAR(B624)-YEAR(VLOOKUP(I624,$C$3:$L$6,8,0)))*12+MONTH(B624)-MONTH(VLOOKUP(I624,$C$3:$L$6,8,0))))*(VLOOKUP(I624,$C$3:$L$6,10,0)*VLOOKUP(I624,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C624<>\"\",IF(I624<>\"\",IF(ISERROR(VLOOKUP(I624,$C$3:$L$6,10,0)),\"\",VLOOKUP(I624,$C$3:$L$6,10,0)+J624+IF(OR(VLOOKUP(I624,$C$3:$L$6,5,0)=Variables!$B$5,B624>VLOOKUP(I624,$C$3:$L$6,8,0)),IF(VLOOKUP(I624,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B624)-YEAR($B$12))*12+MONTH(B624)-MONTH($B$12)),((YEAR(B624)-YEAR(VLOOKUP(I624,$C$3:$L$6,8,0)))*12+MONTH(B624)-MONTH(VLOOKUP(I624,$C$3:$L$6,8,0))))*VLOOKUP(I624,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I624<>Variables!$B$1,IF(H624<>0,C624,I624),\"\")","v":""},"","",{"$f":"IF(C625<>\"\",IF(OR(VLOOKUP(C625,$C$3:$L$6,5,0)=Variables!$B$5,B625>VLOOKUP(C625,$C$3:$L$6,8,0)),-D625*VLOOKUP(C625,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I625<>Variables!$B$1,IF(C625<>\"\",$I$9-E625-F625,\"\"),-D625)","v":""},"",{"$f":"IF(C625<>\"\",IF(D625+$I$9-E625-F625>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C625,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C625,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I625,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I625,$C$3:$L$6,5,0)=Variables!$B$5,B625>VLOOKUP(I625,$C$3:$L$6,8,0)),IF(VLOOKUP(I625,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B625)-YEAR($B$12))*12+MONTH(B625)-MONTH($B$12)),((YEAR(B625)-YEAR(VLOOKUP(I625,$C$3:$L$6,8,0)))*12+MONTH(B625)-MONTH(VLOOKUP(I625,$C$3:$L$6,8,0))))*(VLOOKUP(I625,$C$3:$L$6,10,0)*VLOOKUP(I625,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C625<>\"\",IF(I625<>\"\",IF(ISERROR(VLOOKUP(I625,$C$3:$L$6,10,0)),\"\",VLOOKUP(I625,$C$3:$L$6,10,0)+J625+IF(OR(VLOOKUP(I625,$C$3:$L$6,5,0)=Variables!$B$5,B625>VLOOKUP(I625,$C$3:$L$6,8,0)),IF(VLOOKUP(I625,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B625)-YEAR($B$12))*12+MONTH(B625)-MONTH($B$12)),((YEAR(B625)-YEAR(VLOOKUP(I625,$C$3:$L$6,8,0)))*12+MONTH(B625)-MONTH(VLOOKUP(I625,$C$3:$L$6,8,0))))*VLOOKUP(I625,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I625<>Variables!$B$1,IF(H625<>0,C625,I625),\"\")","v":""},"","",{"$f":"IF(C626<>\"\",IF(OR(VLOOKUP(C626,$C$3:$L$6,5,0)=Variables!$B$5,B626>VLOOKUP(C626,$C$3:$L$6,8,0)),-D626*VLOOKUP(C626,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I626<>Variables!$B$1,IF(C626<>\"\",$I$9-E626-F626,\"\"),-D626)","v":""},"",{"$f":"IF(C626<>\"\",IF(D626+$I$9-E626-F626>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C626,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C626,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I626,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I626,$C$3:$L$6,5,0)=Variables!$B$5,B626>VLOOKUP(I626,$C$3:$L$6,8,0)),IF(VLOOKUP(I626,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B626)-YEAR($B$12))*12+MONTH(B626)-MONTH($B$12)),((YEAR(B626)-YEAR(VLOOKUP(I626,$C$3:$L$6,8,0)))*12+MONTH(B626)-MONTH(VLOOKUP(I626,$C$3:$L$6,8,0))))*(VLOOKUP(I626,$C$3:$L$6,10,0)*VLOOKUP(I626,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C626<>\"\",IF(I626<>\"\",IF(ISERROR(VLOOKUP(I626,$C$3:$L$6,10,0)),\"\",VLOOKUP(I626,$C$3:$L$6,10,0)+J626+IF(OR(VLOOKUP(I626,$C$3:$L$6,5,0)=Variables!$B$5,B626>VLOOKUP(I626,$C$3:$L$6,8,0)),IF(VLOOKUP(I626,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B626)-YEAR($B$12))*12+MONTH(B626)-MONTH($B$12)),((YEAR(B626)-YEAR(VLOOKUP(I626,$C$3:$L$6,8,0)))*12+MONTH(B626)-MONTH(VLOOKUP(I626,$C$3:$L$6,8,0))))*VLOOKUP(I626,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I626<>Variables!$B$1,IF(H626<>0,C626,I626),\"\")","v":""},"","",{"$f":"IF(C627<>\"\",IF(OR(VLOOKUP(C627,$C$3:$L$6,5,0)=Variables!$B$5,B627>VLOOKUP(C627,$C$3:$L$6,8,0)),-D627*VLOOKUP(C627,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I627<>Variables!$B$1,IF(C627<>\"\",$I$9-E627-F627,\"\"),-D627)","v":""},"",{"$f":"IF(C627<>\"\",IF(D627+$I$9-E627-F627>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C627,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C627,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I627,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I627,$C$3:$L$6,5,0)=Variables!$B$5,B627>VLOOKUP(I627,$C$3:$L$6,8,0)),IF(VLOOKUP(I627,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B627)-YEAR($B$12))*12+MONTH(B627)-MONTH($B$12)),((YEAR(B627)-YEAR(VLOOKUP(I627,$C$3:$L$6,8,0)))*12+MONTH(B627)-MONTH(VLOOKUP(I627,$C$3:$L$6,8,0))))*(VLOOKUP(I627,$C$3:$L$6,10,0)*VLOOKUP(I627,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C627<>\"\",IF(I627<>\"\",IF(ISERROR(VLOOKUP(I627,$C$3:$L$6,10,0)),\"\",VLOOKUP(I627,$C$3:$L$6,10,0)+J627+IF(OR(VLOOKUP(I627,$C$3:$L$6,5,0)=Variables!$B$5,B627>VLOOKUP(I627,$C$3:$L$6,8,0)),IF(VLOOKUP(I627,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B627)-YEAR($B$12))*12+MONTH(B627)-MONTH($B$12)),((YEAR(B627)-YEAR(VLOOKUP(I627,$C$3:$L$6,8,0)))*12+MONTH(B627)-MONTH(VLOOKUP(I627,$C$3:$L$6,8,0))))*VLOOKUP(I627,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I627<>Variables!$B$1,IF(H627<>0,C627,I627),\"\")","v":""},"","",{"$f":"IF(C628<>\"\",IF(OR(VLOOKUP(C628,$C$3:$L$6,5,0)=Variables!$B$5,B628>VLOOKUP(C628,$C$3:$L$6,8,0)),-D628*VLOOKUP(C628,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I628<>Variables!$B$1,IF(C628<>\"\",$I$9-E628-F628,\"\"),-D628)","v":""},"",{"$f":"IF(C628<>\"\",IF(D628+$I$9-E628-F628>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C628,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C628,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I628,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I628,$C$3:$L$6,5,0)=Variables!$B$5,B628>VLOOKUP(I628,$C$3:$L$6,8,0)),IF(VLOOKUP(I628,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B628)-YEAR($B$12))*12+MONTH(B628)-MONTH($B$12)),((YEAR(B628)-YEAR(VLOOKUP(I628,$C$3:$L$6,8,0)))*12+MONTH(B628)-MONTH(VLOOKUP(I628,$C$3:$L$6,8,0))))*(VLOOKUP(I628,$C$3:$L$6,10,0)*VLOOKUP(I628,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C628<>\"\",IF(I628<>\"\",IF(ISERROR(VLOOKUP(I628,$C$3:$L$6,10,0)),\"\",VLOOKUP(I628,$C$3:$L$6,10,0)+J628+IF(OR(VLOOKUP(I628,$C$3:$L$6,5,0)=Variables!$B$5,B628>VLOOKUP(I628,$C$3:$L$6,8,0)),IF(VLOOKUP(I628,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B628)-YEAR($B$12))*12+MONTH(B628)-MONTH($B$12)),((YEAR(B628)-YEAR(VLOOKUP(I628,$C$3:$L$6,8,0)))*12+MONTH(B628)-MONTH(VLOOKUP(I628,$C$3:$L$6,8,0))))*VLOOKUP(I628,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I628<>Variables!$B$1,IF(H628<>0,C628,I628),\"\")","v":""},"","",{"$f":"IF(C629<>\"\",IF(OR(VLOOKUP(C629,$C$3:$L$6,5,0)=Variables!$B$5,B629>VLOOKUP(C629,$C$3:$L$6,8,0)),-D629*VLOOKUP(C629,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I629<>Variables!$B$1,IF(C629<>\"\",$I$9-E629-F629,\"\"),-D629)","v":""},"",{"$f":"IF(C629<>\"\",IF(D629+$I$9-E629-F629>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C629,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C629,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I629,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I629,$C$3:$L$6,5,0)=Variables!$B$5,B629>VLOOKUP(I629,$C$3:$L$6,8,0)),IF(VLOOKUP(I629,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B629)-YEAR($B$12))*12+MONTH(B629)-MONTH($B$12)),((YEAR(B629)-YEAR(VLOOKUP(I629,$C$3:$L$6,8,0)))*12+MONTH(B629)-MONTH(VLOOKUP(I629,$C$3:$L$6,8,0))))*(VLOOKUP(I629,$C$3:$L$6,10,0)*VLOOKUP(I629,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C629<>\"\",IF(I629<>\"\",IF(ISERROR(VLOOKUP(I629,$C$3:$L$6,10,0)),\"\",VLOOKUP(I629,$C$3:$L$6,10,0)+J629+IF(OR(VLOOKUP(I629,$C$3:$L$6,5,0)=Variables!$B$5,B629>VLOOKUP(I629,$C$3:$L$6,8,0)),IF(VLOOKUP(I629,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B629)-YEAR($B$12))*12+MONTH(B629)-MONTH($B$12)),((YEAR(B629)-YEAR(VLOOKUP(I629,$C$3:$L$6,8,0)))*12+MONTH(B629)-MONTH(VLOOKUP(I629,$C$3:$L$6,8,0))))*VLOOKUP(I629,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I629<>Variables!$B$1,IF(H629<>0,C629,I629),\"\")","v":""},"","",{"$f":"IF(C630<>\"\",IF(OR(VLOOKUP(C630,$C$3:$L$6,5,0)=Variables!$B$5,B630>VLOOKUP(C630,$C$3:$L$6,8,0)),-D630*VLOOKUP(C630,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I630<>Variables!$B$1,IF(C630<>\"\",$I$9-E630-F630,\"\"),-D630)","v":""},"",{"$f":"IF(C630<>\"\",IF(D630+$I$9-E630-F630>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C630,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C630,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I630,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I630,$C$3:$L$6,5,0)=Variables!$B$5,B630>VLOOKUP(I630,$C$3:$L$6,8,0)),IF(VLOOKUP(I630,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B630)-YEAR($B$12))*12+MONTH(B630)-MONTH($B$12)),((YEAR(B630)-YEAR(VLOOKUP(I630,$C$3:$L$6,8,0)))*12+MONTH(B630)-MONTH(VLOOKUP(I630,$C$3:$L$6,8,0))))*(VLOOKUP(I630,$C$3:$L$6,10,0)*VLOOKUP(I630,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C630<>\"\",IF(I630<>\"\",IF(ISERROR(VLOOKUP(I630,$C$3:$L$6,10,0)),\"\",VLOOKUP(I630,$C$3:$L$6,10,0)+J630+IF(OR(VLOOKUP(I630,$C$3:$L$6,5,0)=Variables!$B$5,B630>VLOOKUP(I630,$C$3:$L$6,8,0)),IF(VLOOKUP(I630,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B630)-YEAR($B$12))*12+MONTH(B630)-MONTH($B$12)),((YEAR(B630)-YEAR(VLOOKUP(I630,$C$3:$L$6,8,0)))*12+MONTH(B630)-MONTH(VLOOKUP(I630,$C$3:$L$6,8,0))))*VLOOKUP(I630,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I630<>Variables!$B$1,IF(H630<>0,C630,I630),\"\")","v":""},"","",{"$f":"IF(C631<>\"\",IF(OR(VLOOKUP(C631,$C$3:$L$6,5,0)=Variables!$B$5,B631>VLOOKUP(C631,$C$3:$L$6,8,0)),-D631*VLOOKUP(C631,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I631<>Variables!$B$1,IF(C631<>\"\",$I$9-E631-F631,\"\"),-D631)","v":""},"",{"$f":"IF(C631<>\"\",IF(D631+$I$9-E631-F631>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C631,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C631,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I631,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I631,$C$3:$L$6,5,0)=Variables!$B$5,B631>VLOOKUP(I631,$C$3:$L$6,8,0)),IF(VLOOKUP(I631,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B631)-YEAR($B$12))*12+MONTH(B631)-MONTH($B$12)),((YEAR(B631)-YEAR(VLOOKUP(I631,$C$3:$L$6,8,0)))*12+MONTH(B631)-MONTH(VLOOKUP(I631,$C$3:$L$6,8,0))))*(VLOOKUP(I631,$C$3:$L$6,10,0)*VLOOKUP(I631,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C631<>\"\",IF(I631<>\"\",IF(ISERROR(VLOOKUP(I631,$C$3:$L$6,10,0)),\"\",VLOOKUP(I631,$C$3:$L$6,10,0)+J631+IF(OR(VLOOKUP(I631,$C$3:$L$6,5,0)=Variables!$B$5,B631>VLOOKUP(I631,$C$3:$L$6,8,0)),IF(VLOOKUP(I631,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B631)-YEAR($B$12))*12+MONTH(B631)-MONTH($B$12)),((YEAR(B631)-YEAR(VLOOKUP(I631,$C$3:$L$6,8,0)))*12+MONTH(B631)-MONTH(VLOOKUP(I631,$C$3:$L$6,8,0))))*VLOOKUP(I631,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I631<>Variables!$B$1,IF(H631<>0,C631,I631),\"\")","v":""},"","",{"$f":"IF(C632<>\"\",IF(OR(VLOOKUP(C632,$C$3:$L$6,5,0)=Variables!$B$5,B632>VLOOKUP(C632,$C$3:$L$6,8,0)),-D632*VLOOKUP(C632,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I632<>Variables!$B$1,IF(C632<>\"\",$I$9-E632-F632,\"\"),-D632)","v":""},"",{"$f":"IF(C632<>\"\",IF(D632+$I$9-E632-F632>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C632,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C632,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I632,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I632,$C$3:$L$6,5,0)=Variables!$B$5,B632>VLOOKUP(I632,$C$3:$L$6,8,0)),IF(VLOOKUP(I632,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B632)-YEAR($B$12))*12+MONTH(B632)-MONTH($B$12)),((YEAR(B632)-YEAR(VLOOKUP(I632,$C$3:$L$6,8,0)))*12+MONTH(B632)-MONTH(VLOOKUP(I632,$C$3:$L$6,8,0))))*(VLOOKUP(I632,$C$3:$L$6,10,0)*VLOOKUP(I632,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C632<>\"\",IF(I632<>\"\",IF(ISERROR(VLOOKUP(I632,$C$3:$L$6,10,0)),\"\",VLOOKUP(I632,$C$3:$L$6,10,0)+J632+IF(OR(VLOOKUP(I632,$C$3:$L$6,5,0)=Variables!$B$5,B632>VLOOKUP(I632,$C$3:$L$6,8,0)),IF(VLOOKUP(I632,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B632)-YEAR($B$12))*12+MONTH(B632)-MONTH($B$12)),((YEAR(B632)-YEAR(VLOOKUP(I632,$C$3:$L$6,8,0)))*12+MONTH(B632)-MONTH(VLOOKUP(I632,$C$3:$L$6,8,0))))*VLOOKUP(I632,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I632<>Variables!$B$1,IF(H632<>0,C632,I632),\"\")","v":""},"","",{"$f":"IF(C633<>\"\",IF(OR(VLOOKUP(C633,$C$3:$L$6,5,0)=Variables!$B$5,B633>VLOOKUP(C633,$C$3:$L$6,8,0)),-D633*VLOOKUP(C633,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I633<>Variables!$B$1,IF(C633<>\"\",$I$9-E633-F633,\"\"),-D633)","v":""},"",{"$f":"IF(C633<>\"\",IF(D633+$I$9-E633-F633>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C633,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C633,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I633,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I633,$C$3:$L$6,5,0)=Variables!$B$5,B633>VLOOKUP(I633,$C$3:$L$6,8,0)),IF(VLOOKUP(I633,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B633)-YEAR($B$12))*12+MONTH(B633)-MONTH($B$12)),((YEAR(B633)-YEAR(VLOOKUP(I633,$C$3:$L$6,8,0)))*12+MONTH(B633)-MONTH(VLOOKUP(I633,$C$3:$L$6,8,0))))*(VLOOKUP(I633,$C$3:$L$6,10,0)*VLOOKUP(I633,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C633<>\"\",IF(I633<>\"\",IF(ISERROR(VLOOKUP(I633,$C$3:$L$6,10,0)),\"\",VLOOKUP(I633,$C$3:$L$6,10,0)+J633+IF(OR(VLOOKUP(I633,$C$3:$L$6,5,0)=Variables!$B$5,B633>VLOOKUP(I633,$C$3:$L$6,8,0)),IF(VLOOKUP(I633,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B633)-YEAR($B$12))*12+MONTH(B633)-MONTH($B$12)),((YEAR(B633)-YEAR(VLOOKUP(I633,$C$3:$L$6,8,0)))*12+MONTH(B633)-MONTH(VLOOKUP(I633,$C$3:$L$6,8,0))))*VLOOKUP(I633,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I633<>Variables!$B$1,IF(H633<>0,C633,I633),\"\")","v":""},"","",{"$f":"IF(C634<>\"\",IF(OR(VLOOKUP(C634,$C$3:$L$6,5,0)=Variables!$B$5,B634>VLOOKUP(C634,$C$3:$L$6,8,0)),-D634*VLOOKUP(C634,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I634<>Variables!$B$1,IF(C634<>\"\",$I$9-E634-F634,\"\"),-D634)","v":""},"",{"$f":"IF(C634<>\"\",IF(D634+$I$9-E634-F634>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C634,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C634,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I634,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I634,$C$3:$L$6,5,0)=Variables!$B$5,B634>VLOOKUP(I634,$C$3:$L$6,8,0)),IF(VLOOKUP(I634,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B634)-YEAR($B$12))*12+MONTH(B634)-MONTH($B$12)),((YEAR(B634)-YEAR(VLOOKUP(I634,$C$3:$L$6,8,0)))*12+MONTH(B634)-MONTH(VLOOKUP(I634,$C$3:$L$6,8,0))))*(VLOOKUP(I634,$C$3:$L$6,10,0)*VLOOKUP(I634,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C634<>\"\",IF(I634<>\"\",IF(ISERROR(VLOOKUP(I634,$C$3:$L$6,10,0)),\"\",VLOOKUP(I634,$C$3:$L$6,10,0)+J634+IF(OR(VLOOKUP(I634,$C$3:$L$6,5,0)=Variables!$B$5,B634>VLOOKUP(I634,$C$3:$L$6,8,0)),IF(VLOOKUP(I634,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B634)-YEAR($B$12))*12+MONTH(B634)-MONTH($B$12)),((YEAR(B634)-YEAR(VLOOKUP(I634,$C$3:$L$6,8,0)))*12+MONTH(B634)-MONTH(VLOOKUP(I634,$C$3:$L$6,8,0))))*VLOOKUP(I634,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I634<>Variables!$B$1,IF(H634<>0,C634,I634),\"\")","v":""},"","",{"$f":"IF(C635<>\"\",IF(OR(VLOOKUP(C635,$C$3:$L$6,5,0)=Variables!$B$5,B635>VLOOKUP(C635,$C$3:$L$6,8,0)),-D635*VLOOKUP(C635,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I635<>Variables!$B$1,IF(C635<>\"\",$I$9-E635-F635,\"\"),-D635)","v":""},"",{"$f":"IF(C635<>\"\",IF(D635+$I$9-E635-F635>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C635,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C635,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I635,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I635,$C$3:$L$6,5,0)=Variables!$B$5,B635>VLOOKUP(I635,$C$3:$L$6,8,0)),IF(VLOOKUP(I635,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B635)-YEAR($B$12))*12+MONTH(B635)-MONTH($B$12)),((YEAR(B635)-YEAR(VLOOKUP(I635,$C$3:$L$6,8,0)))*12+MONTH(B635)-MONTH(VLOOKUP(I635,$C$3:$L$6,8,0))))*(VLOOKUP(I635,$C$3:$L$6,10,0)*VLOOKUP(I635,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C635<>\"\",IF(I635<>\"\",IF(ISERROR(VLOOKUP(I635,$C$3:$L$6,10,0)),\"\",VLOOKUP(I635,$C$3:$L$6,10,0)+J635+IF(OR(VLOOKUP(I635,$C$3:$L$6,5,0)=Variables!$B$5,B635>VLOOKUP(I635,$C$3:$L$6,8,0)),IF(VLOOKUP(I635,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B635)-YEAR($B$12))*12+MONTH(B635)-MONTH($B$12)),((YEAR(B635)-YEAR(VLOOKUP(I635,$C$3:$L$6,8,0)))*12+MONTH(B635)-MONTH(VLOOKUP(I635,$C$3:$L$6,8,0))))*VLOOKUP(I635,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I635<>Variables!$B$1,IF(H635<>0,C635,I635),\"\")","v":""},"","",{"$f":"IF(C636<>\"\",IF(OR(VLOOKUP(C636,$C$3:$L$6,5,0)=Variables!$B$5,B636>VLOOKUP(C636,$C$3:$L$6,8,0)),-D636*VLOOKUP(C636,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I636<>Variables!$B$1,IF(C636<>\"\",$I$9-E636-F636,\"\"),-D636)","v":""},"",{"$f":"IF(C636<>\"\",IF(D636+$I$9-E636-F636>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C636,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C636,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I636,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I636,$C$3:$L$6,5,0)=Variables!$B$5,B636>VLOOKUP(I636,$C$3:$L$6,8,0)),IF(VLOOKUP(I636,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B636)-YEAR($B$12))*12+MONTH(B636)-MONTH($B$12)),((YEAR(B636)-YEAR(VLOOKUP(I636,$C$3:$L$6,8,0)))*12+MONTH(B636)-MONTH(VLOOKUP(I636,$C$3:$L$6,8,0))))*(VLOOKUP(I636,$C$3:$L$6,10,0)*VLOOKUP(I636,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C636<>\"\",IF(I636<>\"\",IF(ISERROR(VLOOKUP(I636,$C$3:$L$6,10,0)),\"\",VLOOKUP(I636,$C$3:$L$6,10,0)+J636+IF(OR(VLOOKUP(I636,$C$3:$L$6,5,0)=Variables!$B$5,B636>VLOOKUP(I636,$C$3:$L$6,8,0)),IF(VLOOKUP(I636,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B636)-YEAR($B$12))*12+MONTH(B636)-MONTH($B$12)),((YEAR(B636)-YEAR(VLOOKUP(I636,$C$3:$L$6,8,0)))*12+MONTH(B636)-MONTH(VLOOKUP(I636,$C$3:$L$6,8,0))))*VLOOKUP(I636,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I636<>Variables!$B$1,IF(H636<>0,C636,I636),\"\")","v":""},"","",{"$f":"IF(C637<>\"\",IF(OR(VLOOKUP(C637,$C$3:$L$6,5,0)=Variables!$B$5,B637>VLOOKUP(C637,$C$3:$L$6,8,0)),-D637*VLOOKUP(C637,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I637<>Variables!$B$1,IF(C637<>\"\",$I$9-E637-F637,\"\"),-D637)","v":""},"",{"$f":"IF(C637<>\"\",IF(D637+$I$9-E637-F637>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C637,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C637,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I637,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I637,$C$3:$L$6,5,0)=Variables!$B$5,B637>VLOOKUP(I637,$C$3:$L$6,8,0)),IF(VLOOKUP(I637,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B637)-YEAR($B$12))*12+MONTH(B637)-MONTH($B$12)),((YEAR(B637)-YEAR(VLOOKUP(I637,$C$3:$L$6,8,0)))*12+MONTH(B637)-MONTH(VLOOKUP(I637,$C$3:$L$6,8,0))))*(VLOOKUP(I637,$C$3:$L$6,10,0)*VLOOKUP(I637,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C637<>\"\",IF(I637<>\"\",IF(ISERROR(VLOOKUP(I637,$C$3:$L$6,10,0)),\"\",VLOOKUP(I637,$C$3:$L$6,10,0)+J637+IF(OR(VLOOKUP(I637,$C$3:$L$6,5,0)=Variables!$B$5,B637>VLOOKUP(I637,$C$3:$L$6,8,0)),IF(VLOOKUP(I637,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B637)-YEAR($B$12))*12+MONTH(B637)-MONTH($B$12)),((YEAR(B637)-YEAR(VLOOKUP(I637,$C$3:$L$6,8,0)))*12+MONTH(B637)-MONTH(VLOOKUP(I637,$C$3:$L$6,8,0))))*VLOOKUP(I637,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I637<>Variables!$B$1,IF(H637<>0,C637,I637),\"\")","v":""},"","",{"$f":"IF(C638<>\"\",IF(OR(VLOOKUP(C638,$C$3:$L$6,5,0)=Variables!$B$5,B638>VLOOKUP(C638,$C$3:$L$6,8,0)),-D638*VLOOKUP(C638,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I638<>Variables!$B$1,IF(C638<>\"\",$I$9-E638-F638,\"\"),-D638)","v":""},"",{"$f":"IF(C638<>\"\",IF(D638+$I$9-E638-F638>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C638,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C638,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I638,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I638,$C$3:$L$6,5,0)=Variables!$B$5,B638>VLOOKUP(I638,$C$3:$L$6,8,0)),IF(VLOOKUP(I638,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B638)-YEAR($B$12))*12+MONTH(B638)-MONTH($B$12)),((YEAR(B638)-YEAR(VLOOKUP(I638,$C$3:$L$6,8,0)))*12+MONTH(B638)-MONTH(VLOOKUP(I638,$C$3:$L$6,8,0))))*(VLOOKUP(I638,$C$3:$L$6,10,0)*VLOOKUP(I638,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C638<>\"\",IF(I638<>\"\",IF(ISERROR(VLOOKUP(I638,$C$3:$L$6,10,0)),\"\",VLOOKUP(I638,$C$3:$L$6,10,0)+J638+IF(OR(VLOOKUP(I638,$C$3:$L$6,5,0)=Variables!$B$5,B638>VLOOKUP(I638,$C$3:$L$6,8,0)),IF(VLOOKUP(I638,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B638)-YEAR($B$12))*12+MONTH(B638)-MONTH($B$12)),((YEAR(B638)-YEAR(VLOOKUP(I638,$C$3:$L$6,8,0)))*12+MONTH(B638)-MONTH(VLOOKUP(I638,$C$3:$L$6,8,0))))*VLOOKUP(I638,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I638<>Variables!$B$1,IF(H638<>0,C638,I638),\"\")","v":""},"","",{"$f":"IF(C639<>\"\",IF(OR(VLOOKUP(C639,$C$3:$L$6,5,0)=Variables!$B$5,B639>VLOOKUP(C639,$C$3:$L$6,8,0)),-D639*VLOOKUP(C639,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I639<>Variables!$B$1,IF(C639<>\"\",$I$9-E639-F639,\"\"),-D639)","v":""},"",{"$f":"IF(C639<>\"\",IF(D639+$I$9-E639-F639>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C639,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C639,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I639,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I639,$C$3:$L$6,5,0)=Variables!$B$5,B639>VLOOKUP(I639,$C$3:$L$6,8,0)),IF(VLOOKUP(I639,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B639)-YEAR($B$12))*12+MONTH(B639)-MONTH($B$12)),((YEAR(B639)-YEAR(VLOOKUP(I639,$C$3:$L$6,8,0)))*12+MONTH(B639)-MONTH(VLOOKUP(I639,$C$3:$L$6,8,0))))*(VLOOKUP(I639,$C$3:$L$6,10,0)*VLOOKUP(I639,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C639<>\"\",IF(I639<>\"\",IF(ISERROR(VLOOKUP(I639,$C$3:$L$6,10,0)),\"\",VLOOKUP(I639,$C$3:$L$6,10,0)+J639+IF(OR(VLOOKUP(I639,$C$3:$L$6,5,0)=Variables!$B$5,B639>VLOOKUP(I639,$C$3:$L$6,8,0)),IF(VLOOKUP(I639,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B639)-YEAR($B$12))*12+MONTH(B639)-MONTH($B$12)),((YEAR(B639)-YEAR(VLOOKUP(I639,$C$3:$L$6,8,0)))*12+MONTH(B639)-MONTH(VLOOKUP(I639,$C$3:$L$6,8,0))))*VLOOKUP(I639,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I639<>Variables!$B$1,IF(H639<>0,C639,I639),\"\")","v":""},"","",{"$f":"IF(C640<>\"\",IF(OR(VLOOKUP(C640,$C$3:$L$6,5,0)=Variables!$B$5,B640>VLOOKUP(C640,$C$3:$L$6,8,0)),-D640*VLOOKUP(C640,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I640<>Variables!$B$1,IF(C640<>\"\",$I$9-E640-F640,\"\"),-D640)","v":""},"",{"$f":"IF(C640<>\"\",IF(D640+$I$9-E640-F640>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C640,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C640,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I640,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I640,$C$3:$L$6,5,0)=Variables!$B$5,B640>VLOOKUP(I640,$C$3:$L$6,8,0)),IF(VLOOKUP(I640,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B640)-YEAR($B$12))*12+MONTH(B640)-MONTH($B$12)),((YEAR(B640)-YEAR(VLOOKUP(I640,$C$3:$L$6,8,0)))*12+MONTH(B640)-MONTH(VLOOKUP(I640,$C$3:$L$6,8,0))))*(VLOOKUP(I640,$C$3:$L$6,10,0)*VLOOKUP(I640,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C640<>\"\",IF(I640<>\"\",IF(ISERROR(VLOOKUP(I640,$C$3:$L$6,10,0)),\"\",VLOOKUP(I640,$C$3:$L$6,10,0)+J640+IF(OR(VLOOKUP(I640,$C$3:$L$6,5,0)=Variables!$B$5,B640>VLOOKUP(I640,$C$3:$L$6,8,0)),IF(VLOOKUP(I640,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B640)-YEAR($B$12))*12+MONTH(B640)-MONTH($B$12)),((YEAR(B640)-YEAR(VLOOKUP(I640,$C$3:$L$6,8,0)))*12+MONTH(B640)-MONTH(VLOOKUP(I640,$C$3:$L$6,8,0))))*VLOOKUP(I640,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I640<>Variables!$B$1,IF(H640<>0,C640,I640),\"\")","v":""},"","",{"$f":"IF(C641<>\"\",IF(OR(VLOOKUP(C641,$C$3:$L$6,5,0)=Variables!$B$5,B641>VLOOKUP(C641,$C$3:$L$6,8,0)),-D641*VLOOKUP(C641,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I641<>Variables!$B$1,IF(C641<>\"\",$I$9-E641-F641,\"\"),-D641)","v":""},"",{"$f":"IF(C641<>\"\",IF(D641+$I$9-E641-F641>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C641,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C641,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I641,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I641,$C$3:$L$6,5,0)=Variables!$B$5,B641>VLOOKUP(I641,$C$3:$L$6,8,0)),IF(VLOOKUP(I641,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B641)-YEAR($B$12))*12+MONTH(B641)-MONTH($B$12)),((YEAR(B641)-YEAR(VLOOKUP(I641,$C$3:$L$6,8,0)))*12+MONTH(B641)-MONTH(VLOOKUP(I641,$C$3:$L$6,8,0))))*(VLOOKUP(I641,$C$3:$L$6,10,0)*VLOOKUP(I641,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C641<>\"\",IF(I641<>\"\",IF(ISERROR(VLOOKUP(I641,$C$3:$L$6,10,0)),\"\",VLOOKUP(I641,$C$3:$L$6,10,0)+J641+IF(OR(VLOOKUP(I641,$C$3:$L$6,5,0)=Variables!$B$5,B641>VLOOKUP(I641,$C$3:$L$6,8,0)),IF(VLOOKUP(I641,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B641)-YEAR($B$12))*12+MONTH(B641)-MONTH($B$12)),((YEAR(B641)-YEAR(VLOOKUP(I641,$C$3:$L$6,8,0)))*12+MONTH(B641)-MONTH(VLOOKUP(I641,$C$3:$L$6,8,0))))*VLOOKUP(I641,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I641<>Variables!$B$1,IF(H641<>0,C641,I641),\"\")","v":""},"","",{"$f":"IF(C642<>\"\",IF(OR(VLOOKUP(C642,$C$3:$L$6,5,0)=Variables!$B$5,B642>VLOOKUP(C642,$C$3:$L$6,8,0)),-D642*VLOOKUP(C642,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I642<>Variables!$B$1,IF(C642<>\"\",$I$9-E642-F642,\"\"),-D642)","v":""},"",{"$f":"IF(C642<>\"\",IF(D642+$I$9-E642-F642>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C642,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C642,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I642,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I642,$C$3:$L$6,5,0)=Variables!$B$5,B642>VLOOKUP(I642,$C$3:$L$6,8,0)),IF(VLOOKUP(I642,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B642)-YEAR($B$12))*12+MONTH(B642)-MONTH($B$12)),((YEAR(B642)-YEAR(VLOOKUP(I642,$C$3:$L$6,8,0)))*12+MONTH(B642)-MONTH(VLOOKUP(I642,$C$3:$L$6,8,0))))*(VLOOKUP(I642,$C$3:$L$6,10,0)*VLOOKUP(I642,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C642<>\"\",IF(I642<>\"\",IF(ISERROR(VLOOKUP(I642,$C$3:$L$6,10,0)),\"\",VLOOKUP(I642,$C$3:$L$6,10,0)+J642+IF(OR(VLOOKUP(I642,$C$3:$L$6,5,0)=Variables!$B$5,B642>VLOOKUP(I642,$C$3:$L$6,8,0)),IF(VLOOKUP(I642,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B642)-YEAR($B$12))*12+MONTH(B642)-MONTH($B$12)),((YEAR(B642)-YEAR(VLOOKUP(I642,$C$3:$L$6,8,0)))*12+MONTH(B642)-MONTH(VLOOKUP(I642,$C$3:$L$6,8,0))))*VLOOKUP(I642,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I642<>Variables!$B$1,IF(H642<>0,C642,I642),\"\")","v":""},"","",{"$f":"IF(C643<>\"\",IF(OR(VLOOKUP(C643,$C$3:$L$6,5,0)=Variables!$B$5,B643>VLOOKUP(C643,$C$3:$L$6,8,0)),-D643*VLOOKUP(C643,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I643<>Variables!$B$1,IF(C643<>\"\",$I$9-E643-F643,\"\"),-D643)","v":""},"",{"$f":"IF(C643<>\"\",IF(D643+$I$9-E643-F643>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C643,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C643,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I643,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I643,$C$3:$L$6,5,0)=Variables!$B$5,B643>VLOOKUP(I643,$C$3:$L$6,8,0)),IF(VLOOKUP(I643,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B643)-YEAR($B$12))*12+MONTH(B643)-MONTH($B$12)),((YEAR(B643)-YEAR(VLOOKUP(I643,$C$3:$L$6,8,0)))*12+MONTH(B643)-MONTH(VLOOKUP(I643,$C$3:$L$6,8,0))))*(VLOOKUP(I643,$C$3:$L$6,10,0)*VLOOKUP(I643,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C643<>\"\",IF(I643<>\"\",IF(ISERROR(VLOOKUP(I643,$C$3:$L$6,10,0)),\"\",VLOOKUP(I643,$C$3:$L$6,10,0)+J643+IF(OR(VLOOKUP(I643,$C$3:$L$6,5,0)=Variables!$B$5,B643>VLOOKUP(I643,$C$3:$L$6,8,0)),IF(VLOOKUP(I643,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B643)-YEAR($B$12))*12+MONTH(B643)-MONTH($B$12)),((YEAR(B643)-YEAR(VLOOKUP(I643,$C$3:$L$6,8,0)))*12+MONTH(B643)-MONTH(VLOOKUP(I643,$C$3:$L$6,8,0))))*VLOOKUP(I643,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I643<>Variables!$B$1,IF(H643<>0,C643,I643),\"\")","v":""},"","",{"$f":"IF(C644<>\"\",IF(OR(VLOOKUP(C644,$C$3:$L$6,5,0)=Variables!$B$5,B644>VLOOKUP(C644,$C$3:$L$6,8,0)),-D644*VLOOKUP(C644,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I644<>Variables!$B$1,IF(C644<>\"\",$I$9-E644-F644,\"\"),-D644)","v":""},"",{"$f":"IF(C644<>\"\",IF(D644+$I$9-E644-F644>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C644,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C644,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I644,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I644,$C$3:$L$6,5,0)=Variables!$B$5,B644>VLOOKUP(I644,$C$3:$L$6,8,0)),IF(VLOOKUP(I644,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B644)-YEAR($B$12))*12+MONTH(B644)-MONTH($B$12)),((YEAR(B644)-YEAR(VLOOKUP(I644,$C$3:$L$6,8,0)))*12+MONTH(B644)-MONTH(VLOOKUP(I644,$C$3:$L$6,8,0))))*(VLOOKUP(I644,$C$3:$L$6,10,0)*VLOOKUP(I644,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C644<>\"\",IF(I644<>\"\",IF(ISERROR(VLOOKUP(I644,$C$3:$L$6,10,0)),\"\",VLOOKUP(I644,$C$3:$L$6,10,0)+J644+IF(OR(VLOOKUP(I644,$C$3:$L$6,5,0)=Variables!$B$5,B644>VLOOKUP(I644,$C$3:$L$6,8,0)),IF(VLOOKUP(I644,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B644)-YEAR($B$12))*12+MONTH(B644)-MONTH($B$12)),((YEAR(B644)-YEAR(VLOOKUP(I644,$C$3:$L$6,8,0)))*12+MONTH(B644)-MONTH(VLOOKUP(I644,$C$3:$L$6,8,0))))*VLOOKUP(I644,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I644<>Variables!$B$1,IF(H644<>0,C644,I644),\"\")","v":""},"","",{"$f":"IF(C645<>\"\",IF(OR(VLOOKUP(C645,$C$3:$L$6,5,0)=Variables!$B$5,B645>VLOOKUP(C645,$C$3:$L$6,8,0)),-D645*VLOOKUP(C645,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I645<>Variables!$B$1,IF(C645<>\"\",$I$9-E645-F645,\"\"),-D645)","v":""},"",{"$f":"IF(C645<>\"\",IF(D645+$I$9-E645-F645>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C645,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C645,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I645,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I645,$C$3:$L$6,5,0)=Variables!$B$5,B645>VLOOKUP(I645,$C$3:$L$6,8,0)),IF(VLOOKUP(I645,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B645)-YEAR($B$12))*12+MONTH(B645)-MONTH($B$12)),((YEAR(B645)-YEAR(VLOOKUP(I645,$C$3:$L$6,8,0)))*12+MONTH(B645)-MONTH(VLOOKUP(I645,$C$3:$L$6,8,0))))*(VLOOKUP(I645,$C$3:$L$6,10,0)*VLOOKUP(I645,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C645<>\"\",IF(I645<>\"\",IF(ISERROR(VLOOKUP(I645,$C$3:$L$6,10,0)),\"\",VLOOKUP(I645,$C$3:$L$6,10,0)+J645+IF(OR(VLOOKUP(I645,$C$3:$L$6,5,0)=Variables!$B$5,B645>VLOOKUP(I645,$C$3:$L$6,8,0)),IF(VLOOKUP(I645,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B645)-YEAR($B$12))*12+MONTH(B645)-MONTH($B$12)),((YEAR(B645)-YEAR(VLOOKUP(I645,$C$3:$L$6,8,0)))*12+MONTH(B645)-MONTH(VLOOKUP(I645,$C$3:$L$6,8,0))))*VLOOKUP(I645,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I645<>Variables!$B$1,IF(H645<>0,C645,I645),\"\")","v":""},"","",{"$f":"IF(C646<>\"\",IF(OR(VLOOKUP(C646,$C$3:$L$6,5,0)=Variables!$B$5,B646>VLOOKUP(C646,$C$3:$L$6,8,0)),-D646*VLOOKUP(C646,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I646<>Variables!$B$1,IF(C646<>\"\",$I$9-E646-F646,\"\"),-D646)","v":""},"",{"$f":"IF(C646<>\"\",IF(D646+$I$9-E646-F646>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C646,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C646,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I646,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I646,$C$3:$L$6,5,0)=Variables!$B$5,B646>VLOOKUP(I646,$C$3:$L$6,8,0)),IF(VLOOKUP(I646,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B646)-YEAR($B$12))*12+MONTH(B646)-MONTH($B$12)),((YEAR(B646)-YEAR(VLOOKUP(I646,$C$3:$L$6,8,0)))*12+MONTH(B646)-MONTH(VLOOKUP(I646,$C$3:$L$6,8,0))))*(VLOOKUP(I646,$C$3:$L$6,10,0)*VLOOKUP(I646,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C646<>\"\",IF(I646<>\"\",IF(ISERROR(VLOOKUP(I646,$C$3:$L$6,10,0)),\"\",VLOOKUP(I646,$C$3:$L$6,10,0)+J646+IF(OR(VLOOKUP(I646,$C$3:$L$6,5,0)=Variables!$B$5,B646>VLOOKUP(I646,$C$3:$L$6,8,0)),IF(VLOOKUP(I646,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B646)-YEAR($B$12))*12+MONTH(B646)-MONTH($B$12)),((YEAR(B646)-YEAR(VLOOKUP(I646,$C$3:$L$6,8,0)))*12+MONTH(B646)-MONTH(VLOOKUP(I646,$C$3:$L$6,8,0))))*VLOOKUP(I646,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I646<>Variables!$B$1,IF(H646<>0,C646,I646),\"\")","v":""},"","",{"$f":"IF(C647<>\"\",IF(OR(VLOOKUP(C647,$C$3:$L$6,5,0)=Variables!$B$5,B647>VLOOKUP(C647,$C$3:$L$6,8,0)),-D647*VLOOKUP(C647,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I647<>Variables!$B$1,IF(C647<>\"\",$I$9-E647-F647,\"\"),-D647)","v":""},"",{"$f":"IF(C647<>\"\",IF(D647+$I$9-E647-F647>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C647,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C647,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I647,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I647,$C$3:$L$6,5,0)=Variables!$B$5,B647>VLOOKUP(I647,$C$3:$L$6,8,0)),IF(VLOOKUP(I647,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B647)-YEAR($B$12))*12+MONTH(B647)-MONTH($B$12)),((YEAR(B647)-YEAR(VLOOKUP(I647,$C$3:$L$6,8,0)))*12+MONTH(B647)-MONTH(VLOOKUP(I647,$C$3:$L$6,8,0))))*(VLOOKUP(I647,$C$3:$L$6,10,0)*VLOOKUP(I647,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C647<>\"\",IF(I647<>\"\",IF(ISERROR(VLOOKUP(I647,$C$3:$L$6,10,0)),\"\",VLOOKUP(I647,$C$3:$L$6,10,0)+J647+IF(OR(VLOOKUP(I647,$C$3:$L$6,5,0)=Variables!$B$5,B647>VLOOKUP(I647,$C$3:$L$6,8,0)),IF(VLOOKUP(I647,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B647)-YEAR($B$12))*12+MONTH(B647)-MONTH($B$12)),((YEAR(B647)-YEAR(VLOOKUP(I647,$C$3:$L$6,8,0)))*12+MONTH(B647)-MONTH(VLOOKUP(I647,$C$3:$L$6,8,0))))*VLOOKUP(I647,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I647<>Variables!$B$1,IF(H647<>0,C647,I647),\"\")","v":""},"","",{"$f":"IF(C648<>\"\",IF(OR(VLOOKUP(C648,$C$3:$L$6,5,0)=Variables!$B$5,B648>VLOOKUP(C648,$C$3:$L$6,8,0)),-D648*VLOOKUP(C648,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I648<>Variables!$B$1,IF(C648<>\"\",$I$9-E648-F648,\"\"),-D648)","v":""},"",{"$f":"IF(C648<>\"\",IF(D648+$I$9-E648-F648>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C648,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C648,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I648,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I648,$C$3:$L$6,5,0)=Variables!$B$5,B648>VLOOKUP(I648,$C$3:$L$6,8,0)),IF(VLOOKUP(I648,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B648)-YEAR($B$12))*12+MONTH(B648)-MONTH($B$12)),((YEAR(B648)-YEAR(VLOOKUP(I648,$C$3:$L$6,8,0)))*12+MONTH(B648)-MONTH(VLOOKUP(I648,$C$3:$L$6,8,0))))*(VLOOKUP(I648,$C$3:$L$6,10,0)*VLOOKUP(I648,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C648<>\"\",IF(I648<>\"\",IF(ISERROR(VLOOKUP(I648,$C$3:$L$6,10,0)),\"\",VLOOKUP(I648,$C$3:$L$6,10,0)+J648+IF(OR(VLOOKUP(I648,$C$3:$L$6,5,0)=Variables!$B$5,B648>VLOOKUP(I648,$C$3:$L$6,8,0)),IF(VLOOKUP(I648,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B648)-YEAR($B$12))*12+MONTH(B648)-MONTH($B$12)),((YEAR(B648)-YEAR(VLOOKUP(I648,$C$3:$L$6,8,0)))*12+MONTH(B648)-MONTH(VLOOKUP(I648,$C$3:$L$6,8,0))))*VLOOKUP(I648,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I648<>Variables!$B$1,IF(H648<>0,C648,I648),\"\")","v":""},"","",{"$f":"IF(C649<>\"\",IF(OR(VLOOKUP(C649,$C$3:$L$6,5,0)=Variables!$B$5,B649>VLOOKUP(C649,$C$3:$L$6,8,0)),-D649*VLOOKUP(C649,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I649<>Variables!$B$1,IF(C649<>\"\",$I$9-E649-F649,\"\"),-D649)","v":""},"",{"$f":"IF(C649<>\"\",IF(D649+$I$9-E649-F649>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C649,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C649,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I649,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I649,$C$3:$L$6,5,0)=Variables!$B$5,B649>VLOOKUP(I649,$C$3:$L$6,8,0)),IF(VLOOKUP(I649,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B649)-YEAR($B$12))*12+MONTH(B649)-MONTH($B$12)),((YEAR(B649)-YEAR(VLOOKUP(I649,$C$3:$L$6,8,0)))*12+MONTH(B649)-MONTH(VLOOKUP(I649,$C$3:$L$6,8,0))))*(VLOOKUP(I649,$C$3:$L$6,10,0)*VLOOKUP(I649,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C649<>\"\",IF(I649<>\"\",IF(ISERROR(VLOOKUP(I649,$C$3:$L$6,10,0)),\"\",VLOOKUP(I649,$C$3:$L$6,10,0)+J649+IF(OR(VLOOKUP(I649,$C$3:$L$6,5,0)=Variables!$B$5,B649>VLOOKUP(I649,$C$3:$L$6,8,0)),IF(VLOOKUP(I649,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B649)-YEAR($B$12))*12+MONTH(B649)-MONTH($B$12)),((YEAR(B649)-YEAR(VLOOKUP(I649,$C$3:$L$6,8,0)))*12+MONTH(B649)-MONTH(VLOOKUP(I649,$C$3:$L$6,8,0))))*VLOOKUP(I649,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I649<>Variables!$B$1,IF(H649<>0,C649,I649),\"\")","v":""},"","",{"$f":"IF(C650<>\"\",IF(OR(VLOOKUP(C650,$C$3:$L$6,5,0)=Variables!$B$5,B650>VLOOKUP(C650,$C$3:$L$6,8,0)),-D650*VLOOKUP(C650,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I650<>Variables!$B$1,IF(C650<>\"\",$I$9-E650-F650,\"\"),-D650)","v":""},"",{"$f":"IF(C650<>\"\",IF(D650+$I$9-E650-F650>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C650,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C650,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I650,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I650,$C$3:$L$6,5,0)=Variables!$B$5,B650>VLOOKUP(I650,$C$3:$L$6,8,0)),IF(VLOOKUP(I650,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B650)-YEAR($B$12))*12+MONTH(B650)-MONTH($B$12)),((YEAR(B650)-YEAR(VLOOKUP(I650,$C$3:$L$6,8,0)))*12+MONTH(B650)-MONTH(VLOOKUP(I650,$C$3:$L$6,8,0))))*(VLOOKUP(I650,$C$3:$L$6,10,0)*VLOOKUP(I650,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C650<>\"\",IF(I650<>\"\",IF(ISERROR(VLOOKUP(I650,$C$3:$L$6,10,0)),\"\",VLOOKUP(I650,$C$3:$L$6,10,0)+J650+IF(OR(VLOOKUP(I650,$C$3:$L$6,5,0)=Variables!$B$5,B650>VLOOKUP(I650,$C$3:$L$6,8,0)),IF(VLOOKUP(I650,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B650)-YEAR($B$12))*12+MONTH(B650)-MONTH($B$12)),((YEAR(B650)-YEAR(VLOOKUP(I650,$C$3:$L$6,8,0)))*12+MONTH(B650)-MONTH(VLOOKUP(I650,$C$3:$L$6,8,0))))*VLOOKUP(I650,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I650<>Variables!$B$1,IF(H650<>0,C650,I650),\"\")","v":""},"","",{"$f":"IF(C651<>\"\",IF(OR(VLOOKUP(C651,$C$3:$L$6,5,0)=Variables!$B$5,B651>VLOOKUP(C651,$C$3:$L$6,8,0)),-D651*VLOOKUP(C651,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I651<>Variables!$B$1,IF(C651<>\"\",$I$9-E651-F651,\"\"),-D651)","v":""},"",{"$f":"IF(C651<>\"\",IF(D651+$I$9-E651-F651>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C651,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C651,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I651,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I651,$C$3:$L$6,5,0)=Variables!$B$5,B651>VLOOKUP(I651,$C$3:$L$6,8,0)),IF(VLOOKUP(I651,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B651)-YEAR($B$12))*12+MONTH(B651)-MONTH($B$12)),((YEAR(B651)-YEAR(VLOOKUP(I651,$C$3:$L$6,8,0)))*12+MONTH(B651)-MONTH(VLOOKUP(I651,$C$3:$L$6,8,0))))*(VLOOKUP(I651,$C$3:$L$6,10,0)*VLOOKUP(I651,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C651<>\"\",IF(I651<>\"\",IF(ISERROR(VLOOKUP(I651,$C$3:$L$6,10,0)),\"\",VLOOKUP(I651,$C$3:$L$6,10,0)+J651+IF(OR(VLOOKUP(I651,$C$3:$L$6,5,0)=Variables!$B$5,B651>VLOOKUP(I651,$C$3:$L$6,8,0)),IF(VLOOKUP(I651,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B651)-YEAR($B$12))*12+MONTH(B651)-MONTH($B$12)),((YEAR(B651)-YEAR(VLOOKUP(I651,$C$3:$L$6,8,0)))*12+MONTH(B651)-MONTH(VLOOKUP(I651,$C$3:$L$6,8,0))))*VLOOKUP(I651,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I651<>Variables!$B$1,IF(H651<>0,C651,I651),\"\")","v":""},"","",{"$f":"IF(C652<>\"\",IF(OR(VLOOKUP(C652,$C$3:$L$6,5,0)=Variables!$B$5,B652>VLOOKUP(C652,$C$3:$L$6,8,0)),-D652*VLOOKUP(C652,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I652<>Variables!$B$1,IF(C652<>\"\",$I$9-E652-F652,\"\"),-D652)","v":""},"",{"$f":"IF(C652<>\"\",IF(D652+$I$9-E652-F652>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C652,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C652,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I652,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I652,$C$3:$L$6,5,0)=Variables!$B$5,B652>VLOOKUP(I652,$C$3:$L$6,8,0)),IF(VLOOKUP(I652,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B652)-YEAR($B$12))*12+MONTH(B652)-MONTH($B$12)),((YEAR(B652)-YEAR(VLOOKUP(I652,$C$3:$L$6,8,0)))*12+MONTH(B652)-MONTH(VLOOKUP(I652,$C$3:$L$6,8,0))))*(VLOOKUP(I652,$C$3:$L$6,10,0)*VLOOKUP(I652,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C652<>\"\",IF(I652<>\"\",IF(ISERROR(VLOOKUP(I652,$C$3:$L$6,10,0)),\"\",VLOOKUP(I652,$C$3:$L$6,10,0)+J652+IF(OR(VLOOKUP(I652,$C$3:$L$6,5,0)=Variables!$B$5,B652>VLOOKUP(I652,$C$3:$L$6,8,0)),IF(VLOOKUP(I652,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B652)-YEAR($B$12))*12+MONTH(B652)-MONTH($B$12)),((YEAR(B652)-YEAR(VLOOKUP(I652,$C$3:$L$6,8,0)))*12+MONTH(B652)-MONTH(VLOOKUP(I652,$C$3:$L$6,8,0))))*VLOOKUP(I652,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I652<>Variables!$B$1,IF(H652<>0,C652,I652),\"\")","v":""},"","",{"$f":"IF(C653<>\"\",IF(OR(VLOOKUP(C653,$C$3:$L$6,5,0)=Variables!$B$5,B653>VLOOKUP(C653,$C$3:$L$6,8,0)),-D653*VLOOKUP(C653,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I653<>Variables!$B$1,IF(C653<>\"\",$I$9-E653-F653,\"\"),-D653)","v":""},"",{"$f":"IF(C653<>\"\",IF(D653+$I$9-E653-F653>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C653,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C653,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I653,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I653,$C$3:$L$6,5,0)=Variables!$B$5,B653>VLOOKUP(I653,$C$3:$L$6,8,0)),IF(VLOOKUP(I653,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B653)-YEAR($B$12))*12+MONTH(B653)-MONTH($B$12)),((YEAR(B653)-YEAR(VLOOKUP(I653,$C$3:$L$6,8,0)))*12+MONTH(B653)-MONTH(VLOOKUP(I653,$C$3:$L$6,8,0))))*(VLOOKUP(I653,$C$3:$L$6,10,0)*VLOOKUP(I653,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C653<>\"\",IF(I653<>\"\",IF(ISERROR(VLOOKUP(I653,$C$3:$L$6,10,0)),\"\",VLOOKUP(I653,$C$3:$L$6,10,0)+J653+IF(OR(VLOOKUP(I653,$C$3:$L$6,5,0)=Variables!$B$5,B653>VLOOKUP(I653,$C$3:$L$6,8,0)),IF(VLOOKUP(I653,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B653)-YEAR($B$12))*12+MONTH(B653)-MONTH($B$12)),((YEAR(B653)-YEAR(VLOOKUP(I653,$C$3:$L$6,8,0)))*12+MONTH(B653)-MONTH(VLOOKUP(I653,$C$3:$L$6,8,0))))*VLOOKUP(I653,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I653<>Variables!$B$1,IF(H653<>0,C653,I653),\"\")","v":""},"","",{"$f":"IF(C654<>\"\",IF(OR(VLOOKUP(C654,$C$3:$L$6,5,0)=Variables!$B$5,B654>VLOOKUP(C654,$C$3:$L$6,8,0)),-D654*VLOOKUP(C654,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I654<>Variables!$B$1,IF(C654<>\"\",$I$9-E654-F654,\"\"),-D654)","v":""},"",{"$f":"IF(C654<>\"\",IF(D654+$I$9-E654-F654>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C654,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C654,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I654,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I654,$C$3:$L$6,5,0)=Variables!$B$5,B654>VLOOKUP(I654,$C$3:$L$6,8,0)),IF(VLOOKUP(I654,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B654)-YEAR($B$12))*12+MONTH(B654)-MONTH($B$12)),((YEAR(B654)-YEAR(VLOOKUP(I654,$C$3:$L$6,8,0)))*12+MONTH(B654)-MONTH(VLOOKUP(I654,$C$3:$L$6,8,0))))*(VLOOKUP(I654,$C$3:$L$6,10,0)*VLOOKUP(I654,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C654<>\"\",IF(I654<>\"\",IF(ISERROR(VLOOKUP(I654,$C$3:$L$6,10,0)),\"\",VLOOKUP(I654,$C$3:$L$6,10,0)+J654+IF(OR(VLOOKUP(I654,$C$3:$L$6,5,0)=Variables!$B$5,B654>VLOOKUP(I654,$C$3:$L$6,8,0)),IF(VLOOKUP(I654,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B654)-YEAR($B$12))*12+MONTH(B654)-MONTH($B$12)),((YEAR(B654)-YEAR(VLOOKUP(I654,$C$3:$L$6,8,0)))*12+MONTH(B654)-MONTH(VLOOKUP(I654,$C$3:$L$6,8,0))))*VLOOKUP(I654,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I654<>Variables!$B$1,IF(H654<>0,C654,I654),\"\")","v":""},"","",{"$f":"IF(C655<>\"\",IF(OR(VLOOKUP(C655,$C$3:$L$6,5,0)=Variables!$B$5,B655>VLOOKUP(C655,$C$3:$L$6,8,0)),-D655*VLOOKUP(C655,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I655<>Variables!$B$1,IF(C655<>\"\",$I$9-E655-F655,\"\"),-D655)","v":""},"",{"$f":"IF(C655<>\"\",IF(D655+$I$9-E655-F655>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C655,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C655,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I655,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I655,$C$3:$L$6,5,0)=Variables!$B$5,B655>VLOOKUP(I655,$C$3:$L$6,8,0)),IF(VLOOKUP(I655,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B655)-YEAR($B$12))*12+MONTH(B655)-MONTH($B$12)),((YEAR(B655)-YEAR(VLOOKUP(I655,$C$3:$L$6,8,0)))*12+MONTH(B655)-MONTH(VLOOKUP(I655,$C$3:$L$6,8,0))))*(VLOOKUP(I655,$C$3:$L$6,10,0)*VLOOKUP(I655,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C655<>\"\",IF(I655<>\"\",IF(ISERROR(VLOOKUP(I655,$C$3:$L$6,10,0)),\"\",VLOOKUP(I655,$C$3:$L$6,10,0)+J655+IF(OR(VLOOKUP(I655,$C$3:$L$6,5,0)=Variables!$B$5,B655>VLOOKUP(I655,$C$3:$L$6,8,0)),IF(VLOOKUP(I655,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B655)-YEAR($B$12))*12+MONTH(B655)-MONTH($B$12)),((YEAR(B655)-YEAR(VLOOKUP(I655,$C$3:$L$6,8,0)))*12+MONTH(B655)-MONTH(VLOOKUP(I655,$C$3:$L$6,8,0))))*VLOOKUP(I655,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I655<>Variables!$B$1,IF(H655<>0,C655,I655),\"\")","v":""},"","",{"$f":"IF(C656<>\"\",IF(OR(VLOOKUP(C656,$C$3:$L$6,5,0)=Variables!$B$5,B656>VLOOKUP(C656,$C$3:$L$6,8,0)),-D656*VLOOKUP(C656,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I656<>Variables!$B$1,IF(C656<>\"\",$I$9-E656-F656,\"\"),-D656)","v":""},"",{"$f":"IF(C656<>\"\",IF(D656+$I$9-E656-F656>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C656,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C656,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I656,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I656,$C$3:$L$6,5,0)=Variables!$B$5,B656>VLOOKUP(I656,$C$3:$L$6,8,0)),IF(VLOOKUP(I656,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B656)-YEAR($B$12))*12+MONTH(B656)-MONTH($B$12)),((YEAR(B656)-YEAR(VLOOKUP(I656,$C$3:$L$6,8,0)))*12+MONTH(B656)-MONTH(VLOOKUP(I656,$C$3:$L$6,8,0))))*(VLOOKUP(I656,$C$3:$L$6,10,0)*VLOOKUP(I656,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C656<>\"\",IF(I656<>\"\",IF(ISERROR(VLOOKUP(I656,$C$3:$L$6,10,0)),\"\",VLOOKUP(I656,$C$3:$L$6,10,0)+J656+IF(OR(VLOOKUP(I656,$C$3:$L$6,5,0)=Variables!$B$5,B656>VLOOKUP(I656,$C$3:$L$6,8,0)),IF(VLOOKUP(I656,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B656)-YEAR($B$12))*12+MONTH(B656)-MONTH($B$12)),((YEAR(B656)-YEAR(VLOOKUP(I656,$C$3:$L$6,8,0)))*12+MONTH(B656)-MONTH(VLOOKUP(I656,$C$3:$L$6,8,0))))*VLOOKUP(I656,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I656<>Variables!$B$1,IF(H656<>0,C656,I656),\"\")","v":""},"","",{"$f":"IF(C657<>\"\",IF(OR(VLOOKUP(C657,$C$3:$L$6,5,0)=Variables!$B$5,B657>VLOOKUP(C657,$C$3:$L$6,8,0)),-D657*VLOOKUP(C657,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I657<>Variables!$B$1,IF(C657<>\"\",$I$9-E657-F657,\"\"),-D657)","v":""},"",{"$f":"IF(C657<>\"\",IF(D657+$I$9-E657-F657>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C657,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C657,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I657,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I657,$C$3:$L$6,5,0)=Variables!$B$5,B657>VLOOKUP(I657,$C$3:$L$6,8,0)),IF(VLOOKUP(I657,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B657)-YEAR($B$12))*12+MONTH(B657)-MONTH($B$12)),((YEAR(B657)-YEAR(VLOOKUP(I657,$C$3:$L$6,8,0)))*12+MONTH(B657)-MONTH(VLOOKUP(I657,$C$3:$L$6,8,0))))*(VLOOKUP(I657,$C$3:$L$6,10,0)*VLOOKUP(I657,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C657<>\"\",IF(I657<>\"\",IF(ISERROR(VLOOKUP(I657,$C$3:$L$6,10,0)),\"\",VLOOKUP(I657,$C$3:$L$6,10,0)+J657+IF(OR(VLOOKUP(I657,$C$3:$L$6,5,0)=Variables!$B$5,B657>VLOOKUP(I657,$C$3:$L$6,8,0)),IF(VLOOKUP(I657,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B657)-YEAR($B$12))*12+MONTH(B657)-MONTH($B$12)),((YEAR(B657)-YEAR(VLOOKUP(I657,$C$3:$L$6,8,0)))*12+MONTH(B657)-MONTH(VLOOKUP(I657,$C$3:$L$6,8,0))))*VLOOKUP(I657,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I657<>Variables!$B$1,IF(H657<>0,C657,I657),\"\")","v":""},"","",{"$f":"IF(C658<>\"\",IF(OR(VLOOKUP(C658,$C$3:$L$6,5,0)=Variables!$B$5,B658>VLOOKUP(C658,$C$3:$L$6,8,0)),-D658*VLOOKUP(C658,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I658<>Variables!$B$1,IF(C658<>\"\",$I$9-E658-F658,\"\"),-D658)","v":""},"",{"$f":"IF(C658<>\"\",IF(D658+$I$9-E658-F658>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C658,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C658,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I658,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I658,$C$3:$L$6,5,0)=Variables!$B$5,B658>VLOOKUP(I658,$C$3:$L$6,8,0)),IF(VLOOKUP(I658,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B658)-YEAR($B$12))*12+MONTH(B658)-MONTH($B$12)),((YEAR(B658)-YEAR(VLOOKUP(I658,$C$3:$L$6,8,0)))*12+MONTH(B658)-MONTH(VLOOKUP(I658,$C$3:$L$6,8,0))))*(VLOOKUP(I658,$C$3:$L$6,10,0)*VLOOKUP(I658,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C658<>\"\",IF(I658<>\"\",IF(ISERROR(VLOOKUP(I658,$C$3:$L$6,10,0)),\"\",VLOOKUP(I658,$C$3:$L$6,10,0)+J658+IF(OR(VLOOKUP(I658,$C$3:$L$6,5,0)=Variables!$B$5,B658>VLOOKUP(I658,$C$3:$L$6,8,0)),IF(VLOOKUP(I658,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B658)-YEAR($B$12))*12+MONTH(B658)-MONTH($B$12)),((YEAR(B658)-YEAR(VLOOKUP(I658,$C$3:$L$6,8,0)))*12+MONTH(B658)-MONTH(VLOOKUP(I658,$C$3:$L$6,8,0))))*VLOOKUP(I658,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I658<>Variables!$B$1,IF(H658<>0,C658,I658),\"\")","v":""},"","",{"$f":"IF(C659<>\"\",IF(OR(VLOOKUP(C659,$C$3:$L$6,5,0)=Variables!$B$5,B659>VLOOKUP(C659,$C$3:$L$6,8,0)),-D659*VLOOKUP(C659,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I659<>Variables!$B$1,IF(C659<>\"\",$I$9-E659-F659,\"\"),-D659)","v":""},"",{"$f":"IF(C659<>\"\",IF(D659+$I$9-E659-F659>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C659,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C659,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I659,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I659,$C$3:$L$6,5,0)=Variables!$B$5,B659>VLOOKUP(I659,$C$3:$L$6,8,0)),IF(VLOOKUP(I659,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B659)-YEAR($B$12))*12+MONTH(B659)-MONTH($B$12)),((YEAR(B659)-YEAR(VLOOKUP(I659,$C$3:$L$6,8,0)))*12+MONTH(B659)-MONTH(VLOOKUP(I659,$C$3:$L$6,8,0))))*(VLOOKUP(I659,$C$3:$L$6,10,0)*VLOOKUP(I659,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C659<>\"\",IF(I659<>\"\",IF(ISERROR(VLOOKUP(I659,$C$3:$L$6,10,0)),\"\",VLOOKUP(I659,$C$3:$L$6,10,0)+J659+IF(OR(VLOOKUP(I659,$C$3:$L$6,5,0)=Variables!$B$5,B659>VLOOKUP(I659,$C$3:$L$6,8,0)),IF(VLOOKUP(I659,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B659)-YEAR($B$12))*12+MONTH(B659)-MONTH($B$12)),((YEAR(B659)-YEAR(VLOOKUP(I659,$C$3:$L$6,8,0)))*12+MONTH(B659)-MONTH(VLOOKUP(I659,$C$3:$L$6,8,0))))*VLOOKUP(I659,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I659<>Variables!$B$1,IF(H659<>0,C659,I659),\"\")","v":""},"","",{"$f":"IF(C660<>\"\",IF(OR(VLOOKUP(C660,$C$3:$L$6,5,0)=Variables!$B$5,B660>VLOOKUP(C660,$C$3:$L$6,8,0)),-D660*VLOOKUP(C660,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I660<>Variables!$B$1,IF(C660<>\"\",$I$9-E660-F660,\"\"),-D660)","v":""},"",{"$f":"IF(C660<>\"\",IF(D660+$I$9-E660-F660>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C660,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C660,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I660,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I660,$C$3:$L$6,5,0)=Variables!$B$5,B660>VLOOKUP(I660,$C$3:$L$6,8,0)),IF(VLOOKUP(I660,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B660)-YEAR($B$12))*12+MONTH(B660)-MONTH($B$12)),((YEAR(B660)-YEAR(VLOOKUP(I660,$C$3:$L$6,8,0)))*12+MONTH(B660)-MONTH(VLOOKUP(I660,$C$3:$L$6,8,0))))*(VLOOKUP(I660,$C$3:$L$6,10,0)*VLOOKUP(I660,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C660<>\"\",IF(I660<>\"\",IF(ISERROR(VLOOKUP(I660,$C$3:$L$6,10,0)),\"\",VLOOKUP(I660,$C$3:$L$6,10,0)+J660+IF(OR(VLOOKUP(I660,$C$3:$L$6,5,0)=Variables!$B$5,B660>VLOOKUP(I660,$C$3:$L$6,8,0)),IF(VLOOKUP(I660,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B660)-YEAR($B$12))*12+MONTH(B660)-MONTH($B$12)),((YEAR(B660)-YEAR(VLOOKUP(I660,$C$3:$L$6,8,0)))*12+MONTH(B660)-MONTH(VLOOKUP(I660,$C$3:$L$6,8,0))))*VLOOKUP(I660,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I660<>Variables!$B$1,IF(H660<>0,C660,I660),\"\")","v":""},"","",{"$f":"IF(C661<>\"\",IF(OR(VLOOKUP(C661,$C$3:$L$6,5,0)=Variables!$B$5,B661>VLOOKUP(C661,$C$3:$L$6,8,0)),-D661*VLOOKUP(C661,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I661<>Variables!$B$1,IF(C661<>\"\",$I$9-E661-F661,\"\"),-D661)","v":""},"",{"$f":"IF(C661<>\"\",IF(D661+$I$9-E661-F661>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C661,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C661,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I661,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I661,$C$3:$L$6,5,0)=Variables!$B$5,B661>VLOOKUP(I661,$C$3:$L$6,8,0)),IF(VLOOKUP(I661,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B661)-YEAR($B$12))*12+MONTH(B661)-MONTH($B$12)),((YEAR(B661)-YEAR(VLOOKUP(I661,$C$3:$L$6,8,0)))*12+MONTH(B661)-MONTH(VLOOKUP(I661,$C$3:$L$6,8,0))))*(VLOOKUP(I661,$C$3:$L$6,10,0)*VLOOKUP(I661,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C661<>\"\",IF(I661<>\"\",IF(ISERROR(VLOOKUP(I661,$C$3:$L$6,10,0)),\"\",VLOOKUP(I661,$C$3:$L$6,10,0)+J661+IF(OR(VLOOKUP(I661,$C$3:$L$6,5,0)=Variables!$B$5,B661>VLOOKUP(I661,$C$3:$L$6,8,0)),IF(VLOOKUP(I661,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B661)-YEAR($B$12))*12+MONTH(B661)-MONTH($B$12)),((YEAR(B661)-YEAR(VLOOKUP(I661,$C$3:$L$6,8,0)))*12+MONTH(B661)-MONTH(VLOOKUP(I661,$C$3:$L$6,8,0))))*VLOOKUP(I661,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I661<>Variables!$B$1,IF(H661<>0,C661,I661),\"\")","v":""},"","",{"$f":"IF(C662<>\"\",IF(OR(VLOOKUP(C662,$C$3:$L$6,5,0)=Variables!$B$5,B662>VLOOKUP(C662,$C$3:$L$6,8,0)),-D662*VLOOKUP(C662,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I662<>Variables!$B$1,IF(C662<>\"\",$I$9-E662-F662,\"\"),-D662)","v":""},"",{"$f":"IF(C662<>\"\",IF(D662+$I$9-E662-F662>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C662,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C662,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I662,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I662,$C$3:$L$6,5,0)=Variables!$B$5,B662>VLOOKUP(I662,$C$3:$L$6,8,0)),IF(VLOOKUP(I662,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B662)-YEAR($B$12))*12+MONTH(B662)-MONTH($B$12)),((YEAR(B662)-YEAR(VLOOKUP(I662,$C$3:$L$6,8,0)))*12+MONTH(B662)-MONTH(VLOOKUP(I662,$C$3:$L$6,8,0))))*(VLOOKUP(I662,$C$3:$L$6,10,0)*VLOOKUP(I662,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C662<>\"\",IF(I662<>\"\",IF(ISERROR(VLOOKUP(I662,$C$3:$L$6,10,0)),\"\",VLOOKUP(I662,$C$3:$L$6,10,0)+J662+IF(OR(VLOOKUP(I662,$C$3:$L$6,5,0)=Variables!$B$5,B662>VLOOKUP(I662,$C$3:$L$6,8,0)),IF(VLOOKUP(I662,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B662)-YEAR($B$12))*12+MONTH(B662)-MONTH($B$12)),((YEAR(B662)-YEAR(VLOOKUP(I662,$C$3:$L$6,8,0)))*12+MONTH(B662)-MONTH(VLOOKUP(I662,$C$3:$L$6,8,0))))*VLOOKUP(I662,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I662<>Variables!$B$1,IF(H662<>0,C662,I662),\"\")","v":""},"","",{"$f":"IF(C663<>\"\",IF(OR(VLOOKUP(C663,$C$3:$L$6,5,0)=Variables!$B$5,B663>VLOOKUP(C663,$C$3:$L$6,8,0)),-D663*VLOOKUP(C663,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I663<>Variables!$B$1,IF(C663<>\"\",$I$9-E663-F663,\"\"),-D663)","v":""},"",{"$f":"IF(C663<>\"\",IF(D663+$I$9-E663-F663>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C663,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C663,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I663,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I663,$C$3:$L$6,5,0)=Variables!$B$5,B663>VLOOKUP(I663,$C$3:$L$6,8,0)),IF(VLOOKUP(I663,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B663)-YEAR($B$12))*12+MONTH(B663)-MONTH($B$12)),((YEAR(B663)-YEAR(VLOOKUP(I663,$C$3:$L$6,8,0)))*12+MONTH(B663)-MONTH(VLOOKUP(I663,$C$3:$L$6,8,0))))*(VLOOKUP(I663,$C$3:$L$6,10,0)*VLOOKUP(I663,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C663<>\"\",IF(I663<>\"\",IF(ISERROR(VLOOKUP(I663,$C$3:$L$6,10,0)),\"\",VLOOKUP(I663,$C$3:$L$6,10,0)+J663+IF(OR(VLOOKUP(I663,$C$3:$L$6,5,0)=Variables!$B$5,B663>VLOOKUP(I663,$C$3:$L$6,8,0)),IF(VLOOKUP(I663,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B663)-YEAR($B$12))*12+MONTH(B663)-MONTH($B$12)),((YEAR(B663)-YEAR(VLOOKUP(I663,$C$3:$L$6,8,0)))*12+MONTH(B663)-MONTH(VLOOKUP(I663,$C$3:$L$6,8,0))))*VLOOKUP(I663,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I663<>Variables!$B$1,IF(H663<>0,C663,I663),\"\")","v":""},"","",{"$f":"IF(C664<>\"\",IF(OR(VLOOKUP(C664,$C$3:$L$6,5,0)=Variables!$B$5,B664>VLOOKUP(C664,$C$3:$L$6,8,0)),-D664*VLOOKUP(C664,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I664<>Variables!$B$1,IF(C664<>\"\",$I$9-E664-F664,\"\"),-D664)","v":""},"",{"$f":"IF(C664<>\"\",IF(D664+$I$9-E664-F664>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C664,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C664,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I664,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I664,$C$3:$L$6,5,0)=Variables!$B$5,B664>VLOOKUP(I664,$C$3:$L$6,8,0)),IF(VLOOKUP(I664,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B664)-YEAR($B$12))*12+MONTH(B664)-MONTH($B$12)),((YEAR(B664)-YEAR(VLOOKUP(I664,$C$3:$L$6,8,0)))*12+MONTH(B664)-MONTH(VLOOKUP(I664,$C$3:$L$6,8,0))))*(VLOOKUP(I664,$C$3:$L$6,10,0)*VLOOKUP(I664,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C664<>\"\",IF(I664<>\"\",IF(ISERROR(VLOOKUP(I664,$C$3:$L$6,10,0)),\"\",VLOOKUP(I664,$C$3:$L$6,10,0)+J664+IF(OR(VLOOKUP(I664,$C$3:$L$6,5,0)=Variables!$B$5,B664>VLOOKUP(I664,$C$3:$L$6,8,0)),IF(VLOOKUP(I664,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B664)-YEAR($B$12))*12+MONTH(B664)-MONTH($B$12)),((YEAR(B664)-YEAR(VLOOKUP(I664,$C$3:$L$6,8,0)))*12+MONTH(B664)-MONTH(VLOOKUP(I664,$C$3:$L$6,8,0))))*VLOOKUP(I664,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I664<>Variables!$B$1,IF(H664<>0,C664,I664),\"\")","v":""},"","",{"$f":"IF(C665<>\"\",IF(OR(VLOOKUP(C665,$C$3:$L$6,5,0)=Variables!$B$5,B665>VLOOKUP(C665,$C$3:$L$6,8,0)),-D665*VLOOKUP(C665,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I665<>Variables!$B$1,IF(C665<>\"\",$I$9-E665-F665,\"\"),-D665)","v":""},"",{"$f":"IF(C665<>\"\",IF(D665+$I$9-E665-F665>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C665,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C665,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I665,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I665,$C$3:$L$6,5,0)=Variables!$B$5,B665>VLOOKUP(I665,$C$3:$L$6,8,0)),IF(VLOOKUP(I665,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B665)-YEAR($B$12))*12+MONTH(B665)-MONTH($B$12)),((YEAR(B665)-YEAR(VLOOKUP(I665,$C$3:$L$6,8,0)))*12+MONTH(B665)-MONTH(VLOOKUP(I665,$C$3:$L$6,8,0))))*(VLOOKUP(I665,$C$3:$L$6,10,0)*VLOOKUP(I665,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C665<>\"\",IF(I665<>\"\",IF(ISERROR(VLOOKUP(I665,$C$3:$L$6,10,0)),\"\",VLOOKUP(I665,$C$3:$L$6,10,0)+J665+IF(OR(VLOOKUP(I665,$C$3:$L$6,5,0)=Variables!$B$5,B665>VLOOKUP(I665,$C$3:$L$6,8,0)),IF(VLOOKUP(I665,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B665)-YEAR($B$12))*12+MONTH(B665)-MONTH($B$12)),((YEAR(B665)-YEAR(VLOOKUP(I665,$C$3:$L$6,8,0)))*12+MONTH(B665)-MONTH(VLOOKUP(I665,$C$3:$L$6,8,0))))*VLOOKUP(I665,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I665<>Variables!$B$1,IF(H665<>0,C665,I665),\"\")","v":""},"","",{"$f":"IF(C666<>\"\",IF(OR(VLOOKUP(C666,$C$3:$L$6,5,0)=Variables!$B$5,B666>VLOOKUP(C666,$C$3:$L$6,8,0)),-D666*VLOOKUP(C666,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I666<>Variables!$B$1,IF(C666<>\"\",$I$9-E666-F666,\"\"),-D666)","v":""},"",{"$f":"IF(C666<>\"\",IF(D666+$I$9-E666-F666>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C666,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C666,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I666,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I666,$C$3:$L$6,5,0)=Variables!$B$5,B666>VLOOKUP(I666,$C$3:$L$6,8,0)),IF(VLOOKUP(I666,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B666)-YEAR($B$12))*12+MONTH(B666)-MONTH($B$12)),((YEAR(B666)-YEAR(VLOOKUP(I666,$C$3:$L$6,8,0)))*12+MONTH(B666)-MONTH(VLOOKUP(I666,$C$3:$L$6,8,0))))*(VLOOKUP(I666,$C$3:$L$6,10,0)*VLOOKUP(I666,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C666<>\"\",IF(I666<>\"\",IF(ISERROR(VLOOKUP(I666,$C$3:$L$6,10,0)),\"\",VLOOKUP(I666,$C$3:$L$6,10,0)+J666+IF(OR(VLOOKUP(I666,$C$3:$L$6,5,0)=Variables!$B$5,B666>VLOOKUP(I666,$C$3:$L$6,8,0)),IF(VLOOKUP(I666,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B666)-YEAR($B$12))*12+MONTH(B666)-MONTH($B$12)),((YEAR(B666)-YEAR(VLOOKUP(I666,$C$3:$L$6,8,0)))*12+MONTH(B666)-MONTH(VLOOKUP(I666,$C$3:$L$6,8,0))))*VLOOKUP(I666,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I666<>Variables!$B$1,IF(H666<>0,C666,I666),\"\")","v":""},"","",{"$f":"IF(C667<>\"\",IF(OR(VLOOKUP(C667,$C$3:$L$6,5,0)=Variables!$B$5,B667>VLOOKUP(C667,$C$3:$L$6,8,0)),-D667*VLOOKUP(C667,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I667<>Variables!$B$1,IF(C667<>\"\",$I$9-E667-F667,\"\"),-D667)","v":""},"",{"$f":"IF(C667<>\"\",IF(D667+$I$9-E667-F667>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C667,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C667,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I667,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I667,$C$3:$L$6,5,0)=Variables!$B$5,B667>VLOOKUP(I667,$C$3:$L$6,8,0)),IF(VLOOKUP(I667,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B667)-YEAR($B$12))*12+MONTH(B667)-MONTH($B$12)),((YEAR(B667)-YEAR(VLOOKUP(I667,$C$3:$L$6,8,0)))*12+MONTH(B667)-MONTH(VLOOKUP(I667,$C$3:$L$6,8,0))))*(VLOOKUP(I667,$C$3:$L$6,10,0)*VLOOKUP(I667,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C667<>\"\",IF(I667<>\"\",IF(ISERROR(VLOOKUP(I667,$C$3:$L$6,10,0)),\"\",VLOOKUP(I667,$C$3:$L$6,10,0)+J667+IF(OR(VLOOKUP(I667,$C$3:$L$6,5,0)=Variables!$B$5,B667>VLOOKUP(I667,$C$3:$L$6,8,0)),IF(VLOOKUP(I667,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B667)-YEAR($B$12))*12+MONTH(B667)-MONTH($B$12)),((YEAR(B667)-YEAR(VLOOKUP(I667,$C$3:$L$6,8,0)))*12+MONTH(B667)-MONTH(VLOOKUP(I667,$C$3:$L$6,8,0))))*VLOOKUP(I667,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I667<>Variables!$B$1,IF(H667<>0,C667,I667),\"\")","v":""},{"$f":"IF(C668<>\"\",IF(H667<>0,H667,L667),\"\")","v":""},{"$f":"IF(C668<>\"\",MINPAYMENT(C668,ROW(B668),COLUMN(B668)),\"\")","v":""},{"$f":"IF(C668<>\"\",IF(OR(VLOOKUP(C668,$C$3:$L$6,5,0)=Variables!$B$5,B668>VLOOKUP(C668,$C$3:$L$6,8,0)),-D668*VLOOKUP(C668,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I668<>Variables!$B$1,IF(C668<>\"\",$I$9-E668-F668,\"\"),-D668)","v":""},"",{"$f":"IF(C668<>\"\",IF(D668+$I$9-E668-F668>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C668,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C668,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I668,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I668,$C$3:$L$6,5,0)=Variables!$B$5,B668>VLOOKUP(I668,$C$3:$L$6,8,0)),IF(VLOOKUP(I668,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B668)-YEAR($B$12))*12+MONTH(B668)-MONTH($B$12)),((YEAR(B668)-YEAR(VLOOKUP(I668,$C$3:$L$6,8,0)))*12+MONTH(B668)-MONTH(VLOOKUP(I668,$C$3:$L$6,8,0))))*(VLOOKUP(I668,$C$3:$L$6,10,0)*VLOOKUP(I668,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C668<>\"\",IF(I668<>\"\",IF(ISERROR(VLOOKUP(I668,$C$3:$L$6,10,0)),\"\",VLOOKUP(I668,$C$3:$L$6,10,0)+J668+IF(OR(VLOOKUP(I668,$C$3:$L$6,5,0)=Variables!$B$5,B668>VLOOKUP(I668,$C$3:$L$6,8,0)),IF(VLOOKUP(I668,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B668)-YEAR($B$12))*12+MONTH(B668)-MONTH($B$12)),((YEAR(B668)-YEAR(VLOOKUP(I668,$C$3:$L$6,8,0)))*12+MONTH(B668)-MONTH(VLOOKUP(I668,$C$3:$L$6,8,0))))*VLOOKUP(I668,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C668<>\"\",IF(ISERROR(IF(D668+G668>=0,K668+D668+G668,\"\")),\"\",IF(D668+G668>=0,K668+D668+G668,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C669<>\"\",DATE(YEAR(B668),MONTH(B668)+1,DAY(B668)),\"\")","v":""},{"$f":"IF(I668<>Variables!$B$1,IF(H668<>0,C668,I668),\"\")","v":""},"","",{"$f":"IF(C669<>\"\",IF(OR(VLOOKUP(C669,$C$3:$L$6,5,0)=Variables!$B$5,B669>VLOOKUP(C669,$C$3:$L$6,8,0)),-D669*VLOOKUP(C669,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I669<>Variables!$B$1,IF(C669<>\"\",$I$9-E669-F669,\"\"),-D669)","v":""},{"$f":"IF(C669<>\"\",IF(D669+G669<0,D669+G669,0),\"\")","v":""},{"$f":"IF(C669<>\"\",IF(D669+$I$9-E669-F669>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C669,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C669,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I669,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I669,$C$3:$L$6,5,0)=Variables!$B$5,B669>VLOOKUP(I669,$C$3:$L$6,8,0)),IF(VLOOKUP(I669,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B669)-YEAR($B$12))*12+MONTH(B669)-MONTH($B$12)),((YEAR(B669)-YEAR(VLOOKUP(I669,$C$3:$L$6,8,0)))*12+MONTH(B669)-MONTH(VLOOKUP(I669,$C$3:$L$6,8,0))))*(VLOOKUP(I669,$C$3:$L$6,10,0)*VLOOKUP(I669,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C669<>\"\",IF(I669<>\"\",IF(ISERROR(VLOOKUP(I669,$C$3:$L$6,10,0)),\"\",VLOOKUP(I669,$C$3:$L$6,10,0)+J669+IF(OR(VLOOKUP(I669,$C$3:$L$6,5,0)=Variables!$B$5,B669>VLOOKUP(I669,$C$3:$L$6,8,0)),IF(VLOOKUP(I669,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B669)-YEAR($B$12))*12+MONTH(B669)-MONTH($B$12)),((YEAR(B669)-YEAR(VLOOKUP(I669,$C$3:$L$6,8,0)))*12+MONTH(B669)-MONTH(VLOOKUP(I669,$C$3:$L$6,8,0))))*VLOOKUP(I669,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I669<>Variables!$B$1,IF(H669<>0,C669,I669),\"\")","v":""},"","",{"$f":"IF(C670<>\"\",IF(OR(VLOOKUP(C670,$C$3:$L$6,5,0)=Variables!$B$5,B670>VLOOKUP(C670,$C$3:$L$6,8,0)),-D670*VLOOKUP(C670,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I670<>Variables!$B$1,IF(C670<>\"\",$I$9-E670-F670,\"\"),-D670)","v":""},"",{"$f":"IF(C670<>\"\",IF(D670+$I$9-E670-F670>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C670,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C670,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I670,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I670,$C$3:$L$6,5,0)=Variables!$B$5,B670>VLOOKUP(I670,$C$3:$L$6,8,0)),IF(VLOOKUP(I670,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B670)-YEAR($B$12))*12+MONTH(B670)-MONTH($B$12)),((YEAR(B670)-YEAR(VLOOKUP(I670,$C$3:$L$6,8,0)))*12+MONTH(B670)-MONTH(VLOOKUP(I670,$C$3:$L$6,8,0))))*(VLOOKUP(I670,$C$3:$L$6,10,0)*VLOOKUP(I670,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C670<>\"\",IF(I670<>\"\",IF(ISERROR(VLOOKUP(I670,$C$3:$L$6,10,0)),\"\",VLOOKUP(I670,$C$3:$L$6,10,0)+J670+IF(OR(VLOOKUP(I670,$C$3:$L$6,5,0)=Variables!$B$5,B670>VLOOKUP(I670,$C$3:$L$6,8,0)),IF(VLOOKUP(I670,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B670)-YEAR($B$12))*12+MONTH(B670)-MONTH($B$12)),((YEAR(B670)-YEAR(VLOOKUP(I670,$C$3:$L$6,8,0)))*12+MONTH(B670)-MONTH(VLOOKUP(I670,$C$3:$L$6,8,0))))*VLOOKUP(I670,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I670<>Variables!$B$1,IF(H670<>0,C670,I670),\"\")","v":""},"","",{"$f":"IF(C671<>\"\",IF(OR(VLOOKUP(C671,$C$3:$L$6,5,0)=Variables!$B$5,B671>VLOOKUP(C671,$C$3:$L$6,8,0)),-D671*VLOOKUP(C671,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I671<>Variables!$B$1,IF(C671<>\"\",$I$9-E671-F671,\"\"),-D671)","v":""},"",{"$f":"IF(C671<>\"\",IF(D671+$I$9-E671-F671>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C671,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C671,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I671,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I671,$C$3:$L$6,5,0)=Variables!$B$5,B671>VLOOKUP(I671,$C$3:$L$6,8,0)),IF(VLOOKUP(I671,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B671)-YEAR($B$12))*12+MONTH(B671)-MONTH($B$12)),((YEAR(B671)-YEAR(VLOOKUP(I671,$C$3:$L$6,8,0)))*12+MONTH(B671)-MONTH(VLOOKUP(I671,$C$3:$L$6,8,0))))*(VLOOKUP(I671,$C$3:$L$6,10,0)*VLOOKUP(I671,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C671<>\"\",IF(I671<>\"\",IF(ISERROR(VLOOKUP(I671,$C$3:$L$6,10,0)),\"\",VLOOKUP(I671,$C$3:$L$6,10,0)+J671+IF(OR(VLOOKUP(I671,$C$3:$L$6,5,0)=Variables!$B$5,B671>VLOOKUP(I671,$C$3:$L$6,8,0)),IF(VLOOKUP(I671,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B671)-YEAR($B$12))*12+MONTH(B671)-MONTH($B$12)),((YEAR(B671)-YEAR(VLOOKUP(I671,$C$3:$L$6,8,0)))*12+MONTH(B671)-MONTH(VLOOKUP(I671,$C$3:$L$6,8,0))))*VLOOKUP(I671,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I671<>Variables!$B$1,IF(H671<>0,C671,I671),\"\")","v":""},"","",{"$f":"IF(C672<>\"\",IF(OR(VLOOKUP(C672,$C$3:$L$6,5,0)=Variables!$B$5,B672>VLOOKUP(C672,$C$3:$L$6,8,0)),-D672*VLOOKUP(C672,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I672<>Variables!$B$1,IF(C672<>\"\",$I$9-E672-F672,\"\"),-D672)","v":""},"",{"$f":"IF(C672<>\"\",IF(D672+$I$9-E672-F672>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C672,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C672,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I672,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I672,$C$3:$L$6,5,0)=Variables!$B$5,B672>VLOOKUP(I672,$C$3:$L$6,8,0)),IF(VLOOKUP(I672,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B672)-YEAR($B$12))*12+MONTH(B672)-MONTH($B$12)),((YEAR(B672)-YEAR(VLOOKUP(I672,$C$3:$L$6,8,0)))*12+MONTH(B672)-MONTH(VLOOKUP(I672,$C$3:$L$6,8,0))))*(VLOOKUP(I672,$C$3:$L$6,10,0)*VLOOKUP(I672,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C672<>\"\",IF(I672<>\"\",IF(ISERROR(VLOOKUP(I672,$C$3:$L$6,10,0)),\"\",VLOOKUP(I672,$C$3:$L$6,10,0)+J672+IF(OR(VLOOKUP(I672,$C$3:$L$6,5,0)=Variables!$B$5,B672>VLOOKUP(I672,$C$3:$L$6,8,0)),IF(VLOOKUP(I672,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B672)-YEAR($B$12))*12+MONTH(B672)-MONTH($B$12)),((YEAR(B672)-YEAR(VLOOKUP(I672,$C$3:$L$6,8,0)))*12+MONTH(B672)-MONTH(VLOOKUP(I672,$C$3:$L$6,8,0))))*VLOOKUP(I672,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I672<>Variables!$B$1,IF(H672<>0,C672,I672),\"\")","v":""},"","",{"$f":"IF(C673<>\"\",IF(OR(VLOOKUP(C673,$C$3:$L$6,5,0)=Variables!$B$5,B673>VLOOKUP(C673,$C$3:$L$6,8,0)),-D673*VLOOKUP(C673,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I673<>Variables!$B$1,IF(C673<>\"\",$I$9-E673-F673,\"\"),-D673)","v":""},"",{"$f":"IF(C673<>\"\",IF(D673+$I$9-E673-F673>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C673,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C673,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I673,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I673,$C$3:$L$6,5,0)=Variables!$B$5,B673>VLOOKUP(I673,$C$3:$L$6,8,0)),IF(VLOOKUP(I673,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B673)-YEAR($B$12))*12+MONTH(B673)-MONTH($B$12)),((YEAR(B673)-YEAR(VLOOKUP(I673,$C$3:$L$6,8,0)))*12+MONTH(B673)-MONTH(VLOOKUP(I673,$C$3:$L$6,8,0))))*(VLOOKUP(I673,$C$3:$L$6,10,0)*VLOOKUP(I673,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C673<>\"\",IF(I673<>\"\",IF(ISERROR(VLOOKUP(I673,$C$3:$L$6,10,0)),\"\",VLOOKUP(I673,$C$3:$L$6,10,0)+J673+IF(OR(VLOOKUP(I673,$C$3:$L$6,5,0)=Variables!$B$5,B673>VLOOKUP(I673,$C$3:$L$6,8,0)),IF(VLOOKUP(I673,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B673)-YEAR($B$12))*12+MONTH(B673)-MONTH($B$12)),((YEAR(B673)-YEAR(VLOOKUP(I673,$C$3:$L$6,8,0)))*12+MONTH(B673)-MONTH(VLOOKUP(I673,$C$3:$L$6,8,0))))*VLOOKUP(I673,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I673<>Variables!$B$1,IF(H673<>0,C673,I673),\"\")","v":""},"","",{"$f":"IF(C674<>\"\",IF(OR(VLOOKUP(C674,$C$3:$L$6,5,0)=Variables!$B$5,B674>VLOOKUP(C674,$C$3:$L$6,8,0)),-D674*VLOOKUP(C674,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I674<>Variables!$B$1,IF(C674<>\"\",$I$9-E674-F674,\"\"),-D674)","v":""},"",{"$f":"IF(C674<>\"\",IF(D674+$I$9-E674-F674>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C674,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C674,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I674,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I674,$C$3:$L$6,5,0)=Variables!$B$5,B674>VLOOKUP(I674,$C$3:$L$6,8,0)),IF(VLOOKUP(I674,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B674)-YEAR($B$12))*12+MONTH(B674)-MONTH($B$12)),((YEAR(B674)-YEAR(VLOOKUP(I674,$C$3:$L$6,8,0)))*12+MONTH(B674)-MONTH(VLOOKUP(I674,$C$3:$L$6,8,0))))*(VLOOKUP(I674,$C$3:$L$6,10,0)*VLOOKUP(I674,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C674<>\"\",IF(I674<>\"\",IF(ISERROR(VLOOKUP(I674,$C$3:$L$6,10,0)),\"\",VLOOKUP(I674,$C$3:$L$6,10,0)+J674+IF(OR(VLOOKUP(I674,$C$3:$L$6,5,0)=Variables!$B$5,B674>VLOOKUP(I674,$C$3:$L$6,8,0)),IF(VLOOKUP(I674,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B674)-YEAR($B$12))*12+MONTH(B674)-MONTH($B$12)),((YEAR(B674)-YEAR(VLOOKUP(I674,$C$3:$L$6,8,0)))*12+MONTH(B674)-MONTH(VLOOKUP(I674,$C$3:$L$6,8,0))))*VLOOKUP(I674,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I674<>Variables!$B$1,IF(H674<>0,C674,I674),\"\")","v":""},"","",{"$f":"IF(C675<>\"\",IF(OR(VLOOKUP(C675,$C$3:$L$6,5,0)=Variables!$B$5,B675>VLOOKUP(C675,$C$3:$L$6,8,0)),-D675*VLOOKUP(C675,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I675<>Variables!$B$1,IF(C675<>\"\",$I$9-E675-F675,\"\"),-D675)","v":""},"",{"$f":"IF(C675<>\"\",IF(D675+$I$9-E675-F675>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C675,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C675,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I675,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I675,$C$3:$L$6,5,0)=Variables!$B$5,B675>VLOOKUP(I675,$C$3:$L$6,8,0)),IF(VLOOKUP(I675,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B675)-YEAR($B$12))*12+MONTH(B675)-MONTH($B$12)),((YEAR(B675)-YEAR(VLOOKUP(I675,$C$3:$L$6,8,0)))*12+MONTH(B675)-MONTH(VLOOKUP(I675,$C$3:$L$6,8,0))))*(VLOOKUP(I675,$C$3:$L$6,10,0)*VLOOKUP(I675,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C675<>\"\",IF(I675<>\"\",IF(ISERROR(VLOOKUP(I675,$C$3:$L$6,10,0)),\"\",VLOOKUP(I675,$C$3:$L$6,10,0)+J675+IF(OR(VLOOKUP(I675,$C$3:$L$6,5,0)=Variables!$B$5,B675>VLOOKUP(I675,$C$3:$L$6,8,0)),IF(VLOOKUP(I675,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B675)-YEAR($B$12))*12+MONTH(B675)-MONTH($B$12)),((YEAR(B675)-YEAR(VLOOKUP(I675,$C$3:$L$6,8,0)))*12+MONTH(B675)-MONTH(VLOOKUP(I675,$C$3:$L$6,8,0))))*VLOOKUP(I675,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I675<>Variables!$B$1,IF(H675<>0,C675,I675),\"\")","v":""},"","",{"$f":"IF(C676<>\"\",IF(OR(VLOOKUP(C676,$C$3:$L$6,5,0)=Variables!$B$5,B676>VLOOKUP(C676,$C$3:$L$6,8,0)),-D676*VLOOKUP(C676,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I676<>Variables!$B$1,IF(C676<>\"\",$I$9-E676-F676,\"\"),-D676)","v":""},"",{"$f":"IF(C676<>\"\",IF(D676+$I$9-E676-F676>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C676,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C676,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I676,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I676,$C$3:$L$6,5,0)=Variables!$B$5,B676>VLOOKUP(I676,$C$3:$L$6,8,0)),IF(VLOOKUP(I676,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B676)-YEAR($B$12))*12+MONTH(B676)-MONTH($B$12)),((YEAR(B676)-YEAR(VLOOKUP(I676,$C$3:$L$6,8,0)))*12+MONTH(B676)-MONTH(VLOOKUP(I676,$C$3:$L$6,8,0))))*(VLOOKUP(I676,$C$3:$L$6,10,0)*VLOOKUP(I676,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C676<>\"\",IF(I676<>\"\",IF(ISERROR(VLOOKUP(I676,$C$3:$L$6,10,0)),\"\",VLOOKUP(I676,$C$3:$L$6,10,0)+J676+IF(OR(VLOOKUP(I676,$C$3:$L$6,5,0)=Variables!$B$5,B676>VLOOKUP(I676,$C$3:$L$6,8,0)),IF(VLOOKUP(I676,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B676)-YEAR($B$12))*12+MONTH(B676)-MONTH($B$12)),((YEAR(B676)-YEAR(VLOOKUP(I676,$C$3:$L$6,8,0)))*12+MONTH(B676)-MONTH(VLOOKUP(I676,$C$3:$L$6,8,0))))*VLOOKUP(I676,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I676<>Variables!$B$1,IF(H676<>0,C676,I676),\"\")","v":""},"","",{"$f":"IF(C677<>\"\",IF(OR(VLOOKUP(C677,$C$3:$L$6,5,0)=Variables!$B$5,B677>VLOOKUP(C677,$C$3:$L$6,8,0)),-D677*VLOOKUP(C677,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I677<>Variables!$B$1,IF(C677<>\"\",$I$9-E677-F677,\"\"),-D677)","v":""},"",{"$f":"IF(C677<>\"\",IF(D677+$I$9-E677-F677>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C677,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C677,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I677,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I677,$C$3:$L$6,5,0)=Variables!$B$5,B677>VLOOKUP(I677,$C$3:$L$6,8,0)),IF(VLOOKUP(I677,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B677)-YEAR($B$12))*12+MONTH(B677)-MONTH($B$12)),((YEAR(B677)-YEAR(VLOOKUP(I677,$C$3:$L$6,8,0)))*12+MONTH(B677)-MONTH(VLOOKUP(I677,$C$3:$L$6,8,0))))*(VLOOKUP(I677,$C$3:$L$6,10,0)*VLOOKUP(I677,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C677<>\"\",IF(I677<>\"\",IF(ISERROR(VLOOKUP(I677,$C$3:$L$6,10,0)),\"\",VLOOKUP(I677,$C$3:$L$6,10,0)+J677+IF(OR(VLOOKUP(I677,$C$3:$L$6,5,0)=Variables!$B$5,B677>VLOOKUP(I677,$C$3:$L$6,8,0)),IF(VLOOKUP(I677,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B677)-YEAR($B$12))*12+MONTH(B677)-MONTH($B$12)),((YEAR(B677)-YEAR(VLOOKUP(I677,$C$3:$L$6,8,0)))*12+MONTH(B677)-MONTH(VLOOKUP(I677,$C$3:$L$6,8,0))))*VLOOKUP(I677,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I677<>Variables!$B$1,IF(H677<>0,C677,I677),\"\")","v":""},"","",{"$f":"IF(C678<>\"\",IF(OR(VLOOKUP(C678,$C$3:$L$6,5,0)=Variables!$B$5,B678>VLOOKUP(C678,$C$3:$L$6,8,0)),-D678*VLOOKUP(C678,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I678<>Variables!$B$1,IF(C678<>\"\",$I$9-E678-F678,\"\"),-D678)","v":""},"",{"$f":"IF(C678<>\"\",IF(D678+$I$9-E678-F678>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C678,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C678,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I678,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I678,$C$3:$L$6,5,0)=Variables!$B$5,B678>VLOOKUP(I678,$C$3:$L$6,8,0)),IF(VLOOKUP(I678,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B678)-YEAR($B$12))*12+MONTH(B678)-MONTH($B$12)),((YEAR(B678)-YEAR(VLOOKUP(I678,$C$3:$L$6,8,0)))*12+MONTH(B678)-MONTH(VLOOKUP(I678,$C$3:$L$6,8,0))))*(VLOOKUP(I678,$C$3:$L$6,10,0)*VLOOKUP(I678,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C678<>\"\",IF(I678<>\"\",IF(ISERROR(VLOOKUP(I678,$C$3:$L$6,10,0)),\"\",VLOOKUP(I678,$C$3:$L$6,10,0)+J678+IF(OR(VLOOKUP(I678,$C$3:$L$6,5,0)=Variables!$B$5,B678>VLOOKUP(I678,$C$3:$L$6,8,0)),IF(VLOOKUP(I678,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B678)-YEAR($B$12))*12+MONTH(B678)-MONTH($B$12)),((YEAR(B678)-YEAR(VLOOKUP(I678,$C$3:$L$6,8,0)))*12+MONTH(B678)-MONTH(VLOOKUP(I678,$C$3:$L$6,8,0))))*VLOOKUP(I678,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I678<>Variables!$B$1,IF(H678<>0,C678,I678),\"\")","v":""},"","",{"$f":"IF(C679<>\"\",IF(OR(VLOOKUP(C679,$C$3:$L$6,5,0)=Variables!$B$5,B679>VLOOKUP(C679,$C$3:$L$6,8,0)),-D679*VLOOKUP(C679,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I679<>Variables!$B$1,IF(C679<>\"\",$I$9-E679-F679,\"\"),-D679)","v":""},"",{"$f":"IF(C679<>\"\",IF(D679+$I$9-E679-F679>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C679,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C679,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I679,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I679,$C$3:$L$6,5,0)=Variables!$B$5,B679>VLOOKUP(I679,$C$3:$L$6,8,0)),IF(VLOOKUP(I679,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B679)-YEAR($B$12))*12+MONTH(B679)-MONTH($B$12)),((YEAR(B679)-YEAR(VLOOKUP(I679,$C$3:$L$6,8,0)))*12+MONTH(B679)-MONTH(VLOOKUP(I679,$C$3:$L$6,8,0))))*(VLOOKUP(I679,$C$3:$L$6,10,0)*VLOOKUP(I679,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C679<>\"\",IF(I679<>\"\",IF(ISERROR(VLOOKUP(I679,$C$3:$L$6,10,0)),\"\",VLOOKUP(I679,$C$3:$L$6,10,0)+J679+IF(OR(VLOOKUP(I679,$C$3:$L$6,5,0)=Variables!$B$5,B679>VLOOKUP(I679,$C$3:$L$6,8,0)),IF(VLOOKUP(I679,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B679)-YEAR($B$12))*12+MONTH(B679)-MONTH($B$12)),((YEAR(B679)-YEAR(VLOOKUP(I679,$C$3:$L$6,8,0)))*12+MONTH(B679)-MONTH(VLOOKUP(I679,$C$3:$L$6,8,0))))*VLOOKUP(I679,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I679<>Variables!$B$1,IF(H679<>0,C679,I679),\"\")","v":""},"","",{"$f":"IF(C680<>\"\",IF(OR(VLOOKUP(C680,$C$3:$L$6,5,0)=Variables!$B$5,B680>VLOOKUP(C680,$C$3:$L$6,8,0)),-D680*VLOOKUP(C680,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I680<>Variables!$B$1,IF(C680<>\"\",$I$9-E680-F680,\"\"),-D680)","v":""},"",{"$f":"IF(C680<>\"\",IF(D680+$I$9-E680-F680>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C680,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C680,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I680,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I680,$C$3:$L$6,5,0)=Variables!$B$5,B680>VLOOKUP(I680,$C$3:$L$6,8,0)),IF(VLOOKUP(I680,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B680)-YEAR($B$12))*12+MONTH(B680)-MONTH($B$12)),((YEAR(B680)-YEAR(VLOOKUP(I680,$C$3:$L$6,8,0)))*12+MONTH(B680)-MONTH(VLOOKUP(I680,$C$3:$L$6,8,0))))*(VLOOKUP(I680,$C$3:$L$6,10,0)*VLOOKUP(I680,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C680<>\"\",IF(I680<>\"\",IF(ISERROR(VLOOKUP(I680,$C$3:$L$6,10,0)),\"\",VLOOKUP(I680,$C$3:$L$6,10,0)+J680+IF(OR(VLOOKUP(I680,$C$3:$L$6,5,0)=Variables!$B$5,B680>VLOOKUP(I680,$C$3:$L$6,8,0)),IF(VLOOKUP(I680,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B680)-YEAR($B$12))*12+MONTH(B680)-MONTH($B$12)),((YEAR(B680)-YEAR(VLOOKUP(I680,$C$3:$L$6,8,0)))*12+MONTH(B680)-MONTH(VLOOKUP(I680,$C$3:$L$6,8,0))))*VLOOKUP(I680,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I680<>Variables!$B$1,IF(H680<>0,C680,I680),\"\")","v":""},"","",{"$f":"IF(C681<>\"\",IF(OR(VLOOKUP(C681,$C$3:$L$6,5,0)=Variables!$B$5,B681>VLOOKUP(C681,$C$3:$L$6,8,0)),-D681*VLOOKUP(C681,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I681<>Variables!$B$1,IF(C681<>\"\",$I$9-E681-F681,\"\"),-D681)","v":""},"",{"$f":"IF(C681<>\"\",IF(D681+$I$9-E681-F681>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C681,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C681,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I681,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I681,$C$3:$L$6,5,0)=Variables!$B$5,B681>VLOOKUP(I681,$C$3:$L$6,8,0)),IF(VLOOKUP(I681,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B681)-YEAR($B$12))*12+MONTH(B681)-MONTH($B$12)),((YEAR(B681)-YEAR(VLOOKUP(I681,$C$3:$L$6,8,0)))*12+MONTH(B681)-MONTH(VLOOKUP(I681,$C$3:$L$6,8,0))))*(VLOOKUP(I681,$C$3:$L$6,10,0)*VLOOKUP(I681,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C681<>\"\",IF(I681<>\"\",IF(ISERROR(VLOOKUP(I681,$C$3:$L$6,10,0)),\"\",VLOOKUP(I681,$C$3:$L$6,10,0)+J681+IF(OR(VLOOKUP(I681,$C$3:$L$6,5,0)=Variables!$B$5,B681>VLOOKUP(I681,$C$3:$L$6,8,0)),IF(VLOOKUP(I681,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B681)-YEAR($B$12))*12+MONTH(B681)-MONTH($B$12)),((YEAR(B681)-YEAR(VLOOKUP(I681,$C$3:$L$6,8,0)))*12+MONTH(B681)-MONTH(VLOOKUP(I681,$C$3:$L$6,8,0))))*VLOOKUP(I681,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I681<>Variables!$B$1,IF(H681<>0,C681,I681),\"\")","v":""},"","",{"$f":"IF(C682<>\"\",IF(OR(VLOOKUP(C682,$C$3:$L$6,5,0)=Variables!$B$5,B682>VLOOKUP(C682,$C$3:$L$6,8,0)),-D682*VLOOKUP(C682,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I682<>Variables!$B$1,IF(C682<>\"\",$I$9-E682-F682,\"\"),-D682)","v":""},"",{"$f":"IF(C682<>\"\",IF(D682+$I$9-E682-F682>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C682,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C682,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I682,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I682,$C$3:$L$6,5,0)=Variables!$B$5,B682>VLOOKUP(I682,$C$3:$L$6,8,0)),IF(VLOOKUP(I682,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B682)-YEAR($B$12))*12+MONTH(B682)-MONTH($B$12)),((YEAR(B682)-YEAR(VLOOKUP(I682,$C$3:$L$6,8,0)))*12+MONTH(B682)-MONTH(VLOOKUP(I682,$C$3:$L$6,8,0))))*(VLOOKUP(I682,$C$3:$L$6,10,0)*VLOOKUP(I682,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C682<>\"\",IF(I682<>\"\",IF(ISERROR(VLOOKUP(I682,$C$3:$L$6,10,0)),\"\",VLOOKUP(I682,$C$3:$L$6,10,0)+J682+IF(OR(VLOOKUP(I682,$C$3:$L$6,5,0)=Variables!$B$5,B682>VLOOKUP(I682,$C$3:$L$6,8,0)),IF(VLOOKUP(I682,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B682)-YEAR($B$12))*12+MONTH(B682)-MONTH($B$12)),((YEAR(B682)-YEAR(VLOOKUP(I682,$C$3:$L$6,8,0)))*12+MONTH(B682)-MONTH(VLOOKUP(I682,$C$3:$L$6,8,0))))*VLOOKUP(I682,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I682<>Variables!$B$1,IF(H682<>0,C682,I682),\"\")","v":""},"","",{"$f":"IF(C683<>\"\",IF(OR(VLOOKUP(C683,$C$3:$L$6,5,0)=Variables!$B$5,B683>VLOOKUP(C683,$C$3:$L$6,8,0)),-D683*VLOOKUP(C683,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I683<>Variables!$B$1,IF(C683<>\"\",$I$9-E683-F683,\"\"),-D683)","v":""},"",{"$f":"IF(C683<>\"\",IF(D683+$I$9-E683-F683>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C683,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C683,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I683,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I683,$C$3:$L$6,5,0)=Variables!$B$5,B683>VLOOKUP(I683,$C$3:$L$6,8,0)),IF(VLOOKUP(I683,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B683)-YEAR($B$12))*12+MONTH(B683)-MONTH($B$12)),((YEAR(B683)-YEAR(VLOOKUP(I683,$C$3:$L$6,8,0)))*12+MONTH(B683)-MONTH(VLOOKUP(I683,$C$3:$L$6,8,0))))*(VLOOKUP(I683,$C$3:$L$6,10,0)*VLOOKUP(I683,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C683<>\"\",IF(I683<>\"\",IF(ISERROR(VLOOKUP(I683,$C$3:$L$6,10,0)),\"\",VLOOKUP(I683,$C$3:$L$6,10,0)+J683+IF(OR(VLOOKUP(I683,$C$3:$L$6,5,0)=Variables!$B$5,B683>VLOOKUP(I683,$C$3:$L$6,8,0)),IF(VLOOKUP(I683,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B683)-YEAR($B$12))*12+MONTH(B683)-MONTH($B$12)),((YEAR(B683)-YEAR(VLOOKUP(I683,$C$3:$L$6,8,0)))*12+MONTH(B683)-MONTH(VLOOKUP(I683,$C$3:$L$6,8,0))))*VLOOKUP(I683,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I683<>Variables!$B$1,IF(H683<>0,C683,I683),\"\")","v":""},"","",{"$f":"IF(C684<>\"\",IF(OR(VLOOKUP(C684,$C$3:$L$6,5,0)=Variables!$B$5,B684>VLOOKUP(C684,$C$3:$L$6,8,0)),-D684*VLOOKUP(C684,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I684<>Variables!$B$1,IF(C684<>\"\",$I$9-E684-F684,\"\"),-D684)","v":""},"",{"$f":"IF(C684<>\"\",IF(D684+$I$9-E684-F684>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C684,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C684,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I684,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I684,$C$3:$L$6,5,0)=Variables!$B$5,B684>VLOOKUP(I684,$C$3:$L$6,8,0)),IF(VLOOKUP(I684,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B684)-YEAR($B$12))*12+MONTH(B684)-MONTH($B$12)),((YEAR(B684)-YEAR(VLOOKUP(I684,$C$3:$L$6,8,0)))*12+MONTH(B684)-MONTH(VLOOKUP(I684,$C$3:$L$6,8,0))))*(VLOOKUP(I684,$C$3:$L$6,10,0)*VLOOKUP(I684,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C684<>\"\",IF(I684<>\"\",IF(ISERROR(VLOOKUP(I684,$C$3:$L$6,10,0)),\"\",VLOOKUP(I684,$C$3:$L$6,10,0)+J684+IF(OR(VLOOKUP(I684,$C$3:$L$6,5,0)=Variables!$B$5,B684>VLOOKUP(I684,$C$3:$L$6,8,0)),IF(VLOOKUP(I684,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B684)-YEAR($B$12))*12+MONTH(B684)-MONTH($B$12)),((YEAR(B684)-YEAR(VLOOKUP(I684,$C$3:$L$6,8,0)))*12+MONTH(B684)-MONTH(VLOOKUP(I684,$C$3:$L$6,8,0))))*VLOOKUP(I684,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I684<>Variables!$B$1,IF(H684<>0,C684,I684),\"\")","v":""},"","",{"$f":"IF(C685<>\"\",IF(OR(VLOOKUP(C685,$C$3:$L$6,5,0)=Variables!$B$5,B685>VLOOKUP(C685,$C$3:$L$6,8,0)),-D685*VLOOKUP(C685,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I685<>Variables!$B$1,IF(C685<>\"\",$I$9-E685-F685,\"\"),-D685)","v":""},"",{"$f":"IF(C685<>\"\",IF(D685+$I$9-E685-F685>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C685,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C685,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I685,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I685,$C$3:$L$6,5,0)=Variables!$B$5,B685>VLOOKUP(I685,$C$3:$L$6,8,0)),IF(VLOOKUP(I685,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B685)-YEAR($B$12))*12+MONTH(B685)-MONTH($B$12)),((YEAR(B685)-YEAR(VLOOKUP(I685,$C$3:$L$6,8,0)))*12+MONTH(B685)-MONTH(VLOOKUP(I685,$C$3:$L$6,8,0))))*(VLOOKUP(I685,$C$3:$L$6,10,0)*VLOOKUP(I685,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C685<>\"\",IF(I685<>\"\",IF(ISERROR(VLOOKUP(I685,$C$3:$L$6,10,0)),\"\",VLOOKUP(I685,$C$3:$L$6,10,0)+J685+IF(OR(VLOOKUP(I685,$C$3:$L$6,5,0)=Variables!$B$5,B685>VLOOKUP(I685,$C$3:$L$6,8,0)),IF(VLOOKUP(I685,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B685)-YEAR($B$12))*12+MONTH(B685)-MONTH($B$12)),((YEAR(B685)-YEAR(VLOOKUP(I685,$C$3:$L$6,8,0)))*12+MONTH(B685)-MONTH(VLOOKUP(I685,$C$3:$L$6,8,0))))*VLOOKUP(I685,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I685<>Variables!$B$1,IF(H685<>0,C685,I685),\"\")","v":""},"","",{"$f":"IF(C686<>\"\",IF(OR(VLOOKUP(C686,$C$3:$L$6,5,0)=Variables!$B$5,B686>VLOOKUP(C686,$C$3:$L$6,8,0)),-D686*VLOOKUP(C686,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I686<>Variables!$B$1,IF(C686<>\"\",$I$9-E686-F686,\"\"),-D686)","v":""},"",{"$f":"IF(C686<>\"\",IF(D686+$I$9-E686-F686>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C686,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C686,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I686,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I686,$C$3:$L$6,5,0)=Variables!$B$5,B686>VLOOKUP(I686,$C$3:$L$6,8,0)),IF(VLOOKUP(I686,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B686)-YEAR($B$12))*12+MONTH(B686)-MONTH($B$12)),((YEAR(B686)-YEAR(VLOOKUP(I686,$C$3:$L$6,8,0)))*12+MONTH(B686)-MONTH(VLOOKUP(I686,$C$3:$L$6,8,0))))*(VLOOKUP(I686,$C$3:$L$6,10,0)*VLOOKUP(I686,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C686<>\"\",IF(I686<>\"\",IF(ISERROR(VLOOKUP(I686,$C$3:$L$6,10,0)),\"\",VLOOKUP(I686,$C$3:$L$6,10,0)+J686+IF(OR(VLOOKUP(I686,$C$3:$L$6,5,0)=Variables!$B$5,B686>VLOOKUP(I686,$C$3:$L$6,8,0)),IF(VLOOKUP(I686,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B686)-YEAR($B$12))*12+MONTH(B686)-MONTH($B$12)),((YEAR(B686)-YEAR(VLOOKUP(I686,$C$3:$L$6,8,0)))*12+MONTH(B686)-MONTH(VLOOKUP(I686,$C$3:$L$6,8,0))))*VLOOKUP(I686,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I686<>Variables!$B$1,IF(H686<>0,C686,I686),\"\")","v":""},"","",{"$f":"IF(C687<>\"\",IF(OR(VLOOKUP(C687,$C$3:$L$6,5,0)=Variables!$B$5,B687>VLOOKUP(C687,$C$3:$L$6,8,0)),-D687*VLOOKUP(C687,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I687<>Variables!$B$1,IF(C687<>\"\",$I$9-E687-F687,\"\"),-D687)","v":""},"",{"$f":"IF(C687<>\"\",IF(D687+$I$9-E687-F687>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C687,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C687,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I687,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I687,$C$3:$L$6,5,0)=Variables!$B$5,B687>VLOOKUP(I687,$C$3:$L$6,8,0)),IF(VLOOKUP(I687,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B687)-YEAR($B$12))*12+MONTH(B687)-MONTH($B$12)),((YEAR(B687)-YEAR(VLOOKUP(I687,$C$3:$L$6,8,0)))*12+MONTH(B687)-MONTH(VLOOKUP(I687,$C$3:$L$6,8,0))))*(VLOOKUP(I687,$C$3:$L$6,10,0)*VLOOKUP(I687,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C687<>\"\",IF(I687<>\"\",IF(ISERROR(VLOOKUP(I687,$C$3:$L$6,10,0)),\"\",VLOOKUP(I687,$C$3:$L$6,10,0)+J687+IF(OR(VLOOKUP(I687,$C$3:$L$6,5,0)=Variables!$B$5,B687>VLOOKUP(I687,$C$3:$L$6,8,0)),IF(VLOOKUP(I687,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B687)-YEAR($B$12))*12+MONTH(B687)-MONTH($B$12)),((YEAR(B687)-YEAR(VLOOKUP(I687,$C$3:$L$6,8,0)))*12+MONTH(B687)-MONTH(VLOOKUP(I687,$C$3:$L$6,8,0))))*VLOOKUP(I687,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I687<>Variables!$B$1,IF(H687<>0,C687,I687),\"\")","v":""},"","",{"$f":"IF(C688<>\"\",IF(OR(VLOOKUP(C688,$C$3:$L$6,5,0)=Variables!$B$5,B688>VLOOKUP(C688,$C$3:$L$6,8,0)),-D688*VLOOKUP(C688,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I688<>Variables!$B$1,IF(C688<>\"\",$I$9-E688-F688,\"\"),-D688)","v":""},"",{"$f":"IF(C688<>\"\",IF(D688+$I$9-E688-F688>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C688,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C688,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I688,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I688,$C$3:$L$6,5,0)=Variables!$B$5,B688>VLOOKUP(I688,$C$3:$L$6,8,0)),IF(VLOOKUP(I688,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B688)-YEAR($B$12))*12+MONTH(B688)-MONTH($B$12)),((YEAR(B688)-YEAR(VLOOKUP(I688,$C$3:$L$6,8,0)))*12+MONTH(B688)-MONTH(VLOOKUP(I688,$C$3:$L$6,8,0))))*(VLOOKUP(I688,$C$3:$L$6,10,0)*VLOOKUP(I688,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C688<>\"\",IF(I688<>\"\",IF(ISERROR(VLOOKUP(I688,$C$3:$L$6,10,0)),\"\",VLOOKUP(I688,$C$3:$L$6,10,0)+J688+IF(OR(VLOOKUP(I688,$C$3:$L$6,5,0)=Variables!$B$5,B688>VLOOKUP(I688,$C$3:$L$6,8,0)),IF(VLOOKUP(I688,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B688)-YEAR($B$12))*12+MONTH(B688)-MONTH($B$12)),((YEAR(B688)-YEAR(VLOOKUP(I688,$C$3:$L$6,8,0)))*12+MONTH(B688)-MONTH(VLOOKUP(I688,$C$3:$L$6,8,0))))*VLOOKUP(I688,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I688<>Variables!$B$1,IF(H688<>0,C688,I688),\"\")","v":""},"","",{"$f":"IF(C689<>\"\",IF(OR(VLOOKUP(C689,$C$3:$L$6,5,0)=Variables!$B$5,B689>VLOOKUP(C689,$C$3:$L$6,8,0)),-D689*VLOOKUP(C689,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I689<>Variables!$B$1,IF(C689<>\"\",$I$9-E689-F689,\"\"),-D689)","v":""},"",{"$f":"IF(C689<>\"\",IF(D689+$I$9-E689-F689>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C689,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C689,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I689,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I689,$C$3:$L$6,5,0)=Variables!$B$5,B689>VLOOKUP(I689,$C$3:$L$6,8,0)),IF(VLOOKUP(I689,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B689)-YEAR($B$12))*12+MONTH(B689)-MONTH($B$12)),((YEAR(B689)-YEAR(VLOOKUP(I689,$C$3:$L$6,8,0)))*12+MONTH(B689)-MONTH(VLOOKUP(I689,$C$3:$L$6,8,0))))*(VLOOKUP(I689,$C$3:$L$6,10,0)*VLOOKUP(I689,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C689<>\"\",IF(I689<>\"\",IF(ISERROR(VLOOKUP(I689,$C$3:$L$6,10,0)),\"\",VLOOKUP(I689,$C$3:$L$6,10,0)+J689+IF(OR(VLOOKUP(I689,$C$3:$L$6,5,0)=Variables!$B$5,B689>VLOOKUP(I689,$C$3:$L$6,8,0)),IF(VLOOKUP(I689,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B689)-YEAR($B$12))*12+MONTH(B689)-MONTH($B$12)),((YEAR(B689)-YEAR(VLOOKUP(I689,$C$3:$L$6,8,0)))*12+MONTH(B689)-MONTH(VLOOKUP(I689,$C$3:$L$6,8,0))))*VLOOKUP(I689,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I689<>Variables!$B$1,IF(H689<>0,C689,I689),\"\")","v":""},"","",{"$f":"IF(C690<>\"\",IF(OR(VLOOKUP(C690,$C$3:$L$6,5,0)=Variables!$B$5,B690>VLOOKUP(C690,$C$3:$L$6,8,0)),-D690*VLOOKUP(C690,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I690<>Variables!$B$1,IF(C690<>\"\",$I$9-E690-F690,\"\"),-D690)","v":""},"",{"$f":"IF(C690<>\"\",IF(D690+$I$9-E690-F690>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C690,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C690,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I690,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I690,$C$3:$L$6,5,0)=Variables!$B$5,B690>VLOOKUP(I690,$C$3:$L$6,8,0)),IF(VLOOKUP(I690,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B690)-YEAR($B$12))*12+MONTH(B690)-MONTH($B$12)),((YEAR(B690)-YEAR(VLOOKUP(I690,$C$3:$L$6,8,0)))*12+MONTH(B690)-MONTH(VLOOKUP(I690,$C$3:$L$6,8,0))))*(VLOOKUP(I690,$C$3:$L$6,10,0)*VLOOKUP(I690,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C690<>\"\",IF(I690<>\"\",IF(ISERROR(VLOOKUP(I690,$C$3:$L$6,10,0)),\"\",VLOOKUP(I690,$C$3:$L$6,10,0)+J690+IF(OR(VLOOKUP(I690,$C$3:$L$6,5,0)=Variables!$B$5,B690>VLOOKUP(I690,$C$3:$L$6,8,0)),IF(VLOOKUP(I690,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B690)-YEAR($B$12))*12+MONTH(B690)-MONTH($B$12)),((YEAR(B690)-YEAR(VLOOKUP(I690,$C$3:$L$6,8,0)))*12+MONTH(B690)-MONTH(VLOOKUP(I690,$C$3:$L$6,8,0))))*VLOOKUP(I690,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I690<>Variables!$B$1,IF(H690<>0,C690,I690),\"\")","v":""},"","",{"$f":"IF(C691<>\"\",IF(OR(VLOOKUP(C691,$C$3:$L$6,5,0)=Variables!$B$5,B691>VLOOKUP(C691,$C$3:$L$6,8,0)),-D691*VLOOKUP(C691,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I691<>Variables!$B$1,IF(C691<>\"\",$I$9-E691-F691,\"\"),-D691)","v":""},"",{"$f":"IF(C691<>\"\",IF(D691+$I$9-E691-F691>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C691,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C691,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I691,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I691,$C$3:$L$6,5,0)=Variables!$B$5,B691>VLOOKUP(I691,$C$3:$L$6,8,0)),IF(VLOOKUP(I691,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B691)-YEAR($B$12))*12+MONTH(B691)-MONTH($B$12)),((YEAR(B691)-YEAR(VLOOKUP(I691,$C$3:$L$6,8,0)))*12+MONTH(B691)-MONTH(VLOOKUP(I691,$C$3:$L$6,8,0))))*(VLOOKUP(I691,$C$3:$L$6,10,0)*VLOOKUP(I691,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C691<>\"\",IF(I691<>\"\",IF(ISERROR(VLOOKUP(I691,$C$3:$L$6,10,0)),\"\",VLOOKUP(I691,$C$3:$L$6,10,0)+J691+IF(OR(VLOOKUP(I691,$C$3:$L$6,5,0)=Variables!$B$5,B691>VLOOKUP(I691,$C$3:$L$6,8,0)),IF(VLOOKUP(I691,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B691)-YEAR($B$12))*12+MONTH(B691)-MONTH($B$12)),((YEAR(B691)-YEAR(VLOOKUP(I691,$C$3:$L$6,8,0)))*12+MONTH(B691)-MONTH(VLOOKUP(I691,$C$3:$L$6,8,0))))*VLOOKUP(I691,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I691<>Variables!$B$1,IF(H691<>0,C691,I691),\"\")","v":""},"","",{"$f":"IF(C692<>\"\",IF(OR(VLOOKUP(C692,$C$3:$L$6,5,0)=Variables!$B$5,B692>VLOOKUP(C692,$C$3:$L$6,8,0)),-D692*VLOOKUP(C692,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I692<>Variables!$B$1,IF(C692<>\"\",$I$9-E692-F692,\"\"),-D692)","v":""},"",{"$f":"IF(C692<>\"\",IF(D692+$I$9-E692-F692>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C692,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C692,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I692,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I692,$C$3:$L$6,5,0)=Variables!$B$5,B692>VLOOKUP(I692,$C$3:$L$6,8,0)),IF(VLOOKUP(I692,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B692)-YEAR($B$12))*12+MONTH(B692)-MONTH($B$12)),((YEAR(B692)-YEAR(VLOOKUP(I692,$C$3:$L$6,8,0)))*12+MONTH(B692)-MONTH(VLOOKUP(I692,$C$3:$L$6,8,0))))*(VLOOKUP(I692,$C$3:$L$6,10,0)*VLOOKUP(I692,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C692<>\"\",IF(I692<>\"\",IF(ISERROR(VLOOKUP(I692,$C$3:$L$6,10,0)),\"\",VLOOKUP(I692,$C$3:$L$6,10,0)+J692+IF(OR(VLOOKUP(I692,$C$3:$L$6,5,0)=Variables!$B$5,B692>VLOOKUP(I692,$C$3:$L$6,8,0)),IF(VLOOKUP(I692,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B692)-YEAR($B$12))*12+MONTH(B692)-MONTH($B$12)),((YEAR(B692)-YEAR(VLOOKUP(I692,$C$3:$L$6,8,0)))*12+MONTH(B692)-MONTH(VLOOKUP(I692,$C$3:$L$6,8,0))))*VLOOKUP(I692,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I692<>Variables!$B$1,IF(H692<>0,C692,I692),\"\")","v":""},"","",{"$f":"IF(C693<>\"\",IF(OR(VLOOKUP(C693,$C$3:$L$6,5,0)=Variables!$B$5,B693>VLOOKUP(C693,$C$3:$L$6,8,0)),-D693*VLOOKUP(C693,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I693<>Variables!$B$1,IF(C693<>\"\",$I$9-E693-F693,\"\"),-D693)","v":""},"",{"$f":"IF(C693<>\"\",IF(D693+$I$9-E693-F693>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C693,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C693,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I693,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I693,$C$3:$L$6,5,0)=Variables!$B$5,B693>VLOOKUP(I693,$C$3:$L$6,8,0)),IF(VLOOKUP(I693,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B693)-YEAR($B$12))*12+MONTH(B693)-MONTH($B$12)),((YEAR(B693)-YEAR(VLOOKUP(I693,$C$3:$L$6,8,0)))*12+MONTH(B693)-MONTH(VLOOKUP(I693,$C$3:$L$6,8,0))))*(VLOOKUP(I693,$C$3:$L$6,10,0)*VLOOKUP(I693,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C693<>\"\",IF(I693<>\"\",IF(ISERROR(VLOOKUP(I693,$C$3:$L$6,10,0)),\"\",VLOOKUP(I693,$C$3:$L$6,10,0)+J693+IF(OR(VLOOKUP(I693,$C$3:$L$6,5,0)=Variables!$B$5,B693>VLOOKUP(I693,$C$3:$L$6,8,0)),IF(VLOOKUP(I693,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B693)-YEAR($B$12))*12+MONTH(B693)-MONTH($B$12)),((YEAR(B693)-YEAR(VLOOKUP(I693,$C$3:$L$6,8,0)))*12+MONTH(B693)-MONTH(VLOOKUP(I693,$C$3:$L$6,8,0))))*VLOOKUP(I693,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I693<>Variables!$B$1,IF(H693<>0,C693,I693),\"\")","v":""},"","",{"$f":"IF(C694<>\"\",IF(OR(VLOOKUP(C694,$C$3:$L$6,5,0)=Variables!$B$5,B694>VLOOKUP(C694,$C$3:$L$6,8,0)),-D694*VLOOKUP(C694,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I694<>Variables!$B$1,IF(C694<>\"\",$I$9-E694-F694,\"\"),-D694)","v":""},"",{"$f":"IF(C694<>\"\",IF(D694+$I$9-E694-F694>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C694,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C694,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I694,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I694,$C$3:$L$6,5,0)=Variables!$B$5,B694>VLOOKUP(I694,$C$3:$L$6,8,0)),IF(VLOOKUP(I694,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B694)-YEAR($B$12))*12+MONTH(B694)-MONTH($B$12)),((YEAR(B694)-YEAR(VLOOKUP(I694,$C$3:$L$6,8,0)))*12+MONTH(B694)-MONTH(VLOOKUP(I694,$C$3:$L$6,8,0))))*(VLOOKUP(I694,$C$3:$L$6,10,0)*VLOOKUP(I694,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C694<>\"\",IF(I694<>\"\",IF(ISERROR(VLOOKUP(I694,$C$3:$L$6,10,0)),\"\",VLOOKUP(I694,$C$3:$L$6,10,0)+J694+IF(OR(VLOOKUP(I694,$C$3:$L$6,5,0)=Variables!$B$5,B694>VLOOKUP(I694,$C$3:$L$6,8,0)),IF(VLOOKUP(I694,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B694)-YEAR($B$12))*12+MONTH(B694)-MONTH($B$12)),((YEAR(B694)-YEAR(VLOOKUP(I694,$C$3:$L$6,8,0)))*12+MONTH(B694)-MONTH(VLOOKUP(I694,$C$3:$L$6,8,0))))*VLOOKUP(I694,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I694<>Variables!$B$1,IF(H694<>0,C694,I694),\"\")","v":""},"","",{"$f":"IF(C695<>\"\",IF(OR(VLOOKUP(C695,$C$3:$L$6,5,0)=Variables!$B$5,B695>VLOOKUP(C695,$C$3:$L$6,8,0)),-D695*VLOOKUP(C695,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I695<>Variables!$B$1,IF(C695<>\"\",$I$9-E695-F695,\"\"),-D695)","v":""},"",{"$f":"IF(C695<>\"\",IF(D695+$I$9-E695-F695>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C695,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C695,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I695,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I695,$C$3:$L$6,5,0)=Variables!$B$5,B695>VLOOKUP(I695,$C$3:$L$6,8,0)),IF(VLOOKUP(I695,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B695)-YEAR($B$12))*12+MONTH(B695)-MONTH($B$12)),((YEAR(B695)-YEAR(VLOOKUP(I695,$C$3:$L$6,8,0)))*12+MONTH(B695)-MONTH(VLOOKUP(I695,$C$3:$L$6,8,0))))*(VLOOKUP(I695,$C$3:$L$6,10,0)*VLOOKUP(I695,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C695<>\"\",IF(I695<>\"\",IF(ISERROR(VLOOKUP(I695,$C$3:$L$6,10,0)),\"\",VLOOKUP(I695,$C$3:$L$6,10,0)+J695+IF(OR(VLOOKUP(I695,$C$3:$L$6,5,0)=Variables!$B$5,B695>VLOOKUP(I695,$C$3:$L$6,8,0)),IF(VLOOKUP(I695,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B695)-YEAR($B$12))*12+MONTH(B695)-MONTH($B$12)),((YEAR(B695)-YEAR(VLOOKUP(I695,$C$3:$L$6,8,0)))*12+MONTH(B695)-MONTH(VLOOKUP(I695,$C$3:$L$6,8,0))))*VLOOKUP(I695,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I695<>Variables!$B$1,IF(H695<>0,C695,I695),\"\")","v":""},"","",{"$f":"IF(C696<>\"\",IF(OR(VLOOKUP(C696,$C$3:$L$6,5,0)=Variables!$B$5,B696>VLOOKUP(C696,$C$3:$L$6,8,0)),-D696*VLOOKUP(C696,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I696<>Variables!$B$1,IF(C696<>\"\",$I$9-E696-F696,\"\"),-D696)","v":""},"",{"$f":"IF(C696<>\"\",IF(D696+$I$9-E696-F696>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C696,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C696,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I696,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I696,$C$3:$L$6,5,0)=Variables!$B$5,B696>VLOOKUP(I696,$C$3:$L$6,8,0)),IF(VLOOKUP(I696,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B696)-YEAR($B$12))*12+MONTH(B696)-MONTH($B$12)),((YEAR(B696)-YEAR(VLOOKUP(I696,$C$3:$L$6,8,0)))*12+MONTH(B696)-MONTH(VLOOKUP(I696,$C$3:$L$6,8,0))))*(VLOOKUP(I696,$C$3:$L$6,10,0)*VLOOKUP(I696,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C696<>\"\",IF(I696<>\"\",IF(ISERROR(VLOOKUP(I696,$C$3:$L$6,10,0)),\"\",VLOOKUP(I696,$C$3:$L$6,10,0)+J696+IF(OR(VLOOKUP(I696,$C$3:$L$6,5,0)=Variables!$B$5,B696>VLOOKUP(I696,$C$3:$L$6,8,0)),IF(VLOOKUP(I696,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B696)-YEAR($B$12))*12+MONTH(B696)-MONTH($B$12)),((YEAR(B696)-YEAR(VLOOKUP(I696,$C$3:$L$6,8,0)))*12+MONTH(B696)-MONTH(VLOOKUP(I696,$C$3:$L$6,8,0))))*VLOOKUP(I696,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I696<>Variables!$B$1,IF(H696<>0,C696,I696),\"\")","v":""},"","",{"$f":"IF(C697<>\"\",IF(OR(VLOOKUP(C697,$C$3:$L$6,5,0)=Variables!$B$5,B697>VLOOKUP(C697,$C$3:$L$6,8,0)),-D697*VLOOKUP(C697,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I697<>Variables!$B$1,IF(C697<>\"\",$I$9-E697-F697,\"\"),-D697)","v":""},"",{"$f":"IF(C697<>\"\",IF(D697+$I$9-E697-F697>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C697,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C697,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I697,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I697,$C$3:$L$6,5,0)=Variables!$B$5,B697>VLOOKUP(I697,$C$3:$L$6,8,0)),IF(VLOOKUP(I697,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B697)-YEAR($B$12))*12+MONTH(B697)-MONTH($B$12)),((YEAR(B697)-YEAR(VLOOKUP(I697,$C$3:$L$6,8,0)))*12+MONTH(B697)-MONTH(VLOOKUP(I697,$C$3:$L$6,8,0))))*(VLOOKUP(I697,$C$3:$L$6,10,0)*VLOOKUP(I697,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C697<>\"\",IF(I697<>\"\",IF(ISERROR(VLOOKUP(I697,$C$3:$L$6,10,0)),\"\",VLOOKUP(I697,$C$3:$L$6,10,0)+J697+IF(OR(VLOOKUP(I697,$C$3:$L$6,5,0)=Variables!$B$5,B697>VLOOKUP(I697,$C$3:$L$6,8,0)),IF(VLOOKUP(I697,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B697)-YEAR($B$12))*12+MONTH(B697)-MONTH($B$12)),((YEAR(B697)-YEAR(VLOOKUP(I697,$C$3:$L$6,8,0)))*12+MONTH(B697)-MONTH(VLOOKUP(I697,$C$3:$L$6,8,0))))*VLOOKUP(I697,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I697<>Variables!$B$1,IF(H697<>0,C697,I697),\"\")","v":""},"","",{"$f":"IF(C698<>\"\",IF(OR(VLOOKUP(C698,$C$3:$L$6,5,0)=Variables!$B$5,B698>VLOOKUP(C698,$C$3:$L$6,8,0)),-D698*VLOOKUP(C698,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I698<>Variables!$B$1,IF(C698<>\"\",$I$9-E698-F698,\"\"),-D698)","v":""},"",{"$f":"IF(C698<>\"\",IF(D698+$I$9-E698-F698>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C698,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C698,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I698,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I698,$C$3:$L$6,5,0)=Variables!$B$5,B698>VLOOKUP(I698,$C$3:$L$6,8,0)),IF(VLOOKUP(I698,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B698)-YEAR($B$12))*12+MONTH(B698)-MONTH($B$12)),((YEAR(B698)-YEAR(VLOOKUP(I698,$C$3:$L$6,8,0)))*12+MONTH(B698)-MONTH(VLOOKUP(I698,$C$3:$L$6,8,0))))*(VLOOKUP(I698,$C$3:$L$6,10,0)*VLOOKUP(I698,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C698<>\"\",IF(I698<>\"\",IF(ISERROR(VLOOKUP(I698,$C$3:$L$6,10,0)),\"\",VLOOKUP(I698,$C$3:$L$6,10,0)+J698+IF(OR(VLOOKUP(I698,$C$3:$L$6,5,0)=Variables!$B$5,B698>VLOOKUP(I698,$C$3:$L$6,8,0)),IF(VLOOKUP(I698,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B698)-YEAR($B$12))*12+MONTH(B698)-MONTH($B$12)),((YEAR(B698)-YEAR(VLOOKUP(I698,$C$3:$L$6,8,0)))*12+MONTH(B698)-MONTH(VLOOKUP(I698,$C$3:$L$6,8,0))))*VLOOKUP(I698,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I698<>Variables!$B$1,IF(H698<>0,C698,I698),\"\")","v":""},"","",{"$f":"IF(C699<>\"\",IF(OR(VLOOKUP(C699,$C$3:$L$6,5,0)=Variables!$B$5,B699>VLOOKUP(C699,$C$3:$L$6,8,0)),-D699*VLOOKUP(C699,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I699<>Variables!$B$1,IF(C699<>\"\",$I$9-E699-F699,\"\"),-D699)","v":""},"",{"$f":"IF(C699<>\"\",IF(D699+$I$9-E699-F699>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C699,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C699,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I699,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I699,$C$3:$L$6,5,0)=Variables!$B$5,B699>VLOOKUP(I699,$C$3:$L$6,8,0)),IF(VLOOKUP(I699,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B699)-YEAR($B$12))*12+MONTH(B699)-MONTH($B$12)),((YEAR(B699)-YEAR(VLOOKUP(I699,$C$3:$L$6,8,0)))*12+MONTH(B699)-MONTH(VLOOKUP(I699,$C$3:$L$6,8,0))))*(VLOOKUP(I699,$C$3:$L$6,10,0)*VLOOKUP(I699,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C699<>\"\",IF(I699<>\"\",IF(ISERROR(VLOOKUP(I699,$C$3:$L$6,10,0)),\"\",VLOOKUP(I699,$C$3:$L$6,10,0)+J699+IF(OR(VLOOKUP(I699,$C$3:$L$6,5,0)=Variables!$B$5,B699>VLOOKUP(I699,$C$3:$L$6,8,0)),IF(VLOOKUP(I699,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B699)-YEAR($B$12))*12+MONTH(B699)-MONTH($B$12)),((YEAR(B699)-YEAR(VLOOKUP(I699,$C$3:$L$6,8,0)))*12+MONTH(B699)-MONTH(VLOOKUP(I699,$C$3:$L$6,8,0))))*VLOOKUP(I699,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I699<>Variables!$B$1,IF(H699<>0,C699,I699),\"\")","v":""},"","",{"$f":"IF(C700<>\"\",IF(OR(VLOOKUP(C700,$C$3:$L$6,5,0)=Variables!$B$5,B700>VLOOKUP(C700,$C$3:$L$6,8,0)),-D700*VLOOKUP(C700,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I700<>Variables!$B$1,IF(C700<>\"\",$I$9-E700-F700,\"\"),-D700)","v":""},"",{"$f":"IF(C700<>\"\",IF(D700+$I$9-E700-F700>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C700,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C700,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I700,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I700,$C$3:$L$6,5,0)=Variables!$B$5,B700>VLOOKUP(I700,$C$3:$L$6,8,0)),IF(VLOOKUP(I700,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B700)-YEAR($B$12))*12+MONTH(B700)-MONTH($B$12)),((YEAR(B700)-YEAR(VLOOKUP(I700,$C$3:$L$6,8,0)))*12+MONTH(B700)-MONTH(VLOOKUP(I700,$C$3:$L$6,8,0))))*(VLOOKUP(I700,$C$3:$L$6,10,0)*VLOOKUP(I700,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C700<>\"\",IF(I700<>\"\",IF(ISERROR(VLOOKUP(I700,$C$3:$L$6,10,0)),\"\",VLOOKUP(I700,$C$3:$L$6,10,0)+J700+IF(OR(VLOOKUP(I700,$C$3:$L$6,5,0)=Variables!$B$5,B700>VLOOKUP(I700,$C$3:$L$6,8,0)),IF(VLOOKUP(I700,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B700)-YEAR($B$12))*12+MONTH(B700)-MONTH($B$12)),((YEAR(B700)-YEAR(VLOOKUP(I700,$C$3:$L$6,8,0)))*12+MONTH(B700)-MONTH(VLOOKUP(I700,$C$3:$L$6,8,0))))*VLOOKUP(I700,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I700<>Variables!$B$1,IF(H700<>0,C700,I700),\"\")","v":""},"","",{"$f":"IF(C701<>\"\",IF(OR(VLOOKUP(C701,$C$3:$L$6,5,0)=Variables!$B$5,B701>VLOOKUP(C701,$C$3:$L$6,8,0)),-D701*VLOOKUP(C701,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I701<>Variables!$B$1,IF(C701<>\"\",$I$9-E701-F701,\"\"),-D701)","v":""},"",{"$f":"IF(C701<>\"\",IF(D701+$I$9-E701-F701>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C701,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C701,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I701,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I701,$C$3:$L$6,5,0)=Variables!$B$5,B701>VLOOKUP(I701,$C$3:$L$6,8,0)),IF(VLOOKUP(I701,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B701)-YEAR($B$12))*12+MONTH(B701)-MONTH($B$12)),((YEAR(B701)-YEAR(VLOOKUP(I701,$C$3:$L$6,8,0)))*12+MONTH(B701)-MONTH(VLOOKUP(I701,$C$3:$L$6,8,0))))*(VLOOKUP(I701,$C$3:$L$6,10,0)*VLOOKUP(I701,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C701<>\"\",IF(I701<>\"\",IF(ISERROR(VLOOKUP(I701,$C$3:$L$6,10,0)),\"\",VLOOKUP(I701,$C$3:$L$6,10,0)+J701+IF(OR(VLOOKUP(I701,$C$3:$L$6,5,0)=Variables!$B$5,B701>VLOOKUP(I701,$C$3:$L$6,8,0)),IF(VLOOKUP(I701,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B701)-YEAR($B$12))*12+MONTH(B701)-MONTH($B$12)),((YEAR(B701)-YEAR(VLOOKUP(I701,$C$3:$L$6,8,0)))*12+MONTH(B701)-MONTH(VLOOKUP(I701,$C$3:$L$6,8,0))))*VLOOKUP(I701,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I701<>Variables!$B$1,IF(H701<>0,C701,I701),\"\")","v":""},"","",{"$f":"IF(C702<>\"\",IF(OR(VLOOKUP(C702,$C$3:$L$6,5,0)=Variables!$B$5,B702>VLOOKUP(C702,$C$3:$L$6,8,0)),-D702*VLOOKUP(C702,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I702<>Variables!$B$1,IF(C702<>\"\",$I$9-E702-F702,\"\"),-D702)","v":""},"",{"$f":"IF(C702<>\"\",IF(D702+$I$9-E702-F702>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C702,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C702,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I702,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I702,$C$3:$L$6,5,0)=Variables!$B$5,B702>VLOOKUP(I702,$C$3:$L$6,8,0)),IF(VLOOKUP(I702,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B702)-YEAR($B$12))*12+MONTH(B702)-MONTH($B$12)),((YEAR(B702)-YEAR(VLOOKUP(I702,$C$3:$L$6,8,0)))*12+MONTH(B702)-MONTH(VLOOKUP(I702,$C$3:$L$6,8,0))))*(VLOOKUP(I702,$C$3:$L$6,10,0)*VLOOKUP(I702,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C702<>\"\",IF(I702<>\"\",IF(ISERROR(VLOOKUP(I702,$C$3:$L$6,10,0)),\"\",VLOOKUP(I702,$C$3:$L$6,10,0)+J702+IF(OR(VLOOKUP(I702,$C$3:$L$6,5,0)=Variables!$B$5,B702>VLOOKUP(I702,$C$3:$L$6,8,0)),IF(VLOOKUP(I702,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B702)-YEAR($B$12))*12+MONTH(B702)-MONTH($B$12)),((YEAR(B702)-YEAR(VLOOKUP(I702,$C$3:$L$6,8,0)))*12+MONTH(B702)-MONTH(VLOOKUP(I702,$C$3:$L$6,8,0))))*VLOOKUP(I702,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I702<>Variables!$B$1,IF(H702<>0,C702,I702),\"\")","v":""},"","",{"$f":"IF(C703<>\"\",IF(OR(VLOOKUP(C703,$C$3:$L$6,5,0)=Variables!$B$5,B703>VLOOKUP(C703,$C$3:$L$6,8,0)),-D703*VLOOKUP(C703,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I703<>Variables!$B$1,IF(C703<>\"\",$I$9-E703-F703,\"\"),-D703)","v":""},"",{"$f":"IF(C703<>\"\",IF(D703+$I$9-E703-F703>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C703,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C703,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I703,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I703,$C$3:$L$6,5,0)=Variables!$B$5,B703>VLOOKUP(I703,$C$3:$L$6,8,0)),IF(VLOOKUP(I703,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B703)-YEAR($B$12))*12+MONTH(B703)-MONTH($B$12)),((YEAR(B703)-YEAR(VLOOKUP(I703,$C$3:$L$6,8,0)))*12+MONTH(B703)-MONTH(VLOOKUP(I703,$C$3:$L$6,8,0))))*(VLOOKUP(I703,$C$3:$L$6,10,0)*VLOOKUP(I703,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C703<>\"\",IF(I703<>\"\",IF(ISERROR(VLOOKUP(I703,$C$3:$L$6,10,0)),\"\",VLOOKUP(I703,$C$3:$L$6,10,0)+J703+IF(OR(VLOOKUP(I703,$C$3:$L$6,5,0)=Variables!$B$5,B703>VLOOKUP(I703,$C$3:$L$6,8,0)),IF(VLOOKUP(I703,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B703)-YEAR($B$12))*12+MONTH(B703)-MONTH($B$12)),((YEAR(B703)-YEAR(VLOOKUP(I703,$C$3:$L$6,8,0)))*12+MONTH(B703)-MONTH(VLOOKUP(I703,$C$3:$L$6,8,0))))*VLOOKUP(I703,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I703<>Variables!$B$1,IF(H703<>0,C703,I703),\"\")","v":""},"","",{"$f":"IF(C704<>\"\",IF(OR(VLOOKUP(C704,$C$3:$L$6,5,0)=Variables!$B$5,B704>VLOOKUP(C704,$C$3:$L$6,8,0)),-D704*VLOOKUP(C704,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I704<>Variables!$B$1,IF(C704<>\"\",$I$9-E704-F704,\"\"),-D704)","v":""},"",{"$f":"IF(C704<>\"\",IF(D704+$I$9-E704-F704>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C704,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C704,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I704,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I704,$C$3:$L$6,5,0)=Variables!$B$5,B704>VLOOKUP(I704,$C$3:$L$6,8,0)),IF(VLOOKUP(I704,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B704)-YEAR($B$12))*12+MONTH(B704)-MONTH($B$12)),((YEAR(B704)-YEAR(VLOOKUP(I704,$C$3:$L$6,8,0)))*12+MONTH(B704)-MONTH(VLOOKUP(I704,$C$3:$L$6,8,0))))*(VLOOKUP(I704,$C$3:$L$6,10,0)*VLOOKUP(I704,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C704<>\"\",IF(I704<>\"\",IF(ISERROR(VLOOKUP(I704,$C$3:$L$6,10,0)),\"\",VLOOKUP(I704,$C$3:$L$6,10,0)+J704+IF(OR(VLOOKUP(I704,$C$3:$L$6,5,0)=Variables!$B$5,B704>VLOOKUP(I704,$C$3:$L$6,8,0)),IF(VLOOKUP(I704,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B704)-YEAR($B$12))*12+MONTH(B704)-MONTH($B$12)),((YEAR(B704)-YEAR(VLOOKUP(I704,$C$3:$L$6,8,0)))*12+MONTH(B704)-MONTH(VLOOKUP(I704,$C$3:$L$6,8,0))))*VLOOKUP(I704,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I704<>Variables!$B$1,IF(H704<>0,C704,I704),\"\")","v":""},"","",{"$f":"IF(C705<>\"\",IF(OR(VLOOKUP(C705,$C$3:$L$6,5,0)=Variables!$B$5,B705>VLOOKUP(C705,$C$3:$L$6,8,0)),-D705*VLOOKUP(C705,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I705<>Variables!$B$1,IF(C705<>\"\",$I$9-E705-F705,\"\"),-D705)","v":""},"",{"$f":"IF(C705<>\"\",IF(D705+$I$9-E705-F705>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C705,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C705,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I705,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I705,$C$3:$L$6,5,0)=Variables!$B$5,B705>VLOOKUP(I705,$C$3:$L$6,8,0)),IF(VLOOKUP(I705,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B705)-YEAR($B$12))*12+MONTH(B705)-MONTH($B$12)),((YEAR(B705)-YEAR(VLOOKUP(I705,$C$3:$L$6,8,0)))*12+MONTH(B705)-MONTH(VLOOKUP(I705,$C$3:$L$6,8,0))))*(VLOOKUP(I705,$C$3:$L$6,10,0)*VLOOKUP(I705,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C705<>\"\",IF(I705<>\"\",IF(ISERROR(VLOOKUP(I705,$C$3:$L$6,10,0)),\"\",VLOOKUP(I705,$C$3:$L$6,10,0)+J705+IF(OR(VLOOKUP(I705,$C$3:$L$6,5,0)=Variables!$B$5,B705>VLOOKUP(I705,$C$3:$L$6,8,0)),IF(VLOOKUP(I705,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B705)-YEAR($B$12))*12+MONTH(B705)-MONTH($B$12)),((YEAR(B705)-YEAR(VLOOKUP(I705,$C$3:$L$6,8,0)))*12+MONTH(B705)-MONTH(VLOOKUP(I705,$C$3:$L$6,8,0))))*VLOOKUP(I705,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I705<>Variables!$B$1,IF(H705<>0,C705,I705),\"\")","v":""},"","",{"$f":"IF(C706<>\"\",IF(OR(VLOOKUP(C706,$C$3:$L$6,5,0)=Variables!$B$5,B706>VLOOKUP(C706,$C$3:$L$6,8,0)),-D706*VLOOKUP(C706,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I706<>Variables!$B$1,IF(C706<>\"\",$I$9-E706-F706,\"\"),-D706)","v":""},"",{"$f":"IF(C706<>\"\",IF(D706+$I$9-E706-F706>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C706,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C706,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I706,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I706,$C$3:$L$6,5,0)=Variables!$B$5,B706>VLOOKUP(I706,$C$3:$L$6,8,0)),IF(VLOOKUP(I706,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B706)-YEAR($B$12))*12+MONTH(B706)-MONTH($B$12)),((YEAR(B706)-YEAR(VLOOKUP(I706,$C$3:$L$6,8,0)))*12+MONTH(B706)-MONTH(VLOOKUP(I706,$C$3:$L$6,8,0))))*(VLOOKUP(I706,$C$3:$L$6,10,0)*VLOOKUP(I706,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C706<>\"\",IF(I706<>\"\",IF(ISERROR(VLOOKUP(I706,$C$3:$L$6,10,0)),\"\",VLOOKUP(I706,$C$3:$L$6,10,0)+J706+IF(OR(VLOOKUP(I706,$C$3:$L$6,5,0)=Variables!$B$5,B706>VLOOKUP(I706,$C$3:$L$6,8,0)),IF(VLOOKUP(I706,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B706)-YEAR($B$12))*12+MONTH(B706)-MONTH($B$12)),((YEAR(B706)-YEAR(VLOOKUP(I706,$C$3:$L$6,8,0)))*12+MONTH(B706)-MONTH(VLOOKUP(I706,$C$3:$L$6,8,0))))*VLOOKUP(I706,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I706<>Variables!$B$1,IF(H706<>0,C706,I706),\"\")","v":""},"","",{"$f":"IF(C707<>\"\",IF(OR(VLOOKUP(C707,$C$3:$L$6,5,0)=Variables!$B$5,B707>VLOOKUP(C707,$C$3:$L$6,8,0)),-D707*VLOOKUP(C707,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I707<>Variables!$B$1,IF(C707<>\"\",$I$9-E707-F707,\"\"),-D707)","v":""},"",{"$f":"IF(C707<>\"\",IF(D707+$I$9-E707-F707>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C707,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C707,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I707,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I707,$C$3:$L$6,5,0)=Variables!$B$5,B707>VLOOKUP(I707,$C$3:$L$6,8,0)),IF(VLOOKUP(I707,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B707)-YEAR($B$12))*12+MONTH(B707)-MONTH($B$12)),((YEAR(B707)-YEAR(VLOOKUP(I707,$C$3:$L$6,8,0)))*12+MONTH(B707)-MONTH(VLOOKUP(I707,$C$3:$L$6,8,0))))*(VLOOKUP(I707,$C$3:$L$6,10,0)*VLOOKUP(I707,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C707<>\"\",IF(I707<>\"\",IF(ISERROR(VLOOKUP(I707,$C$3:$L$6,10,0)),\"\",VLOOKUP(I707,$C$3:$L$6,10,0)+J707+IF(OR(VLOOKUP(I707,$C$3:$L$6,5,0)=Variables!$B$5,B707>VLOOKUP(I707,$C$3:$L$6,8,0)),IF(VLOOKUP(I707,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B707)-YEAR($B$12))*12+MONTH(B707)-MONTH($B$12)),((YEAR(B707)-YEAR(VLOOKUP(I707,$C$3:$L$6,8,0)))*12+MONTH(B707)-MONTH(VLOOKUP(I707,$C$3:$L$6,8,0))))*VLOOKUP(I707,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I707<>Variables!$B$1,IF(H707<>0,C707,I707),\"\")","v":""},"","",{"$f":"IF(C708<>\"\",IF(OR(VLOOKUP(C708,$C$3:$L$6,5,0)=Variables!$B$5,B708>VLOOKUP(C708,$C$3:$L$6,8,0)),-D708*VLOOKUP(C708,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I708<>Variables!$B$1,IF(C708<>\"\",$I$9-E708-F708,\"\"),-D708)","v":""},"",{"$f":"IF(C708<>\"\",IF(D708+$I$9-E708-F708>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C708,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C708,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I708,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I708,$C$3:$L$6,5,0)=Variables!$B$5,B708>VLOOKUP(I708,$C$3:$L$6,8,0)),IF(VLOOKUP(I708,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B708)-YEAR($B$12))*12+MONTH(B708)-MONTH($B$12)),((YEAR(B708)-YEAR(VLOOKUP(I708,$C$3:$L$6,8,0)))*12+MONTH(B708)-MONTH(VLOOKUP(I708,$C$3:$L$6,8,0))))*(VLOOKUP(I708,$C$3:$L$6,10,0)*VLOOKUP(I708,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C708<>\"\",IF(I708<>\"\",IF(ISERROR(VLOOKUP(I708,$C$3:$L$6,10,0)),\"\",VLOOKUP(I708,$C$3:$L$6,10,0)+J708+IF(OR(VLOOKUP(I708,$C$3:$L$6,5,0)=Variables!$B$5,B708>VLOOKUP(I708,$C$3:$L$6,8,0)),IF(VLOOKUP(I708,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B708)-YEAR($B$12))*12+MONTH(B708)-MONTH($B$12)),((YEAR(B708)-YEAR(VLOOKUP(I708,$C$3:$L$6,8,0)))*12+MONTH(B708)-MONTH(VLOOKUP(I708,$C$3:$L$6,8,0))))*VLOOKUP(I708,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I708<>Variables!$B$1,IF(H708<>0,C708,I708),\"\")","v":""},"","",{"$f":"IF(C709<>\"\",IF(OR(VLOOKUP(C709,$C$3:$L$6,5,0)=Variables!$B$5,B709>VLOOKUP(C709,$C$3:$L$6,8,0)),-D709*VLOOKUP(C709,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I709<>Variables!$B$1,IF(C709<>\"\",$I$9-E709-F709,\"\"),-D709)","v":""},"",{"$f":"IF(C709<>\"\",IF(D709+$I$9-E709-F709>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C709,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C709,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I709,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I709,$C$3:$L$6,5,0)=Variables!$B$5,B709>VLOOKUP(I709,$C$3:$L$6,8,0)),IF(VLOOKUP(I709,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B709)-YEAR($B$12))*12+MONTH(B709)-MONTH($B$12)),((YEAR(B709)-YEAR(VLOOKUP(I709,$C$3:$L$6,8,0)))*12+MONTH(B709)-MONTH(VLOOKUP(I709,$C$3:$L$6,8,0))))*(VLOOKUP(I709,$C$3:$L$6,10,0)*VLOOKUP(I709,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C709<>\"\",IF(I709<>\"\",IF(ISERROR(VLOOKUP(I709,$C$3:$L$6,10,0)),\"\",VLOOKUP(I709,$C$3:$L$6,10,0)+J709+IF(OR(VLOOKUP(I709,$C$3:$L$6,5,0)=Variables!$B$5,B709>VLOOKUP(I709,$C$3:$L$6,8,0)),IF(VLOOKUP(I709,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B709)-YEAR($B$12))*12+MONTH(B709)-MONTH($B$12)),((YEAR(B709)-YEAR(VLOOKUP(I709,$C$3:$L$6,8,0)))*12+MONTH(B709)-MONTH(VLOOKUP(I709,$C$3:$L$6,8,0))))*VLOOKUP(I709,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I709<>Variables!$B$1,IF(H709<>0,C709,I709),\"\")","v":""},"","",{"$f":"IF(C710<>\"\",IF(OR(VLOOKUP(C710,$C$3:$L$6,5,0)=Variables!$B$5,B710>VLOOKUP(C710,$C$3:$L$6,8,0)),-D710*VLOOKUP(C710,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I710<>Variables!$B$1,IF(C710<>\"\",$I$9-E710-F710,\"\"),-D710)","v":""},"",{"$f":"IF(C710<>\"\",IF(D710+$I$9-E710-F710>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C710,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C710,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I710,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I710,$C$3:$L$6,5,0)=Variables!$B$5,B710>VLOOKUP(I710,$C$3:$L$6,8,0)),IF(VLOOKUP(I710,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B710)-YEAR($B$12))*12+MONTH(B710)-MONTH($B$12)),((YEAR(B710)-YEAR(VLOOKUP(I710,$C$3:$L$6,8,0)))*12+MONTH(B710)-MONTH(VLOOKUP(I710,$C$3:$L$6,8,0))))*(VLOOKUP(I710,$C$3:$L$6,10,0)*VLOOKUP(I710,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C710<>\"\",IF(I710<>\"\",IF(ISERROR(VLOOKUP(I710,$C$3:$L$6,10,0)),\"\",VLOOKUP(I710,$C$3:$L$6,10,0)+J710+IF(OR(VLOOKUP(I710,$C$3:$L$6,5,0)=Variables!$B$5,B710>VLOOKUP(I710,$C$3:$L$6,8,0)),IF(VLOOKUP(I710,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B710)-YEAR($B$12))*12+MONTH(B710)-MONTH($B$12)),((YEAR(B710)-YEAR(VLOOKUP(I710,$C$3:$L$6,8,0)))*12+MONTH(B710)-MONTH(VLOOKUP(I710,$C$3:$L$6,8,0))))*VLOOKUP(I710,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I710<>Variables!$B$1,IF(H710<>0,C710,I710),\"\")","v":""},"","",{"$f":"IF(C711<>\"\",IF(OR(VLOOKUP(C711,$C$3:$L$6,5,0)=Variables!$B$5,B711>VLOOKUP(C711,$C$3:$L$6,8,0)),-D711*VLOOKUP(C711,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I711<>Variables!$B$1,IF(C711<>\"\",$I$9-E711-F711,\"\"),-D711)","v":""},"",{"$f":"IF(C711<>\"\",IF(D711+$I$9-E711-F711>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C711,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C711,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I711,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I711,$C$3:$L$6,5,0)=Variables!$B$5,B711>VLOOKUP(I711,$C$3:$L$6,8,0)),IF(VLOOKUP(I711,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B711)-YEAR($B$12))*12+MONTH(B711)-MONTH($B$12)),((YEAR(B711)-YEAR(VLOOKUP(I711,$C$3:$L$6,8,0)))*12+MONTH(B711)-MONTH(VLOOKUP(I711,$C$3:$L$6,8,0))))*(VLOOKUP(I711,$C$3:$L$6,10,0)*VLOOKUP(I711,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C711<>\"\",IF(I711<>\"\",IF(ISERROR(VLOOKUP(I711,$C$3:$L$6,10,0)),\"\",VLOOKUP(I711,$C$3:$L$6,10,0)+J711+IF(OR(VLOOKUP(I711,$C$3:$L$6,5,0)=Variables!$B$5,B711>VLOOKUP(I711,$C$3:$L$6,8,0)),IF(VLOOKUP(I711,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B711)-YEAR($B$12))*12+MONTH(B711)-MONTH($B$12)),((YEAR(B711)-YEAR(VLOOKUP(I711,$C$3:$L$6,8,0)))*12+MONTH(B711)-MONTH(VLOOKUP(I711,$C$3:$L$6,8,0))))*VLOOKUP(I711,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I711<>Variables!$B$1,IF(H711<>0,C711,I711),\"\")","v":""},"","",{"$f":"IF(C712<>\"\",IF(OR(VLOOKUP(C712,$C$3:$L$6,5,0)=Variables!$B$5,B712>VLOOKUP(C712,$C$3:$L$6,8,0)),-D712*VLOOKUP(C712,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I712<>Variables!$B$1,IF(C712<>\"\",$I$9-E712-F712,\"\"),-D712)","v":""},"",{"$f":"IF(C712<>\"\",IF(D712+$I$9-E712-F712>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C712,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C712,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I712,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I712,$C$3:$L$6,5,0)=Variables!$B$5,B712>VLOOKUP(I712,$C$3:$L$6,8,0)),IF(VLOOKUP(I712,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B712)-YEAR($B$12))*12+MONTH(B712)-MONTH($B$12)),((YEAR(B712)-YEAR(VLOOKUP(I712,$C$3:$L$6,8,0)))*12+MONTH(B712)-MONTH(VLOOKUP(I712,$C$3:$L$6,8,0))))*(VLOOKUP(I712,$C$3:$L$6,10,0)*VLOOKUP(I712,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C712<>\"\",IF(I712<>\"\",IF(ISERROR(VLOOKUP(I712,$C$3:$L$6,10,0)),\"\",VLOOKUP(I712,$C$3:$L$6,10,0)+J712+IF(OR(VLOOKUP(I712,$C$3:$L$6,5,0)=Variables!$B$5,B712>VLOOKUP(I712,$C$3:$L$6,8,0)),IF(VLOOKUP(I712,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B712)-YEAR($B$12))*12+MONTH(B712)-MONTH($B$12)),((YEAR(B712)-YEAR(VLOOKUP(I712,$C$3:$L$6,8,0)))*12+MONTH(B712)-MONTH(VLOOKUP(I712,$C$3:$L$6,8,0))))*VLOOKUP(I712,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I712<>Variables!$B$1,IF(H712<>0,C712,I712),\"\")","v":""},"","",{"$f":"IF(C713<>\"\",IF(OR(VLOOKUP(C713,$C$3:$L$6,5,0)=Variables!$B$5,B713>VLOOKUP(C713,$C$3:$L$6,8,0)),-D713*VLOOKUP(C713,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I713<>Variables!$B$1,IF(C713<>\"\",$I$9-E713-F713,\"\"),-D713)","v":""},"",{"$f":"IF(C713<>\"\",IF(D713+$I$9-E713-F713>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C713,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C713,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I713,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I713,$C$3:$L$6,5,0)=Variables!$B$5,B713>VLOOKUP(I713,$C$3:$L$6,8,0)),IF(VLOOKUP(I713,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B713)-YEAR($B$12))*12+MONTH(B713)-MONTH($B$12)),((YEAR(B713)-YEAR(VLOOKUP(I713,$C$3:$L$6,8,0)))*12+MONTH(B713)-MONTH(VLOOKUP(I713,$C$3:$L$6,8,0))))*(VLOOKUP(I713,$C$3:$L$6,10,0)*VLOOKUP(I713,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C713<>\"\",IF(I713<>\"\",IF(ISERROR(VLOOKUP(I713,$C$3:$L$6,10,0)),\"\",VLOOKUP(I713,$C$3:$L$6,10,0)+J713+IF(OR(VLOOKUP(I713,$C$3:$L$6,5,0)=Variables!$B$5,B713>VLOOKUP(I713,$C$3:$L$6,8,0)),IF(VLOOKUP(I713,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B713)-YEAR($B$12))*12+MONTH(B713)-MONTH($B$12)),((YEAR(B713)-YEAR(VLOOKUP(I713,$C$3:$L$6,8,0)))*12+MONTH(B713)-MONTH(VLOOKUP(I713,$C$3:$L$6,8,0))))*VLOOKUP(I713,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I713<>Variables!$B$1,IF(H713<>0,C713,I713),\"\")","v":""},"","",{"$f":"IF(C714<>\"\",IF(OR(VLOOKUP(C714,$C$3:$L$6,5,0)=Variables!$B$5,B714>VLOOKUP(C714,$C$3:$L$6,8,0)),-D714*VLOOKUP(C714,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I714<>Variables!$B$1,IF(C714<>\"\",$I$9-E714-F714,\"\"),-D714)","v":""},"",{"$f":"IF(C714<>\"\",IF(D714+$I$9-E714-F714>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C714,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C714,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I714,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I714,$C$3:$L$6,5,0)=Variables!$B$5,B714>VLOOKUP(I714,$C$3:$L$6,8,0)),IF(VLOOKUP(I714,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B714)-YEAR($B$12))*12+MONTH(B714)-MONTH($B$12)),((YEAR(B714)-YEAR(VLOOKUP(I714,$C$3:$L$6,8,0)))*12+MONTH(B714)-MONTH(VLOOKUP(I714,$C$3:$L$6,8,0))))*(VLOOKUP(I714,$C$3:$L$6,10,0)*VLOOKUP(I714,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C714<>\"\",IF(I714<>\"\",IF(ISERROR(VLOOKUP(I714,$C$3:$L$6,10,0)),\"\",VLOOKUP(I714,$C$3:$L$6,10,0)+J714+IF(OR(VLOOKUP(I714,$C$3:$L$6,5,0)=Variables!$B$5,B714>VLOOKUP(I714,$C$3:$L$6,8,0)),IF(VLOOKUP(I714,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B714)-YEAR($B$12))*12+MONTH(B714)-MONTH($B$12)),((YEAR(B714)-YEAR(VLOOKUP(I714,$C$3:$L$6,8,0)))*12+MONTH(B714)-MONTH(VLOOKUP(I714,$C$3:$L$6,8,0))))*VLOOKUP(I714,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I714<>Variables!$B$1,IF(H714<>0,C714,I714),\"\")","v":""},"","",{"$f":"IF(C715<>\"\",IF(OR(VLOOKUP(C715,$C$3:$L$6,5,0)=Variables!$B$5,B715>VLOOKUP(C715,$C$3:$L$6,8,0)),-D715*VLOOKUP(C715,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I715<>Variables!$B$1,IF(C715<>\"\",$I$9-E715-F715,\"\"),-D715)","v":""},"",{"$f":"IF(C715<>\"\",IF(D715+$I$9-E715-F715>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C715,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C715,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I715,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I715,$C$3:$L$6,5,0)=Variables!$B$5,B715>VLOOKUP(I715,$C$3:$L$6,8,0)),IF(VLOOKUP(I715,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B715)-YEAR($B$12))*12+MONTH(B715)-MONTH($B$12)),((YEAR(B715)-YEAR(VLOOKUP(I715,$C$3:$L$6,8,0)))*12+MONTH(B715)-MONTH(VLOOKUP(I715,$C$3:$L$6,8,0))))*(VLOOKUP(I715,$C$3:$L$6,10,0)*VLOOKUP(I715,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C715<>\"\",IF(I715<>\"\",IF(ISERROR(VLOOKUP(I715,$C$3:$L$6,10,0)),\"\",VLOOKUP(I715,$C$3:$L$6,10,0)+J715+IF(OR(VLOOKUP(I715,$C$3:$L$6,5,0)=Variables!$B$5,B715>VLOOKUP(I715,$C$3:$L$6,8,0)),IF(VLOOKUP(I715,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B715)-YEAR($B$12))*12+MONTH(B715)-MONTH($B$12)),((YEAR(B715)-YEAR(VLOOKUP(I715,$C$3:$L$6,8,0)))*12+MONTH(B715)-MONTH(VLOOKUP(I715,$C$3:$L$6,8,0))))*VLOOKUP(I715,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I715<>Variables!$B$1,IF(H715<>0,C715,I715),\"\")","v":""},"","",{"$f":"IF(C716<>\"\",IF(OR(VLOOKUP(C716,$C$3:$L$6,5,0)=Variables!$B$5,B716>VLOOKUP(C716,$C$3:$L$6,8,0)),-D716*VLOOKUP(C716,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I716<>Variables!$B$1,IF(C716<>\"\",$I$9-E716-F716,\"\"),-D716)","v":""},"",{"$f":"IF(C716<>\"\",IF(D716+$I$9-E716-F716>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C716,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C716,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I716,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I716,$C$3:$L$6,5,0)=Variables!$B$5,B716>VLOOKUP(I716,$C$3:$L$6,8,0)),IF(VLOOKUP(I716,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B716)-YEAR($B$12))*12+MONTH(B716)-MONTH($B$12)),((YEAR(B716)-YEAR(VLOOKUP(I716,$C$3:$L$6,8,0)))*12+MONTH(B716)-MONTH(VLOOKUP(I716,$C$3:$L$6,8,0))))*(VLOOKUP(I716,$C$3:$L$6,10,0)*VLOOKUP(I716,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C716<>\"\",IF(I716<>\"\",IF(ISERROR(VLOOKUP(I716,$C$3:$L$6,10,0)),\"\",VLOOKUP(I716,$C$3:$L$6,10,0)+J716+IF(OR(VLOOKUP(I716,$C$3:$L$6,5,0)=Variables!$B$5,B716>VLOOKUP(I716,$C$3:$L$6,8,0)),IF(VLOOKUP(I716,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B716)-YEAR($B$12))*12+MONTH(B716)-MONTH($B$12)),((YEAR(B716)-YEAR(VLOOKUP(I716,$C$3:$L$6,8,0)))*12+MONTH(B716)-MONTH(VLOOKUP(I716,$C$3:$L$6,8,0))))*VLOOKUP(I716,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I716<>Variables!$B$1,IF(H716<>0,C716,I716),\"\")","v":""},"","",{"$f":"IF(C717<>\"\",IF(OR(VLOOKUP(C717,$C$3:$L$6,5,0)=Variables!$B$5,B717>VLOOKUP(C717,$C$3:$L$6,8,0)),-D717*VLOOKUP(C717,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I717<>Variables!$B$1,IF(C717<>\"\",$I$9-E717-F717,\"\"),-D717)","v":""},"",{"$f":"IF(C717<>\"\",IF(D717+$I$9-E717-F717>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C717,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C717,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I717,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I717,$C$3:$L$6,5,0)=Variables!$B$5,B717>VLOOKUP(I717,$C$3:$L$6,8,0)),IF(VLOOKUP(I717,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B717)-YEAR($B$12))*12+MONTH(B717)-MONTH($B$12)),((YEAR(B717)-YEAR(VLOOKUP(I717,$C$3:$L$6,8,0)))*12+MONTH(B717)-MONTH(VLOOKUP(I717,$C$3:$L$6,8,0))))*(VLOOKUP(I717,$C$3:$L$6,10,0)*VLOOKUP(I717,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C717<>\"\",IF(I717<>\"\",IF(ISERROR(VLOOKUP(I717,$C$3:$L$6,10,0)),\"\",VLOOKUP(I717,$C$3:$L$6,10,0)+J717+IF(OR(VLOOKUP(I717,$C$3:$L$6,5,0)=Variables!$B$5,B717>VLOOKUP(I717,$C$3:$L$6,8,0)),IF(VLOOKUP(I717,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B717)-YEAR($B$12))*12+MONTH(B717)-MONTH($B$12)),((YEAR(B717)-YEAR(VLOOKUP(I717,$C$3:$L$6,8,0)))*12+MONTH(B717)-MONTH(VLOOKUP(I717,$C$3:$L$6,8,0))))*VLOOKUP(I717,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I717<>Variables!$B$1,IF(H717<>0,C717,I717),\"\")","v":""},"","",{"$f":"IF(C718<>\"\",IF(OR(VLOOKUP(C718,$C$3:$L$6,5,0)=Variables!$B$5,B718>VLOOKUP(C718,$C$3:$L$6,8,0)),-D718*VLOOKUP(C718,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I718<>Variables!$B$1,IF(C718<>\"\",$I$9-E718-F718,\"\"),-D718)","v":""},"",{"$f":"IF(C718<>\"\",IF(D718+$I$9-E718-F718>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C718,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C718,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I718,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I718,$C$3:$L$6,5,0)=Variables!$B$5,B718>VLOOKUP(I718,$C$3:$L$6,8,0)),IF(VLOOKUP(I718,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B718)-YEAR($B$12))*12+MONTH(B718)-MONTH($B$12)),((YEAR(B718)-YEAR(VLOOKUP(I718,$C$3:$L$6,8,0)))*12+MONTH(B718)-MONTH(VLOOKUP(I718,$C$3:$L$6,8,0))))*(VLOOKUP(I718,$C$3:$L$6,10,0)*VLOOKUP(I718,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C718<>\"\",IF(I718<>\"\",IF(ISERROR(VLOOKUP(I718,$C$3:$L$6,10,0)),\"\",VLOOKUP(I718,$C$3:$L$6,10,0)+J718+IF(OR(VLOOKUP(I718,$C$3:$L$6,5,0)=Variables!$B$5,B718>VLOOKUP(I718,$C$3:$L$6,8,0)),IF(VLOOKUP(I718,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B718)-YEAR($B$12))*12+MONTH(B718)-MONTH($B$12)),((YEAR(B718)-YEAR(VLOOKUP(I718,$C$3:$L$6,8,0)))*12+MONTH(B718)-MONTH(VLOOKUP(I718,$C$3:$L$6,8,0))))*VLOOKUP(I718,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I718<>Variables!$B$1,IF(H718<>0,C718,I718),\"\")","v":""},"","",{"$f":"IF(C719<>\"\",IF(OR(VLOOKUP(C719,$C$3:$L$6,5,0)=Variables!$B$5,B719>VLOOKUP(C719,$C$3:$L$6,8,0)),-D719*VLOOKUP(C719,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I719<>Variables!$B$1,IF(C719<>\"\",$I$9-E719-F719,\"\"),-D719)","v":""},"",{"$f":"IF(C719<>\"\",IF(D719+$I$9-E719-F719>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C719,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C719,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I719,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I719,$C$3:$L$6,5,0)=Variables!$B$5,B719>VLOOKUP(I719,$C$3:$L$6,8,0)),IF(VLOOKUP(I719,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B719)-YEAR($B$12))*12+MONTH(B719)-MONTH($B$12)),((YEAR(B719)-YEAR(VLOOKUP(I719,$C$3:$L$6,8,0)))*12+MONTH(B719)-MONTH(VLOOKUP(I719,$C$3:$L$6,8,0))))*(VLOOKUP(I719,$C$3:$L$6,10,0)*VLOOKUP(I719,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C719<>\"\",IF(I719<>\"\",IF(ISERROR(VLOOKUP(I719,$C$3:$L$6,10,0)),\"\",VLOOKUP(I719,$C$3:$L$6,10,0)+J719+IF(OR(VLOOKUP(I719,$C$3:$L$6,5,0)=Variables!$B$5,B719>VLOOKUP(I719,$C$3:$L$6,8,0)),IF(VLOOKUP(I719,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B719)-YEAR($B$12))*12+MONTH(B719)-MONTH($B$12)),((YEAR(B719)-YEAR(VLOOKUP(I719,$C$3:$L$6,8,0)))*12+MONTH(B719)-MONTH(VLOOKUP(I719,$C$3:$L$6,8,0))))*VLOOKUP(I719,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I719<>Variables!$B$1,IF(H719<>0,C719,I719),\"\")","v":""},"","",{"$f":"IF(C720<>\"\",IF(OR(VLOOKUP(C720,$C$3:$L$6,5,0)=Variables!$B$5,B720>VLOOKUP(C720,$C$3:$L$6,8,0)),-D720*VLOOKUP(C720,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I720<>Variables!$B$1,IF(C720<>\"\",$I$9-E720-F720,\"\"),-D720)","v":""},"",{"$f":"IF(C720<>\"\",IF(D720+$I$9-E720-F720>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C720,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C720,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I720,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I720,$C$3:$L$6,5,0)=Variables!$B$5,B720>VLOOKUP(I720,$C$3:$L$6,8,0)),IF(VLOOKUP(I720,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B720)-YEAR($B$12))*12+MONTH(B720)-MONTH($B$12)),((YEAR(B720)-YEAR(VLOOKUP(I720,$C$3:$L$6,8,0)))*12+MONTH(B720)-MONTH(VLOOKUP(I720,$C$3:$L$6,8,0))))*(VLOOKUP(I720,$C$3:$L$6,10,0)*VLOOKUP(I720,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C720<>\"\",IF(I720<>\"\",IF(ISERROR(VLOOKUP(I720,$C$3:$L$6,10,0)),\"\",VLOOKUP(I720,$C$3:$L$6,10,0)+J720+IF(OR(VLOOKUP(I720,$C$3:$L$6,5,0)=Variables!$B$5,B720>VLOOKUP(I720,$C$3:$L$6,8,0)),IF(VLOOKUP(I720,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B720)-YEAR($B$12))*12+MONTH(B720)-MONTH($B$12)),((YEAR(B720)-YEAR(VLOOKUP(I720,$C$3:$L$6,8,0)))*12+MONTH(B720)-MONTH(VLOOKUP(I720,$C$3:$L$6,8,0))))*VLOOKUP(I720,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I720<>Variables!$B$1,IF(H720<>0,C720,I720),\"\")","v":""},"","",{"$f":"IF(C721<>\"\",IF(OR(VLOOKUP(C721,$C$3:$L$6,5,0)=Variables!$B$5,B721>VLOOKUP(C721,$C$3:$L$6,8,0)),-D721*VLOOKUP(C721,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I721<>Variables!$B$1,IF(C721<>\"\",$I$9-E721-F721,\"\"),-D721)","v":""},"",{"$f":"IF(C721<>\"\",IF(D721+$I$9-E721-F721>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C721,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C721,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I721,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I721,$C$3:$L$6,5,0)=Variables!$B$5,B721>VLOOKUP(I721,$C$3:$L$6,8,0)),IF(VLOOKUP(I721,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B721)-YEAR($B$12))*12+MONTH(B721)-MONTH($B$12)),((YEAR(B721)-YEAR(VLOOKUP(I721,$C$3:$L$6,8,0)))*12+MONTH(B721)-MONTH(VLOOKUP(I721,$C$3:$L$6,8,0))))*(VLOOKUP(I721,$C$3:$L$6,10,0)*VLOOKUP(I721,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C721<>\"\",IF(I721<>\"\",IF(ISERROR(VLOOKUP(I721,$C$3:$L$6,10,0)),\"\",VLOOKUP(I721,$C$3:$L$6,10,0)+J721+IF(OR(VLOOKUP(I721,$C$3:$L$6,5,0)=Variables!$B$5,B721>VLOOKUP(I721,$C$3:$L$6,8,0)),IF(VLOOKUP(I721,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B721)-YEAR($B$12))*12+MONTH(B721)-MONTH($B$12)),((YEAR(B721)-YEAR(VLOOKUP(I721,$C$3:$L$6,8,0)))*12+MONTH(B721)-MONTH(VLOOKUP(I721,$C$3:$L$6,8,0))))*VLOOKUP(I721,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I721<>Variables!$B$1,IF(H721<>0,C721,I721),\"\")","v":""},"","",{"$f":"IF(C722<>\"\",IF(OR(VLOOKUP(C722,$C$3:$L$6,5,0)=Variables!$B$5,B722>VLOOKUP(C722,$C$3:$L$6,8,0)),-D722*VLOOKUP(C722,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I722<>Variables!$B$1,IF(C722<>\"\",$I$9-E722-F722,\"\"),-D722)","v":""},"",{"$f":"IF(C722<>\"\",IF(D722+$I$9-E722-F722>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C722,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C722,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I722,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I722,$C$3:$L$6,5,0)=Variables!$B$5,B722>VLOOKUP(I722,$C$3:$L$6,8,0)),IF(VLOOKUP(I722,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B722)-YEAR($B$12))*12+MONTH(B722)-MONTH($B$12)),((YEAR(B722)-YEAR(VLOOKUP(I722,$C$3:$L$6,8,0)))*12+MONTH(B722)-MONTH(VLOOKUP(I722,$C$3:$L$6,8,0))))*(VLOOKUP(I722,$C$3:$L$6,10,0)*VLOOKUP(I722,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C722<>\"\",IF(I722<>\"\",IF(ISERROR(VLOOKUP(I722,$C$3:$L$6,10,0)),\"\",VLOOKUP(I722,$C$3:$L$6,10,0)+J722+IF(OR(VLOOKUP(I722,$C$3:$L$6,5,0)=Variables!$B$5,B722>VLOOKUP(I722,$C$3:$L$6,8,0)),IF(VLOOKUP(I722,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B722)-YEAR($B$12))*12+MONTH(B722)-MONTH($B$12)),((YEAR(B722)-YEAR(VLOOKUP(I722,$C$3:$L$6,8,0)))*12+MONTH(B722)-MONTH(VLOOKUP(I722,$C$3:$L$6,8,0))))*VLOOKUP(I722,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I722<>Variables!$B$1,IF(H722<>0,C722,I722),\"\")","v":""},"","",{"$f":"IF(C723<>\"\",IF(OR(VLOOKUP(C723,$C$3:$L$6,5,0)=Variables!$B$5,B723>VLOOKUP(C723,$C$3:$L$6,8,0)),-D723*VLOOKUP(C723,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I723<>Variables!$B$1,IF(C723<>\"\",$I$9-E723-F723,\"\"),-D723)","v":""},"",{"$f":"IF(C723<>\"\",IF(D723+$I$9-E723-F723>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C723,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C723,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I723,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I723,$C$3:$L$6,5,0)=Variables!$B$5,B723>VLOOKUP(I723,$C$3:$L$6,8,0)),IF(VLOOKUP(I723,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B723)-YEAR($B$12))*12+MONTH(B723)-MONTH($B$12)),((YEAR(B723)-YEAR(VLOOKUP(I723,$C$3:$L$6,8,0)))*12+MONTH(B723)-MONTH(VLOOKUP(I723,$C$3:$L$6,8,0))))*(VLOOKUP(I723,$C$3:$L$6,10,0)*VLOOKUP(I723,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C723<>\"\",IF(I723<>\"\",IF(ISERROR(VLOOKUP(I723,$C$3:$L$6,10,0)),\"\",VLOOKUP(I723,$C$3:$L$6,10,0)+J723+IF(OR(VLOOKUP(I723,$C$3:$L$6,5,0)=Variables!$B$5,B723>VLOOKUP(I723,$C$3:$L$6,8,0)),IF(VLOOKUP(I723,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B723)-YEAR($B$12))*12+MONTH(B723)-MONTH($B$12)),((YEAR(B723)-YEAR(VLOOKUP(I723,$C$3:$L$6,8,0)))*12+MONTH(B723)-MONTH(VLOOKUP(I723,$C$3:$L$6,8,0))))*VLOOKUP(I723,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I723<>Variables!$B$1,IF(H723<>0,C723,I723),\"\")","v":""},"","",{"$f":"IF(C724<>\"\",IF(OR(VLOOKUP(C724,$C$3:$L$6,5,0)=Variables!$B$5,B724>VLOOKUP(C724,$C$3:$L$6,8,0)),-D724*VLOOKUP(C724,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I724<>Variables!$B$1,IF(C724<>\"\",$I$9-E724-F724,\"\"),-D724)","v":""},"",{"$f":"IF(C724<>\"\",IF(D724+$I$9-E724-F724>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C724,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C724,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I724,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I724,$C$3:$L$6,5,0)=Variables!$B$5,B724>VLOOKUP(I724,$C$3:$L$6,8,0)),IF(VLOOKUP(I724,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B724)-YEAR($B$12))*12+MONTH(B724)-MONTH($B$12)),((YEAR(B724)-YEAR(VLOOKUP(I724,$C$3:$L$6,8,0)))*12+MONTH(B724)-MONTH(VLOOKUP(I724,$C$3:$L$6,8,0))))*(VLOOKUP(I724,$C$3:$L$6,10,0)*VLOOKUP(I724,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C724<>\"\",IF(I724<>\"\",IF(ISERROR(VLOOKUP(I724,$C$3:$L$6,10,0)),\"\",VLOOKUP(I724,$C$3:$L$6,10,0)+J724+IF(OR(VLOOKUP(I724,$C$3:$L$6,5,0)=Variables!$B$5,B724>VLOOKUP(I724,$C$3:$L$6,8,0)),IF(VLOOKUP(I724,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B724)-YEAR($B$12))*12+MONTH(B724)-MONTH($B$12)),((YEAR(B724)-YEAR(VLOOKUP(I724,$C$3:$L$6,8,0)))*12+MONTH(B724)-MONTH(VLOOKUP(I724,$C$3:$L$6,8,0))))*VLOOKUP(I724,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I724<>Variables!$B$1,IF(H724<>0,C724,I724),\"\")","v":""},"","",{"$f":"IF(C725<>\"\",IF(OR(VLOOKUP(C725,$C$3:$L$6,5,0)=Variables!$B$5,B725>VLOOKUP(C725,$C$3:$L$6,8,0)),-D725*VLOOKUP(C725,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I725<>Variables!$B$1,IF(C725<>\"\",$I$9-E725-F725,\"\"),-D725)","v":""},"",{"$f":"IF(C725<>\"\",IF(D725+$I$9-E725-F725>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C725,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C725,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I725,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I725,$C$3:$L$6,5,0)=Variables!$B$5,B725>VLOOKUP(I725,$C$3:$L$6,8,0)),IF(VLOOKUP(I725,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B725)-YEAR($B$12))*12+MONTH(B725)-MONTH($B$12)),((YEAR(B725)-YEAR(VLOOKUP(I725,$C$3:$L$6,8,0)))*12+MONTH(B725)-MONTH(VLOOKUP(I725,$C$3:$L$6,8,0))))*(VLOOKUP(I725,$C$3:$L$6,10,0)*VLOOKUP(I725,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C725<>\"\",IF(I725<>\"\",IF(ISERROR(VLOOKUP(I725,$C$3:$L$6,10,0)),\"\",VLOOKUP(I725,$C$3:$L$6,10,0)+J725+IF(OR(VLOOKUP(I725,$C$3:$L$6,5,0)=Variables!$B$5,B725>VLOOKUP(I725,$C$3:$L$6,8,0)),IF(VLOOKUP(I725,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B725)-YEAR($B$12))*12+MONTH(B725)-MONTH($B$12)),((YEAR(B725)-YEAR(VLOOKUP(I725,$C$3:$L$6,8,0)))*12+MONTH(B725)-MONTH(VLOOKUP(I725,$C$3:$L$6,8,0))))*VLOOKUP(I725,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I725<>Variables!$B$1,IF(H725<>0,C725,I725),\"\")","v":""},"","",{"$f":"IF(C726<>\"\",IF(OR(VLOOKUP(C726,$C$3:$L$6,5,0)=Variables!$B$5,B726>VLOOKUP(C726,$C$3:$L$6,8,0)),-D726*VLOOKUP(C726,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I726<>Variables!$B$1,IF(C726<>\"\",$I$9-E726-F726,\"\"),-D726)","v":""},"",{"$f":"IF(C726<>\"\",IF(D726+$I$9-E726-F726>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C726,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C726,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I726,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I726,$C$3:$L$6,5,0)=Variables!$B$5,B726>VLOOKUP(I726,$C$3:$L$6,8,0)),IF(VLOOKUP(I726,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B726)-YEAR($B$12))*12+MONTH(B726)-MONTH($B$12)),((YEAR(B726)-YEAR(VLOOKUP(I726,$C$3:$L$6,8,0)))*12+MONTH(B726)-MONTH(VLOOKUP(I726,$C$3:$L$6,8,0))))*(VLOOKUP(I726,$C$3:$L$6,10,0)*VLOOKUP(I726,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C726<>\"\",IF(I726<>\"\",IF(ISERROR(VLOOKUP(I726,$C$3:$L$6,10,0)),\"\",VLOOKUP(I726,$C$3:$L$6,10,0)+J726+IF(OR(VLOOKUP(I726,$C$3:$L$6,5,0)=Variables!$B$5,B726>VLOOKUP(I726,$C$3:$L$6,8,0)),IF(VLOOKUP(I726,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B726)-YEAR($B$12))*12+MONTH(B726)-MONTH($B$12)),((YEAR(B726)-YEAR(VLOOKUP(I726,$C$3:$L$6,8,0)))*12+MONTH(B726)-MONTH(VLOOKUP(I726,$C$3:$L$6,8,0))))*VLOOKUP(I726,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I726<>Variables!$B$1,IF(H726<>0,C726,I726),\"\")","v":""},"","",{"$f":"IF(C727<>\"\",IF(OR(VLOOKUP(C727,$C$3:$L$6,5,0)=Variables!$B$5,B727>VLOOKUP(C727,$C$3:$L$6,8,0)),-D727*VLOOKUP(C727,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I727<>Variables!$B$1,IF(C727<>\"\",$I$9-E727-F727,\"\"),-D727)","v":""},"",{"$f":"IF(C727<>\"\",IF(D727+$I$9-E727-F727>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C727,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C727,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I727,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I727,$C$3:$L$6,5,0)=Variables!$B$5,B727>VLOOKUP(I727,$C$3:$L$6,8,0)),IF(VLOOKUP(I727,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B727)-YEAR($B$12))*12+MONTH(B727)-MONTH($B$12)),((YEAR(B727)-YEAR(VLOOKUP(I727,$C$3:$L$6,8,0)))*12+MONTH(B727)-MONTH(VLOOKUP(I727,$C$3:$L$6,8,0))))*(VLOOKUP(I727,$C$3:$L$6,10,0)*VLOOKUP(I727,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C727<>\"\",IF(I727<>\"\",IF(ISERROR(VLOOKUP(I727,$C$3:$L$6,10,0)),\"\",VLOOKUP(I727,$C$3:$L$6,10,0)+J727+IF(OR(VLOOKUP(I727,$C$3:$L$6,5,0)=Variables!$B$5,B727>VLOOKUP(I727,$C$3:$L$6,8,0)),IF(VLOOKUP(I727,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B727)-YEAR($B$12))*12+MONTH(B727)-MONTH($B$12)),((YEAR(B727)-YEAR(VLOOKUP(I727,$C$3:$L$6,8,0)))*12+MONTH(B727)-MONTH(VLOOKUP(I727,$C$3:$L$6,8,0))))*VLOOKUP(I727,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I727<>Variables!$B$1,IF(H727<>0,C727,I727),\"\")","v":""},"","",{"$f":"IF(C728<>\"\",IF(OR(VLOOKUP(C728,$C$3:$L$6,5,0)=Variables!$B$5,B728>VLOOKUP(C728,$C$3:$L$6,8,0)),-D728*VLOOKUP(C728,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I728<>Variables!$B$1,IF(C728<>\"\",$I$9-E728-F728,\"\"),-D728)","v":""},"",{"$f":"IF(C728<>\"\",IF(D728+$I$9-E728-F728>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C728,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C728,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I728,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I728,$C$3:$L$6,5,0)=Variables!$B$5,B728>VLOOKUP(I728,$C$3:$L$6,8,0)),IF(VLOOKUP(I728,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B728)-YEAR($B$12))*12+MONTH(B728)-MONTH($B$12)),((YEAR(B728)-YEAR(VLOOKUP(I728,$C$3:$L$6,8,0)))*12+MONTH(B728)-MONTH(VLOOKUP(I728,$C$3:$L$6,8,0))))*(VLOOKUP(I728,$C$3:$L$6,10,0)*VLOOKUP(I728,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C728<>\"\",IF(I728<>\"\",IF(ISERROR(VLOOKUP(I728,$C$3:$L$6,10,0)),\"\",VLOOKUP(I728,$C$3:$L$6,10,0)+J728+IF(OR(VLOOKUP(I728,$C$3:$L$6,5,0)=Variables!$B$5,B728>VLOOKUP(I728,$C$3:$L$6,8,0)),IF(VLOOKUP(I728,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B728)-YEAR($B$12))*12+MONTH(B728)-MONTH($B$12)),((YEAR(B728)-YEAR(VLOOKUP(I728,$C$3:$L$6,8,0)))*12+MONTH(B728)-MONTH(VLOOKUP(I728,$C$3:$L$6,8,0))))*VLOOKUP(I728,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I728<>Variables!$B$1,IF(H728<>0,C728,I728),\"\")","v":""},"","",{"$f":"IF(C729<>\"\",IF(OR(VLOOKUP(C729,$C$3:$L$6,5,0)=Variables!$B$5,B729>VLOOKUP(C729,$C$3:$L$6,8,0)),-D729*VLOOKUP(C729,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I729<>Variables!$B$1,IF(C729<>\"\",$I$9-E729-F729,\"\"),-D729)","v":""},"",{"$f":"IF(C729<>\"\",IF(D729+$I$9-E729-F729>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C729,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C729,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I729,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I729,$C$3:$L$6,5,0)=Variables!$B$5,B729>VLOOKUP(I729,$C$3:$L$6,8,0)),IF(VLOOKUP(I729,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B729)-YEAR($B$12))*12+MONTH(B729)-MONTH($B$12)),((YEAR(B729)-YEAR(VLOOKUP(I729,$C$3:$L$6,8,0)))*12+MONTH(B729)-MONTH(VLOOKUP(I729,$C$3:$L$6,8,0))))*(VLOOKUP(I729,$C$3:$L$6,10,0)*VLOOKUP(I729,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C729<>\"\",IF(I729<>\"\",IF(ISERROR(VLOOKUP(I729,$C$3:$L$6,10,0)),\"\",VLOOKUP(I729,$C$3:$L$6,10,0)+J729+IF(OR(VLOOKUP(I729,$C$3:$L$6,5,0)=Variables!$B$5,B729>VLOOKUP(I729,$C$3:$L$6,8,0)),IF(VLOOKUP(I729,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B729)-YEAR($B$12))*12+MONTH(B729)-MONTH($B$12)),((YEAR(B729)-YEAR(VLOOKUP(I729,$C$3:$L$6,8,0)))*12+MONTH(B729)-MONTH(VLOOKUP(I729,$C$3:$L$6,8,0))))*VLOOKUP(I729,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I729<>Variables!$B$1,IF(H729<>0,C729,I729),\"\")","v":""},"","",{"$f":"IF(C730<>\"\",IF(OR(VLOOKUP(C730,$C$3:$L$6,5,0)=Variables!$B$5,B730>VLOOKUP(C730,$C$3:$L$6,8,0)),-D730*VLOOKUP(C730,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I730<>Variables!$B$1,IF(C730<>\"\",$I$9-E730-F730,\"\"),-D730)","v":""},"",{"$f":"IF(C730<>\"\",IF(D730+$I$9-E730-F730>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C730,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C730,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I730,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I730,$C$3:$L$6,5,0)=Variables!$B$5,B730>VLOOKUP(I730,$C$3:$L$6,8,0)),IF(VLOOKUP(I730,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B730)-YEAR($B$12))*12+MONTH(B730)-MONTH($B$12)),((YEAR(B730)-YEAR(VLOOKUP(I730,$C$3:$L$6,8,0)))*12+MONTH(B730)-MONTH(VLOOKUP(I730,$C$3:$L$6,8,0))))*(VLOOKUP(I730,$C$3:$L$6,10,0)*VLOOKUP(I730,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C730<>\"\",IF(I730<>\"\",IF(ISERROR(VLOOKUP(I730,$C$3:$L$6,10,0)),\"\",VLOOKUP(I730,$C$3:$L$6,10,0)+J730+IF(OR(VLOOKUP(I730,$C$3:$L$6,5,0)=Variables!$B$5,B730>VLOOKUP(I730,$C$3:$L$6,8,0)),IF(VLOOKUP(I730,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B730)-YEAR($B$12))*12+MONTH(B730)-MONTH($B$12)),((YEAR(B730)-YEAR(VLOOKUP(I730,$C$3:$L$6,8,0)))*12+MONTH(B730)-MONTH(VLOOKUP(I730,$C$3:$L$6,8,0))))*VLOOKUP(I730,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I730<>Variables!$B$1,IF(H730<>0,C730,I730),\"\")","v":""},"","",{"$f":"IF(C731<>\"\",IF(OR(VLOOKUP(C731,$C$3:$L$6,5,0)=Variables!$B$5,B731>VLOOKUP(C731,$C$3:$L$6,8,0)),-D731*VLOOKUP(C731,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I731<>Variables!$B$1,IF(C731<>\"\",$I$9-E731-F731,\"\"),-D731)","v":""},"",{"$f":"IF(C731<>\"\",IF(D731+$I$9-E731-F731>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C731,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C731,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I731,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I731,$C$3:$L$6,5,0)=Variables!$B$5,B731>VLOOKUP(I731,$C$3:$L$6,8,0)),IF(VLOOKUP(I731,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B731)-YEAR($B$12))*12+MONTH(B731)-MONTH($B$12)),((YEAR(B731)-YEAR(VLOOKUP(I731,$C$3:$L$6,8,0)))*12+MONTH(B731)-MONTH(VLOOKUP(I731,$C$3:$L$6,8,0))))*(VLOOKUP(I731,$C$3:$L$6,10,0)*VLOOKUP(I731,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C731<>\"\",IF(I731<>\"\",IF(ISERROR(VLOOKUP(I731,$C$3:$L$6,10,0)),\"\",VLOOKUP(I731,$C$3:$L$6,10,0)+J731+IF(OR(VLOOKUP(I731,$C$3:$L$6,5,0)=Variables!$B$5,B731>VLOOKUP(I731,$C$3:$L$6,8,0)),IF(VLOOKUP(I731,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B731)-YEAR($B$12))*12+MONTH(B731)-MONTH($B$12)),((YEAR(B731)-YEAR(VLOOKUP(I731,$C$3:$L$6,8,0)))*12+MONTH(B731)-MONTH(VLOOKUP(I731,$C$3:$L$6,8,0))))*VLOOKUP(I731,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I731<>Variables!$B$1,IF(H731<>0,C731,I731),\"\")","v":""},{"$f":"IF(C732<>\"\",IF(H731<>0,H731,L731),\"\")","v":""},{"$f":"IF(C732<>\"\",MINPAYMENT(C732,ROW(B732),COLUMN(B732)),\"\")","v":""},{"$f":"IF(C732<>\"\",IF(OR(VLOOKUP(C732,$C$3:$L$6,5,0)=Variables!$B$5,B732>VLOOKUP(C732,$C$3:$L$6,8,0)),-D732*VLOOKUP(C732,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I732<>Variables!$B$1,IF(C732<>\"\",$I$9-E732-F732,\"\"),-D732)","v":""},"",{"$f":"IF(C732<>\"\",IF(D732+$I$9-E732-F732>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C732,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C732,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I732,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I732,$C$3:$L$6,5,0)=Variables!$B$5,B732>VLOOKUP(I732,$C$3:$L$6,8,0)),IF(VLOOKUP(I732,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B732)-YEAR($B$12))*12+MONTH(B732)-MONTH($B$12)),((YEAR(B732)-YEAR(VLOOKUP(I732,$C$3:$L$6,8,0)))*12+MONTH(B732)-MONTH(VLOOKUP(I732,$C$3:$L$6,8,0))))*(VLOOKUP(I732,$C$3:$L$6,10,0)*VLOOKUP(I732,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C732<>\"\",IF(I732<>\"\",IF(ISERROR(VLOOKUP(I732,$C$3:$L$6,10,0)),\"\",VLOOKUP(I732,$C$3:$L$6,10,0)+J732+IF(OR(VLOOKUP(I732,$C$3:$L$6,5,0)=Variables!$B$5,B732>VLOOKUP(I732,$C$3:$L$6,8,0)),IF(VLOOKUP(I732,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B732)-YEAR($B$12))*12+MONTH(B732)-MONTH($B$12)),((YEAR(B732)-YEAR(VLOOKUP(I732,$C$3:$L$6,8,0)))*12+MONTH(B732)-MONTH(VLOOKUP(I732,$C$3:$L$6,8,0))))*VLOOKUP(I732,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C732<>\"\",IF(ISERROR(IF(D732+G732>=0,K732+D732+G732,\"\")),\"\",IF(D732+G732>=0,K732+D732+G732,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C733<>\"\",DATE(YEAR(B732),MONTH(B732)+1,DAY(B732)),\"\")","v":""},{"$f":"IF(I732<>Variables!$B$1,IF(H732<>0,C732,I732),\"\")","v":""},"","",{"$f":"IF(C733<>\"\",IF(OR(VLOOKUP(C733,$C$3:$L$6,5,0)=Variables!$B$5,B733>VLOOKUP(C733,$C$3:$L$6,8,0)),-D733*VLOOKUP(C733,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I733<>Variables!$B$1,IF(C733<>\"\",$I$9-E733-F733,\"\"),-D733)","v":""},{"$f":"IF(C733<>\"\",IF(D733+G733<0,D733+G733,0),\"\")","v":""},{"$f":"IF(C733<>\"\",IF(D733+$I$9-E733-F733>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C733,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C733,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I733,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I733,$C$3:$L$6,5,0)=Variables!$B$5,B733>VLOOKUP(I733,$C$3:$L$6,8,0)),IF(VLOOKUP(I733,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B733)-YEAR($B$12))*12+MONTH(B733)-MONTH($B$12)),((YEAR(B733)-YEAR(VLOOKUP(I733,$C$3:$L$6,8,0)))*12+MONTH(B733)-MONTH(VLOOKUP(I733,$C$3:$L$6,8,0))))*(VLOOKUP(I733,$C$3:$L$6,10,0)*VLOOKUP(I733,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C733<>\"\",IF(I733<>\"\",IF(ISERROR(VLOOKUP(I733,$C$3:$L$6,10,0)),\"\",VLOOKUP(I733,$C$3:$L$6,10,0)+J733+IF(OR(VLOOKUP(I733,$C$3:$L$6,5,0)=Variables!$B$5,B733>VLOOKUP(I733,$C$3:$L$6,8,0)),IF(VLOOKUP(I733,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B733)-YEAR($B$12))*12+MONTH(B733)-MONTH($B$12)),((YEAR(B733)-YEAR(VLOOKUP(I733,$C$3:$L$6,8,0)))*12+MONTH(B733)-MONTH(VLOOKUP(I733,$C$3:$L$6,8,0))))*VLOOKUP(I733,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I733<>Variables!$B$1,IF(H733<>0,C733,I733),\"\")","v":""},"","",{"$f":"IF(C734<>\"\",IF(OR(VLOOKUP(C734,$C$3:$L$6,5,0)=Variables!$B$5,B734>VLOOKUP(C734,$C$3:$L$6,8,0)),-D734*VLOOKUP(C734,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I734<>Variables!$B$1,IF(C734<>\"\",$I$9-E734-F734,\"\"),-D734)","v":""},"",{"$f":"IF(C734<>\"\",IF(D734+$I$9-E734-F734>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C734,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C734,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I734,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I734,$C$3:$L$6,5,0)=Variables!$B$5,B734>VLOOKUP(I734,$C$3:$L$6,8,0)),IF(VLOOKUP(I734,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B734)-YEAR($B$12))*12+MONTH(B734)-MONTH($B$12)),((YEAR(B734)-YEAR(VLOOKUP(I734,$C$3:$L$6,8,0)))*12+MONTH(B734)-MONTH(VLOOKUP(I734,$C$3:$L$6,8,0))))*(VLOOKUP(I734,$C$3:$L$6,10,0)*VLOOKUP(I734,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C734<>\"\",IF(I734<>\"\",IF(ISERROR(VLOOKUP(I734,$C$3:$L$6,10,0)),\"\",VLOOKUP(I734,$C$3:$L$6,10,0)+J734+IF(OR(VLOOKUP(I734,$C$3:$L$6,5,0)=Variables!$B$5,B734>VLOOKUP(I734,$C$3:$L$6,8,0)),IF(VLOOKUP(I734,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B734)-YEAR($B$12))*12+MONTH(B734)-MONTH($B$12)),((YEAR(B734)-YEAR(VLOOKUP(I734,$C$3:$L$6,8,0)))*12+MONTH(B734)-MONTH(VLOOKUP(I734,$C$3:$L$6,8,0))))*VLOOKUP(I734,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I734<>Variables!$B$1,IF(H734<>0,C734,I734),\"\")","v":""},"","",{"$f":"IF(C735<>\"\",IF(OR(VLOOKUP(C735,$C$3:$L$6,5,0)=Variables!$B$5,B735>VLOOKUP(C735,$C$3:$L$6,8,0)),-D735*VLOOKUP(C735,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I735<>Variables!$B$1,IF(C735<>\"\",$I$9-E735-F735,\"\"),-D735)","v":""},"",{"$f":"IF(C735<>\"\",IF(D735+$I$9-E735-F735>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C735,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C735,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I735,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I735,$C$3:$L$6,5,0)=Variables!$B$5,B735>VLOOKUP(I735,$C$3:$L$6,8,0)),IF(VLOOKUP(I735,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B735)-YEAR($B$12))*12+MONTH(B735)-MONTH($B$12)),((YEAR(B735)-YEAR(VLOOKUP(I735,$C$3:$L$6,8,0)))*12+MONTH(B735)-MONTH(VLOOKUP(I735,$C$3:$L$6,8,0))))*(VLOOKUP(I735,$C$3:$L$6,10,0)*VLOOKUP(I735,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C735<>\"\",IF(I735<>\"\",IF(ISERROR(VLOOKUP(I735,$C$3:$L$6,10,0)),\"\",VLOOKUP(I735,$C$3:$L$6,10,0)+J735+IF(OR(VLOOKUP(I735,$C$3:$L$6,5,0)=Variables!$B$5,B735>VLOOKUP(I735,$C$3:$L$6,8,0)),IF(VLOOKUP(I735,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B735)-YEAR($B$12))*12+MONTH(B735)-MONTH($B$12)),((YEAR(B735)-YEAR(VLOOKUP(I735,$C$3:$L$6,8,0)))*12+MONTH(B735)-MONTH(VLOOKUP(I735,$C$3:$L$6,8,0))))*VLOOKUP(I735,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I735<>Variables!$B$1,IF(H735<>0,C735,I735),\"\")","v":""},"","",{"$f":"IF(C736<>\"\",IF(OR(VLOOKUP(C736,$C$3:$L$6,5,0)=Variables!$B$5,B736>VLOOKUP(C736,$C$3:$L$6,8,0)),-D736*VLOOKUP(C736,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I736<>Variables!$B$1,IF(C736<>\"\",$I$9-E736-F736,\"\"),-D736)","v":""},"",{"$f":"IF(C736<>\"\",IF(D736+$I$9-E736-F736>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C736,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C736,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I736,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I736,$C$3:$L$6,5,0)=Variables!$B$5,B736>VLOOKUP(I736,$C$3:$L$6,8,0)),IF(VLOOKUP(I736,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B736)-YEAR($B$12))*12+MONTH(B736)-MONTH($B$12)),((YEAR(B736)-YEAR(VLOOKUP(I736,$C$3:$L$6,8,0)))*12+MONTH(B736)-MONTH(VLOOKUP(I736,$C$3:$L$6,8,0))))*(VLOOKUP(I736,$C$3:$L$6,10,0)*VLOOKUP(I736,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C736<>\"\",IF(I736<>\"\",IF(ISERROR(VLOOKUP(I736,$C$3:$L$6,10,0)),\"\",VLOOKUP(I736,$C$3:$L$6,10,0)+J736+IF(OR(VLOOKUP(I736,$C$3:$L$6,5,0)=Variables!$B$5,B736>VLOOKUP(I736,$C$3:$L$6,8,0)),IF(VLOOKUP(I736,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B736)-YEAR($B$12))*12+MONTH(B736)-MONTH($B$12)),((YEAR(B736)-YEAR(VLOOKUP(I736,$C$3:$L$6,8,0)))*12+MONTH(B736)-MONTH(VLOOKUP(I736,$C$3:$L$6,8,0))))*VLOOKUP(I736,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I736<>Variables!$B$1,IF(H736<>0,C736,I736),\"\")","v":""},"","",{"$f":"IF(C737<>\"\",IF(OR(VLOOKUP(C737,$C$3:$L$6,5,0)=Variables!$B$5,B737>VLOOKUP(C737,$C$3:$L$6,8,0)),-D737*VLOOKUP(C737,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I737<>Variables!$B$1,IF(C737<>\"\",$I$9-E737-F737,\"\"),-D737)","v":""},"",{"$f":"IF(C737<>\"\",IF(D737+$I$9-E737-F737>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C737,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C737,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I737,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I737,$C$3:$L$6,5,0)=Variables!$B$5,B737>VLOOKUP(I737,$C$3:$L$6,8,0)),IF(VLOOKUP(I737,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B737)-YEAR($B$12))*12+MONTH(B737)-MONTH($B$12)),((YEAR(B737)-YEAR(VLOOKUP(I737,$C$3:$L$6,8,0)))*12+MONTH(B737)-MONTH(VLOOKUP(I737,$C$3:$L$6,8,0))))*(VLOOKUP(I737,$C$3:$L$6,10,0)*VLOOKUP(I737,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C737<>\"\",IF(I737<>\"\",IF(ISERROR(VLOOKUP(I737,$C$3:$L$6,10,0)),\"\",VLOOKUP(I737,$C$3:$L$6,10,0)+J737+IF(OR(VLOOKUP(I737,$C$3:$L$6,5,0)=Variables!$B$5,B737>VLOOKUP(I737,$C$3:$L$6,8,0)),IF(VLOOKUP(I737,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B737)-YEAR($B$12))*12+MONTH(B737)-MONTH($B$12)),((YEAR(B737)-YEAR(VLOOKUP(I737,$C$3:$L$6,8,0)))*12+MONTH(B737)-MONTH(VLOOKUP(I737,$C$3:$L$6,8,0))))*VLOOKUP(I737,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I737<>Variables!$B$1,IF(H737<>0,C737,I737),\"\")","v":""},"","",{"$f":"IF(C738<>\"\",IF(OR(VLOOKUP(C738,$C$3:$L$6,5,0)=Variables!$B$5,B738>VLOOKUP(C738,$C$3:$L$6,8,0)),-D738*VLOOKUP(C738,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I738<>Variables!$B$1,IF(C738<>\"\",$I$9-E738-F738,\"\"),-D738)","v":""},"",{"$f":"IF(C738<>\"\",IF(D738+$I$9-E738-F738>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C738,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C738,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I738,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I738,$C$3:$L$6,5,0)=Variables!$B$5,B738>VLOOKUP(I738,$C$3:$L$6,8,0)),IF(VLOOKUP(I738,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B738)-YEAR($B$12))*12+MONTH(B738)-MONTH($B$12)),((YEAR(B738)-YEAR(VLOOKUP(I738,$C$3:$L$6,8,0)))*12+MONTH(B738)-MONTH(VLOOKUP(I738,$C$3:$L$6,8,0))))*(VLOOKUP(I738,$C$3:$L$6,10,0)*VLOOKUP(I738,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C738<>\"\",IF(I738<>\"\",IF(ISERROR(VLOOKUP(I738,$C$3:$L$6,10,0)),\"\",VLOOKUP(I738,$C$3:$L$6,10,0)+J738+IF(OR(VLOOKUP(I738,$C$3:$L$6,5,0)=Variables!$B$5,B738>VLOOKUP(I738,$C$3:$L$6,8,0)),IF(VLOOKUP(I738,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B738)-YEAR($B$12))*12+MONTH(B738)-MONTH($B$12)),((YEAR(B738)-YEAR(VLOOKUP(I738,$C$3:$L$6,8,0)))*12+MONTH(B738)-MONTH(VLOOKUP(I738,$C$3:$L$6,8,0))))*VLOOKUP(I738,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I738<>Variables!$B$1,IF(H738<>0,C738,I738),\"\")","v":""},"","",{"$f":"IF(C739<>\"\",IF(OR(VLOOKUP(C739,$C$3:$L$6,5,0)=Variables!$B$5,B739>VLOOKUP(C739,$C$3:$L$6,8,0)),-D739*VLOOKUP(C739,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I739<>Variables!$B$1,IF(C739<>\"\",$I$9-E739-F739,\"\"),-D739)","v":""},"",{"$f":"IF(C739<>\"\",IF(D739+$I$9-E739-F739>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C739,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C739,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I739,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I739,$C$3:$L$6,5,0)=Variables!$B$5,B739>VLOOKUP(I739,$C$3:$L$6,8,0)),IF(VLOOKUP(I739,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B739)-YEAR($B$12))*12+MONTH(B739)-MONTH($B$12)),((YEAR(B739)-YEAR(VLOOKUP(I739,$C$3:$L$6,8,0)))*12+MONTH(B739)-MONTH(VLOOKUP(I739,$C$3:$L$6,8,0))))*(VLOOKUP(I739,$C$3:$L$6,10,0)*VLOOKUP(I739,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C739<>\"\",IF(I739<>\"\",IF(ISERROR(VLOOKUP(I739,$C$3:$L$6,10,0)),\"\",VLOOKUP(I739,$C$3:$L$6,10,0)+J739+IF(OR(VLOOKUP(I739,$C$3:$L$6,5,0)=Variables!$B$5,B739>VLOOKUP(I739,$C$3:$L$6,8,0)),IF(VLOOKUP(I739,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B739)-YEAR($B$12))*12+MONTH(B739)-MONTH($B$12)),((YEAR(B739)-YEAR(VLOOKUP(I739,$C$3:$L$6,8,0)))*12+MONTH(B739)-MONTH(VLOOKUP(I739,$C$3:$L$6,8,0))))*VLOOKUP(I739,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I739<>Variables!$B$1,IF(H739<>0,C739,I739),\"\")","v":""},"","",{"$f":"IF(C740<>\"\",IF(OR(VLOOKUP(C740,$C$3:$L$6,5,0)=Variables!$B$5,B740>VLOOKUP(C740,$C$3:$L$6,8,0)),-D740*VLOOKUP(C740,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I740<>Variables!$B$1,IF(C740<>\"\",$I$9-E740-F740,\"\"),-D740)","v":""},"",{"$f":"IF(C740<>\"\",IF(D740+$I$9-E740-F740>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C740,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C740,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I740,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I740,$C$3:$L$6,5,0)=Variables!$B$5,B740>VLOOKUP(I740,$C$3:$L$6,8,0)),IF(VLOOKUP(I740,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B740)-YEAR($B$12))*12+MONTH(B740)-MONTH($B$12)),((YEAR(B740)-YEAR(VLOOKUP(I740,$C$3:$L$6,8,0)))*12+MONTH(B740)-MONTH(VLOOKUP(I740,$C$3:$L$6,8,0))))*(VLOOKUP(I740,$C$3:$L$6,10,0)*VLOOKUP(I740,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C740<>\"\",IF(I740<>\"\",IF(ISERROR(VLOOKUP(I740,$C$3:$L$6,10,0)),\"\",VLOOKUP(I740,$C$3:$L$6,10,0)+J740+IF(OR(VLOOKUP(I740,$C$3:$L$6,5,0)=Variables!$B$5,B740>VLOOKUP(I740,$C$3:$L$6,8,0)),IF(VLOOKUP(I740,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B740)-YEAR($B$12))*12+MONTH(B740)-MONTH($B$12)),((YEAR(B740)-YEAR(VLOOKUP(I740,$C$3:$L$6,8,0)))*12+MONTH(B740)-MONTH(VLOOKUP(I740,$C$3:$L$6,8,0))))*VLOOKUP(I740,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I740<>Variables!$B$1,IF(H740<>0,C740,I740),\"\")","v":""},"","",{"$f":"IF(C741<>\"\",IF(OR(VLOOKUP(C741,$C$3:$L$6,5,0)=Variables!$B$5,B741>VLOOKUP(C741,$C$3:$L$6,8,0)),-D741*VLOOKUP(C741,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I741<>Variables!$B$1,IF(C741<>\"\",$I$9-E741-F741,\"\"),-D741)","v":""},"",{"$f":"IF(C741<>\"\",IF(D741+$I$9-E741-F741>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C741,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C741,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I741,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I741,$C$3:$L$6,5,0)=Variables!$B$5,B741>VLOOKUP(I741,$C$3:$L$6,8,0)),IF(VLOOKUP(I741,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B741)-YEAR($B$12))*12+MONTH(B741)-MONTH($B$12)),((YEAR(B741)-YEAR(VLOOKUP(I741,$C$3:$L$6,8,0)))*12+MONTH(B741)-MONTH(VLOOKUP(I741,$C$3:$L$6,8,0))))*(VLOOKUP(I741,$C$3:$L$6,10,0)*VLOOKUP(I741,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C741<>\"\",IF(I741<>\"\",IF(ISERROR(VLOOKUP(I741,$C$3:$L$6,10,0)),\"\",VLOOKUP(I741,$C$3:$L$6,10,0)+J741+IF(OR(VLOOKUP(I741,$C$3:$L$6,5,0)=Variables!$B$5,B741>VLOOKUP(I741,$C$3:$L$6,8,0)),IF(VLOOKUP(I741,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B741)-YEAR($B$12))*12+MONTH(B741)-MONTH($B$12)),((YEAR(B741)-YEAR(VLOOKUP(I741,$C$3:$L$6,8,0)))*12+MONTH(B741)-MONTH(VLOOKUP(I741,$C$3:$L$6,8,0))))*VLOOKUP(I741,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I741<>Variables!$B$1,IF(H741<>0,C741,I741),\"\")","v":""},"","",{"$f":"IF(C742<>\"\",IF(OR(VLOOKUP(C742,$C$3:$L$6,5,0)=Variables!$B$5,B742>VLOOKUP(C742,$C$3:$L$6,8,0)),-D742*VLOOKUP(C742,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I742<>Variables!$B$1,IF(C742<>\"\",$I$9-E742-F742,\"\"),-D742)","v":""},"",{"$f":"IF(C742<>\"\",IF(D742+$I$9-E742-F742>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C742,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C742,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I742,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I742,$C$3:$L$6,5,0)=Variables!$B$5,B742>VLOOKUP(I742,$C$3:$L$6,8,0)),IF(VLOOKUP(I742,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B742)-YEAR($B$12))*12+MONTH(B742)-MONTH($B$12)),((YEAR(B742)-YEAR(VLOOKUP(I742,$C$3:$L$6,8,0)))*12+MONTH(B742)-MONTH(VLOOKUP(I742,$C$3:$L$6,8,0))))*(VLOOKUP(I742,$C$3:$L$6,10,0)*VLOOKUP(I742,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C742<>\"\",IF(I742<>\"\",IF(ISERROR(VLOOKUP(I742,$C$3:$L$6,10,0)),\"\",VLOOKUP(I742,$C$3:$L$6,10,0)+J742+IF(OR(VLOOKUP(I742,$C$3:$L$6,5,0)=Variables!$B$5,B742>VLOOKUP(I742,$C$3:$L$6,8,0)),IF(VLOOKUP(I742,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B742)-YEAR($B$12))*12+MONTH(B742)-MONTH($B$12)),((YEAR(B742)-YEAR(VLOOKUP(I742,$C$3:$L$6,8,0)))*12+MONTH(B742)-MONTH(VLOOKUP(I742,$C$3:$L$6,8,0))))*VLOOKUP(I742,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I742<>Variables!$B$1,IF(H742<>0,C742,I742),\"\")","v":""},"","",{"$f":"IF(C743<>\"\",IF(OR(VLOOKUP(C743,$C$3:$L$6,5,0)=Variables!$B$5,B743>VLOOKUP(C743,$C$3:$L$6,8,0)),-D743*VLOOKUP(C743,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I743<>Variables!$B$1,IF(C743<>\"\",$I$9-E743-F743,\"\"),-D743)","v":""},"",{"$f":"IF(C743<>\"\",IF(D743+$I$9-E743-F743>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C743,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C743,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I743,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I743,$C$3:$L$6,5,0)=Variables!$B$5,B743>VLOOKUP(I743,$C$3:$L$6,8,0)),IF(VLOOKUP(I743,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B743)-YEAR($B$12))*12+MONTH(B743)-MONTH($B$12)),((YEAR(B743)-YEAR(VLOOKUP(I743,$C$3:$L$6,8,0)))*12+MONTH(B743)-MONTH(VLOOKUP(I743,$C$3:$L$6,8,0))))*(VLOOKUP(I743,$C$3:$L$6,10,0)*VLOOKUP(I743,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C743<>\"\",IF(I743<>\"\",IF(ISERROR(VLOOKUP(I743,$C$3:$L$6,10,0)),\"\",VLOOKUP(I743,$C$3:$L$6,10,0)+J743+IF(OR(VLOOKUP(I743,$C$3:$L$6,5,0)=Variables!$B$5,B743>VLOOKUP(I743,$C$3:$L$6,8,0)),IF(VLOOKUP(I743,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B743)-YEAR($B$12))*12+MONTH(B743)-MONTH($B$12)),((YEAR(B743)-YEAR(VLOOKUP(I743,$C$3:$L$6,8,0)))*12+MONTH(B743)-MONTH(VLOOKUP(I743,$C$3:$L$6,8,0))))*VLOOKUP(I743,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I743<>Variables!$B$1,IF(H743<>0,C743,I743),\"\")","v":""},"","",{"$f":"IF(C744<>\"\",IF(OR(VLOOKUP(C744,$C$3:$L$6,5,0)=Variables!$B$5,B744>VLOOKUP(C744,$C$3:$L$6,8,0)),-D744*VLOOKUP(C744,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I744<>Variables!$B$1,IF(C744<>\"\",$I$9-E744-F744,\"\"),-D744)","v":""},"",{"$f":"IF(C744<>\"\",IF(D744+$I$9-E744-F744>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C744,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C744,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I744,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I744,$C$3:$L$6,5,0)=Variables!$B$5,B744>VLOOKUP(I744,$C$3:$L$6,8,0)),IF(VLOOKUP(I744,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B744)-YEAR($B$12))*12+MONTH(B744)-MONTH($B$12)),((YEAR(B744)-YEAR(VLOOKUP(I744,$C$3:$L$6,8,0)))*12+MONTH(B744)-MONTH(VLOOKUP(I744,$C$3:$L$6,8,0))))*(VLOOKUP(I744,$C$3:$L$6,10,0)*VLOOKUP(I744,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C744<>\"\",IF(I744<>\"\",IF(ISERROR(VLOOKUP(I744,$C$3:$L$6,10,0)),\"\",VLOOKUP(I744,$C$3:$L$6,10,0)+J744+IF(OR(VLOOKUP(I744,$C$3:$L$6,5,0)=Variables!$B$5,B744>VLOOKUP(I744,$C$3:$L$6,8,0)),IF(VLOOKUP(I744,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B744)-YEAR($B$12))*12+MONTH(B744)-MONTH($B$12)),((YEAR(B744)-YEAR(VLOOKUP(I744,$C$3:$L$6,8,0)))*12+MONTH(B744)-MONTH(VLOOKUP(I744,$C$3:$L$6,8,0))))*VLOOKUP(I744,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I744<>Variables!$B$1,IF(H744<>0,C744,I744),\"\")","v":""},"","",{"$f":"IF(C745<>\"\",IF(OR(VLOOKUP(C745,$C$3:$L$6,5,0)=Variables!$B$5,B745>VLOOKUP(C745,$C$3:$L$6,8,0)),-D745*VLOOKUP(C745,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I745<>Variables!$B$1,IF(C745<>\"\",$I$9-E745-F745,\"\"),-D745)","v":""},"",{"$f":"IF(C745<>\"\",IF(D745+$I$9-E745-F745>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C745,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C745,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I745,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I745,$C$3:$L$6,5,0)=Variables!$B$5,B745>VLOOKUP(I745,$C$3:$L$6,8,0)),IF(VLOOKUP(I745,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B745)-YEAR($B$12))*12+MONTH(B745)-MONTH($B$12)),((YEAR(B745)-YEAR(VLOOKUP(I745,$C$3:$L$6,8,0)))*12+MONTH(B745)-MONTH(VLOOKUP(I745,$C$3:$L$6,8,0))))*(VLOOKUP(I745,$C$3:$L$6,10,0)*VLOOKUP(I745,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C745<>\"\",IF(I745<>\"\",IF(ISERROR(VLOOKUP(I745,$C$3:$L$6,10,0)),\"\",VLOOKUP(I745,$C$3:$L$6,10,0)+J745+IF(OR(VLOOKUP(I745,$C$3:$L$6,5,0)=Variables!$B$5,B745>VLOOKUP(I745,$C$3:$L$6,8,0)),IF(VLOOKUP(I745,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B745)-YEAR($B$12))*12+MONTH(B745)-MONTH($B$12)),((YEAR(B745)-YEAR(VLOOKUP(I745,$C$3:$L$6,8,0)))*12+MONTH(B745)-MONTH(VLOOKUP(I745,$C$3:$L$6,8,0))))*VLOOKUP(I745,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I745<>Variables!$B$1,IF(H745<>0,C745,I745),\"\")","v":""},"","",{"$f":"IF(C746<>\"\",IF(OR(VLOOKUP(C746,$C$3:$L$6,5,0)=Variables!$B$5,B746>VLOOKUP(C746,$C$3:$L$6,8,0)),-D746*VLOOKUP(C746,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I746<>Variables!$B$1,IF(C746<>\"\",$I$9-E746-F746,\"\"),-D746)","v":""},"",{"$f":"IF(C746<>\"\",IF(D746+$I$9-E746-F746>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C746,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C746,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I746,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I746,$C$3:$L$6,5,0)=Variables!$B$5,B746>VLOOKUP(I746,$C$3:$L$6,8,0)),IF(VLOOKUP(I746,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B746)-YEAR($B$12))*12+MONTH(B746)-MONTH($B$12)),((YEAR(B746)-YEAR(VLOOKUP(I746,$C$3:$L$6,8,0)))*12+MONTH(B746)-MONTH(VLOOKUP(I746,$C$3:$L$6,8,0))))*(VLOOKUP(I746,$C$3:$L$6,10,0)*VLOOKUP(I746,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C746<>\"\",IF(I746<>\"\",IF(ISERROR(VLOOKUP(I746,$C$3:$L$6,10,0)),\"\",VLOOKUP(I746,$C$3:$L$6,10,0)+J746+IF(OR(VLOOKUP(I746,$C$3:$L$6,5,0)=Variables!$B$5,B746>VLOOKUP(I746,$C$3:$L$6,8,0)),IF(VLOOKUP(I746,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B746)-YEAR($B$12))*12+MONTH(B746)-MONTH($B$12)),((YEAR(B746)-YEAR(VLOOKUP(I746,$C$3:$L$6,8,0)))*12+MONTH(B746)-MONTH(VLOOKUP(I746,$C$3:$L$6,8,0))))*VLOOKUP(I746,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I746<>Variables!$B$1,IF(H746<>0,C746,I746),\"\")","v":""},"","",{"$f":"IF(C747<>\"\",IF(OR(VLOOKUP(C747,$C$3:$L$6,5,0)=Variables!$B$5,B747>VLOOKUP(C747,$C$3:$L$6,8,0)),-D747*VLOOKUP(C747,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I747<>Variables!$B$1,IF(C747<>\"\",$I$9-E747-F747,\"\"),-D747)","v":""},"",{"$f":"IF(C747<>\"\",IF(D747+$I$9-E747-F747>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C747,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C747,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I747,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I747,$C$3:$L$6,5,0)=Variables!$B$5,B747>VLOOKUP(I747,$C$3:$L$6,8,0)),IF(VLOOKUP(I747,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B747)-YEAR($B$12))*12+MONTH(B747)-MONTH($B$12)),((YEAR(B747)-YEAR(VLOOKUP(I747,$C$3:$L$6,8,0)))*12+MONTH(B747)-MONTH(VLOOKUP(I747,$C$3:$L$6,8,0))))*(VLOOKUP(I747,$C$3:$L$6,10,0)*VLOOKUP(I747,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C747<>\"\",IF(I747<>\"\",IF(ISERROR(VLOOKUP(I747,$C$3:$L$6,10,0)),\"\",VLOOKUP(I747,$C$3:$L$6,10,0)+J747+IF(OR(VLOOKUP(I747,$C$3:$L$6,5,0)=Variables!$B$5,B747>VLOOKUP(I747,$C$3:$L$6,8,0)),IF(VLOOKUP(I747,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B747)-YEAR($B$12))*12+MONTH(B747)-MONTH($B$12)),((YEAR(B747)-YEAR(VLOOKUP(I747,$C$3:$L$6,8,0)))*12+MONTH(B747)-MONTH(VLOOKUP(I747,$C$3:$L$6,8,0))))*VLOOKUP(I747,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I747<>Variables!$B$1,IF(H747<>0,C747,I747),\"\")","v":""},"","",{"$f":"IF(C748<>\"\",IF(OR(VLOOKUP(C748,$C$3:$L$6,5,0)=Variables!$B$5,B748>VLOOKUP(C748,$C$3:$L$6,8,0)),-D748*VLOOKUP(C748,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I748<>Variables!$B$1,IF(C748<>\"\",$I$9-E748-F748,\"\"),-D748)","v":""},"",{"$f":"IF(C748<>\"\",IF(D748+$I$9-E748-F748>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C748,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C748,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I748,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I748,$C$3:$L$6,5,0)=Variables!$B$5,B748>VLOOKUP(I748,$C$3:$L$6,8,0)),IF(VLOOKUP(I748,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B748)-YEAR($B$12))*12+MONTH(B748)-MONTH($B$12)),((YEAR(B748)-YEAR(VLOOKUP(I748,$C$3:$L$6,8,0)))*12+MONTH(B748)-MONTH(VLOOKUP(I748,$C$3:$L$6,8,0))))*(VLOOKUP(I748,$C$3:$L$6,10,0)*VLOOKUP(I748,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C748<>\"\",IF(I748<>\"\",IF(ISERROR(VLOOKUP(I748,$C$3:$L$6,10,0)),\"\",VLOOKUP(I748,$C$3:$L$6,10,0)+J748+IF(OR(VLOOKUP(I748,$C$3:$L$6,5,0)=Variables!$B$5,B748>VLOOKUP(I748,$C$3:$L$6,8,0)),IF(VLOOKUP(I748,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B748)-YEAR($B$12))*12+MONTH(B748)-MONTH($B$12)),((YEAR(B748)-YEAR(VLOOKUP(I748,$C$3:$L$6,8,0)))*12+MONTH(B748)-MONTH(VLOOKUP(I748,$C$3:$L$6,8,0))))*VLOOKUP(I748,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I748<>Variables!$B$1,IF(H748<>0,C748,I748),\"\")","v":""},"","",{"$f":"IF(C749<>\"\",IF(OR(VLOOKUP(C749,$C$3:$L$6,5,0)=Variables!$B$5,B749>VLOOKUP(C749,$C$3:$L$6,8,0)),-D749*VLOOKUP(C749,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I749<>Variables!$B$1,IF(C749<>\"\",$I$9-E749-F749,\"\"),-D749)","v":""},"",{"$f":"IF(C749<>\"\",IF(D749+$I$9-E749-F749>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C749,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C749,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I749,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I749,$C$3:$L$6,5,0)=Variables!$B$5,B749>VLOOKUP(I749,$C$3:$L$6,8,0)),IF(VLOOKUP(I749,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B749)-YEAR($B$12))*12+MONTH(B749)-MONTH($B$12)),((YEAR(B749)-YEAR(VLOOKUP(I749,$C$3:$L$6,8,0)))*12+MONTH(B749)-MONTH(VLOOKUP(I749,$C$3:$L$6,8,0))))*(VLOOKUP(I749,$C$3:$L$6,10,0)*VLOOKUP(I749,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C749<>\"\",IF(I749<>\"\",IF(ISERROR(VLOOKUP(I749,$C$3:$L$6,10,0)),\"\",VLOOKUP(I749,$C$3:$L$6,10,0)+J749+IF(OR(VLOOKUP(I749,$C$3:$L$6,5,0)=Variables!$B$5,B749>VLOOKUP(I749,$C$3:$L$6,8,0)),IF(VLOOKUP(I749,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B749)-YEAR($B$12))*12+MONTH(B749)-MONTH($B$12)),((YEAR(B749)-YEAR(VLOOKUP(I749,$C$3:$L$6,8,0)))*12+MONTH(B749)-MONTH(VLOOKUP(I749,$C$3:$L$6,8,0))))*VLOOKUP(I749,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I749<>Variables!$B$1,IF(H749<>0,C749,I749),\"\")","v":""},"","",{"$f":"IF(C750<>\"\",IF(OR(VLOOKUP(C750,$C$3:$L$6,5,0)=Variables!$B$5,B750>VLOOKUP(C750,$C$3:$L$6,8,0)),-D750*VLOOKUP(C750,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I750<>Variables!$B$1,IF(C750<>\"\",$I$9-E750-F750,\"\"),-D750)","v":""},"",{"$f":"IF(C750<>\"\",IF(D750+$I$9-E750-F750>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C750,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C750,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I750,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I750,$C$3:$L$6,5,0)=Variables!$B$5,B750>VLOOKUP(I750,$C$3:$L$6,8,0)),IF(VLOOKUP(I750,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B750)-YEAR($B$12))*12+MONTH(B750)-MONTH($B$12)),((YEAR(B750)-YEAR(VLOOKUP(I750,$C$3:$L$6,8,0)))*12+MONTH(B750)-MONTH(VLOOKUP(I750,$C$3:$L$6,8,0))))*(VLOOKUP(I750,$C$3:$L$6,10,0)*VLOOKUP(I750,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C750<>\"\",IF(I750<>\"\",IF(ISERROR(VLOOKUP(I750,$C$3:$L$6,10,0)),\"\",VLOOKUP(I750,$C$3:$L$6,10,0)+J750+IF(OR(VLOOKUP(I750,$C$3:$L$6,5,0)=Variables!$B$5,B750>VLOOKUP(I750,$C$3:$L$6,8,0)),IF(VLOOKUP(I750,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B750)-YEAR($B$12))*12+MONTH(B750)-MONTH($B$12)),((YEAR(B750)-YEAR(VLOOKUP(I750,$C$3:$L$6,8,0)))*12+MONTH(B750)-MONTH(VLOOKUP(I750,$C$3:$L$6,8,0))))*VLOOKUP(I750,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I750<>Variables!$B$1,IF(H750<>0,C750,I750),\"\")","v":""},"","",{"$f":"IF(C751<>\"\",IF(OR(VLOOKUP(C751,$C$3:$L$6,5,0)=Variables!$B$5,B751>VLOOKUP(C751,$C$3:$L$6,8,0)),-D751*VLOOKUP(C751,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I751<>Variables!$B$1,IF(C751<>\"\",$I$9-E751-F751,\"\"),-D751)","v":""},"",{"$f":"IF(C751<>\"\",IF(D751+$I$9-E751-F751>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C751,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C751,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I751,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I751,$C$3:$L$6,5,0)=Variables!$B$5,B751>VLOOKUP(I751,$C$3:$L$6,8,0)),IF(VLOOKUP(I751,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B751)-YEAR($B$12))*12+MONTH(B751)-MONTH($B$12)),((YEAR(B751)-YEAR(VLOOKUP(I751,$C$3:$L$6,8,0)))*12+MONTH(B751)-MONTH(VLOOKUP(I751,$C$3:$L$6,8,0))))*(VLOOKUP(I751,$C$3:$L$6,10,0)*VLOOKUP(I751,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C751<>\"\",IF(I751<>\"\",IF(ISERROR(VLOOKUP(I751,$C$3:$L$6,10,0)),\"\",VLOOKUP(I751,$C$3:$L$6,10,0)+J751+IF(OR(VLOOKUP(I751,$C$3:$L$6,5,0)=Variables!$B$5,B751>VLOOKUP(I751,$C$3:$L$6,8,0)),IF(VLOOKUP(I751,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B751)-YEAR($B$12))*12+MONTH(B751)-MONTH($B$12)),((YEAR(B751)-YEAR(VLOOKUP(I751,$C$3:$L$6,8,0)))*12+MONTH(B751)-MONTH(VLOOKUP(I751,$C$3:$L$6,8,0))))*VLOOKUP(I751,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I751<>Variables!$B$1,IF(H751<>0,C751,I751),\"\")","v":""},"","",{"$f":"IF(C752<>\"\",IF(OR(VLOOKUP(C752,$C$3:$L$6,5,0)=Variables!$B$5,B752>VLOOKUP(C752,$C$3:$L$6,8,0)),-D752*VLOOKUP(C752,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I752<>Variables!$B$1,IF(C752<>\"\",$I$9-E752-F752,\"\"),-D752)","v":""},"",{"$f":"IF(C752<>\"\",IF(D752+$I$9-E752-F752>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C752,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C752,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I752,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I752,$C$3:$L$6,5,0)=Variables!$B$5,B752>VLOOKUP(I752,$C$3:$L$6,8,0)),IF(VLOOKUP(I752,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B752)-YEAR($B$12))*12+MONTH(B752)-MONTH($B$12)),((YEAR(B752)-YEAR(VLOOKUP(I752,$C$3:$L$6,8,0)))*12+MONTH(B752)-MONTH(VLOOKUP(I752,$C$3:$L$6,8,0))))*(VLOOKUP(I752,$C$3:$L$6,10,0)*VLOOKUP(I752,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C752<>\"\",IF(I752<>\"\",IF(ISERROR(VLOOKUP(I752,$C$3:$L$6,10,0)),\"\",VLOOKUP(I752,$C$3:$L$6,10,0)+J752+IF(OR(VLOOKUP(I752,$C$3:$L$6,5,0)=Variables!$B$5,B752>VLOOKUP(I752,$C$3:$L$6,8,0)),IF(VLOOKUP(I752,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B752)-YEAR($B$12))*12+MONTH(B752)-MONTH($B$12)),((YEAR(B752)-YEAR(VLOOKUP(I752,$C$3:$L$6,8,0)))*12+MONTH(B752)-MONTH(VLOOKUP(I752,$C$3:$L$6,8,0))))*VLOOKUP(I752,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I752<>Variables!$B$1,IF(H752<>0,C752,I752),\"\")","v":""},"","",{"$f":"IF(C753<>\"\",IF(OR(VLOOKUP(C753,$C$3:$L$6,5,0)=Variables!$B$5,B753>VLOOKUP(C753,$C$3:$L$6,8,0)),-D753*VLOOKUP(C753,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I753<>Variables!$B$1,IF(C753<>\"\",$I$9-E753-F753,\"\"),-D753)","v":""},"",{"$f":"IF(C753<>\"\",IF(D753+$I$9-E753-F753>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C753,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C753,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I753,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I753,$C$3:$L$6,5,0)=Variables!$B$5,B753>VLOOKUP(I753,$C$3:$L$6,8,0)),IF(VLOOKUP(I753,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B753)-YEAR($B$12))*12+MONTH(B753)-MONTH($B$12)),((YEAR(B753)-YEAR(VLOOKUP(I753,$C$3:$L$6,8,0)))*12+MONTH(B753)-MONTH(VLOOKUP(I753,$C$3:$L$6,8,0))))*(VLOOKUP(I753,$C$3:$L$6,10,0)*VLOOKUP(I753,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C753<>\"\",IF(I753<>\"\",IF(ISERROR(VLOOKUP(I753,$C$3:$L$6,10,0)),\"\",VLOOKUP(I753,$C$3:$L$6,10,0)+J753+IF(OR(VLOOKUP(I753,$C$3:$L$6,5,0)=Variables!$B$5,B753>VLOOKUP(I753,$C$3:$L$6,8,0)),IF(VLOOKUP(I753,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B753)-YEAR($B$12))*12+MONTH(B753)-MONTH($B$12)),((YEAR(B753)-YEAR(VLOOKUP(I753,$C$3:$L$6,8,0)))*12+MONTH(B753)-MONTH(VLOOKUP(I753,$C$3:$L$6,8,0))))*VLOOKUP(I753,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I753<>Variables!$B$1,IF(H753<>0,C753,I753),\"\")","v":""},"","",{"$f":"IF(C754<>\"\",IF(OR(VLOOKUP(C754,$C$3:$L$6,5,0)=Variables!$B$5,B754>VLOOKUP(C754,$C$3:$L$6,8,0)),-D754*VLOOKUP(C754,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I754<>Variables!$B$1,IF(C754<>\"\",$I$9-E754-F754,\"\"),-D754)","v":""},"",{"$f":"IF(C754<>\"\",IF(D754+$I$9-E754-F754>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C754,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C754,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I754,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I754,$C$3:$L$6,5,0)=Variables!$B$5,B754>VLOOKUP(I754,$C$3:$L$6,8,0)),IF(VLOOKUP(I754,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B754)-YEAR($B$12))*12+MONTH(B754)-MONTH($B$12)),((YEAR(B754)-YEAR(VLOOKUP(I754,$C$3:$L$6,8,0)))*12+MONTH(B754)-MONTH(VLOOKUP(I754,$C$3:$L$6,8,0))))*(VLOOKUP(I754,$C$3:$L$6,10,0)*VLOOKUP(I754,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C754<>\"\",IF(I754<>\"\",IF(ISERROR(VLOOKUP(I754,$C$3:$L$6,10,0)),\"\",VLOOKUP(I754,$C$3:$L$6,10,0)+J754+IF(OR(VLOOKUP(I754,$C$3:$L$6,5,0)=Variables!$B$5,B754>VLOOKUP(I754,$C$3:$L$6,8,0)),IF(VLOOKUP(I754,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B754)-YEAR($B$12))*12+MONTH(B754)-MONTH($B$12)),((YEAR(B754)-YEAR(VLOOKUP(I754,$C$3:$L$6,8,0)))*12+MONTH(B754)-MONTH(VLOOKUP(I754,$C$3:$L$6,8,0))))*VLOOKUP(I754,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I754<>Variables!$B$1,IF(H754<>0,C754,I754),\"\")","v":""},"","",{"$f":"IF(C755<>\"\",IF(OR(VLOOKUP(C755,$C$3:$L$6,5,0)=Variables!$B$5,B755>VLOOKUP(C755,$C$3:$L$6,8,0)),-D755*VLOOKUP(C755,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I755<>Variables!$B$1,IF(C755<>\"\",$I$9-E755-F755,\"\"),-D755)","v":""},"",{"$f":"IF(C755<>\"\",IF(D755+$I$9-E755-F755>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C755,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C755,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I755,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I755,$C$3:$L$6,5,0)=Variables!$B$5,B755>VLOOKUP(I755,$C$3:$L$6,8,0)),IF(VLOOKUP(I755,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B755)-YEAR($B$12))*12+MONTH(B755)-MONTH($B$12)),((YEAR(B755)-YEAR(VLOOKUP(I755,$C$3:$L$6,8,0)))*12+MONTH(B755)-MONTH(VLOOKUP(I755,$C$3:$L$6,8,0))))*(VLOOKUP(I755,$C$3:$L$6,10,0)*VLOOKUP(I755,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C755<>\"\",IF(I755<>\"\",IF(ISERROR(VLOOKUP(I755,$C$3:$L$6,10,0)),\"\",VLOOKUP(I755,$C$3:$L$6,10,0)+J755+IF(OR(VLOOKUP(I755,$C$3:$L$6,5,0)=Variables!$B$5,B755>VLOOKUP(I755,$C$3:$L$6,8,0)),IF(VLOOKUP(I755,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B755)-YEAR($B$12))*12+MONTH(B755)-MONTH($B$12)),((YEAR(B755)-YEAR(VLOOKUP(I755,$C$3:$L$6,8,0)))*12+MONTH(B755)-MONTH(VLOOKUP(I755,$C$3:$L$6,8,0))))*VLOOKUP(I755,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I755<>Variables!$B$1,IF(H755<>0,C755,I755),\"\")","v":""},"","",{"$f":"IF(C756<>\"\",IF(OR(VLOOKUP(C756,$C$3:$L$6,5,0)=Variables!$B$5,B756>VLOOKUP(C756,$C$3:$L$6,8,0)),-D756*VLOOKUP(C756,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I756<>Variables!$B$1,IF(C756<>\"\",$I$9-E756-F756,\"\"),-D756)","v":""},"",{"$f":"IF(C756<>\"\",IF(D756+$I$9-E756-F756>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C756,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C756,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I756,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I756,$C$3:$L$6,5,0)=Variables!$B$5,B756>VLOOKUP(I756,$C$3:$L$6,8,0)),IF(VLOOKUP(I756,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B756)-YEAR($B$12))*12+MONTH(B756)-MONTH($B$12)),((YEAR(B756)-YEAR(VLOOKUP(I756,$C$3:$L$6,8,0)))*12+MONTH(B756)-MONTH(VLOOKUP(I756,$C$3:$L$6,8,0))))*(VLOOKUP(I756,$C$3:$L$6,10,0)*VLOOKUP(I756,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C756<>\"\",IF(I756<>\"\",IF(ISERROR(VLOOKUP(I756,$C$3:$L$6,10,0)),\"\",VLOOKUP(I756,$C$3:$L$6,10,0)+J756+IF(OR(VLOOKUP(I756,$C$3:$L$6,5,0)=Variables!$B$5,B756>VLOOKUP(I756,$C$3:$L$6,8,0)),IF(VLOOKUP(I756,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B756)-YEAR($B$12))*12+MONTH(B756)-MONTH($B$12)),((YEAR(B756)-YEAR(VLOOKUP(I756,$C$3:$L$6,8,0)))*12+MONTH(B756)-MONTH(VLOOKUP(I756,$C$3:$L$6,8,0))))*VLOOKUP(I756,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I756<>Variables!$B$1,IF(H756<>0,C756,I756),\"\")","v":""},"","",{"$f":"IF(C757<>\"\",IF(OR(VLOOKUP(C757,$C$3:$L$6,5,0)=Variables!$B$5,B757>VLOOKUP(C757,$C$3:$L$6,8,0)),-D757*VLOOKUP(C757,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I757<>Variables!$B$1,IF(C757<>\"\",$I$9-E757-F757,\"\"),-D757)","v":""},"",{"$f":"IF(C757<>\"\",IF(D757+$I$9-E757-F757>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C757,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C757,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I757,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I757,$C$3:$L$6,5,0)=Variables!$B$5,B757>VLOOKUP(I757,$C$3:$L$6,8,0)),IF(VLOOKUP(I757,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B757)-YEAR($B$12))*12+MONTH(B757)-MONTH($B$12)),((YEAR(B757)-YEAR(VLOOKUP(I757,$C$3:$L$6,8,0)))*12+MONTH(B757)-MONTH(VLOOKUP(I757,$C$3:$L$6,8,0))))*(VLOOKUP(I757,$C$3:$L$6,10,0)*VLOOKUP(I757,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C757<>\"\",IF(I757<>\"\",IF(ISERROR(VLOOKUP(I757,$C$3:$L$6,10,0)),\"\",VLOOKUP(I757,$C$3:$L$6,10,0)+J757+IF(OR(VLOOKUP(I757,$C$3:$L$6,5,0)=Variables!$B$5,B757>VLOOKUP(I757,$C$3:$L$6,8,0)),IF(VLOOKUP(I757,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B757)-YEAR($B$12))*12+MONTH(B757)-MONTH($B$12)),((YEAR(B757)-YEAR(VLOOKUP(I757,$C$3:$L$6,8,0)))*12+MONTH(B757)-MONTH(VLOOKUP(I757,$C$3:$L$6,8,0))))*VLOOKUP(I757,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I757<>Variables!$B$1,IF(H757<>0,C757,I757),\"\")","v":""},"","",{"$f":"IF(C758<>\"\",IF(OR(VLOOKUP(C758,$C$3:$L$6,5,0)=Variables!$B$5,B758>VLOOKUP(C758,$C$3:$L$6,8,0)),-D758*VLOOKUP(C758,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I758<>Variables!$B$1,IF(C758<>\"\",$I$9-E758-F758,\"\"),-D758)","v":""},"",{"$f":"IF(C758<>\"\",IF(D758+$I$9-E758-F758>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C758,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C758,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I758,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I758,$C$3:$L$6,5,0)=Variables!$B$5,B758>VLOOKUP(I758,$C$3:$L$6,8,0)),IF(VLOOKUP(I758,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B758)-YEAR($B$12))*12+MONTH(B758)-MONTH($B$12)),((YEAR(B758)-YEAR(VLOOKUP(I758,$C$3:$L$6,8,0)))*12+MONTH(B758)-MONTH(VLOOKUP(I758,$C$3:$L$6,8,0))))*(VLOOKUP(I758,$C$3:$L$6,10,0)*VLOOKUP(I758,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C758<>\"\",IF(I758<>\"\",IF(ISERROR(VLOOKUP(I758,$C$3:$L$6,10,0)),\"\",VLOOKUP(I758,$C$3:$L$6,10,0)+J758+IF(OR(VLOOKUP(I758,$C$3:$L$6,5,0)=Variables!$B$5,B758>VLOOKUP(I758,$C$3:$L$6,8,0)),IF(VLOOKUP(I758,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B758)-YEAR($B$12))*12+MONTH(B758)-MONTH($B$12)),((YEAR(B758)-YEAR(VLOOKUP(I758,$C$3:$L$6,8,0)))*12+MONTH(B758)-MONTH(VLOOKUP(I758,$C$3:$L$6,8,0))))*VLOOKUP(I758,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I758<>Variables!$B$1,IF(H758<>0,C758,I758),\"\")","v":""},"","",{"$f":"IF(C759<>\"\",IF(OR(VLOOKUP(C759,$C$3:$L$6,5,0)=Variables!$B$5,B759>VLOOKUP(C759,$C$3:$L$6,8,0)),-D759*VLOOKUP(C759,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I759<>Variables!$B$1,IF(C759<>\"\",$I$9-E759-F759,\"\"),-D759)","v":""},"",{"$f":"IF(C759<>\"\",IF(D759+$I$9-E759-F759>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C759,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C759,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I759,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I759,$C$3:$L$6,5,0)=Variables!$B$5,B759>VLOOKUP(I759,$C$3:$L$6,8,0)),IF(VLOOKUP(I759,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B759)-YEAR($B$12))*12+MONTH(B759)-MONTH($B$12)),((YEAR(B759)-YEAR(VLOOKUP(I759,$C$3:$L$6,8,0)))*12+MONTH(B759)-MONTH(VLOOKUP(I759,$C$3:$L$6,8,0))))*(VLOOKUP(I759,$C$3:$L$6,10,0)*VLOOKUP(I759,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C759<>\"\",IF(I759<>\"\",IF(ISERROR(VLOOKUP(I759,$C$3:$L$6,10,0)),\"\",VLOOKUP(I759,$C$3:$L$6,10,0)+J759+IF(OR(VLOOKUP(I759,$C$3:$L$6,5,0)=Variables!$B$5,B759>VLOOKUP(I759,$C$3:$L$6,8,0)),IF(VLOOKUP(I759,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B759)-YEAR($B$12))*12+MONTH(B759)-MONTH($B$12)),((YEAR(B759)-YEAR(VLOOKUP(I759,$C$3:$L$6,8,0)))*12+MONTH(B759)-MONTH(VLOOKUP(I759,$C$3:$L$6,8,0))))*VLOOKUP(I759,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I759<>Variables!$B$1,IF(H759<>0,C759,I759),\"\")","v":""},"","",{"$f":"IF(C760<>\"\",IF(OR(VLOOKUP(C760,$C$3:$L$6,5,0)=Variables!$B$5,B760>VLOOKUP(C760,$C$3:$L$6,8,0)),-D760*VLOOKUP(C760,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I760<>Variables!$B$1,IF(C760<>\"\",$I$9-E760-F760,\"\"),-D760)","v":""},"",{"$f":"IF(C760<>\"\",IF(D760+$I$9-E760-F760>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C760,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C760,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I760,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I760,$C$3:$L$6,5,0)=Variables!$B$5,B760>VLOOKUP(I760,$C$3:$L$6,8,0)),IF(VLOOKUP(I760,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B760)-YEAR($B$12))*12+MONTH(B760)-MONTH($B$12)),((YEAR(B760)-YEAR(VLOOKUP(I760,$C$3:$L$6,8,0)))*12+MONTH(B760)-MONTH(VLOOKUP(I760,$C$3:$L$6,8,0))))*(VLOOKUP(I760,$C$3:$L$6,10,0)*VLOOKUP(I760,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C760<>\"\",IF(I760<>\"\",IF(ISERROR(VLOOKUP(I760,$C$3:$L$6,10,0)),\"\",VLOOKUP(I760,$C$3:$L$6,10,0)+J760+IF(OR(VLOOKUP(I760,$C$3:$L$6,5,0)=Variables!$B$5,B760>VLOOKUP(I760,$C$3:$L$6,8,0)),IF(VLOOKUP(I760,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B760)-YEAR($B$12))*12+MONTH(B760)-MONTH($B$12)),((YEAR(B760)-YEAR(VLOOKUP(I760,$C$3:$L$6,8,0)))*12+MONTH(B760)-MONTH(VLOOKUP(I760,$C$3:$L$6,8,0))))*VLOOKUP(I760,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I760<>Variables!$B$1,IF(H760<>0,C760,I760),\"\")","v":""},"","",{"$f":"IF(C761<>\"\",IF(OR(VLOOKUP(C761,$C$3:$L$6,5,0)=Variables!$B$5,B761>VLOOKUP(C761,$C$3:$L$6,8,0)),-D761*VLOOKUP(C761,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I761<>Variables!$B$1,IF(C761<>\"\",$I$9-E761-F761,\"\"),-D761)","v":""},"",{"$f":"IF(C761<>\"\",IF(D761+$I$9-E761-F761>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C761,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C761,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I761,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I761,$C$3:$L$6,5,0)=Variables!$B$5,B761>VLOOKUP(I761,$C$3:$L$6,8,0)),IF(VLOOKUP(I761,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B761)-YEAR($B$12))*12+MONTH(B761)-MONTH($B$12)),((YEAR(B761)-YEAR(VLOOKUP(I761,$C$3:$L$6,8,0)))*12+MONTH(B761)-MONTH(VLOOKUP(I761,$C$3:$L$6,8,0))))*(VLOOKUP(I761,$C$3:$L$6,10,0)*VLOOKUP(I761,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C761<>\"\",IF(I761<>\"\",IF(ISERROR(VLOOKUP(I761,$C$3:$L$6,10,0)),\"\",VLOOKUP(I761,$C$3:$L$6,10,0)+J761+IF(OR(VLOOKUP(I761,$C$3:$L$6,5,0)=Variables!$B$5,B761>VLOOKUP(I761,$C$3:$L$6,8,0)),IF(VLOOKUP(I761,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B761)-YEAR($B$12))*12+MONTH(B761)-MONTH($B$12)),((YEAR(B761)-YEAR(VLOOKUP(I761,$C$3:$L$6,8,0)))*12+MONTH(B761)-MONTH(VLOOKUP(I761,$C$3:$L$6,8,0))))*VLOOKUP(I761,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I761<>Variables!$B$1,IF(H761<>0,C761,I761),\"\")","v":""},"","",{"$f":"IF(C762<>\"\",IF(OR(VLOOKUP(C762,$C$3:$L$6,5,0)=Variables!$B$5,B762>VLOOKUP(C762,$C$3:$L$6,8,0)),-D762*VLOOKUP(C762,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I762<>Variables!$B$1,IF(C762<>\"\",$I$9-E762-F762,\"\"),-D762)","v":""},"",{"$f":"IF(C762<>\"\",IF(D762+$I$9-E762-F762>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C762,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C762,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I762,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I762,$C$3:$L$6,5,0)=Variables!$B$5,B762>VLOOKUP(I762,$C$3:$L$6,8,0)),IF(VLOOKUP(I762,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B762)-YEAR($B$12))*12+MONTH(B762)-MONTH($B$12)),((YEAR(B762)-YEAR(VLOOKUP(I762,$C$3:$L$6,8,0)))*12+MONTH(B762)-MONTH(VLOOKUP(I762,$C$3:$L$6,8,0))))*(VLOOKUP(I762,$C$3:$L$6,10,0)*VLOOKUP(I762,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C762<>\"\",IF(I762<>\"\",IF(ISERROR(VLOOKUP(I762,$C$3:$L$6,10,0)),\"\",VLOOKUP(I762,$C$3:$L$6,10,0)+J762+IF(OR(VLOOKUP(I762,$C$3:$L$6,5,0)=Variables!$B$5,B762>VLOOKUP(I762,$C$3:$L$6,8,0)),IF(VLOOKUP(I762,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B762)-YEAR($B$12))*12+MONTH(B762)-MONTH($B$12)),((YEAR(B762)-YEAR(VLOOKUP(I762,$C$3:$L$6,8,0)))*12+MONTH(B762)-MONTH(VLOOKUP(I762,$C$3:$L$6,8,0))))*VLOOKUP(I762,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I762<>Variables!$B$1,IF(H762<>0,C762,I762),\"\")","v":""},"","",{"$f":"IF(C763<>\"\",IF(OR(VLOOKUP(C763,$C$3:$L$6,5,0)=Variables!$B$5,B763>VLOOKUP(C763,$C$3:$L$6,8,0)),-D763*VLOOKUP(C763,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I763<>Variables!$B$1,IF(C763<>\"\",$I$9-E763-F763,\"\"),-D763)","v":""},"",{"$f":"IF(C763<>\"\",IF(D763+$I$9-E763-F763>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C763,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C763,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I763,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I763,$C$3:$L$6,5,0)=Variables!$B$5,B763>VLOOKUP(I763,$C$3:$L$6,8,0)),IF(VLOOKUP(I763,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B763)-YEAR($B$12))*12+MONTH(B763)-MONTH($B$12)),((YEAR(B763)-YEAR(VLOOKUP(I763,$C$3:$L$6,8,0)))*12+MONTH(B763)-MONTH(VLOOKUP(I763,$C$3:$L$6,8,0))))*(VLOOKUP(I763,$C$3:$L$6,10,0)*VLOOKUP(I763,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C763<>\"\",IF(I763<>\"\",IF(ISERROR(VLOOKUP(I763,$C$3:$L$6,10,0)),\"\",VLOOKUP(I763,$C$3:$L$6,10,0)+J763+IF(OR(VLOOKUP(I763,$C$3:$L$6,5,0)=Variables!$B$5,B763>VLOOKUP(I763,$C$3:$L$6,8,0)),IF(VLOOKUP(I763,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B763)-YEAR($B$12))*12+MONTH(B763)-MONTH($B$12)),((YEAR(B763)-YEAR(VLOOKUP(I763,$C$3:$L$6,8,0)))*12+MONTH(B763)-MONTH(VLOOKUP(I763,$C$3:$L$6,8,0))))*VLOOKUP(I763,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I763<>Variables!$B$1,IF(H763<>0,C763,I763),\"\")","v":""},"","",{"$f":"IF(C764<>\"\",IF(OR(VLOOKUP(C764,$C$3:$L$6,5,0)=Variables!$B$5,B764>VLOOKUP(C764,$C$3:$L$6,8,0)),-D764*VLOOKUP(C764,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I764<>Variables!$B$1,IF(C764<>\"\",$I$9-E764-F764,\"\"),-D764)","v":""},"",{"$f":"IF(C764<>\"\",IF(D764+$I$9-E764-F764>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C764,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C764,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I764,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I764,$C$3:$L$6,5,0)=Variables!$B$5,B764>VLOOKUP(I764,$C$3:$L$6,8,0)),IF(VLOOKUP(I764,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B764)-YEAR($B$12))*12+MONTH(B764)-MONTH($B$12)),((YEAR(B764)-YEAR(VLOOKUP(I764,$C$3:$L$6,8,0)))*12+MONTH(B764)-MONTH(VLOOKUP(I764,$C$3:$L$6,8,0))))*(VLOOKUP(I764,$C$3:$L$6,10,0)*VLOOKUP(I764,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C764<>\"\",IF(I764<>\"\",IF(ISERROR(VLOOKUP(I764,$C$3:$L$6,10,0)),\"\",VLOOKUP(I764,$C$3:$L$6,10,0)+J764+IF(OR(VLOOKUP(I764,$C$3:$L$6,5,0)=Variables!$B$5,B764>VLOOKUP(I764,$C$3:$L$6,8,0)),IF(VLOOKUP(I764,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B764)-YEAR($B$12))*12+MONTH(B764)-MONTH($B$12)),((YEAR(B764)-YEAR(VLOOKUP(I764,$C$3:$L$6,8,0)))*12+MONTH(B764)-MONTH(VLOOKUP(I764,$C$3:$L$6,8,0))))*VLOOKUP(I764,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I764<>Variables!$B$1,IF(H764<>0,C764,I764),\"\")","v":""},"","",{"$f":"IF(C765<>\"\",IF(OR(VLOOKUP(C765,$C$3:$L$6,5,0)=Variables!$B$5,B765>VLOOKUP(C765,$C$3:$L$6,8,0)),-D765*VLOOKUP(C765,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I765<>Variables!$B$1,IF(C765<>\"\",$I$9-E765-F765,\"\"),-D765)","v":""},"",{"$f":"IF(C765<>\"\",IF(D765+$I$9-E765-F765>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C765,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C765,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I765,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I765,$C$3:$L$6,5,0)=Variables!$B$5,B765>VLOOKUP(I765,$C$3:$L$6,8,0)),IF(VLOOKUP(I765,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B765)-YEAR($B$12))*12+MONTH(B765)-MONTH($B$12)),((YEAR(B765)-YEAR(VLOOKUP(I765,$C$3:$L$6,8,0)))*12+MONTH(B765)-MONTH(VLOOKUP(I765,$C$3:$L$6,8,0))))*(VLOOKUP(I765,$C$3:$L$6,10,0)*VLOOKUP(I765,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C765<>\"\",IF(I765<>\"\",IF(ISERROR(VLOOKUP(I765,$C$3:$L$6,10,0)),\"\",VLOOKUP(I765,$C$3:$L$6,10,0)+J765+IF(OR(VLOOKUP(I765,$C$3:$L$6,5,0)=Variables!$B$5,B765>VLOOKUP(I765,$C$3:$L$6,8,0)),IF(VLOOKUP(I765,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B765)-YEAR($B$12))*12+MONTH(B765)-MONTH($B$12)),((YEAR(B765)-YEAR(VLOOKUP(I765,$C$3:$L$6,8,0)))*12+MONTH(B765)-MONTH(VLOOKUP(I765,$C$3:$L$6,8,0))))*VLOOKUP(I765,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I765<>Variables!$B$1,IF(H765<>0,C765,I765),\"\")","v":""},"","",{"$f":"IF(C766<>\"\",IF(OR(VLOOKUP(C766,$C$3:$L$6,5,0)=Variables!$B$5,B766>VLOOKUP(C766,$C$3:$L$6,8,0)),-D766*VLOOKUP(C766,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I766<>Variables!$B$1,IF(C766<>\"\",$I$9-E766-F766,\"\"),-D766)","v":""},"",{"$f":"IF(C766<>\"\",IF(D766+$I$9-E766-F766>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C766,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C766,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I766,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I766,$C$3:$L$6,5,0)=Variables!$B$5,B766>VLOOKUP(I766,$C$3:$L$6,8,0)),IF(VLOOKUP(I766,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B766)-YEAR($B$12))*12+MONTH(B766)-MONTH($B$12)),((YEAR(B766)-YEAR(VLOOKUP(I766,$C$3:$L$6,8,0)))*12+MONTH(B766)-MONTH(VLOOKUP(I766,$C$3:$L$6,8,0))))*(VLOOKUP(I766,$C$3:$L$6,10,0)*VLOOKUP(I766,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C766<>\"\",IF(I766<>\"\",IF(ISERROR(VLOOKUP(I766,$C$3:$L$6,10,0)),\"\",VLOOKUP(I766,$C$3:$L$6,10,0)+J766+IF(OR(VLOOKUP(I766,$C$3:$L$6,5,0)=Variables!$B$5,B766>VLOOKUP(I766,$C$3:$L$6,8,0)),IF(VLOOKUP(I766,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B766)-YEAR($B$12))*12+MONTH(B766)-MONTH($B$12)),((YEAR(B766)-YEAR(VLOOKUP(I766,$C$3:$L$6,8,0)))*12+MONTH(B766)-MONTH(VLOOKUP(I766,$C$3:$L$6,8,0))))*VLOOKUP(I766,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I766<>Variables!$B$1,IF(H766<>0,C766,I766),\"\")","v":""},"","",{"$f":"IF(C767<>\"\",IF(OR(VLOOKUP(C767,$C$3:$L$6,5,0)=Variables!$B$5,B767>VLOOKUP(C767,$C$3:$L$6,8,0)),-D767*VLOOKUP(C767,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I767<>Variables!$B$1,IF(C767<>\"\",$I$9-E767-F767,\"\"),-D767)","v":""},"",{"$f":"IF(C767<>\"\",IF(D767+$I$9-E767-F767>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C767,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C767,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I767,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I767,$C$3:$L$6,5,0)=Variables!$B$5,B767>VLOOKUP(I767,$C$3:$L$6,8,0)),IF(VLOOKUP(I767,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B767)-YEAR($B$12))*12+MONTH(B767)-MONTH($B$12)),((YEAR(B767)-YEAR(VLOOKUP(I767,$C$3:$L$6,8,0)))*12+MONTH(B767)-MONTH(VLOOKUP(I767,$C$3:$L$6,8,0))))*(VLOOKUP(I767,$C$3:$L$6,10,0)*VLOOKUP(I767,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C767<>\"\",IF(I767<>\"\",IF(ISERROR(VLOOKUP(I767,$C$3:$L$6,10,0)),\"\",VLOOKUP(I767,$C$3:$L$6,10,0)+J767+IF(OR(VLOOKUP(I767,$C$3:$L$6,5,0)=Variables!$B$5,B767>VLOOKUP(I767,$C$3:$L$6,8,0)),IF(VLOOKUP(I767,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B767)-YEAR($B$12))*12+MONTH(B767)-MONTH($B$12)),((YEAR(B767)-YEAR(VLOOKUP(I767,$C$3:$L$6,8,0)))*12+MONTH(B767)-MONTH(VLOOKUP(I767,$C$3:$L$6,8,0))))*VLOOKUP(I767,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I767<>Variables!$B$1,IF(H767<>0,C767,I767),\"\")","v":""},"","",{"$f":"IF(C768<>\"\",IF(OR(VLOOKUP(C768,$C$3:$L$6,5,0)=Variables!$B$5,B768>VLOOKUP(C768,$C$3:$L$6,8,0)),-D768*VLOOKUP(C768,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I768<>Variables!$B$1,IF(C768<>\"\",$I$9-E768-F768,\"\"),-D768)","v":""},"",{"$f":"IF(C768<>\"\",IF(D768+$I$9-E768-F768>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C768,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C768,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I768,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I768,$C$3:$L$6,5,0)=Variables!$B$5,B768>VLOOKUP(I768,$C$3:$L$6,8,0)),IF(VLOOKUP(I768,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B768)-YEAR($B$12))*12+MONTH(B768)-MONTH($B$12)),((YEAR(B768)-YEAR(VLOOKUP(I768,$C$3:$L$6,8,0)))*12+MONTH(B768)-MONTH(VLOOKUP(I768,$C$3:$L$6,8,0))))*(VLOOKUP(I768,$C$3:$L$6,10,0)*VLOOKUP(I768,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C768<>\"\",IF(I768<>\"\",IF(ISERROR(VLOOKUP(I768,$C$3:$L$6,10,0)),\"\",VLOOKUP(I768,$C$3:$L$6,10,0)+J768+IF(OR(VLOOKUP(I768,$C$3:$L$6,5,0)=Variables!$B$5,B768>VLOOKUP(I768,$C$3:$L$6,8,0)),IF(VLOOKUP(I768,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B768)-YEAR($B$12))*12+MONTH(B768)-MONTH($B$12)),((YEAR(B768)-YEAR(VLOOKUP(I768,$C$3:$L$6,8,0)))*12+MONTH(B768)-MONTH(VLOOKUP(I768,$C$3:$L$6,8,0))))*VLOOKUP(I768,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I768<>Variables!$B$1,IF(H768<>0,C768,I768),\"\")","v":""},"","",{"$f":"IF(C769<>\"\",IF(OR(VLOOKUP(C769,$C$3:$L$6,5,0)=Variables!$B$5,B769>VLOOKUP(C769,$C$3:$L$6,8,0)),-D769*VLOOKUP(C769,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I769<>Variables!$B$1,IF(C769<>\"\",$I$9-E769-F769,\"\"),-D769)","v":""},"",{"$f":"IF(C769<>\"\",IF(D769+$I$9-E769-F769>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C769,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C769,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I769,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I769,$C$3:$L$6,5,0)=Variables!$B$5,B769>VLOOKUP(I769,$C$3:$L$6,8,0)),IF(VLOOKUP(I769,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B769)-YEAR($B$12))*12+MONTH(B769)-MONTH($B$12)),((YEAR(B769)-YEAR(VLOOKUP(I769,$C$3:$L$6,8,0)))*12+MONTH(B769)-MONTH(VLOOKUP(I769,$C$3:$L$6,8,0))))*(VLOOKUP(I769,$C$3:$L$6,10,0)*VLOOKUP(I769,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C769<>\"\",IF(I769<>\"\",IF(ISERROR(VLOOKUP(I769,$C$3:$L$6,10,0)),\"\",VLOOKUP(I769,$C$3:$L$6,10,0)+J769+IF(OR(VLOOKUP(I769,$C$3:$L$6,5,0)=Variables!$B$5,B769>VLOOKUP(I769,$C$3:$L$6,8,0)),IF(VLOOKUP(I769,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B769)-YEAR($B$12))*12+MONTH(B769)-MONTH($B$12)),((YEAR(B769)-YEAR(VLOOKUP(I769,$C$3:$L$6,8,0)))*12+MONTH(B769)-MONTH(VLOOKUP(I769,$C$3:$L$6,8,0))))*VLOOKUP(I769,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I769<>Variables!$B$1,IF(H769<>0,C769,I769),\"\")","v":""},"","",{"$f":"IF(C770<>\"\",IF(OR(VLOOKUP(C770,$C$3:$L$6,5,0)=Variables!$B$5,B770>VLOOKUP(C770,$C$3:$L$6,8,0)),-D770*VLOOKUP(C770,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I770<>Variables!$B$1,IF(C770<>\"\",$I$9-E770-F770,\"\"),-D770)","v":""},"",{"$f":"IF(C770<>\"\",IF(D770+$I$9-E770-F770>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C770,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C770,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I770,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I770,$C$3:$L$6,5,0)=Variables!$B$5,B770>VLOOKUP(I770,$C$3:$L$6,8,0)),IF(VLOOKUP(I770,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B770)-YEAR($B$12))*12+MONTH(B770)-MONTH($B$12)),((YEAR(B770)-YEAR(VLOOKUP(I770,$C$3:$L$6,8,0)))*12+MONTH(B770)-MONTH(VLOOKUP(I770,$C$3:$L$6,8,0))))*(VLOOKUP(I770,$C$3:$L$6,10,0)*VLOOKUP(I770,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C770<>\"\",IF(I770<>\"\",IF(ISERROR(VLOOKUP(I770,$C$3:$L$6,10,0)),\"\",VLOOKUP(I770,$C$3:$L$6,10,0)+J770+IF(OR(VLOOKUP(I770,$C$3:$L$6,5,0)=Variables!$B$5,B770>VLOOKUP(I770,$C$3:$L$6,8,0)),IF(VLOOKUP(I770,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B770)-YEAR($B$12))*12+MONTH(B770)-MONTH($B$12)),((YEAR(B770)-YEAR(VLOOKUP(I770,$C$3:$L$6,8,0)))*12+MONTH(B770)-MONTH(VLOOKUP(I770,$C$3:$L$6,8,0))))*VLOOKUP(I770,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I770<>Variables!$B$1,IF(H770<>0,C770,I770),\"\")","v":""},"","",{"$f":"IF(C771<>\"\",IF(OR(VLOOKUP(C771,$C$3:$L$6,5,0)=Variables!$B$5,B771>VLOOKUP(C771,$C$3:$L$6,8,0)),-D771*VLOOKUP(C771,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I771<>Variables!$B$1,IF(C771<>\"\",$I$9-E771-F771,\"\"),-D771)","v":""},"",{"$f":"IF(C771<>\"\",IF(D771+$I$9-E771-F771>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C771,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C771,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I771,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I771,$C$3:$L$6,5,0)=Variables!$B$5,B771>VLOOKUP(I771,$C$3:$L$6,8,0)),IF(VLOOKUP(I771,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B771)-YEAR($B$12))*12+MONTH(B771)-MONTH($B$12)),((YEAR(B771)-YEAR(VLOOKUP(I771,$C$3:$L$6,8,0)))*12+MONTH(B771)-MONTH(VLOOKUP(I771,$C$3:$L$6,8,0))))*(VLOOKUP(I771,$C$3:$L$6,10,0)*VLOOKUP(I771,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C771<>\"\",IF(I771<>\"\",IF(ISERROR(VLOOKUP(I771,$C$3:$L$6,10,0)),\"\",VLOOKUP(I771,$C$3:$L$6,10,0)+J771+IF(OR(VLOOKUP(I771,$C$3:$L$6,5,0)=Variables!$B$5,B771>VLOOKUP(I771,$C$3:$L$6,8,0)),IF(VLOOKUP(I771,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B771)-YEAR($B$12))*12+MONTH(B771)-MONTH($B$12)),((YEAR(B771)-YEAR(VLOOKUP(I771,$C$3:$L$6,8,0)))*12+MONTH(B771)-MONTH(VLOOKUP(I771,$C$3:$L$6,8,0))))*VLOOKUP(I771,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I771<>Variables!$B$1,IF(H771<>0,C771,I771),\"\")","v":""},"","",{"$f":"IF(C772<>\"\",IF(OR(VLOOKUP(C772,$C$3:$L$6,5,0)=Variables!$B$5,B772>VLOOKUP(C772,$C$3:$L$6,8,0)),-D772*VLOOKUP(C772,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I772<>Variables!$B$1,IF(C772<>\"\",$I$9-E772-F772,\"\"),-D772)","v":""},"",{"$f":"IF(C772<>\"\",IF(D772+$I$9-E772-F772>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C772,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C772,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I772,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I772,$C$3:$L$6,5,0)=Variables!$B$5,B772>VLOOKUP(I772,$C$3:$L$6,8,0)),IF(VLOOKUP(I772,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B772)-YEAR($B$12))*12+MONTH(B772)-MONTH($B$12)),((YEAR(B772)-YEAR(VLOOKUP(I772,$C$3:$L$6,8,0)))*12+MONTH(B772)-MONTH(VLOOKUP(I772,$C$3:$L$6,8,0))))*(VLOOKUP(I772,$C$3:$L$6,10,0)*VLOOKUP(I772,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C772<>\"\",IF(I772<>\"\",IF(ISERROR(VLOOKUP(I772,$C$3:$L$6,10,0)),\"\",VLOOKUP(I772,$C$3:$L$6,10,0)+J772+IF(OR(VLOOKUP(I772,$C$3:$L$6,5,0)=Variables!$B$5,B772>VLOOKUP(I772,$C$3:$L$6,8,0)),IF(VLOOKUP(I772,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B772)-YEAR($B$12))*12+MONTH(B772)-MONTH($B$12)),((YEAR(B772)-YEAR(VLOOKUP(I772,$C$3:$L$6,8,0)))*12+MONTH(B772)-MONTH(VLOOKUP(I772,$C$3:$L$6,8,0))))*VLOOKUP(I772,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I772<>Variables!$B$1,IF(H772<>0,C772,I772),\"\")","v":""},"","",{"$f":"IF(C773<>\"\",IF(OR(VLOOKUP(C773,$C$3:$L$6,5,0)=Variables!$B$5,B773>VLOOKUP(C773,$C$3:$L$6,8,0)),-D773*VLOOKUP(C773,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I773<>Variables!$B$1,IF(C773<>\"\",$I$9-E773-F773,\"\"),-D773)","v":""},"",{"$f":"IF(C773<>\"\",IF(D773+$I$9-E773-F773>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C773,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C773,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I773,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I773,$C$3:$L$6,5,0)=Variables!$B$5,B773>VLOOKUP(I773,$C$3:$L$6,8,0)),IF(VLOOKUP(I773,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B773)-YEAR($B$12))*12+MONTH(B773)-MONTH($B$12)),((YEAR(B773)-YEAR(VLOOKUP(I773,$C$3:$L$6,8,0)))*12+MONTH(B773)-MONTH(VLOOKUP(I773,$C$3:$L$6,8,0))))*(VLOOKUP(I773,$C$3:$L$6,10,0)*VLOOKUP(I773,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C773<>\"\",IF(I773<>\"\",IF(ISERROR(VLOOKUP(I773,$C$3:$L$6,10,0)),\"\",VLOOKUP(I773,$C$3:$L$6,10,0)+J773+IF(OR(VLOOKUP(I773,$C$3:$L$6,5,0)=Variables!$B$5,B773>VLOOKUP(I773,$C$3:$L$6,8,0)),IF(VLOOKUP(I773,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B773)-YEAR($B$12))*12+MONTH(B773)-MONTH($B$12)),((YEAR(B773)-YEAR(VLOOKUP(I773,$C$3:$L$6,8,0)))*12+MONTH(B773)-MONTH(VLOOKUP(I773,$C$3:$L$6,8,0))))*VLOOKUP(I773,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I773<>Variables!$B$1,IF(H773<>0,C773,I773),\"\")","v":""},"","",{"$f":"IF(C774<>\"\",IF(OR(VLOOKUP(C774,$C$3:$L$6,5,0)=Variables!$B$5,B774>VLOOKUP(C774,$C$3:$L$6,8,0)),-D774*VLOOKUP(C774,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I774<>Variables!$B$1,IF(C774<>\"\",$I$9-E774-F774,\"\"),-D774)","v":""},"",{"$f":"IF(C774<>\"\",IF(D774+$I$9-E774-F774>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C774,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C774,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I774,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I774,$C$3:$L$6,5,0)=Variables!$B$5,B774>VLOOKUP(I774,$C$3:$L$6,8,0)),IF(VLOOKUP(I774,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B774)-YEAR($B$12))*12+MONTH(B774)-MONTH($B$12)),((YEAR(B774)-YEAR(VLOOKUP(I774,$C$3:$L$6,8,0)))*12+MONTH(B774)-MONTH(VLOOKUP(I774,$C$3:$L$6,8,0))))*(VLOOKUP(I774,$C$3:$L$6,10,0)*VLOOKUP(I774,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C774<>\"\",IF(I774<>\"\",IF(ISERROR(VLOOKUP(I774,$C$3:$L$6,10,0)),\"\",VLOOKUP(I774,$C$3:$L$6,10,0)+J774+IF(OR(VLOOKUP(I774,$C$3:$L$6,5,0)=Variables!$B$5,B774>VLOOKUP(I774,$C$3:$L$6,8,0)),IF(VLOOKUP(I774,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B774)-YEAR($B$12))*12+MONTH(B774)-MONTH($B$12)),((YEAR(B774)-YEAR(VLOOKUP(I774,$C$3:$L$6,8,0)))*12+MONTH(B774)-MONTH(VLOOKUP(I774,$C$3:$L$6,8,0))))*VLOOKUP(I774,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I774<>Variables!$B$1,IF(H774<>0,C774,I774),\"\")","v":""},"","",{"$f":"IF(C775<>\"\",IF(OR(VLOOKUP(C775,$C$3:$L$6,5,0)=Variables!$B$5,B775>VLOOKUP(C775,$C$3:$L$6,8,0)),-D775*VLOOKUP(C775,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I775<>Variables!$B$1,IF(C775<>\"\",$I$9-E775-F775,\"\"),-D775)","v":""},"",{"$f":"IF(C775<>\"\",IF(D775+$I$9-E775-F775>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C775,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C775,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I775,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I775,$C$3:$L$6,5,0)=Variables!$B$5,B775>VLOOKUP(I775,$C$3:$L$6,8,0)),IF(VLOOKUP(I775,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B775)-YEAR($B$12))*12+MONTH(B775)-MONTH($B$12)),((YEAR(B775)-YEAR(VLOOKUP(I775,$C$3:$L$6,8,0)))*12+MONTH(B775)-MONTH(VLOOKUP(I775,$C$3:$L$6,8,0))))*(VLOOKUP(I775,$C$3:$L$6,10,0)*VLOOKUP(I775,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C775<>\"\",IF(I775<>\"\",IF(ISERROR(VLOOKUP(I775,$C$3:$L$6,10,0)),\"\",VLOOKUP(I775,$C$3:$L$6,10,0)+J775+IF(OR(VLOOKUP(I775,$C$3:$L$6,5,0)=Variables!$B$5,B775>VLOOKUP(I775,$C$3:$L$6,8,0)),IF(VLOOKUP(I775,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B775)-YEAR($B$12))*12+MONTH(B775)-MONTH($B$12)),((YEAR(B775)-YEAR(VLOOKUP(I775,$C$3:$L$6,8,0)))*12+MONTH(B775)-MONTH(VLOOKUP(I775,$C$3:$L$6,8,0))))*VLOOKUP(I775,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I775<>Variables!$B$1,IF(H775<>0,C775,I775),\"\")","v":""},"","",{"$f":"IF(C776<>\"\",IF(OR(VLOOKUP(C776,$C$3:$L$6,5,0)=Variables!$B$5,B776>VLOOKUP(C776,$C$3:$L$6,8,0)),-D776*VLOOKUP(C776,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I776<>Variables!$B$1,IF(C776<>\"\",$I$9-E776-F776,\"\"),-D776)","v":""},"",{"$f":"IF(C776<>\"\",IF(D776+$I$9-E776-F776>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C776,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C776,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I776,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I776,$C$3:$L$6,5,0)=Variables!$B$5,B776>VLOOKUP(I776,$C$3:$L$6,8,0)),IF(VLOOKUP(I776,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B776)-YEAR($B$12))*12+MONTH(B776)-MONTH($B$12)),((YEAR(B776)-YEAR(VLOOKUP(I776,$C$3:$L$6,8,0)))*12+MONTH(B776)-MONTH(VLOOKUP(I776,$C$3:$L$6,8,0))))*(VLOOKUP(I776,$C$3:$L$6,10,0)*VLOOKUP(I776,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C776<>\"\",IF(I776<>\"\",IF(ISERROR(VLOOKUP(I776,$C$3:$L$6,10,0)),\"\",VLOOKUP(I776,$C$3:$L$6,10,0)+J776+IF(OR(VLOOKUP(I776,$C$3:$L$6,5,0)=Variables!$B$5,B776>VLOOKUP(I776,$C$3:$L$6,8,0)),IF(VLOOKUP(I776,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B776)-YEAR($B$12))*12+MONTH(B776)-MONTH($B$12)),((YEAR(B776)-YEAR(VLOOKUP(I776,$C$3:$L$6,8,0)))*12+MONTH(B776)-MONTH(VLOOKUP(I776,$C$3:$L$6,8,0))))*VLOOKUP(I776,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I776<>Variables!$B$1,IF(H776<>0,C776,I776),\"\")","v":""},"","",{"$f":"IF(C777<>\"\",IF(OR(VLOOKUP(C777,$C$3:$L$6,5,0)=Variables!$B$5,B777>VLOOKUP(C777,$C$3:$L$6,8,0)),-D777*VLOOKUP(C777,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I777<>Variables!$B$1,IF(C777<>\"\",$I$9-E777-F777,\"\"),-D777)","v":""},"",{"$f":"IF(C777<>\"\",IF(D777+$I$9-E777-F777>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C777,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C777,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I777,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I777,$C$3:$L$6,5,0)=Variables!$B$5,B777>VLOOKUP(I777,$C$3:$L$6,8,0)),IF(VLOOKUP(I777,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B777)-YEAR($B$12))*12+MONTH(B777)-MONTH($B$12)),((YEAR(B777)-YEAR(VLOOKUP(I777,$C$3:$L$6,8,0)))*12+MONTH(B777)-MONTH(VLOOKUP(I777,$C$3:$L$6,8,0))))*(VLOOKUP(I777,$C$3:$L$6,10,0)*VLOOKUP(I777,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C777<>\"\",IF(I777<>\"\",IF(ISERROR(VLOOKUP(I777,$C$3:$L$6,10,0)),\"\",VLOOKUP(I777,$C$3:$L$6,10,0)+J777+IF(OR(VLOOKUP(I777,$C$3:$L$6,5,0)=Variables!$B$5,B777>VLOOKUP(I777,$C$3:$L$6,8,0)),IF(VLOOKUP(I777,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B777)-YEAR($B$12))*12+MONTH(B777)-MONTH($B$12)),((YEAR(B777)-YEAR(VLOOKUP(I777,$C$3:$L$6,8,0)))*12+MONTH(B777)-MONTH(VLOOKUP(I777,$C$3:$L$6,8,0))))*VLOOKUP(I777,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I777<>Variables!$B$1,IF(H777<>0,C777,I777),\"\")","v":""},"","",{"$f":"IF(C778<>\"\",IF(OR(VLOOKUP(C778,$C$3:$L$6,5,0)=Variables!$B$5,B778>VLOOKUP(C778,$C$3:$L$6,8,0)),-D778*VLOOKUP(C778,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I778<>Variables!$B$1,IF(C778<>\"\",$I$9-E778-F778,\"\"),-D778)","v":""},"",{"$f":"IF(C778<>\"\",IF(D778+$I$9-E778-F778>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C778,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C778,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I778,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I778,$C$3:$L$6,5,0)=Variables!$B$5,B778>VLOOKUP(I778,$C$3:$L$6,8,0)),IF(VLOOKUP(I778,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B778)-YEAR($B$12))*12+MONTH(B778)-MONTH($B$12)),((YEAR(B778)-YEAR(VLOOKUP(I778,$C$3:$L$6,8,0)))*12+MONTH(B778)-MONTH(VLOOKUP(I778,$C$3:$L$6,8,0))))*(VLOOKUP(I778,$C$3:$L$6,10,0)*VLOOKUP(I778,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C778<>\"\",IF(I778<>\"\",IF(ISERROR(VLOOKUP(I778,$C$3:$L$6,10,0)),\"\",VLOOKUP(I778,$C$3:$L$6,10,0)+J778+IF(OR(VLOOKUP(I778,$C$3:$L$6,5,0)=Variables!$B$5,B778>VLOOKUP(I778,$C$3:$L$6,8,0)),IF(VLOOKUP(I778,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B778)-YEAR($B$12))*12+MONTH(B778)-MONTH($B$12)),((YEAR(B778)-YEAR(VLOOKUP(I778,$C$3:$L$6,8,0)))*12+MONTH(B778)-MONTH(VLOOKUP(I778,$C$3:$L$6,8,0))))*VLOOKUP(I778,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I778<>Variables!$B$1,IF(H778<>0,C778,I778),\"\")","v":""},"","",{"$f":"IF(C779<>\"\",IF(OR(VLOOKUP(C779,$C$3:$L$6,5,0)=Variables!$B$5,B779>VLOOKUP(C779,$C$3:$L$6,8,0)),-D779*VLOOKUP(C779,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I779<>Variables!$B$1,IF(C779<>\"\",$I$9-E779-F779,\"\"),-D779)","v":""},"",{"$f":"IF(C779<>\"\",IF(D779+$I$9-E779-F779>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C779,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C779,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I779,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I779,$C$3:$L$6,5,0)=Variables!$B$5,B779>VLOOKUP(I779,$C$3:$L$6,8,0)),IF(VLOOKUP(I779,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B779)-YEAR($B$12))*12+MONTH(B779)-MONTH($B$12)),((YEAR(B779)-YEAR(VLOOKUP(I779,$C$3:$L$6,8,0)))*12+MONTH(B779)-MONTH(VLOOKUP(I779,$C$3:$L$6,8,0))))*(VLOOKUP(I779,$C$3:$L$6,10,0)*VLOOKUP(I779,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C779<>\"\",IF(I779<>\"\",IF(ISERROR(VLOOKUP(I779,$C$3:$L$6,10,0)),\"\",VLOOKUP(I779,$C$3:$L$6,10,0)+J779+IF(OR(VLOOKUP(I779,$C$3:$L$6,5,0)=Variables!$B$5,B779>VLOOKUP(I779,$C$3:$L$6,8,0)),IF(VLOOKUP(I779,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B779)-YEAR($B$12))*12+MONTH(B779)-MONTH($B$12)),((YEAR(B779)-YEAR(VLOOKUP(I779,$C$3:$L$6,8,0)))*12+MONTH(B779)-MONTH(VLOOKUP(I779,$C$3:$L$6,8,0))))*VLOOKUP(I779,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I779<>Variables!$B$1,IF(H779<>0,C779,I779),\"\")","v":""},"","",{"$f":"IF(C780<>\"\",IF(OR(VLOOKUP(C780,$C$3:$L$6,5,0)=Variables!$B$5,B780>VLOOKUP(C780,$C$3:$L$6,8,0)),-D780*VLOOKUP(C780,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I780<>Variables!$B$1,IF(C780<>\"\",$I$9-E780-F780,\"\"),-D780)","v":""},"",{"$f":"IF(C780<>\"\",IF(D780+$I$9-E780-F780>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C780,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C780,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I780,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I780,$C$3:$L$6,5,0)=Variables!$B$5,B780>VLOOKUP(I780,$C$3:$L$6,8,0)),IF(VLOOKUP(I780,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B780)-YEAR($B$12))*12+MONTH(B780)-MONTH($B$12)),((YEAR(B780)-YEAR(VLOOKUP(I780,$C$3:$L$6,8,0)))*12+MONTH(B780)-MONTH(VLOOKUP(I780,$C$3:$L$6,8,0))))*(VLOOKUP(I780,$C$3:$L$6,10,0)*VLOOKUP(I780,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C780<>\"\",IF(I780<>\"\",IF(ISERROR(VLOOKUP(I780,$C$3:$L$6,10,0)),\"\",VLOOKUP(I780,$C$3:$L$6,10,0)+J780+IF(OR(VLOOKUP(I780,$C$3:$L$6,5,0)=Variables!$B$5,B780>VLOOKUP(I780,$C$3:$L$6,8,0)),IF(VLOOKUP(I780,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B780)-YEAR($B$12))*12+MONTH(B780)-MONTH($B$12)),((YEAR(B780)-YEAR(VLOOKUP(I780,$C$3:$L$6,8,0)))*12+MONTH(B780)-MONTH(VLOOKUP(I780,$C$3:$L$6,8,0))))*VLOOKUP(I780,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I780<>Variables!$B$1,IF(H780<>0,C780,I780),\"\")","v":""},"","",{"$f":"IF(C781<>\"\",IF(OR(VLOOKUP(C781,$C$3:$L$6,5,0)=Variables!$B$5,B781>VLOOKUP(C781,$C$3:$L$6,8,0)),-D781*VLOOKUP(C781,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I781<>Variables!$B$1,IF(C781<>\"\",$I$9-E781-F781,\"\"),-D781)","v":""},"",{"$f":"IF(C781<>\"\",IF(D781+$I$9-E781-F781>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C781,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C781,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I781,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I781,$C$3:$L$6,5,0)=Variables!$B$5,B781>VLOOKUP(I781,$C$3:$L$6,8,0)),IF(VLOOKUP(I781,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B781)-YEAR($B$12))*12+MONTH(B781)-MONTH($B$12)),((YEAR(B781)-YEAR(VLOOKUP(I781,$C$3:$L$6,8,0)))*12+MONTH(B781)-MONTH(VLOOKUP(I781,$C$3:$L$6,8,0))))*(VLOOKUP(I781,$C$3:$L$6,10,0)*VLOOKUP(I781,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C781<>\"\",IF(I781<>\"\",IF(ISERROR(VLOOKUP(I781,$C$3:$L$6,10,0)),\"\",VLOOKUP(I781,$C$3:$L$6,10,0)+J781+IF(OR(VLOOKUP(I781,$C$3:$L$6,5,0)=Variables!$B$5,B781>VLOOKUP(I781,$C$3:$L$6,8,0)),IF(VLOOKUP(I781,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B781)-YEAR($B$12))*12+MONTH(B781)-MONTH($B$12)),((YEAR(B781)-YEAR(VLOOKUP(I781,$C$3:$L$6,8,0)))*12+MONTH(B781)-MONTH(VLOOKUP(I781,$C$3:$L$6,8,0))))*VLOOKUP(I781,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I781<>Variables!$B$1,IF(H781<>0,C781,I781),\"\")","v":""},"","",{"$f":"IF(C782<>\"\",IF(OR(VLOOKUP(C782,$C$3:$L$6,5,0)=Variables!$B$5,B782>VLOOKUP(C782,$C$3:$L$6,8,0)),-D782*VLOOKUP(C782,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I782<>Variables!$B$1,IF(C782<>\"\",$I$9-E782-F782,\"\"),-D782)","v":""},"",{"$f":"IF(C782<>\"\",IF(D782+$I$9-E782-F782>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C782,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C782,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I782,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I782,$C$3:$L$6,5,0)=Variables!$B$5,B782>VLOOKUP(I782,$C$3:$L$6,8,0)),IF(VLOOKUP(I782,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B782)-YEAR($B$12))*12+MONTH(B782)-MONTH($B$12)),((YEAR(B782)-YEAR(VLOOKUP(I782,$C$3:$L$6,8,0)))*12+MONTH(B782)-MONTH(VLOOKUP(I782,$C$3:$L$6,8,0))))*(VLOOKUP(I782,$C$3:$L$6,10,0)*VLOOKUP(I782,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C782<>\"\",IF(I782<>\"\",IF(ISERROR(VLOOKUP(I782,$C$3:$L$6,10,0)),\"\",VLOOKUP(I782,$C$3:$L$6,10,0)+J782+IF(OR(VLOOKUP(I782,$C$3:$L$6,5,0)=Variables!$B$5,B782>VLOOKUP(I782,$C$3:$L$6,8,0)),IF(VLOOKUP(I782,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B782)-YEAR($B$12))*12+MONTH(B782)-MONTH($B$12)),((YEAR(B782)-YEAR(VLOOKUP(I782,$C$3:$L$6,8,0)))*12+MONTH(B782)-MONTH(VLOOKUP(I782,$C$3:$L$6,8,0))))*VLOOKUP(I782,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I782<>Variables!$B$1,IF(H782<>0,C782,I782),\"\")","v":""},"","",{"$f":"IF(C783<>\"\",IF(OR(VLOOKUP(C783,$C$3:$L$6,5,0)=Variables!$B$5,B783>VLOOKUP(C783,$C$3:$L$6,8,0)),-D783*VLOOKUP(C783,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I783<>Variables!$B$1,IF(C783<>\"\",$I$9-E783-F783,\"\"),-D783)","v":""},"",{"$f":"IF(C783<>\"\",IF(D783+$I$9-E783-F783>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C783,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C783,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I783,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I783,$C$3:$L$6,5,0)=Variables!$B$5,B783>VLOOKUP(I783,$C$3:$L$6,8,0)),IF(VLOOKUP(I783,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B783)-YEAR($B$12))*12+MONTH(B783)-MONTH($B$12)),((YEAR(B783)-YEAR(VLOOKUP(I783,$C$3:$L$6,8,0)))*12+MONTH(B783)-MONTH(VLOOKUP(I783,$C$3:$L$6,8,0))))*(VLOOKUP(I783,$C$3:$L$6,10,0)*VLOOKUP(I783,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C783<>\"\",IF(I783<>\"\",IF(ISERROR(VLOOKUP(I783,$C$3:$L$6,10,0)),\"\",VLOOKUP(I783,$C$3:$L$6,10,0)+J783+IF(OR(VLOOKUP(I783,$C$3:$L$6,5,0)=Variables!$B$5,B783>VLOOKUP(I783,$C$3:$L$6,8,0)),IF(VLOOKUP(I783,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B783)-YEAR($B$12))*12+MONTH(B783)-MONTH($B$12)),((YEAR(B783)-YEAR(VLOOKUP(I783,$C$3:$L$6,8,0)))*12+MONTH(B783)-MONTH(VLOOKUP(I783,$C$3:$L$6,8,0))))*VLOOKUP(I783,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I783<>Variables!$B$1,IF(H783<>0,C783,I783),\"\")","v":""},"","",{"$f":"IF(C784<>\"\",IF(OR(VLOOKUP(C784,$C$3:$L$6,5,0)=Variables!$B$5,B784>VLOOKUP(C784,$C$3:$L$6,8,0)),-D784*VLOOKUP(C784,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I784<>Variables!$B$1,IF(C784<>\"\",$I$9-E784-F784,\"\"),-D784)","v":""},"",{"$f":"IF(C784<>\"\",IF(D784+$I$9-E784-F784>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C784,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C784,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I784,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I784,$C$3:$L$6,5,0)=Variables!$B$5,B784>VLOOKUP(I784,$C$3:$L$6,8,0)),IF(VLOOKUP(I784,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B784)-YEAR($B$12))*12+MONTH(B784)-MONTH($B$12)),((YEAR(B784)-YEAR(VLOOKUP(I784,$C$3:$L$6,8,0)))*12+MONTH(B784)-MONTH(VLOOKUP(I784,$C$3:$L$6,8,0))))*(VLOOKUP(I784,$C$3:$L$6,10,0)*VLOOKUP(I784,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C784<>\"\",IF(I784<>\"\",IF(ISERROR(VLOOKUP(I784,$C$3:$L$6,10,0)),\"\",VLOOKUP(I784,$C$3:$L$6,10,0)+J784+IF(OR(VLOOKUP(I784,$C$3:$L$6,5,0)=Variables!$B$5,B784>VLOOKUP(I784,$C$3:$L$6,8,0)),IF(VLOOKUP(I784,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B784)-YEAR($B$12))*12+MONTH(B784)-MONTH($B$12)),((YEAR(B784)-YEAR(VLOOKUP(I784,$C$3:$L$6,8,0)))*12+MONTH(B784)-MONTH(VLOOKUP(I784,$C$3:$L$6,8,0))))*VLOOKUP(I784,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I784<>Variables!$B$1,IF(H784<>0,C784,I784),\"\")","v":""},"","",{"$f":"IF(C785<>\"\",IF(OR(VLOOKUP(C785,$C$3:$L$6,5,0)=Variables!$B$5,B785>VLOOKUP(C785,$C$3:$L$6,8,0)),-D785*VLOOKUP(C785,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I785<>Variables!$B$1,IF(C785<>\"\",$I$9-E785-F785,\"\"),-D785)","v":""},"",{"$f":"IF(C785<>\"\",IF(D785+$I$9-E785-F785>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C785,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C785,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I785,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I785,$C$3:$L$6,5,0)=Variables!$B$5,B785>VLOOKUP(I785,$C$3:$L$6,8,0)),IF(VLOOKUP(I785,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B785)-YEAR($B$12))*12+MONTH(B785)-MONTH($B$12)),((YEAR(B785)-YEAR(VLOOKUP(I785,$C$3:$L$6,8,0)))*12+MONTH(B785)-MONTH(VLOOKUP(I785,$C$3:$L$6,8,0))))*(VLOOKUP(I785,$C$3:$L$6,10,0)*VLOOKUP(I785,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C785<>\"\",IF(I785<>\"\",IF(ISERROR(VLOOKUP(I785,$C$3:$L$6,10,0)),\"\",VLOOKUP(I785,$C$3:$L$6,10,0)+J785+IF(OR(VLOOKUP(I785,$C$3:$L$6,5,0)=Variables!$B$5,B785>VLOOKUP(I785,$C$3:$L$6,8,0)),IF(VLOOKUP(I785,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B785)-YEAR($B$12))*12+MONTH(B785)-MONTH($B$12)),((YEAR(B785)-YEAR(VLOOKUP(I785,$C$3:$L$6,8,0)))*12+MONTH(B785)-MONTH(VLOOKUP(I785,$C$3:$L$6,8,0))))*VLOOKUP(I785,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I785<>Variables!$B$1,IF(H785<>0,C785,I785),\"\")","v":""},"","",{"$f":"IF(C786<>\"\",IF(OR(VLOOKUP(C786,$C$3:$L$6,5,0)=Variables!$B$5,B786>VLOOKUP(C786,$C$3:$L$6,8,0)),-D786*VLOOKUP(C786,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I786<>Variables!$B$1,IF(C786<>\"\",$I$9-E786-F786,\"\"),-D786)","v":""},"",{"$f":"IF(C786<>\"\",IF(D786+$I$9-E786-F786>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C786,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C786,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I786,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I786,$C$3:$L$6,5,0)=Variables!$B$5,B786>VLOOKUP(I786,$C$3:$L$6,8,0)),IF(VLOOKUP(I786,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B786)-YEAR($B$12))*12+MONTH(B786)-MONTH($B$12)),((YEAR(B786)-YEAR(VLOOKUP(I786,$C$3:$L$6,8,0)))*12+MONTH(B786)-MONTH(VLOOKUP(I786,$C$3:$L$6,8,0))))*(VLOOKUP(I786,$C$3:$L$6,10,0)*VLOOKUP(I786,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C786<>\"\",IF(I786<>\"\",IF(ISERROR(VLOOKUP(I786,$C$3:$L$6,10,0)),\"\",VLOOKUP(I786,$C$3:$L$6,10,0)+J786+IF(OR(VLOOKUP(I786,$C$3:$L$6,5,0)=Variables!$B$5,B786>VLOOKUP(I786,$C$3:$L$6,8,0)),IF(VLOOKUP(I786,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B786)-YEAR($B$12))*12+MONTH(B786)-MONTH($B$12)),((YEAR(B786)-YEAR(VLOOKUP(I786,$C$3:$L$6,8,0)))*12+MONTH(B786)-MONTH(VLOOKUP(I786,$C$3:$L$6,8,0))))*VLOOKUP(I786,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I786<>Variables!$B$1,IF(H786<>0,C786,I786),\"\")","v":""},"","",{"$f":"IF(C787<>\"\",IF(OR(VLOOKUP(C787,$C$3:$L$6,5,0)=Variables!$B$5,B787>VLOOKUP(C787,$C$3:$L$6,8,0)),-D787*VLOOKUP(C787,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I787<>Variables!$B$1,IF(C787<>\"\",$I$9-E787-F787,\"\"),-D787)","v":""},"",{"$f":"IF(C787<>\"\",IF(D787+$I$9-E787-F787>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C787,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C787,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I787,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I787,$C$3:$L$6,5,0)=Variables!$B$5,B787>VLOOKUP(I787,$C$3:$L$6,8,0)),IF(VLOOKUP(I787,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B787)-YEAR($B$12))*12+MONTH(B787)-MONTH($B$12)),((YEAR(B787)-YEAR(VLOOKUP(I787,$C$3:$L$6,8,0)))*12+MONTH(B787)-MONTH(VLOOKUP(I787,$C$3:$L$6,8,0))))*(VLOOKUP(I787,$C$3:$L$6,10,0)*VLOOKUP(I787,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C787<>\"\",IF(I787<>\"\",IF(ISERROR(VLOOKUP(I787,$C$3:$L$6,10,0)),\"\",VLOOKUP(I787,$C$3:$L$6,10,0)+J787+IF(OR(VLOOKUP(I787,$C$3:$L$6,5,0)=Variables!$B$5,B787>VLOOKUP(I787,$C$3:$L$6,8,0)),IF(VLOOKUP(I787,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B787)-YEAR($B$12))*12+MONTH(B787)-MONTH($B$12)),((YEAR(B787)-YEAR(VLOOKUP(I787,$C$3:$L$6,8,0)))*12+MONTH(B787)-MONTH(VLOOKUP(I787,$C$3:$L$6,8,0))))*VLOOKUP(I787,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I787<>Variables!$B$1,IF(H787<>0,C787,I787),\"\")","v":""},"","",{"$f":"IF(C788<>\"\",IF(OR(VLOOKUP(C788,$C$3:$L$6,5,0)=Variables!$B$5,B788>VLOOKUP(C788,$C$3:$L$6,8,0)),-D788*VLOOKUP(C788,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I788<>Variables!$B$1,IF(C788<>\"\",$I$9-E788-F788,\"\"),-D788)","v":""},"",{"$f":"IF(C788<>\"\",IF(D788+$I$9-E788-F788>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C788,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C788,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I788,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I788,$C$3:$L$6,5,0)=Variables!$B$5,B788>VLOOKUP(I788,$C$3:$L$6,8,0)),IF(VLOOKUP(I788,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B788)-YEAR($B$12))*12+MONTH(B788)-MONTH($B$12)),((YEAR(B788)-YEAR(VLOOKUP(I788,$C$3:$L$6,8,0)))*12+MONTH(B788)-MONTH(VLOOKUP(I788,$C$3:$L$6,8,0))))*(VLOOKUP(I788,$C$3:$L$6,10,0)*VLOOKUP(I788,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C788<>\"\",IF(I788<>\"\",IF(ISERROR(VLOOKUP(I788,$C$3:$L$6,10,0)),\"\",VLOOKUP(I788,$C$3:$L$6,10,0)+J788+IF(OR(VLOOKUP(I788,$C$3:$L$6,5,0)=Variables!$B$5,B788>VLOOKUP(I788,$C$3:$L$6,8,0)),IF(VLOOKUP(I788,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B788)-YEAR($B$12))*12+MONTH(B788)-MONTH($B$12)),((YEAR(B788)-YEAR(VLOOKUP(I788,$C$3:$L$6,8,0)))*12+MONTH(B788)-MONTH(VLOOKUP(I788,$C$3:$L$6,8,0))))*VLOOKUP(I788,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I788<>Variables!$B$1,IF(H788<>0,C788,I788),\"\")","v":""},"","",{"$f":"IF(C789<>\"\",IF(OR(VLOOKUP(C789,$C$3:$L$6,5,0)=Variables!$B$5,B789>VLOOKUP(C789,$C$3:$L$6,8,0)),-D789*VLOOKUP(C789,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I789<>Variables!$B$1,IF(C789<>\"\",$I$9-E789-F789,\"\"),-D789)","v":""},"",{"$f":"IF(C789<>\"\",IF(D789+$I$9-E789-F789>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C789,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C789,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I789,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I789,$C$3:$L$6,5,0)=Variables!$B$5,B789>VLOOKUP(I789,$C$3:$L$6,8,0)),IF(VLOOKUP(I789,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B789)-YEAR($B$12))*12+MONTH(B789)-MONTH($B$12)),((YEAR(B789)-YEAR(VLOOKUP(I789,$C$3:$L$6,8,0)))*12+MONTH(B789)-MONTH(VLOOKUP(I789,$C$3:$L$6,8,0))))*(VLOOKUP(I789,$C$3:$L$6,10,0)*VLOOKUP(I789,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C789<>\"\",IF(I789<>\"\",IF(ISERROR(VLOOKUP(I789,$C$3:$L$6,10,0)),\"\",VLOOKUP(I789,$C$3:$L$6,10,0)+J789+IF(OR(VLOOKUP(I789,$C$3:$L$6,5,0)=Variables!$B$5,B789>VLOOKUP(I789,$C$3:$L$6,8,0)),IF(VLOOKUP(I789,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B789)-YEAR($B$12))*12+MONTH(B789)-MONTH($B$12)),((YEAR(B789)-YEAR(VLOOKUP(I789,$C$3:$L$6,8,0)))*12+MONTH(B789)-MONTH(VLOOKUP(I789,$C$3:$L$6,8,0))))*VLOOKUP(I789,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I789<>Variables!$B$1,IF(H789<>0,C789,I789),\"\")","v":""},"","",{"$f":"IF(C790<>\"\",IF(OR(VLOOKUP(C790,$C$3:$L$6,5,0)=Variables!$B$5,B790>VLOOKUP(C790,$C$3:$L$6,8,0)),-D790*VLOOKUP(C790,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I790<>Variables!$B$1,IF(C790<>\"\",$I$9-E790-F790,\"\"),-D790)","v":""},"",{"$f":"IF(C790<>\"\",IF(D790+$I$9-E790-F790>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C790,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C790,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I790,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I790,$C$3:$L$6,5,0)=Variables!$B$5,B790>VLOOKUP(I790,$C$3:$L$6,8,0)),IF(VLOOKUP(I790,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B790)-YEAR($B$12))*12+MONTH(B790)-MONTH($B$12)),((YEAR(B790)-YEAR(VLOOKUP(I790,$C$3:$L$6,8,0)))*12+MONTH(B790)-MONTH(VLOOKUP(I790,$C$3:$L$6,8,0))))*(VLOOKUP(I790,$C$3:$L$6,10,0)*VLOOKUP(I790,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C790<>\"\",IF(I790<>\"\",IF(ISERROR(VLOOKUP(I790,$C$3:$L$6,10,0)),\"\",VLOOKUP(I790,$C$3:$L$6,10,0)+J790+IF(OR(VLOOKUP(I790,$C$3:$L$6,5,0)=Variables!$B$5,B790>VLOOKUP(I790,$C$3:$L$6,8,0)),IF(VLOOKUP(I790,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B790)-YEAR($B$12))*12+MONTH(B790)-MONTH($B$12)),((YEAR(B790)-YEAR(VLOOKUP(I790,$C$3:$L$6,8,0)))*12+MONTH(B790)-MONTH(VLOOKUP(I790,$C$3:$L$6,8,0))))*VLOOKUP(I790,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I790<>Variables!$B$1,IF(H790<>0,C790,I790),\"\")","v":""},"","",{"$f":"IF(C791<>\"\",IF(OR(VLOOKUP(C791,$C$3:$L$6,5,0)=Variables!$B$5,B791>VLOOKUP(C791,$C$3:$L$6,8,0)),-D791*VLOOKUP(C791,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I791<>Variables!$B$1,IF(C791<>\"\",$I$9-E791-F791,\"\"),-D791)","v":""},"",{"$f":"IF(C791<>\"\",IF(D791+$I$9-E791-F791>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C791,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C791,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I791,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I791,$C$3:$L$6,5,0)=Variables!$B$5,B791>VLOOKUP(I791,$C$3:$L$6,8,0)),IF(VLOOKUP(I791,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B791)-YEAR($B$12))*12+MONTH(B791)-MONTH($B$12)),((YEAR(B791)-YEAR(VLOOKUP(I791,$C$3:$L$6,8,0)))*12+MONTH(B791)-MONTH(VLOOKUP(I791,$C$3:$L$6,8,0))))*(VLOOKUP(I791,$C$3:$L$6,10,0)*VLOOKUP(I791,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C791<>\"\",IF(I791<>\"\",IF(ISERROR(VLOOKUP(I791,$C$3:$L$6,10,0)),\"\",VLOOKUP(I791,$C$3:$L$6,10,0)+J791+IF(OR(VLOOKUP(I791,$C$3:$L$6,5,0)=Variables!$B$5,B791>VLOOKUP(I791,$C$3:$L$6,8,0)),IF(VLOOKUP(I791,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B791)-YEAR($B$12))*12+MONTH(B791)-MONTH($B$12)),((YEAR(B791)-YEAR(VLOOKUP(I791,$C$3:$L$6,8,0)))*12+MONTH(B791)-MONTH(VLOOKUP(I791,$C$3:$L$6,8,0))))*VLOOKUP(I791,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I791<>Variables!$B$1,IF(H791<>0,C791,I791),\"\")","v":""},"","",{"$f":"IF(C792<>\"\",IF(OR(VLOOKUP(C792,$C$3:$L$6,5,0)=Variables!$B$5,B792>VLOOKUP(C792,$C$3:$L$6,8,0)),-D792*VLOOKUP(C792,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I792<>Variables!$B$1,IF(C792<>\"\",$I$9-E792-F792,\"\"),-D792)","v":""},"",{"$f":"IF(C792<>\"\",IF(D792+$I$9-E792-F792>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C792,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C792,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I792,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I792,$C$3:$L$6,5,0)=Variables!$B$5,B792>VLOOKUP(I792,$C$3:$L$6,8,0)),IF(VLOOKUP(I792,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B792)-YEAR($B$12))*12+MONTH(B792)-MONTH($B$12)),((YEAR(B792)-YEAR(VLOOKUP(I792,$C$3:$L$6,8,0)))*12+MONTH(B792)-MONTH(VLOOKUP(I792,$C$3:$L$6,8,0))))*(VLOOKUP(I792,$C$3:$L$6,10,0)*VLOOKUP(I792,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C792<>\"\",IF(I792<>\"\",IF(ISERROR(VLOOKUP(I792,$C$3:$L$6,10,0)),\"\",VLOOKUP(I792,$C$3:$L$6,10,0)+J792+IF(OR(VLOOKUP(I792,$C$3:$L$6,5,0)=Variables!$B$5,B792>VLOOKUP(I792,$C$3:$L$6,8,0)),IF(VLOOKUP(I792,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B792)-YEAR($B$12))*12+MONTH(B792)-MONTH($B$12)),((YEAR(B792)-YEAR(VLOOKUP(I792,$C$3:$L$6,8,0)))*12+MONTH(B792)-MONTH(VLOOKUP(I792,$C$3:$L$6,8,0))))*VLOOKUP(I792,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I792<>Variables!$B$1,IF(H792<>0,C792,I792),\"\")","v":""},"","",{"$f":"IF(C793<>\"\",IF(OR(VLOOKUP(C793,$C$3:$L$6,5,0)=Variables!$B$5,B793>VLOOKUP(C793,$C$3:$L$6,8,0)),-D793*VLOOKUP(C793,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I793<>Variables!$B$1,IF(C793<>\"\",$I$9-E793-F793,\"\"),-D793)","v":""},"",{"$f":"IF(C793<>\"\",IF(D793+$I$9-E793-F793>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C793,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C793,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I793,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I793,$C$3:$L$6,5,0)=Variables!$B$5,B793>VLOOKUP(I793,$C$3:$L$6,8,0)),IF(VLOOKUP(I793,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B793)-YEAR($B$12))*12+MONTH(B793)-MONTH($B$12)),((YEAR(B793)-YEAR(VLOOKUP(I793,$C$3:$L$6,8,0)))*12+MONTH(B793)-MONTH(VLOOKUP(I793,$C$3:$L$6,8,0))))*(VLOOKUP(I793,$C$3:$L$6,10,0)*VLOOKUP(I793,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C793<>\"\",IF(I793<>\"\",IF(ISERROR(VLOOKUP(I793,$C$3:$L$6,10,0)),\"\",VLOOKUP(I793,$C$3:$L$6,10,0)+J793+IF(OR(VLOOKUP(I793,$C$3:$L$6,5,0)=Variables!$B$5,B793>VLOOKUP(I793,$C$3:$L$6,8,0)),IF(VLOOKUP(I793,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B793)-YEAR($B$12))*12+MONTH(B793)-MONTH($B$12)),((YEAR(B793)-YEAR(VLOOKUP(I793,$C$3:$L$6,8,0)))*12+MONTH(B793)-MONTH(VLOOKUP(I793,$C$3:$L$6,8,0))))*VLOOKUP(I793,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I793<>Variables!$B$1,IF(H793<>0,C793,I793),\"\")","v":""},"","",{"$f":"IF(C794<>\"\",IF(OR(VLOOKUP(C794,$C$3:$L$6,5,0)=Variables!$B$5,B794>VLOOKUP(C794,$C$3:$L$6,8,0)),-D794*VLOOKUP(C794,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I794<>Variables!$B$1,IF(C794<>\"\",$I$9-E794-F794,\"\"),-D794)","v":""},"",{"$f":"IF(C794<>\"\",IF(D794+$I$9-E794-F794>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C794,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C794,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I794,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I794,$C$3:$L$6,5,0)=Variables!$B$5,B794>VLOOKUP(I794,$C$3:$L$6,8,0)),IF(VLOOKUP(I794,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B794)-YEAR($B$12))*12+MONTH(B794)-MONTH($B$12)),((YEAR(B794)-YEAR(VLOOKUP(I794,$C$3:$L$6,8,0)))*12+MONTH(B794)-MONTH(VLOOKUP(I794,$C$3:$L$6,8,0))))*(VLOOKUP(I794,$C$3:$L$6,10,0)*VLOOKUP(I794,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C794<>\"\",IF(I794<>\"\",IF(ISERROR(VLOOKUP(I794,$C$3:$L$6,10,0)),\"\",VLOOKUP(I794,$C$3:$L$6,10,0)+J794+IF(OR(VLOOKUP(I794,$C$3:$L$6,5,0)=Variables!$B$5,B794>VLOOKUP(I794,$C$3:$L$6,8,0)),IF(VLOOKUP(I794,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B794)-YEAR($B$12))*12+MONTH(B794)-MONTH($B$12)),((YEAR(B794)-YEAR(VLOOKUP(I794,$C$3:$L$6,8,0)))*12+MONTH(B794)-MONTH(VLOOKUP(I794,$C$3:$L$6,8,0))))*VLOOKUP(I794,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I794<>Variables!$B$1,IF(H794<>0,C794,I794),\"\")","v":""},"","",{"$f":"IF(C795<>\"\",IF(OR(VLOOKUP(C795,$C$3:$L$6,5,0)=Variables!$B$5,B795>VLOOKUP(C795,$C$3:$L$6,8,0)),-D795*VLOOKUP(C795,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I795<>Variables!$B$1,IF(C795<>\"\",$I$9-E795-F795,\"\"),-D795)","v":""},"",{"$f":"IF(C795<>\"\",IF(D795+$I$9-E795-F795>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C795,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C795,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I795,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I795,$C$3:$L$6,5,0)=Variables!$B$5,B795>VLOOKUP(I795,$C$3:$L$6,8,0)),IF(VLOOKUP(I795,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B795)-YEAR($B$12))*12+MONTH(B795)-MONTH($B$12)),((YEAR(B795)-YEAR(VLOOKUP(I795,$C$3:$L$6,8,0)))*12+MONTH(B795)-MONTH(VLOOKUP(I795,$C$3:$L$6,8,0))))*(VLOOKUP(I795,$C$3:$L$6,10,0)*VLOOKUP(I795,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C795<>\"\",IF(I795<>\"\",IF(ISERROR(VLOOKUP(I795,$C$3:$L$6,10,0)),\"\",VLOOKUP(I795,$C$3:$L$6,10,0)+J795+IF(OR(VLOOKUP(I795,$C$3:$L$6,5,0)=Variables!$B$5,B795>VLOOKUP(I795,$C$3:$L$6,8,0)),IF(VLOOKUP(I795,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B795)-YEAR($B$12))*12+MONTH(B795)-MONTH($B$12)),((YEAR(B795)-YEAR(VLOOKUP(I795,$C$3:$L$6,8,0)))*12+MONTH(B795)-MONTH(VLOOKUP(I795,$C$3:$L$6,8,0))))*VLOOKUP(I795,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I795<>Variables!$B$1,IF(H795<>0,C795,I795),\"\")","v":""},{"$f":"IF(C796<>\"\",IF(H795<>0,H795,L795),\"\")","v":""},{"$f":"IF(C796<>\"\",MINPAYMENT(C796,ROW(B796),COLUMN(B796)),\"\")","v":""},{"$f":"IF(C796<>\"\",IF(OR(VLOOKUP(C796,$C$3:$L$6,5,0)=Variables!$B$5,B796>VLOOKUP(C796,$C$3:$L$6,8,0)),-D796*VLOOKUP(C796,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I796<>Variables!$B$1,IF(C796<>\"\",$I$9-E796-F796,\"\"),-D796)","v":""},"",{"$f":"IF(C796<>\"\",IF(D796+$I$9-E796-F796>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C796,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C796,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I796,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I796,$C$3:$L$6,5,0)=Variables!$B$5,B796>VLOOKUP(I796,$C$3:$L$6,8,0)),IF(VLOOKUP(I796,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B796)-YEAR($B$12))*12+MONTH(B796)-MONTH($B$12)),((YEAR(B796)-YEAR(VLOOKUP(I796,$C$3:$L$6,8,0)))*12+MONTH(B796)-MONTH(VLOOKUP(I796,$C$3:$L$6,8,0))))*(VLOOKUP(I796,$C$3:$L$6,10,0)*VLOOKUP(I796,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C796<>\"\",IF(I796<>\"\",IF(ISERROR(VLOOKUP(I796,$C$3:$L$6,10,0)),\"\",VLOOKUP(I796,$C$3:$L$6,10,0)+J796+IF(OR(VLOOKUP(I796,$C$3:$L$6,5,0)=Variables!$B$5,B796>VLOOKUP(I796,$C$3:$L$6,8,0)),IF(VLOOKUP(I796,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B796)-YEAR($B$12))*12+MONTH(B796)-MONTH($B$12)),((YEAR(B796)-YEAR(VLOOKUP(I796,$C$3:$L$6,8,0)))*12+MONTH(B796)-MONTH(VLOOKUP(I796,$C$3:$L$6,8,0))))*VLOOKUP(I796,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C796<>\"\",IF(ISERROR(IF(D796+G796>=0,K796+D796+G796,\"\")),\"\",IF(D796+G796>=0,K796+D796+G796,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C797<>\"\",DATE(YEAR(B796),MONTH(B796)+1,DAY(B796)),\"\")","v":""},{"$f":"IF(I796<>Variables!$B$1,IF(H796<>0,C796,I796),\"\")","v":""},"","",{"$f":"IF(C797<>\"\",IF(OR(VLOOKUP(C797,$C$3:$L$6,5,0)=Variables!$B$5,B797>VLOOKUP(C797,$C$3:$L$6,8,0)),-D797*VLOOKUP(C797,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I797<>Variables!$B$1,IF(C797<>\"\",$I$9-E797-F797,\"\"),-D797)","v":""},{"$f":"IF(C797<>\"\",IF(D797+G797<0,D797+G797,0),\"\")","v":""},{"$f":"IF(C797<>\"\",IF(D797+$I$9-E797-F797>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C797,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C797,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I797,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I797,$C$3:$L$6,5,0)=Variables!$B$5,B797>VLOOKUP(I797,$C$3:$L$6,8,0)),IF(VLOOKUP(I797,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B797)-YEAR($B$12))*12+MONTH(B797)-MONTH($B$12)),((YEAR(B797)-YEAR(VLOOKUP(I797,$C$3:$L$6,8,0)))*12+MONTH(B797)-MONTH(VLOOKUP(I797,$C$3:$L$6,8,0))))*(VLOOKUP(I797,$C$3:$L$6,10,0)*VLOOKUP(I797,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C797<>\"\",IF(I797<>\"\",IF(ISERROR(VLOOKUP(I797,$C$3:$L$6,10,0)),\"\",VLOOKUP(I797,$C$3:$L$6,10,0)+J797+IF(OR(VLOOKUP(I797,$C$3:$L$6,5,0)=Variables!$B$5,B797>VLOOKUP(I797,$C$3:$L$6,8,0)),IF(VLOOKUP(I797,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B797)-YEAR($B$12))*12+MONTH(B797)-MONTH($B$12)),((YEAR(B797)-YEAR(VLOOKUP(I797,$C$3:$L$6,8,0)))*12+MONTH(B797)-MONTH(VLOOKUP(I797,$C$3:$L$6,8,0))))*VLOOKUP(I797,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I797<>Variables!$B$1,IF(H797<>0,C797,I797),\"\")","v":""},"","",{"$f":"IF(C798<>\"\",IF(OR(VLOOKUP(C798,$C$3:$L$6,5,0)=Variables!$B$5,B798>VLOOKUP(C798,$C$3:$L$6,8,0)),-D798*VLOOKUP(C798,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I798<>Variables!$B$1,IF(C798<>\"\",$I$9-E798-F798,\"\"),-D798)","v":""},"",{"$f":"IF(C798<>\"\",IF(D798+$I$9-E798-F798>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C798,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C798,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I798,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I798,$C$3:$L$6,5,0)=Variables!$B$5,B798>VLOOKUP(I798,$C$3:$L$6,8,0)),IF(VLOOKUP(I798,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B798)-YEAR($B$12))*12+MONTH(B798)-MONTH($B$12)),((YEAR(B798)-YEAR(VLOOKUP(I798,$C$3:$L$6,8,0)))*12+MONTH(B798)-MONTH(VLOOKUP(I798,$C$3:$L$6,8,0))))*(VLOOKUP(I798,$C$3:$L$6,10,0)*VLOOKUP(I798,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C798<>\"\",IF(I798<>\"\",IF(ISERROR(VLOOKUP(I798,$C$3:$L$6,10,0)),\"\",VLOOKUP(I798,$C$3:$L$6,10,0)+J798+IF(OR(VLOOKUP(I798,$C$3:$L$6,5,0)=Variables!$B$5,B798>VLOOKUP(I798,$C$3:$L$6,8,0)),IF(VLOOKUP(I798,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B798)-YEAR($B$12))*12+MONTH(B798)-MONTH($B$12)),((YEAR(B798)-YEAR(VLOOKUP(I798,$C$3:$L$6,8,0)))*12+MONTH(B798)-MONTH(VLOOKUP(I798,$C$3:$L$6,8,0))))*VLOOKUP(I798,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I798<>Variables!$B$1,IF(H798<>0,C798,I798),\"\")","v":""},"","",{"$f":"IF(C799<>\"\",IF(OR(VLOOKUP(C799,$C$3:$L$6,5,0)=Variables!$B$5,B799>VLOOKUP(C799,$C$3:$L$6,8,0)),-D799*VLOOKUP(C799,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I799<>Variables!$B$1,IF(C799<>\"\",$I$9-E799-F799,\"\"),-D799)","v":""},"",{"$f":"IF(C799<>\"\",IF(D799+$I$9-E799-F799>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C799,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C799,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I799,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I799,$C$3:$L$6,5,0)=Variables!$B$5,B799>VLOOKUP(I799,$C$3:$L$6,8,0)),IF(VLOOKUP(I799,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B799)-YEAR($B$12))*12+MONTH(B799)-MONTH($B$12)),((YEAR(B799)-YEAR(VLOOKUP(I799,$C$3:$L$6,8,0)))*12+MONTH(B799)-MONTH(VLOOKUP(I799,$C$3:$L$6,8,0))))*(VLOOKUP(I799,$C$3:$L$6,10,0)*VLOOKUP(I799,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C799<>\"\",IF(I799<>\"\",IF(ISERROR(VLOOKUP(I799,$C$3:$L$6,10,0)),\"\",VLOOKUP(I799,$C$3:$L$6,10,0)+J799+IF(OR(VLOOKUP(I799,$C$3:$L$6,5,0)=Variables!$B$5,B799>VLOOKUP(I799,$C$3:$L$6,8,0)),IF(VLOOKUP(I799,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B799)-YEAR($B$12))*12+MONTH(B799)-MONTH($B$12)),((YEAR(B799)-YEAR(VLOOKUP(I799,$C$3:$L$6,8,0)))*12+MONTH(B799)-MONTH(VLOOKUP(I799,$C$3:$L$6,8,0))))*VLOOKUP(I799,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I799<>Variables!$B$1,IF(H799<>0,C799,I799),\"\")","v":""},"","",{"$f":"IF(C800<>\"\",IF(OR(VLOOKUP(C800,$C$3:$L$6,5,0)=Variables!$B$5,B800>VLOOKUP(C800,$C$3:$L$6,8,0)),-D800*VLOOKUP(C800,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I800<>Variables!$B$1,IF(C800<>\"\",$I$9-E800-F800,\"\"),-D800)","v":""},"",{"$f":"IF(C800<>\"\",IF(D800+$I$9-E800-F800>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C800,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C800,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I800,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I800,$C$3:$L$6,5,0)=Variables!$B$5,B800>VLOOKUP(I800,$C$3:$L$6,8,0)),IF(VLOOKUP(I800,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B800)-YEAR($B$12))*12+MONTH(B800)-MONTH($B$12)),((YEAR(B800)-YEAR(VLOOKUP(I800,$C$3:$L$6,8,0)))*12+MONTH(B800)-MONTH(VLOOKUP(I800,$C$3:$L$6,8,0))))*(VLOOKUP(I800,$C$3:$L$6,10,0)*VLOOKUP(I800,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C800<>\"\",IF(I800<>\"\",IF(ISERROR(VLOOKUP(I800,$C$3:$L$6,10,0)),\"\",VLOOKUP(I800,$C$3:$L$6,10,0)+J800+IF(OR(VLOOKUP(I800,$C$3:$L$6,5,0)=Variables!$B$5,B800>VLOOKUP(I800,$C$3:$L$6,8,0)),IF(VLOOKUP(I800,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B800)-YEAR($B$12))*12+MONTH(B800)-MONTH($B$12)),((YEAR(B800)-YEAR(VLOOKUP(I800,$C$3:$L$6,8,0)))*12+MONTH(B800)-MONTH(VLOOKUP(I800,$C$3:$L$6,8,0))))*VLOOKUP(I800,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I800<>Variables!$B$1,IF(H800<>0,C800,I800),\"\")","v":""},"","",{"$f":"IF(C801<>\"\",IF(OR(VLOOKUP(C801,$C$3:$L$6,5,0)=Variables!$B$5,B801>VLOOKUP(C801,$C$3:$L$6,8,0)),-D801*VLOOKUP(C801,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I801<>Variables!$B$1,IF(C801<>\"\",$I$9-E801-F801,\"\"),-D801)","v":""},"",{"$f":"IF(C801<>\"\",IF(D801+$I$9-E801-F801>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C801,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C801,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I801,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I801,$C$3:$L$6,5,0)=Variables!$B$5,B801>VLOOKUP(I801,$C$3:$L$6,8,0)),IF(VLOOKUP(I801,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B801)-YEAR($B$12))*12+MONTH(B801)-MONTH($B$12)),((YEAR(B801)-YEAR(VLOOKUP(I801,$C$3:$L$6,8,0)))*12+MONTH(B801)-MONTH(VLOOKUP(I801,$C$3:$L$6,8,0))))*(VLOOKUP(I801,$C$3:$L$6,10,0)*VLOOKUP(I801,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C801<>\"\",IF(I801<>\"\",IF(ISERROR(VLOOKUP(I801,$C$3:$L$6,10,0)),\"\",VLOOKUP(I801,$C$3:$L$6,10,0)+J801+IF(OR(VLOOKUP(I801,$C$3:$L$6,5,0)=Variables!$B$5,B801>VLOOKUP(I801,$C$3:$L$6,8,0)),IF(VLOOKUP(I801,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B801)-YEAR($B$12))*12+MONTH(B801)-MONTH($B$12)),((YEAR(B801)-YEAR(VLOOKUP(I801,$C$3:$L$6,8,0)))*12+MONTH(B801)-MONTH(VLOOKUP(I801,$C$3:$L$6,8,0))))*VLOOKUP(I801,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I801<>Variables!$B$1,IF(H801<>0,C801,I801),\"\")","v":""},"","",{"$f":"IF(C802<>\"\",IF(OR(VLOOKUP(C802,$C$3:$L$6,5,0)=Variables!$B$5,B802>VLOOKUP(C802,$C$3:$L$6,8,0)),-D802*VLOOKUP(C802,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I802<>Variables!$B$1,IF(C802<>\"\",$I$9-E802-F802,\"\"),-D802)","v":""},"",{"$f":"IF(C802<>\"\",IF(D802+$I$9-E802-F802>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C802,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C802,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I802,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I802,$C$3:$L$6,5,0)=Variables!$B$5,B802>VLOOKUP(I802,$C$3:$L$6,8,0)),IF(VLOOKUP(I802,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B802)-YEAR($B$12))*12+MONTH(B802)-MONTH($B$12)),((YEAR(B802)-YEAR(VLOOKUP(I802,$C$3:$L$6,8,0)))*12+MONTH(B802)-MONTH(VLOOKUP(I802,$C$3:$L$6,8,0))))*(VLOOKUP(I802,$C$3:$L$6,10,0)*VLOOKUP(I802,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C802<>\"\",IF(I802<>\"\",IF(ISERROR(VLOOKUP(I802,$C$3:$L$6,10,0)),\"\",VLOOKUP(I802,$C$3:$L$6,10,0)+J802+IF(OR(VLOOKUP(I802,$C$3:$L$6,5,0)=Variables!$B$5,B802>VLOOKUP(I802,$C$3:$L$6,8,0)),IF(VLOOKUP(I802,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B802)-YEAR($B$12))*12+MONTH(B802)-MONTH($B$12)),((YEAR(B802)-YEAR(VLOOKUP(I802,$C$3:$L$6,8,0)))*12+MONTH(B802)-MONTH(VLOOKUP(I802,$C$3:$L$6,8,0))))*VLOOKUP(I802,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I802<>Variables!$B$1,IF(H802<>0,C802,I802),\"\")","v":""},"","",{"$f":"IF(C803<>\"\",IF(OR(VLOOKUP(C803,$C$3:$L$6,5,0)=Variables!$B$5,B803>VLOOKUP(C803,$C$3:$L$6,8,0)),-D803*VLOOKUP(C803,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I803<>Variables!$B$1,IF(C803<>\"\",$I$9-E803-F803,\"\"),-D803)","v":""},"",{"$f":"IF(C803<>\"\",IF(D803+$I$9-E803-F803>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C803,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C803,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I803,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I803,$C$3:$L$6,5,0)=Variables!$B$5,B803>VLOOKUP(I803,$C$3:$L$6,8,0)),IF(VLOOKUP(I803,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B803)-YEAR($B$12))*12+MONTH(B803)-MONTH($B$12)),((YEAR(B803)-YEAR(VLOOKUP(I803,$C$3:$L$6,8,0)))*12+MONTH(B803)-MONTH(VLOOKUP(I803,$C$3:$L$6,8,0))))*(VLOOKUP(I803,$C$3:$L$6,10,0)*VLOOKUP(I803,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C803<>\"\",IF(I803<>\"\",IF(ISERROR(VLOOKUP(I803,$C$3:$L$6,10,0)),\"\",VLOOKUP(I803,$C$3:$L$6,10,0)+J803+IF(OR(VLOOKUP(I803,$C$3:$L$6,5,0)=Variables!$B$5,B803>VLOOKUP(I803,$C$3:$L$6,8,0)),IF(VLOOKUP(I803,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B803)-YEAR($B$12))*12+MONTH(B803)-MONTH($B$12)),((YEAR(B803)-YEAR(VLOOKUP(I803,$C$3:$L$6,8,0)))*12+MONTH(B803)-MONTH(VLOOKUP(I803,$C$3:$L$6,8,0))))*VLOOKUP(I803,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I803<>Variables!$B$1,IF(H803<>0,C803,I803),\"\")","v":""},"","",{"$f":"IF(C804<>\"\",IF(OR(VLOOKUP(C804,$C$3:$L$6,5,0)=Variables!$B$5,B804>VLOOKUP(C804,$C$3:$L$6,8,0)),-D804*VLOOKUP(C804,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I804<>Variables!$B$1,IF(C804<>\"\",$I$9-E804-F804,\"\"),-D804)","v":""},"",{"$f":"IF(C804<>\"\",IF(D804+$I$9-E804-F804>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C804,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C804,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I804,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I804,$C$3:$L$6,5,0)=Variables!$B$5,B804>VLOOKUP(I804,$C$3:$L$6,8,0)),IF(VLOOKUP(I804,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B804)-YEAR($B$12))*12+MONTH(B804)-MONTH($B$12)),((YEAR(B804)-YEAR(VLOOKUP(I804,$C$3:$L$6,8,0)))*12+MONTH(B804)-MONTH(VLOOKUP(I804,$C$3:$L$6,8,0))))*(VLOOKUP(I804,$C$3:$L$6,10,0)*VLOOKUP(I804,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C804<>\"\",IF(I804<>\"\",IF(ISERROR(VLOOKUP(I804,$C$3:$L$6,10,0)),\"\",VLOOKUP(I804,$C$3:$L$6,10,0)+J804+IF(OR(VLOOKUP(I804,$C$3:$L$6,5,0)=Variables!$B$5,B804>VLOOKUP(I804,$C$3:$L$6,8,0)),IF(VLOOKUP(I804,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B804)-YEAR($B$12))*12+MONTH(B804)-MONTH($B$12)),((YEAR(B804)-YEAR(VLOOKUP(I804,$C$3:$L$6,8,0)))*12+MONTH(B804)-MONTH(VLOOKUP(I804,$C$3:$L$6,8,0))))*VLOOKUP(I804,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I804<>Variables!$B$1,IF(H804<>0,C804,I804),\"\")","v":""},"","",{"$f":"IF(C805<>\"\",IF(OR(VLOOKUP(C805,$C$3:$L$6,5,0)=Variables!$B$5,B805>VLOOKUP(C805,$C$3:$L$6,8,0)),-D805*VLOOKUP(C805,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I805<>Variables!$B$1,IF(C805<>\"\",$I$9-E805-F805,\"\"),-D805)","v":""},"",{"$f":"IF(C805<>\"\",IF(D805+$I$9-E805-F805>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C805,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C805,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I805,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I805,$C$3:$L$6,5,0)=Variables!$B$5,B805>VLOOKUP(I805,$C$3:$L$6,8,0)),IF(VLOOKUP(I805,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B805)-YEAR($B$12))*12+MONTH(B805)-MONTH($B$12)),((YEAR(B805)-YEAR(VLOOKUP(I805,$C$3:$L$6,8,0)))*12+MONTH(B805)-MONTH(VLOOKUP(I805,$C$3:$L$6,8,0))))*(VLOOKUP(I805,$C$3:$L$6,10,0)*VLOOKUP(I805,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C805<>\"\",IF(I805<>\"\",IF(ISERROR(VLOOKUP(I805,$C$3:$L$6,10,0)),\"\",VLOOKUP(I805,$C$3:$L$6,10,0)+J805+IF(OR(VLOOKUP(I805,$C$3:$L$6,5,0)=Variables!$B$5,B805>VLOOKUP(I805,$C$3:$L$6,8,0)),IF(VLOOKUP(I805,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B805)-YEAR($B$12))*12+MONTH(B805)-MONTH($B$12)),((YEAR(B805)-YEAR(VLOOKUP(I805,$C$3:$L$6,8,0)))*12+MONTH(B805)-MONTH(VLOOKUP(I805,$C$3:$L$6,8,0))))*VLOOKUP(I805,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I805<>Variables!$B$1,IF(H805<>0,C805,I805),\"\")","v":""},"","",{"$f":"IF(C806<>\"\",IF(OR(VLOOKUP(C806,$C$3:$L$6,5,0)=Variables!$B$5,B806>VLOOKUP(C806,$C$3:$L$6,8,0)),-D806*VLOOKUP(C806,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I806<>Variables!$B$1,IF(C806<>\"\",$I$9-E806-F806,\"\"),-D806)","v":""},"",{"$f":"IF(C806<>\"\",IF(D806+$I$9-E806-F806>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C806,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C806,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I806,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I806,$C$3:$L$6,5,0)=Variables!$B$5,B806>VLOOKUP(I806,$C$3:$L$6,8,0)),IF(VLOOKUP(I806,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B806)-YEAR($B$12))*12+MONTH(B806)-MONTH($B$12)),((YEAR(B806)-YEAR(VLOOKUP(I806,$C$3:$L$6,8,0)))*12+MONTH(B806)-MONTH(VLOOKUP(I806,$C$3:$L$6,8,0))))*(VLOOKUP(I806,$C$3:$L$6,10,0)*VLOOKUP(I806,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C806<>\"\",IF(I806<>\"\",IF(ISERROR(VLOOKUP(I806,$C$3:$L$6,10,0)),\"\",VLOOKUP(I806,$C$3:$L$6,10,0)+J806+IF(OR(VLOOKUP(I806,$C$3:$L$6,5,0)=Variables!$B$5,B806>VLOOKUP(I806,$C$3:$L$6,8,0)),IF(VLOOKUP(I806,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B806)-YEAR($B$12))*12+MONTH(B806)-MONTH($B$12)),((YEAR(B806)-YEAR(VLOOKUP(I806,$C$3:$L$6,8,0)))*12+MONTH(B806)-MONTH(VLOOKUP(I806,$C$3:$L$6,8,0))))*VLOOKUP(I806,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I806<>Variables!$B$1,IF(H806<>0,C806,I806),\"\")","v":""},"","",{"$f":"IF(C807<>\"\",IF(OR(VLOOKUP(C807,$C$3:$L$6,5,0)=Variables!$B$5,B807>VLOOKUP(C807,$C$3:$L$6,8,0)),-D807*VLOOKUP(C807,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I807<>Variables!$B$1,IF(C807<>\"\",$I$9-E807-F807,\"\"),-D807)","v":""},"",{"$f":"IF(C807<>\"\",IF(D807+$I$9-E807-F807>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C807,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C807,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I807,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I807,$C$3:$L$6,5,0)=Variables!$B$5,B807>VLOOKUP(I807,$C$3:$L$6,8,0)),IF(VLOOKUP(I807,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B807)-YEAR($B$12))*12+MONTH(B807)-MONTH($B$12)),((YEAR(B807)-YEAR(VLOOKUP(I807,$C$3:$L$6,8,0)))*12+MONTH(B807)-MONTH(VLOOKUP(I807,$C$3:$L$6,8,0))))*(VLOOKUP(I807,$C$3:$L$6,10,0)*VLOOKUP(I807,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C807<>\"\",IF(I807<>\"\",IF(ISERROR(VLOOKUP(I807,$C$3:$L$6,10,0)),\"\",VLOOKUP(I807,$C$3:$L$6,10,0)+J807+IF(OR(VLOOKUP(I807,$C$3:$L$6,5,0)=Variables!$B$5,B807>VLOOKUP(I807,$C$3:$L$6,8,0)),IF(VLOOKUP(I807,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B807)-YEAR($B$12))*12+MONTH(B807)-MONTH($B$12)),((YEAR(B807)-YEAR(VLOOKUP(I807,$C$3:$L$6,8,0)))*12+MONTH(B807)-MONTH(VLOOKUP(I807,$C$3:$L$6,8,0))))*VLOOKUP(I807,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I807<>Variables!$B$1,IF(H807<>0,C807,I807),\"\")","v":""},"","",{"$f":"IF(C808<>\"\",IF(OR(VLOOKUP(C808,$C$3:$L$6,5,0)=Variables!$B$5,B808>VLOOKUP(C808,$C$3:$L$6,8,0)),-D808*VLOOKUP(C808,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I808<>Variables!$B$1,IF(C808<>\"\",$I$9-E808-F808,\"\"),-D808)","v":""},"",{"$f":"IF(C808<>\"\",IF(D808+$I$9-E808-F808>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C808,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C808,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I808,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I808,$C$3:$L$6,5,0)=Variables!$B$5,B808>VLOOKUP(I808,$C$3:$L$6,8,0)),IF(VLOOKUP(I808,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B808)-YEAR($B$12))*12+MONTH(B808)-MONTH($B$12)),((YEAR(B808)-YEAR(VLOOKUP(I808,$C$3:$L$6,8,0)))*12+MONTH(B808)-MONTH(VLOOKUP(I808,$C$3:$L$6,8,0))))*(VLOOKUP(I808,$C$3:$L$6,10,0)*VLOOKUP(I808,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C808<>\"\",IF(I808<>\"\",IF(ISERROR(VLOOKUP(I808,$C$3:$L$6,10,0)),\"\",VLOOKUP(I808,$C$3:$L$6,10,0)+J808+IF(OR(VLOOKUP(I808,$C$3:$L$6,5,0)=Variables!$B$5,B808>VLOOKUP(I808,$C$3:$L$6,8,0)),IF(VLOOKUP(I808,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B808)-YEAR($B$12))*12+MONTH(B808)-MONTH($B$12)),((YEAR(B808)-YEAR(VLOOKUP(I808,$C$3:$L$6,8,0)))*12+MONTH(B808)-MONTH(VLOOKUP(I808,$C$3:$L$6,8,0))))*VLOOKUP(I808,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I808<>Variables!$B$1,IF(H808<>0,C808,I808),\"\")","v":""},"","",{"$f":"IF(C809<>\"\",IF(OR(VLOOKUP(C809,$C$3:$L$6,5,0)=Variables!$B$5,B809>VLOOKUP(C809,$C$3:$L$6,8,0)),-D809*VLOOKUP(C809,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I809<>Variables!$B$1,IF(C809<>\"\",$I$9-E809-F809,\"\"),-D809)","v":""},"",{"$f":"IF(C809<>\"\",IF(D809+$I$9-E809-F809>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C809,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C809,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I809,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I809,$C$3:$L$6,5,0)=Variables!$B$5,B809>VLOOKUP(I809,$C$3:$L$6,8,0)),IF(VLOOKUP(I809,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B809)-YEAR($B$12))*12+MONTH(B809)-MONTH($B$12)),((YEAR(B809)-YEAR(VLOOKUP(I809,$C$3:$L$6,8,0)))*12+MONTH(B809)-MONTH(VLOOKUP(I809,$C$3:$L$6,8,0))))*(VLOOKUP(I809,$C$3:$L$6,10,0)*VLOOKUP(I809,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C809<>\"\",IF(I809<>\"\",IF(ISERROR(VLOOKUP(I809,$C$3:$L$6,10,0)),\"\",VLOOKUP(I809,$C$3:$L$6,10,0)+J809+IF(OR(VLOOKUP(I809,$C$3:$L$6,5,0)=Variables!$B$5,B809>VLOOKUP(I809,$C$3:$L$6,8,0)),IF(VLOOKUP(I809,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B809)-YEAR($B$12))*12+MONTH(B809)-MONTH($B$12)),((YEAR(B809)-YEAR(VLOOKUP(I809,$C$3:$L$6,8,0)))*12+MONTH(B809)-MONTH(VLOOKUP(I809,$C$3:$L$6,8,0))))*VLOOKUP(I809,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I809<>Variables!$B$1,IF(H809<>0,C809,I809),\"\")","v":""},"","",{"$f":"IF(C810<>\"\",IF(OR(VLOOKUP(C810,$C$3:$L$6,5,0)=Variables!$B$5,B810>VLOOKUP(C810,$C$3:$L$6,8,0)),-D810*VLOOKUP(C810,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I810<>Variables!$B$1,IF(C810<>\"\",$I$9-E810-F810,\"\"),-D810)","v":""},"",{"$f":"IF(C810<>\"\",IF(D810+$I$9-E810-F810>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C810,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C810,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I810,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I810,$C$3:$L$6,5,0)=Variables!$B$5,B810>VLOOKUP(I810,$C$3:$L$6,8,0)),IF(VLOOKUP(I810,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B810)-YEAR($B$12))*12+MONTH(B810)-MONTH($B$12)),((YEAR(B810)-YEAR(VLOOKUP(I810,$C$3:$L$6,8,0)))*12+MONTH(B810)-MONTH(VLOOKUP(I810,$C$3:$L$6,8,0))))*(VLOOKUP(I810,$C$3:$L$6,10,0)*VLOOKUP(I810,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C810<>\"\",IF(I810<>\"\",IF(ISERROR(VLOOKUP(I810,$C$3:$L$6,10,0)),\"\",VLOOKUP(I810,$C$3:$L$6,10,0)+J810+IF(OR(VLOOKUP(I810,$C$3:$L$6,5,0)=Variables!$B$5,B810>VLOOKUP(I810,$C$3:$L$6,8,0)),IF(VLOOKUP(I810,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B810)-YEAR($B$12))*12+MONTH(B810)-MONTH($B$12)),((YEAR(B810)-YEAR(VLOOKUP(I810,$C$3:$L$6,8,0)))*12+MONTH(B810)-MONTH(VLOOKUP(I810,$C$3:$L$6,8,0))))*VLOOKUP(I810,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I810<>Variables!$B$1,IF(H810<>0,C810,I810),\"\")","v":""},"","",{"$f":"IF(C811<>\"\",IF(OR(VLOOKUP(C811,$C$3:$L$6,5,0)=Variables!$B$5,B811>VLOOKUP(C811,$C$3:$L$6,8,0)),-D811*VLOOKUP(C811,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I811<>Variables!$B$1,IF(C811<>\"\",$I$9-E811-F811,\"\"),-D811)","v":""},"",{"$f":"IF(C811<>\"\",IF(D811+$I$9-E811-F811>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C811,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C811,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I811,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I811,$C$3:$L$6,5,0)=Variables!$B$5,B811>VLOOKUP(I811,$C$3:$L$6,8,0)),IF(VLOOKUP(I811,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B811)-YEAR($B$12))*12+MONTH(B811)-MONTH($B$12)),((YEAR(B811)-YEAR(VLOOKUP(I811,$C$3:$L$6,8,0)))*12+MONTH(B811)-MONTH(VLOOKUP(I811,$C$3:$L$6,8,0))))*(VLOOKUP(I811,$C$3:$L$6,10,0)*VLOOKUP(I811,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C811<>\"\",IF(I811<>\"\",IF(ISERROR(VLOOKUP(I811,$C$3:$L$6,10,0)),\"\",VLOOKUP(I811,$C$3:$L$6,10,0)+J811+IF(OR(VLOOKUP(I811,$C$3:$L$6,5,0)=Variables!$B$5,B811>VLOOKUP(I811,$C$3:$L$6,8,0)),IF(VLOOKUP(I811,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B811)-YEAR($B$12))*12+MONTH(B811)-MONTH($B$12)),((YEAR(B811)-YEAR(VLOOKUP(I811,$C$3:$L$6,8,0)))*12+MONTH(B811)-MONTH(VLOOKUP(I811,$C$3:$L$6,8,0))))*VLOOKUP(I811,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I811<>Variables!$B$1,IF(H811<>0,C811,I811),\"\")","v":""},"","",{"$f":"IF(C812<>\"\",IF(OR(VLOOKUP(C812,$C$3:$L$6,5,0)=Variables!$B$5,B812>VLOOKUP(C812,$C$3:$L$6,8,0)),-D812*VLOOKUP(C812,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I812<>Variables!$B$1,IF(C812<>\"\",$I$9-E812-F812,\"\"),-D812)","v":""},"",{"$f":"IF(C812<>\"\",IF(D812+$I$9-E812-F812>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C812,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C812,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I812,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I812,$C$3:$L$6,5,0)=Variables!$B$5,B812>VLOOKUP(I812,$C$3:$L$6,8,0)),IF(VLOOKUP(I812,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B812)-YEAR($B$12))*12+MONTH(B812)-MONTH($B$12)),((YEAR(B812)-YEAR(VLOOKUP(I812,$C$3:$L$6,8,0)))*12+MONTH(B812)-MONTH(VLOOKUP(I812,$C$3:$L$6,8,0))))*(VLOOKUP(I812,$C$3:$L$6,10,0)*VLOOKUP(I812,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C812<>\"\",IF(I812<>\"\",IF(ISERROR(VLOOKUP(I812,$C$3:$L$6,10,0)),\"\",VLOOKUP(I812,$C$3:$L$6,10,0)+J812+IF(OR(VLOOKUP(I812,$C$3:$L$6,5,0)=Variables!$B$5,B812>VLOOKUP(I812,$C$3:$L$6,8,0)),IF(VLOOKUP(I812,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B812)-YEAR($B$12))*12+MONTH(B812)-MONTH($B$12)),((YEAR(B812)-YEAR(VLOOKUP(I812,$C$3:$L$6,8,0)))*12+MONTH(B812)-MONTH(VLOOKUP(I812,$C$3:$L$6,8,0))))*VLOOKUP(I812,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I812<>Variables!$B$1,IF(H812<>0,C812,I812),\"\")","v":""},"","",{"$f":"IF(C813<>\"\",IF(OR(VLOOKUP(C813,$C$3:$L$6,5,0)=Variables!$B$5,B813>VLOOKUP(C813,$C$3:$L$6,8,0)),-D813*VLOOKUP(C813,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I813<>Variables!$B$1,IF(C813<>\"\",$I$9-E813-F813,\"\"),-D813)","v":""},"",{"$f":"IF(C813<>\"\",IF(D813+$I$9-E813-F813>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C813,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C813,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I813,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I813,$C$3:$L$6,5,0)=Variables!$B$5,B813>VLOOKUP(I813,$C$3:$L$6,8,0)),IF(VLOOKUP(I813,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B813)-YEAR($B$12))*12+MONTH(B813)-MONTH($B$12)),((YEAR(B813)-YEAR(VLOOKUP(I813,$C$3:$L$6,8,0)))*12+MONTH(B813)-MONTH(VLOOKUP(I813,$C$3:$L$6,8,0))))*(VLOOKUP(I813,$C$3:$L$6,10,0)*VLOOKUP(I813,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C813<>\"\",IF(I813<>\"\",IF(ISERROR(VLOOKUP(I813,$C$3:$L$6,10,0)),\"\",VLOOKUP(I813,$C$3:$L$6,10,0)+J813+IF(OR(VLOOKUP(I813,$C$3:$L$6,5,0)=Variables!$B$5,B813>VLOOKUP(I813,$C$3:$L$6,8,0)),IF(VLOOKUP(I813,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B813)-YEAR($B$12))*12+MONTH(B813)-MONTH($B$12)),((YEAR(B813)-YEAR(VLOOKUP(I813,$C$3:$L$6,8,0)))*12+MONTH(B813)-MONTH(VLOOKUP(I813,$C$3:$L$6,8,0))))*VLOOKUP(I813,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I813<>Variables!$B$1,IF(H813<>0,C813,I813),\"\")","v":""},"","",{"$f":"IF(C814<>\"\",IF(OR(VLOOKUP(C814,$C$3:$L$6,5,0)=Variables!$B$5,B814>VLOOKUP(C814,$C$3:$L$6,8,0)),-D814*VLOOKUP(C814,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I814<>Variables!$B$1,IF(C814<>\"\",$I$9-E814-F814,\"\"),-D814)","v":""},"",{"$f":"IF(C814<>\"\",IF(D814+$I$9-E814-F814>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C814,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C814,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I814,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I814,$C$3:$L$6,5,0)=Variables!$B$5,B814>VLOOKUP(I814,$C$3:$L$6,8,0)),IF(VLOOKUP(I814,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B814)-YEAR($B$12))*12+MONTH(B814)-MONTH($B$12)),((YEAR(B814)-YEAR(VLOOKUP(I814,$C$3:$L$6,8,0)))*12+MONTH(B814)-MONTH(VLOOKUP(I814,$C$3:$L$6,8,0))))*(VLOOKUP(I814,$C$3:$L$6,10,0)*VLOOKUP(I814,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C814<>\"\",IF(I814<>\"\",IF(ISERROR(VLOOKUP(I814,$C$3:$L$6,10,0)),\"\",VLOOKUP(I814,$C$3:$L$6,10,0)+J814+IF(OR(VLOOKUP(I814,$C$3:$L$6,5,0)=Variables!$B$5,B814>VLOOKUP(I814,$C$3:$L$6,8,0)),IF(VLOOKUP(I814,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B814)-YEAR($B$12))*12+MONTH(B814)-MONTH($B$12)),((YEAR(B814)-YEAR(VLOOKUP(I814,$C$3:$L$6,8,0)))*12+MONTH(B814)-MONTH(VLOOKUP(I814,$C$3:$L$6,8,0))))*VLOOKUP(I814,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I814<>Variables!$B$1,IF(H814<>0,C814,I814),\"\")","v":""},"","",{"$f":"IF(C815<>\"\",IF(OR(VLOOKUP(C815,$C$3:$L$6,5,0)=Variables!$B$5,B815>VLOOKUP(C815,$C$3:$L$6,8,0)),-D815*VLOOKUP(C815,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I815<>Variables!$B$1,IF(C815<>\"\",$I$9-E815-F815,\"\"),-D815)","v":""},"",{"$f":"IF(C815<>\"\",IF(D815+$I$9-E815-F815>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C815,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C815,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I815,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I815,$C$3:$L$6,5,0)=Variables!$B$5,B815>VLOOKUP(I815,$C$3:$L$6,8,0)),IF(VLOOKUP(I815,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B815)-YEAR($B$12))*12+MONTH(B815)-MONTH($B$12)),((YEAR(B815)-YEAR(VLOOKUP(I815,$C$3:$L$6,8,0)))*12+MONTH(B815)-MONTH(VLOOKUP(I815,$C$3:$L$6,8,0))))*(VLOOKUP(I815,$C$3:$L$6,10,0)*VLOOKUP(I815,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C815<>\"\",IF(I815<>\"\",IF(ISERROR(VLOOKUP(I815,$C$3:$L$6,10,0)),\"\",VLOOKUP(I815,$C$3:$L$6,10,0)+J815+IF(OR(VLOOKUP(I815,$C$3:$L$6,5,0)=Variables!$B$5,B815>VLOOKUP(I815,$C$3:$L$6,8,0)),IF(VLOOKUP(I815,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B815)-YEAR($B$12))*12+MONTH(B815)-MONTH($B$12)),((YEAR(B815)-YEAR(VLOOKUP(I815,$C$3:$L$6,8,0)))*12+MONTH(B815)-MONTH(VLOOKUP(I815,$C$3:$L$6,8,0))))*VLOOKUP(I815,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I815<>Variables!$B$1,IF(H815<>0,C815,I815),\"\")","v":""},"","",{"$f":"IF(C816<>\"\",IF(OR(VLOOKUP(C816,$C$3:$L$6,5,0)=Variables!$B$5,B816>VLOOKUP(C816,$C$3:$L$6,8,0)),-D816*VLOOKUP(C816,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I816<>Variables!$B$1,IF(C816<>\"\",$I$9-E816-F816,\"\"),-D816)","v":""},"",{"$f":"IF(C816<>\"\",IF(D816+$I$9-E816-F816>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C816,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C816,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I816,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I816,$C$3:$L$6,5,0)=Variables!$B$5,B816>VLOOKUP(I816,$C$3:$L$6,8,0)),IF(VLOOKUP(I816,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B816)-YEAR($B$12))*12+MONTH(B816)-MONTH($B$12)),((YEAR(B816)-YEAR(VLOOKUP(I816,$C$3:$L$6,8,0)))*12+MONTH(B816)-MONTH(VLOOKUP(I816,$C$3:$L$6,8,0))))*(VLOOKUP(I816,$C$3:$L$6,10,0)*VLOOKUP(I816,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C816<>\"\",IF(I816<>\"\",IF(ISERROR(VLOOKUP(I816,$C$3:$L$6,10,0)),\"\",VLOOKUP(I816,$C$3:$L$6,10,0)+J816+IF(OR(VLOOKUP(I816,$C$3:$L$6,5,0)=Variables!$B$5,B816>VLOOKUP(I816,$C$3:$L$6,8,0)),IF(VLOOKUP(I816,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B816)-YEAR($B$12))*12+MONTH(B816)-MONTH($B$12)),((YEAR(B816)-YEAR(VLOOKUP(I816,$C$3:$L$6,8,0)))*12+MONTH(B816)-MONTH(VLOOKUP(I816,$C$3:$L$6,8,0))))*VLOOKUP(I816,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I816<>Variables!$B$1,IF(H816<>0,C816,I816),\"\")","v":""},"","",{"$f":"IF(C817<>\"\",IF(OR(VLOOKUP(C817,$C$3:$L$6,5,0)=Variables!$B$5,B817>VLOOKUP(C817,$C$3:$L$6,8,0)),-D817*VLOOKUP(C817,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I817<>Variables!$B$1,IF(C817<>\"\",$I$9-E817-F817,\"\"),-D817)","v":""},"",{"$f":"IF(C817<>\"\",IF(D817+$I$9-E817-F817>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C817,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C817,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I817,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I817,$C$3:$L$6,5,0)=Variables!$B$5,B817>VLOOKUP(I817,$C$3:$L$6,8,0)),IF(VLOOKUP(I817,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B817)-YEAR($B$12))*12+MONTH(B817)-MONTH($B$12)),((YEAR(B817)-YEAR(VLOOKUP(I817,$C$3:$L$6,8,0)))*12+MONTH(B817)-MONTH(VLOOKUP(I817,$C$3:$L$6,8,0))))*(VLOOKUP(I817,$C$3:$L$6,10,0)*VLOOKUP(I817,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C817<>\"\",IF(I817<>\"\",IF(ISERROR(VLOOKUP(I817,$C$3:$L$6,10,0)),\"\",VLOOKUP(I817,$C$3:$L$6,10,0)+J817+IF(OR(VLOOKUP(I817,$C$3:$L$6,5,0)=Variables!$B$5,B817>VLOOKUP(I817,$C$3:$L$6,8,0)),IF(VLOOKUP(I817,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B817)-YEAR($B$12))*12+MONTH(B817)-MONTH($B$12)),((YEAR(B817)-YEAR(VLOOKUP(I817,$C$3:$L$6,8,0)))*12+MONTH(B817)-MONTH(VLOOKUP(I817,$C$3:$L$6,8,0))))*VLOOKUP(I817,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I817<>Variables!$B$1,IF(H817<>0,C817,I817),\"\")","v":""},"","",{"$f":"IF(C818<>\"\",IF(OR(VLOOKUP(C818,$C$3:$L$6,5,0)=Variables!$B$5,B818>VLOOKUP(C818,$C$3:$L$6,8,0)),-D818*VLOOKUP(C818,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I818<>Variables!$B$1,IF(C818<>\"\",$I$9-E818-F818,\"\"),-D818)","v":""},"",{"$f":"IF(C818<>\"\",IF(D818+$I$9-E818-F818>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C818,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C818,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I818,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I818,$C$3:$L$6,5,0)=Variables!$B$5,B818>VLOOKUP(I818,$C$3:$L$6,8,0)),IF(VLOOKUP(I818,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B818)-YEAR($B$12))*12+MONTH(B818)-MONTH($B$12)),((YEAR(B818)-YEAR(VLOOKUP(I818,$C$3:$L$6,8,0)))*12+MONTH(B818)-MONTH(VLOOKUP(I818,$C$3:$L$6,8,0))))*(VLOOKUP(I818,$C$3:$L$6,10,0)*VLOOKUP(I818,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C818<>\"\",IF(I818<>\"\",IF(ISERROR(VLOOKUP(I818,$C$3:$L$6,10,0)),\"\",VLOOKUP(I818,$C$3:$L$6,10,0)+J818+IF(OR(VLOOKUP(I818,$C$3:$L$6,5,0)=Variables!$B$5,B818>VLOOKUP(I818,$C$3:$L$6,8,0)),IF(VLOOKUP(I818,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B818)-YEAR($B$12))*12+MONTH(B818)-MONTH($B$12)),((YEAR(B818)-YEAR(VLOOKUP(I818,$C$3:$L$6,8,0)))*12+MONTH(B818)-MONTH(VLOOKUP(I818,$C$3:$L$6,8,0))))*VLOOKUP(I818,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I818<>Variables!$B$1,IF(H818<>0,C818,I818),\"\")","v":""},"","",{"$f":"IF(C819<>\"\",IF(OR(VLOOKUP(C819,$C$3:$L$6,5,0)=Variables!$B$5,B819>VLOOKUP(C819,$C$3:$L$6,8,0)),-D819*VLOOKUP(C819,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I819<>Variables!$B$1,IF(C819<>\"\",$I$9-E819-F819,\"\"),-D819)","v":""},"",{"$f":"IF(C819<>\"\",IF(D819+$I$9-E819-F819>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C819,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C819,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I819,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I819,$C$3:$L$6,5,0)=Variables!$B$5,B819>VLOOKUP(I819,$C$3:$L$6,8,0)),IF(VLOOKUP(I819,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B819)-YEAR($B$12))*12+MONTH(B819)-MONTH($B$12)),((YEAR(B819)-YEAR(VLOOKUP(I819,$C$3:$L$6,8,0)))*12+MONTH(B819)-MONTH(VLOOKUP(I819,$C$3:$L$6,8,0))))*(VLOOKUP(I819,$C$3:$L$6,10,0)*VLOOKUP(I819,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C819<>\"\",IF(I819<>\"\",IF(ISERROR(VLOOKUP(I819,$C$3:$L$6,10,0)),\"\",VLOOKUP(I819,$C$3:$L$6,10,0)+J819+IF(OR(VLOOKUP(I819,$C$3:$L$6,5,0)=Variables!$B$5,B819>VLOOKUP(I819,$C$3:$L$6,8,0)),IF(VLOOKUP(I819,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B819)-YEAR($B$12))*12+MONTH(B819)-MONTH($B$12)),((YEAR(B819)-YEAR(VLOOKUP(I819,$C$3:$L$6,8,0)))*12+MONTH(B819)-MONTH(VLOOKUP(I819,$C$3:$L$6,8,0))))*VLOOKUP(I819,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I819<>Variables!$B$1,IF(H819<>0,C819,I819),\"\")","v":""},"","",{"$f":"IF(C820<>\"\",IF(OR(VLOOKUP(C820,$C$3:$L$6,5,0)=Variables!$B$5,B820>VLOOKUP(C820,$C$3:$L$6,8,0)),-D820*VLOOKUP(C820,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I820<>Variables!$B$1,IF(C820<>\"\",$I$9-E820-F820,\"\"),-D820)","v":""},"",{"$f":"IF(C820<>\"\",IF(D820+$I$9-E820-F820>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C820,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C820,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I820,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I820,$C$3:$L$6,5,0)=Variables!$B$5,B820>VLOOKUP(I820,$C$3:$L$6,8,0)),IF(VLOOKUP(I820,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B820)-YEAR($B$12))*12+MONTH(B820)-MONTH($B$12)),((YEAR(B820)-YEAR(VLOOKUP(I820,$C$3:$L$6,8,0)))*12+MONTH(B820)-MONTH(VLOOKUP(I820,$C$3:$L$6,8,0))))*(VLOOKUP(I820,$C$3:$L$6,10,0)*VLOOKUP(I820,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C820<>\"\",IF(I820<>\"\",IF(ISERROR(VLOOKUP(I820,$C$3:$L$6,10,0)),\"\",VLOOKUP(I820,$C$3:$L$6,10,0)+J820+IF(OR(VLOOKUP(I820,$C$3:$L$6,5,0)=Variables!$B$5,B820>VLOOKUP(I820,$C$3:$L$6,8,0)),IF(VLOOKUP(I820,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B820)-YEAR($B$12))*12+MONTH(B820)-MONTH($B$12)),((YEAR(B820)-YEAR(VLOOKUP(I820,$C$3:$L$6,8,0)))*12+MONTH(B820)-MONTH(VLOOKUP(I820,$C$3:$L$6,8,0))))*VLOOKUP(I820,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I820<>Variables!$B$1,IF(H820<>0,C820,I820),\"\")","v":""},"","",{"$f":"IF(C821<>\"\",IF(OR(VLOOKUP(C821,$C$3:$L$6,5,0)=Variables!$B$5,B821>VLOOKUP(C821,$C$3:$L$6,8,0)),-D821*VLOOKUP(C821,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I821<>Variables!$B$1,IF(C821<>\"\",$I$9-E821-F821,\"\"),-D821)","v":""},"",{"$f":"IF(C821<>\"\",IF(D821+$I$9-E821-F821>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C821,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C821,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I821,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I821,$C$3:$L$6,5,0)=Variables!$B$5,B821>VLOOKUP(I821,$C$3:$L$6,8,0)),IF(VLOOKUP(I821,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B821)-YEAR($B$12))*12+MONTH(B821)-MONTH($B$12)),((YEAR(B821)-YEAR(VLOOKUP(I821,$C$3:$L$6,8,0)))*12+MONTH(B821)-MONTH(VLOOKUP(I821,$C$3:$L$6,8,0))))*(VLOOKUP(I821,$C$3:$L$6,10,0)*VLOOKUP(I821,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C821<>\"\",IF(I821<>\"\",IF(ISERROR(VLOOKUP(I821,$C$3:$L$6,10,0)),\"\",VLOOKUP(I821,$C$3:$L$6,10,0)+J821+IF(OR(VLOOKUP(I821,$C$3:$L$6,5,0)=Variables!$B$5,B821>VLOOKUP(I821,$C$3:$L$6,8,0)),IF(VLOOKUP(I821,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B821)-YEAR($B$12))*12+MONTH(B821)-MONTH($B$12)),((YEAR(B821)-YEAR(VLOOKUP(I821,$C$3:$L$6,8,0)))*12+MONTH(B821)-MONTH(VLOOKUP(I821,$C$3:$L$6,8,0))))*VLOOKUP(I821,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I821<>Variables!$B$1,IF(H821<>0,C821,I821),\"\")","v":""},"","",{"$f":"IF(C822<>\"\",IF(OR(VLOOKUP(C822,$C$3:$L$6,5,0)=Variables!$B$5,B822>VLOOKUP(C822,$C$3:$L$6,8,0)),-D822*VLOOKUP(C822,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I822<>Variables!$B$1,IF(C822<>\"\",$I$9-E822-F822,\"\"),-D822)","v":""},"",{"$f":"IF(C822<>\"\",IF(D822+$I$9-E822-F822>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C822,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C822,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I822,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I822,$C$3:$L$6,5,0)=Variables!$B$5,B822>VLOOKUP(I822,$C$3:$L$6,8,0)),IF(VLOOKUP(I822,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B822)-YEAR($B$12))*12+MONTH(B822)-MONTH($B$12)),((YEAR(B822)-YEAR(VLOOKUP(I822,$C$3:$L$6,8,0)))*12+MONTH(B822)-MONTH(VLOOKUP(I822,$C$3:$L$6,8,0))))*(VLOOKUP(I822,$C$3:$L$6,10,0)*VLOOKUP(I822,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C822<>\"\",IF(I822<>\"\",IF(ISERROR(VLOOKUP(I822,$C$3:$L$6,10,0)),\"\",VLOOKUP(I822,$C$3:$L$6,10,0)+J822+IF(OR(VLOOKUP(I822,$C$3:$L$6,5,0)=Variables!$B$5,B822>VLOOKUP(I822,$C$3:$L$6,8,0)),IF(VLOOKUP(I822,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B822)-YEAR($B$12))*12+MONTH(B822)-MONTH($B$12)),((YEAR(B822)-YEAR(VLOOKUP(I822,$C$3:$L$6,8,0)))*12+MONTH(B822)-MONTH(VLOOKUP(I822,$C$3:$L$6,8,0))))*VLOOKUP(I822,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I822<>Variables!$B$1,IF(H822<>0,C822,I822),\"\")","v":""},"","",{"$f":"IF(C823<>\"\",IF(OR(VLOOKUP(C823,$C$3:$L$6,5,0)=Variables!$B$5,B823>VLOOKUP(C823,$C$3:$L$6,8,0)),-D823*VLOOKUP(C823,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I823<>Variables!$B$1,IF(C823<>\"\",$I$9-E823-F823,\"\"),-D823)","v":""},"",{"$f":"IF(C823<>\"\",IF(D823+$I$9-E823-F823>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C823,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C823,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I823,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I823,$C$3:$L$6,5,0)=Variables!$B$5,B823>VLOOKUP(I823,$C$3:$L$6,8,0)),IF(VLOOKUP(I823,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B823)-YEAR($B$12))*12+MONTH(B823)-MONTH($B$12)),((YEAR(B823)-YEAR(VLOOKUP(I823,$C$3:$L$6,8,0)))*12+MONTH(B823)-MONTH(VLOOKUP(I823,$C$3:$L$6,8,0))))*(VLOOKUP(I823,$C$3:$L$6,10,0)*VLOOKUP(I823,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C823<>\"\",IF(I823<>\"\",IF(ISERROR(VLOOKUP(I823,$C$3:$L$6,10,0)),\"\",VLOOKUP(I823,$C$3:$L$6,10,0)+J823+IF(OR(VLOOKUP(I823,$C$3:$L$6,5,0)=Variables!$B$5,B823>VLOOKUP(I823,$C$3:$L$6,8,0)),IF(VLOOKUP(I823,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B823)-YEAR($B$12))*12+MONTH(B823)-MONTH($B$12)),((YEAR(B823)-YEAR(VLOOKUP(I823,$C$3:$L$6,8,0)))*12+MONTH(B823)-MONTH(VLOOKUP(I823,$C$3:$L$6,8,0))))*VLOOKUP(I823,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I823<>Variables!$B$1,IF(H823<>0,C823,I823),\"\")","v":""},"","",{"$f":"IF(C824<>\"\",IF(OR(VLOOKUP(C824,$C$3:$L$6,5,0)=Variables!$B$5,B824>VLOOKUP(C824,$C$3:$L$6,8,0)),-D824*VLOOKUP(C824,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I824<>Variables!$B$1,IF(C824<>\"\",$I$9-E824-F824,\"\"),-D824)","v":""},"",{"$f":"IF(C824<>\"\",IF(D824+$I$9-E824-F824>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C824,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C824,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I824,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I824,$C$3:$L$6,5,0)=Variables!$B$5,B824>VLOOKUP(I824,$C$3:$L$6,8,0)),IF(VLOOKUP(I824,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B824)-YEAR($B$12))*12+MONTH(B824)-MONTH($B$12)),((YEAR(B824)-YEAR(VLOOKUP(I824,$C$3:$L$6,8,0)))*12+MONTH(B824)-MONTH(VLOOKUP(I824,$C$3:$L$6,8,0))))*(VLOOKUP(I824,$C$3:$L$6,10,0)*VLOOKUP(I824,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C824<>\"\",IF(I824<>\"\",IF(ISERROR(VLOOKUP(I824,$C$3:$L$6,10,0)),\"\",VLOOKUP(I824,$C$3:$L$6,10,0)+J824+IF(OR(VLOOKUP(I824,$C$3:$L$6,5,0)=Variables!$B$5,B824>VLOOKUP(I824,$C$3:$L$6,8,0)),IF(VLOOKUP(I824,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B824)-YEAR($B$12))*12+MONTH(B824)-MONTH($B$12)),((YEAR(B824)-YEAR(VLOOKUP(I824,$C$3:$L$6,8,0)))*12+MONTH(B824)-MONTH(VLOOKUP(I824,$C$3:$L$6,8,0))))*VLOOKUP(I824,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I824<>Variables!$B$1,IF(H824<>0,C824,I824),\"\")","v":""},"","",{"$f":"IF(C825<>\"\",IF(OR(VLOOKUP(C825,$C$3:$L$6,5,0)=Variables!$B$5,B825>VLOOKUP(C825,$C$3:$L$6,8,0)),-D825*VLOOKUP(C825,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I825<>Variables!$B$1,IF(C825<>\"\",$I$9-E825-F825,\"\"),-D825)","v":""},"",{"$f":"IF(C825<>\"\",IF(D825+$I$9-E825-F825>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C825,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C825,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I825,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I825,$C$3:$L$6,5,0)=Variables!$B$5,B825>VLOOKUP(I825,$C$3:$L$6,8,0)),IF(VLOOKUP(I825,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B825)-YEAR($B$12))*12+MONTH(B825)-MONTH($B$12)),((YEAR(B825)-YEAR(VLOOKUP(I825,$C$3:$L$6,8,0)))*12+MONTH(B825)-MONTH(VLOOKUP(I825,$C$3:$L$6,8,0))))*(VLOOKUP(I825,$C$3:$L$6,10,0)*VLOOKUP(I825,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C825<>\"\",IF(I825<>\"\",IF(ISERROR(VLOOKUP(I825,$C$3:$L$6,10,0)),\"\",VLOOKUP(I825,$C$3:$L$6,10,0)+J825+IF(OR(VLOOKUP(I825,$C$3:$L$6,5,0)=Variables!$B$5,B825>VLOOKUP(I825,$C$3:$L$6,8,0)),IF(VLOOKUP(I825,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B825)-YEAR($B$12))*12+MONTH(B825)-MONTH($B$12)),((YEAR(B825)-YEAR(VLOOKUP(I825,$C$3:$L$6,8,0)))*12+MONTH(B825)-MONTH(VLOOKUP(I825,$C$3:$L$6,8,0))))*VLOOKUP(I825,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I825<>Variables!$B$1,IF(H825<>0,C825,I825),\"\")","v":""},"","",{"$f":"IF(C826<>\"\",IF(OR(VLOOKUP(C826,$C$3:$L$6,5,0)=Variables!$B$5,B826>VLOOKUP(C826,$C$3:$L$6,8,0)),-D826*VLOOKUP(C826,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I826<>Variables!$B$1,IF(C826<>\"\",$I$9-E826-F826,\"\"),-D826)","v":""},"",{"$f":"IF(C826<>\"\",IF(D826+$I$9-E826-F826>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C826,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C826,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I826,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I826,$C$3:$L$6,5,0)=Variables!$B$5,B826>VLOOKUP(I826,$C$3:$L$6,8,0)),IF(VLOOKUP(I826,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B826)-YEAR($B$12))*12+MONTH(B826)-MONTH($B$12)),((YEAR(B826)-YEAR(VLOOKUP(I826,$C$3:$L$6,8,0)))*12+MONTH(B826)-MONTH(VLOOKUP(I826,$C$3:$L$6,8,0))))*(VLOOKUP(I826,$C$3:$L$6,10,0)*VLOOKUP(I826,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C826<>\"\",IF(I826<>\"\",IF(ISERROR(VLOOKUP(I826,$C$3:$L$6,10,0)),\"\",VLOOKUP(I826,$C$3:$L$6,10,0)+J826+IF(OR(VLOOKUP(I826,$C$3:$L$6,5,0)=Variables!$B$5,B826>VLOOKUP(I826,$C$3:$L$6,8,0)),IF(VLOOKUP(I826,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B826)-YEAR($B$12))*12+MONTH(B826)-MONTH($B$12)),((YEAR(B826)-YEAR(VLOOKUP(I826,$C$3:$L$6,8,0)))*12+MONTH(B826)-MONTH(VLOOKUP(I826,$C$3:$L$6,8,0))))*VLOOKUP(I826,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I826<>Variables!$B$1,IF(H826<>0,C826,I826),\"\")","v":""},"","",{"$f":"IF(C827<>\"\",IF(OR(VLOOKUP(C827,$C$3:$L$6,5,0)=Variables!$B$5,B827>VLOOKUP(C827,$C$3:$L$6,8,0)),-D827*VLOOKUP(C827,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I827<>Variables!$B$1,IF(C827<>\"\",$I$9-E827-F827,\"\"),-D827)","v":""},"",{"$f":"IF(C827<>\"\",IF(D827+$I$9-E827-F827>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C827,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C827,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I827,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I827,$C$3:$L$6,5,0)=Variables!$B$5,B827>VLOOKUP(I827,$C$3:$L$6,8,0)),IF(VLOOKUP(I827,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B827)-YEAR($B$12))*12+MONTH(B827)-MONTH($B$12)),((YEAR(B827)-YEAR(VLOOKUP(I827,$C$3:$L$6,8,0)))*12+MONTH(B827)-MONTH(VLOOKUP(I827,$C$3:$L$6,8,0))))*(VLOOKUP(I827,$C$3:$L$6,10,0)*VLOOKUP(I827,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C827<>\"\",IF(I827<>\"\",IF(ISERROR(VLOOKUP(I827,$C$3:$L$6,10,0)),\"\",VLOOKUP(I827,$C$3:$L$6,10,0)+J827+IF(OR(VLOOKUP(I827,$C$3:$L$6,5,0)=Variables!$B$5,B827>VLOOKUP(I827,$C$3:$L$6,8,0)),IF(VLOOKUP(I827,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B827)-YEAR($B$12))*12+MONTH(B827)-MONTH($B$12)),((YEAR(B827)-YEAR(VLOOKUP(I827,$C$3:$L$6,8,0)))*12+MONTH(B827)-MONTH(VLOOKUP(I827,$C$3:$L$6,8,0))))*VLOOKUP(I827,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I827<>Variables!$B$1,IF(H827<>0,C827,I827),\"\")","v":""},"","",{"$f":"IF(C828<>\"\",IF(OR(VLOOKUP(C828,$C$3:$L$6,5,0)=Variables!$B$5,B828>VLOOKUP(C828,$C$3:$L$6,8,0)),-D828*VLOOKUP(C828,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I828<>Variables!$B$1,IF(C828<>\"\",$I$9-E828-F828,\"\"),-D828)","v":""},"",{"$f":"IF(C828<>\"\",IF(D828+$I$9-E828-F828>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C828,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C828,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I828,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I828,$C$3:$L$6,5,0)=Variables!$B$5,B828>VLOOKUP(I828,$C$3:$L$6,8,0)),IF(VLOOKUP(I828,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B828)-YEAR($B$12))*12+MONTH(B828)-MONTH($B$12)),((YEAR(B828)-YEAR(VLOOKUP(I828,$C$3:$L$6,8,0)))*12+MONTH(B828)-MONTH(VLOOKUP(I828,$C$3:$L$6,8,0))))*(VLOOKUP(I828,$C$3:$L$6,10,0)*VLOOKUP(I828,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C828<>\"\",IF(I828<>\"\",IF(ISERROR(VLOOKUP(I828,$C$3:$L$6,10,0)),\"\",VLOOKUP(I828,$C$3:$L$6,10,0)+J828+IF(OR(VLOOKUP(I828,$C$3:$L$6,5,0)=Variables!$B$5,B828>VLOOKUP(I828,$C$3:$L$6,8,0)),IF(VLOOKUP(I828,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B828)-YEAR($B$12))*12+MONTH(B828)-MONTH($B$12)),((YEAR(B828)-YEAR(VLOOKUP(I828,$C$3:$L$6,8,0)))*12+MONTH(B828)-MONTH(VLOOKUP(I828,$C$3:$L$6,8,0))))*VLOOKUP(I828,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I828<>Variables!$B$1,IF(H828<>0,C828,I828),\"\")","v":""},"","",{"$f":"IF(C829<>\"\",IF(OR(VLOOKUP(C829,$C$3:$L$6,5,0)=Variables!$B$5,B829>VLOOKUP(C829,$C$3:$L$6,8,0)),-D829*VLOOKUP(C829,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I829<>Variables!$B$1,IF(C829<>\"\",$I$9-E829-F829,\"\"),-D829)","v":""},"",{"$f":"IF(C829<>\"\",IF(D829+$I$9-E829-F829>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C829,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C829,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I829,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I829,$C$3:$L$6,5,0)=Variables!$B$5,B829>VLOOKUP(I829,$C$3:$L$6,8,0)),IF(VLOOKUP(I829,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B829)-YEAR($B$12))*12+MONTH(B829)-MONTH($B$12)),((YEAR(B829)-YEAR(VLOOKUP(I829,$C$3:$L$6,8,0)))*12+MONTH(B829)-MONTH(VLOOKUP(I829,$C$3:$L$6,8,0))))*(VLOOKUP(I829,$C$3:$L$6,10,0)*VLOOKUP(I829,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C829<>\"\",IF(I829<>\"\",IF(ISERROR(VLOOKUP(I829,$C$3:$L$6,10,0)),\"\",VLOOKUP(I829,$C$3:$L$6,10,0)+J829+IF(OR(VLOOKUP(I829,$C$3:$L$6,5,0)=Variables!$B$5,B829>VLOOKUP(I829,$C$3:$L$6,8,0)),IF(VLOOKUP(I829,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B829)-YEAR($B$12))*12+MONTH(B829)-MONTH($B$12)),((YEAR(B829)-YEAR(VLOOKUP(I829,$C$3:$L$6,8,0)))*12+MONTH(B829)-MONTH(VLOOKUP(I829,$C$3:$L$6,8,0))))*VLOOKUP(I829,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I829<>Variables!$B$1,IF(H829<>0,C829,I829),\"\")","v":""},"","",{"$f":"IF(C830<>\"\",IF(OR(VLOOKUP(C830,$C$3:$L$6,5,0)=Variables!$B$5,B830>VLOOKUP(C830,$C$3:$L$6,8,0)),-D830*VLOOKUP(C830,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I830<>Variables!$B$1,IF(C830<>\"\",$I$9-E830-F830,\"\"),-D830)","v":""},"",{"$f":"IF(C830<>\"\",IF(D830+$I$9-E830-F830>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C830,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C830,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I830,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I830,$C$3:$L$6,5,0)=Variables!$B$5,B830>VLOOKUP(I830,$C$3:$L$6,8,0)),IF(VLOOKUP(I830,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B830)-YEAR($B$12))*12+MONTH(B830)-MONTH($B$12)),((YEAR(B830)-YEAR(VLOOKUP(I830,$C$3:$L$6,8,0)))*12+MONTH(B830)-MONTH(VLOOKUP(I830,$C$3:$L$6,8,0))))*(VLOOKUP(I830,$C$3:$L$6,10,0)*VLOOKUP(I830,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C830<>\"\",IF(I830<>\"\",IF(ISERROR(VLOOKUP(I830,$C$3:$L$6,10,0)),\"\",VLOOKUP(I830,$C$3:$L$6,10,0)+J830+IF(OR(VLOOKUP(I830,$C$3:$L$6,5,0)=Variables!$B$5,B830>VLOOKUP(I830,$C$3:$L$6,8,0)),IF(VLOOKUP(I830,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B830)-YEAR($B$12))*12+MONTH(B830)-MONTH($B$12)),((YEAR(B830)-YEAR(VLOOKUP(I830,$C$3:$L$6,8,0)))*12+MONTH(B830)-MONTH(VLOOKUP(I830,$C$3:$L$6,8,0))))*VLOOKUP(I830,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I830<>Variables!$B$1,IF(H830<>0,C830,I830),\"\")","v":""},"","",{"$f":"IF(C831<>\"\",IF(OR(VLOOKUP(C831,$C$3:$L$6,5,0)=Variables!$B$5,B831>VLOOKUP(C831,$C$3:$L$6,8,0)),-D831*VLOOKUP(C831,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I831<>Variables!$B$1,IF(C831<>\"\",$I$9-E831-F831,\"\"),-D831)","v":""},"",{"$f":"IF(C831<>\"\",IF(D831+$I$9-E831-F831>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C831,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C831,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I831,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I831,$C$3:$L$6,5,0)=Variables!$B$5,B831>VLOOKUP(I831,$C$3:$L$6,8,0)),IF(VLOOKUP(I831,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B831)-YEAR($B$12))*12+MONTH(B831)-MONTH($B$12)),((YEAR(B831)-YEAR(VLOOKUP(I831,$C$3:$L$6,8,0)))*12+MONTH(B831)-MONTH(VLOOKUP(I831,$C$3:$L$6,8,0))))*(VLOOKUP(I831,$C$3:$L$6,10,0)*VLOOKUP(I831,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C831<>\"\",IF(I831<>\"\",IF(ISERROR(VLOOKUP(I831,$C$3:$L$6,10,0)),\"\",VLOOKUP(I831,$C$3:$L$6,10,0)+J831+IF(OR(VLOOKUP(I831,$C$3:$L$6,5,0)=Variables!$B$5,B831>VLOOKUP(I831,$C$3:$L$6,8,0)),IF(VLOOKUP(I831,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B831)-YEAR($B$12))*12+MONTH(B831)-MONTH($B$12)),((YEAR(B831)-YEAR(VLOOKUP(I831,$C$3:$L$6,8,0)))*12+MONTH(B831)-MONTH(VLOOKUP(I831,$C$3:$L$6,8,0))))*VLOOKUP(I831,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I831<>Variables!$B$1,IF(H831<>0,C831,I831),\"\")","v":""},"","",{"$f":"IF(C832<>\"\",IF(OR(VLOOKUP(C832,$C$3:$L$6,5,0)=Variables!$B$5,B832>VLOOKUP(C832,$C$3:$L$6,8,0)),-D832*VLOOKUP(C832,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I832<>Variables!$B$1,IF(C832<>\"\",$I$9-E832-F832,\"\"),-D832)","v":""},"",{"$f":"IF(C832<>\"\",IF(D832+$I$9-E832-F832>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C832,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C832,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I832,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I832,$C$3:$L$6,5,0)=Variables!$B$5,B832>VLOOKUP(I832,$C$3:$L$6,8,0)),IF(VLOOKUP(I832,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B832)-YEAR($B$12))*12+MONTH(B832)-MONTH($B$12)),((YEAR(B832)-YEAR(VLOOKUP(I832,$C$3:$L$6,8,0)))*12+MONTH(B832)-MONTH(VLOOKUP(I832,$C$3:$L$6,8,0))))*(VLOOKUP(I832,$C$3:$L$6,10,0)*VLOOKUP(I832,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C832<>\"\",IF(I832<>\"\",IF(ISERROR(VLOOKUP(I832,$C$3:$L$6,10,0)),\"\",VLOOKUP(I832,$C$3:$L$6,10,0)+J832+IF(OR(VLOOKUP(I832,$C$3:$L$6,5,0)=Variables!$B$5,B832>VLOOKUP(I832,$C$3:$L$6,8,0)),IF(VLOOKUP(I832,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B832)-YEAR($B$12))*12+MONTH(B832)-MONTH($B$12)),((YEAR(B832)-YEAR(VLOOKUP(I832,$C$3:$L$6,8,0)))*12+MONTH(B832)-MONTH(VLOOKUP(I832,$C$3:$L$6,8,0))))*VLOOKUP(I832,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I832<>Variables!$B$1,IF(H832<>0,C832,I832),\"\")","v":""},"","",{"$f":"IF(C833<>\"\",IF(OR(VLOOKUP(C833,$C$3:$L$6,5,0)=Variables!$B$5,B833>VLOOKUP(C833,$C$3:$L$6,8,0)),-D833*VLOOKUP(C833,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I833<>Variables!$B$1,IF(C833<>\"\",$I$9-E833-F833,\"\"),-D833)","v":""},"",{"$f":"IF(C833<>\"\",IF(D833+$I$9-E833-F833>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C833,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C833,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I833,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I833,$C$3:$L$6,5,0)=Variables!$B$5,B833>VLOOKUP(I833,$C$3:$L$6,8,0)),IF(VLOOKUP(I833,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B833)-YEAR($B$12))*12+MONTH(B833)-MONTH($B$12)),((YEAR(B833)-YEAR(VLOOKUP(I833,$C$3:$L$6,8,0)))*12+MONTH(B833)-MONTH(VLOOKUP(I833,$C$3:$L$6,8,0))))*(VLOOKUP(I833,$C$3:$L$6,10,0)*VLOOKUP(I833,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C833<>\"\",IF(I833<>\"\",IF(ISERROR(VLOOKUP(I833,$C$3:$L$6,10,0)),\"\",VLOOKUP(I833,$C$3:$L$6,10,0)+J833+IF(OR(VLOOKUP(I833,$C$3:$L$6,5,0)=Variables!$B$5,B833>VLOOKUP(I833,$C$3:$L$6,8,0)),IF(VLOOKUP(I833,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B833)-YEAR($B$12))*12+MONTH(B833)-MONTH($B$12)),((YEAR(B833)-YEAR(VLOOKUP(I833,$C$3:$L$6,8,0)))*12+MONTH(B833)-MONTH(VLOOKUP(I833,$C$3:$L$6,8,0))))*VLOOKUP(I833,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I833<>Variables!$B$1,IF(H833<>0,C833,I833),\"\")","v":""},"","",{"$f":"IF(C834<>\"\",IF(OR(VLOOKUP(C834,$C$3:$L$6,5,0)=Variables!$B$5,B834>VLOOKUP(C834,$C$3:$L$6,8,0)),-D834*VLOOKUP(C834,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I834<>Variables!$B$1,IF(C834<>\"\",$I$9-E834-F834,\"\"),-D834)","v":""},"",{"$f":"IF(C834<>\"\",IF(D834+$I$9-E834-F834>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C834,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C834,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I834,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I834,$C$3:$L$6,5,0)=Variables!$B$5,B834>VLOOKUP(I834,$C$3:$L$6,8,0)),IF(VLOOKUP(I834,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B834)-YEAR($B$12))*12+MONTH(B834)-MONTH($B$12)),((YEAR(B834)-YEAR(VLOOKUP(I834,$C$3:$L$6,8,0)))*12+MONTH(B834)-MONTH(VLOOKUP(I834,$C$3:$L$6,8,0))))*(VLOOKUP(I834,$C$3:$L$6,10,0)*VLOOKUP(I834,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C834<>\"\",IF(I834<>\"\",IF(ISERROR(VLOOKUP(I834,$C$3:$L$6,10,0)),\"\",VLOOKUP(I834,$C$3:$L$6,10,0)+J834+IF(OR(VLOOKUP(I834,$C$3:$L$6,5,0)=Variables!$B$5,B834>VLOOKUP(I834,$C$3:$L$6,8,0)),IF(VLOOKUP(I834,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B834)-YEAR($B$12))*12+MONTH(B834)-MONTH($B$12)),((YEAR(B834)-YEAR(VLOOKUP(I834,$C$3:$L$6,8,0)))*12+MONTH(B834)-MONTH(VLOOKUP(I834,$C$3:$L$6,8,0))))*VLOOKUP(I834,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I834<>Variables!$B$1,IF(H834<>0,C834,I834),\"\")","v":""},"","",{"$f":"IF(C835<>\"\",IF(OR(VLOOKUP(C835,$C$3:$L$6,5,0)=Variables!$B$5,B835>VLOOKUP(C835,$C$3:$L$6,8,0)),-D835*VLOOKUP(C835,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I835<>Variables!$B$1,IF(C835<>\"\",$I$9-E835-F835,\"\"),-D835)","v":""},"",{"$f":"IF(C835<>\"\",IF(D835+$I$9-E835-F835>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C835,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C835,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I835,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I835,$C$3:$L$6,5,0)=Variables!$B$5,B835>VLOOKUP(I835,$C$3:$L$6,8,0)),IF(VLOOKUP(I835,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B835)-YEAR($B$12))*12+MONTH(B835)-MONTH($B$12)),((YEAR(B835)-YEAR(VLOOKUP(I835,$C$3:$L$6,8,0)))*12+MONTH(B835)-MONTH(VLOOKUP(I835,$C$3:$L$6,8,0))))*(VLOOKUP(I835,$C$3:$L$6,10,0)*VLOOKUP(I835,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C835<>\"\",IF(I835<>\"\",IF(ISERROR(VLOOKUP(I835,$C$3:$L$6,10,0)),\"\",VLOOKUP(I835,$C$3:$L$6,10,0)+J835+IF(OR(VLOOKUP(I835,$C$3:$L$6,5,0)=Variables!$B$5,B835>VLOOKUP(I835,$C$3:$L$6,8,0)),IF(VLOOKUP(I835,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B835)-YEAR($B$12))*12+MONTH(B835)-MONTH($B$12)),((YEAR(B835)-YEAR(VLOOKUP(I835,$C$3:$L$6,8,0)))*12+MONTH(B835)-MONTH(VLOOKUP(I835,$C$3:$L$6,8,0))))*VLOOKUP(I835,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I835<>Variables!$B$1,IF(H835<>0,C835,I835),\"\")","v":""},"","",{"$f":"IF(C836<>\"\",IF(OR(VLOOKUP(C836,$C$3:$L$6,5,0)=Variables!$B$5,B836>VLOOKUP(C836,$C$3:$L$6,8,0)),-D836*VLOOKUP(C836,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I836<>Variables!$B$1,IF(C836<>\"\",$I$9-E836-F836,\"\"),-D836)","v":""},"",{"$f":"IF(C836<>\"\",IF(D836+$I$9-E836-F836>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C836,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C836,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I836,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I836,$C$3:$L$6,5,0)=Variables!$B$5,B836>VLOOKUP(I836,$C$3:$L$6,8,0)),IF(VLOOKUP(I836,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B836)-YEAR($B$12))*12+MONTH(B836)-MONTH($B$12)),((YEAR(B836)-YEAR(VLOOKUP(I836,$C$3:$L$6,8,0)))*12+MONTH(B836)-MONTH(VLOOKUP(I836,$C$3:$L$6,8,0))))*(VLOOKUP(I836,$C$3:$L$6,10,0)*VLOOKUP(I836,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C836<>\"\",IF(I836<>\"\",IF(ISERROR(VLOOKUP(I836,$C$3:$L$6,10,0)),\"\",VLOOKUP(I836,$C$3:$L$6,10,0)+J836+IF(OR(VLOOKUP(I836,$C$3:$L$6,5,0)=Variables!$B$5,B836>VLOOKUP(I836,$C$3:$L$6,8,0)),IF(VLOOKUP(I836,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B836)-YEAR($B$12))*12+MONTH(B836)-MONTH($B$12)),((YEAR(B836)-YEAR(VLOOKUP(I836,$C$3:$L$6,8,0)))*12+MONTH(B836)-MONTH(VLOOKUP(I836,$C$3:$L$6,8,0))))*VLOOKUP(I836,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I836<>Variables!$B$1,IF(H836<>0,C836,I836),\"\")","v":""},"","",{"$f":"IF(C837<>\"\",IF(OR(VLOOKUP(C837,$C$3:$L$6,5,0)=Variables!$B$5,B837>VLOOKUP(C837,$C$3:$L$6,8,0)),-D837*VLOOKUP(C837,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I837<>Variables!$B$1,IF(C837<>\"\",$I$9-E837-F837,\"\"),-D837)","v":""},"",{"$f":"IF(C837<>\"\",IF(D837+$I$9-E837-F837>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C837,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C837,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I837,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I837,$C$3:$L$6,5,0)=Variables!$B$5,B837>VLOOKUP(I837,$C$3:$L$6,8,0)),IF(VLOOKUP(I837,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B837)-YEAR($B$12))*12+MONTH(B837)-MONTH($B$12)),((YEAR(B837)-YEAR(VLOOKUP(I837,$C$3:$L$6,8,0)))*12+MONTH(B837)-MONTH(VLOOKUP(I837,$C$3:$L$6,8,0))))*(VLOOKUP(I837,$C$3:$L$6,10,0)*VLOOKUP(I837,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C837<>\"\",IF(I837<>\"\",IF(ISERROR(VLOOKUP(I837,$C$3:$L$6,10,0)),\"\",VLOOKUP(I837,$C$3:$L$6,10,0)+J837+IF(OR(VLOOKUP(I837,$C$3:$L$6,5,0)=Variables!$B$5,B837>VLOOKUP(I837,$C$3:$L$6,8,0)),IF(VLOOKUP(I837,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B837)-YEAR($B$12))*12+MONTH(B837)-MONTH($B$12)),((YEAR(B837)-YEAR(VLOOKUP(I837,$C$3:$L$6,8,0)))*12+MONTH(B837)-MONTH(VLOOKUP(I837,$C$3:$L$6,8,0))))*VLOOKUP(I837,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I837<>Variables!$B$1,IF(H837<>0,C837,I837),\"\")","v":""},"","",{"$f":"IF(C838<>\"\",IF(OR(VLOOKUP(C838,$C$3:$L$6,5,0)=Variables!$B$5,B838>VLOOKUP(C838,$C$3:$L$6,8,0)),-D838*VLOOKUP(C838,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I838<>Variables!$B$1,IF(C838<>\"\",$I$9-E838-F838,\"\"),-D838)","v":""},"",{"$f":"IF(C838<>\"\",IF(D838+$I$9-E838-F838>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C838,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C838,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I838,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I838,$C$3:$L$6,5,0)=Variables!$B$5,B838>VLOOKUP(I838,$C$3:$L$6,8,0)),IF(VLOOKUP(I838,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B838)-YEAR($B$12))*12+MONTH(B838)-MONTH($B$12)),((YEAR(B838)-YEAR(VLOOKUP(I838,$C$3:$L$6,8,0)))*12+MONTH(B838)-MONTH(VLOOKUP(I838,$C$3:$L$6,8,0))))*(VLOOKUP(I838,$C$3:$L$6,10,0)*VLOOKUP(I838,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C838<>\"\",IF(I838<>\"\",IF(ISERROR(VLOOKUP(I838,$C$3:$L$6,10,0)),\"\",VLOOKUP(I838,$C$3:$L$6,10,0)+J838+IF(OR(VLOOKUP(I838,$C$3:$L$6,5,0)=Variables!$B$5,B838>VLOOKUP(I838,$C$3:$L$6,8,0)),IF(VLOOKUP(I838,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B838)-YEAR($B$12))*12+MONTH(B838)-MONTH($B$12)),((YEAR(B838)-YEAR(VLOOKUP(I838,$C$3:$L$6,8,0)))*12+MONTH(B838)-MONTH(VLOOKUP(I838,$C$3:$L$6,8,0))))*VLOOKUP(I838,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I838<>Variables!$B$1,IF(H838<>0,C838,I838),\"\")","v":""},"","",{"$f":"IF(C839<>\"\",IF(OR(VLOOKUP(C839,$C$3:$L$6,5,0)=Variables!$B$5,B839>VLOOKUP(C839,$C$3:$L$6,8,0)),-D839*VLOOKUP(C839,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I839<>Variables!$B$1,IF(C839<>\"\",$I$9-E839-F839,\"\"),-D839)","v":""},"",{"$f":"IF(C839<>\"\",IF(D839+$I$9-E839-F839>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C839,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C839,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I839,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I839,$C$3:$L$6,5,0)=Variables!$B$5,B839>VLOOKUP(I839,$C$3:$L$6,8,0)),IF(VLOOKUP(I839,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B839)-YEAR($B$12))*12+MONTH(B839)-MONTH($B$12)),((YEAR(B839)-YEAR(VLOOKUP(I839,$C$3:$L$6,8,0)))*12+MONTH(B839)-MONTH(VLOOKUP(I839,$C$3:$L$6,8,0))))*(VLOOKUP(I839,$C$3:$L$6,10,0)*VLOOKUP(I839,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C839<>\"\",IF(I839<>\"\",IF(ISERROR(VLOOKUP(I839,$C$3:$L$6,10,0)),\"\",VLOOKUP(I839,$C$3:$L$6,10,0)+J839+IF(OR(VLOOKUP(I839,$C$3:$L$6,5,0)=Variables!$B$5,B839>VLOOKUP(I839,$C$3:$L$6,8,0)),IF(VLOOKUP(I839,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B839)-YEAR($B$12))*12+MONTH(B839)-MONTH($B$12)),((YEAR(B839)-YEAR(VLOOKUP(I839,$C$3:$L$6,8,0)))*12+MONTH(B839)-MONTH(VLOOKUP(I839,$C$3:$L$6,8,0))))*VLOOKUP(I839,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I839<>Variables!$B$1,IF(H839<>0,C839,I839),\"\")","v":""},"","",{"$f":"IF(C840<>\"\",IF(OR(VLOOKUP(C840,$C$3:$L$6,5,0)=Variables!$B$5,B840>VLOOKUP(C840,$C$3:$L$6,8,0)),-D840*VLOOKUP(C840,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I840<>Variables!$B$1,IF(C840<>\"\",$I$9-E840-F840,\"\"),-D840)","v":""},"",{"$f":"IF(C840<>\"\",IF(D840+$I$9-E840-F840>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C840,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C840,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I840,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I840,$C$3:$L$6,5,0)=Variables!$B$5,B840>VLOOKUP(I840,$C$3:$L$6,8,0)),IF(VLOOKUP(I840,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B840)-YEAR($B$12))*12+MONTH(B840)-MONTH($B$12)),((YEAR(B840)-YEAR(VLOOKUP(I840,$C$3:$L$6,8,0)))*12+MONTH(B840)-MONTH(VLOOKUP(I840,$C$3:$L$6,8,0))))*(VLOOKUP(I840,$C$3:$L$6,10,0)*VLOOKUP(I840,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C840<>\"\",IF(I840<>\"\",IF(ISERROR(VLOOKUP(I840,$C$3:$L$6,10,0)),\"\",VLOOKUP(I840,$C$3:$L$6,10,0)+J840+IF(OR(VLOOKUP(I840,$C$3:$L$6,5,0)=Variables!$B$5,B840>VLOOKUP(I840,$C$3:$L$6,8,0)),IF(VLOOKUP(I840,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B840)-YEAR($B$12))*12+MONTH(B840)-MONTH($B$12)),((YEAR(B840)-YEAR(VLOOKUP(I840,$C$3:$L$6,8,0)))*12+MONTH(B840)-MONTH(VLOOKUP(I840,$C$3:$L$6,8,0))))*VLOOKUP(I840,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I840<>Variables!$B$1,IF(H840<>0,C840,I840),\"\")","v":""},"","",{"$f":"IF(C841<>\"\",IF(OR(VLOOKUP(C841,$C$3:$L$6,5,0)=Variables!$B$5,B841>VLOOKUP(C841,$C$3:$L$6,8,0)),-D841*VLOOKUP(C841,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I841<>Variables!$B$1,IF(C841<>\"\",$I$9-E841-F841,\"\"),-D841)","v":""},"",{"$f":"IF(C841<>\"\",IF(D841+$I$9-E841-F841>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C841,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C841,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I841,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I841,$C$3:$L$6,5,0)=Variables!$B$5,B841>VLOOKUP(I841,$C$3:$L$6,8,0)),IF(VLOOKUP(I841,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B841)-YEAR($B$12))*12+MONTH(B841)-MONTH($B$12)),((YEAR(B841)-YEAR(VLOOKUP(I841,$C$3:$L$6,8,0)))*12+MONTH(B841)-MONTH(VLOOKUP(I841,$C$3:$L$6,8,0))))*(VLOOKUP(I841,$C$3:$L$6,10,0)*VLOOKUP(I841,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C841<>\"\",IF(I841<>\"\",IF(ISERROR(VLOOKUP(I841,$C$3:$L$6,10,0)),\"\",VLOOKUP(I841,$C$3:$L$6,10,0)+J841+IF(OR(VLOOKUP(I841,$C$3:$L$6,5,0)=Variables!$B$5,B841>VLOOKUP(I841,$C$3:$L$6,8,0)),IF(VLOOKUP(I841,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B841)-YEAR($B$12))*12+MONTH(B841)-MONTH($B$12)),((YEAR(B841)-YEAR(VLOOKUP(I841,$C$3:$L$6,8,0)))*12+MONTH(B841)-MONTH(VLOOKUP(I841,$C$3:$L$6,8,0))))*VLOOKUP(I841,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I841<>Variables!$B$1,IF(H841<>0,C841,I841),\"\")","v":""},"","",{"$f":"IF(C842<>\"\",IF(OR(VLOOKUP(C842,$C$3:$L$6,5,0)=Variables!$B$5,B842>VLOOKUP(C842,$C$3:$L$6,8,0)),-D842*VLOOKUP(C842,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I842<>Variables!$B$1,IF(C842<>\"\",$I$9-E842-F842,\"\"),-D842)","v":""},"",{"$f":"IF(C842<>\"\",IF(D842+$I$9-E842-F842>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C842,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C842,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I842,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I842,$C$3:$L$6,5,0)=Variables!$B$5,B842>VLOOKUP(I842,$C$3:$L$6,8,0)),IF(VLOOKUP(I842,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B842)-YEAR($B$12))*12+MONTH(B842)-MONTH($B$12)),((YEAR(B842)-YEAR(VLOOKUP(I842,$C$3:$L$6,8,0)))*12+MONTH(B842)-MONTH(VLOOKUP(I842,$C$3:$L$6,8,0))))*(VLOOKUP(I842,$C$3:$L$6,10,0)*VLOOKUP(I842,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C842<>\"\",IF(I842<>\"\",IF(ISERROR(VLOOKUP(I842,$C$3:$L$6,10,0)),\"\",VLOOKUP(I842,$C$3:$L$6,10,0)+J842+IF(OR(VLOOKUP(I842,$C$3:$L$6,5,0)=Variables!$B$5,B842>VLOOKUP(I842,$C$3:$L$6,8,0)),IF(VLOOKUP(I842,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B842)-YEAR($B$12))*12+MONTH(B842)-MONTH($B$12)),((YEAR(B842)-YEAR(VLOOKUP(I842,$C$3:$L$6,8,0)))*12+MONTH(B842)-MONTH(VLOOKUP(I842,$C$3:$L$6,8,0))))*VLOOKUP(I842,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I842<>Variables!$B$1,IF(H842<>0,C842,I842),\"\")","v":""},"","",{"$f":"IF(C843<>\"\",IF(OR(VLOOKUP(C843,$C$3:$L$6,5,0)=Variables!$B$5,B843>VLOOKUP(C843,$C$3:$L$6,8,0)),-D843*VLOOKUP(C843,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I843<>Variables!$B$1,IF(C843<>\"\",$I$9-E843-F843,\"\"),-D843)","v":""},"",{"$f":"IF(C843<>\"\",IF(D843+$I$9-E843-F843>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C843,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C843,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I843,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I843,$C$3:$L$6,5,0)=Variables!$B$5,B843>VLOOKUP(I843,$C$3:$L$6,8,0)),IF(VLOOKUP(I843,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B843)-YEAR($B$12))*12+MONTH(B843)-MONTH($B$12)),((YEAR(B843)-YEAR(VLOOKUP(I843,$C$3:$L$6,8,0)))*12+MONTH(B843)-MONTH(VLOOKUP(I843,$C$3:$L$6,8,0))))*(VLOOKUP(I843,$C$3:$L$6,10,0)*VLOOKUP(I843,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C843<>\"\",IF(I843<>\"\",IF(ISERROR(VLOOKUP(I843,$C$3:$L$6,10,0)),\"\",VLOOKUP(I843,$C$3:$L$6,10,0)+J843+IF(OR(VLOOKUP(I843,$C$3:$L$6,5,0)=Variables!$B$5,B843>VLOOKUP(I843,$C$3:$L$6,8,0)),IF(VLOOKUP(I843,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B843)-YEAR($B$12))*12+MONTH(B843)-MONTH($B$12)),((YEAR(B843)-YEAR(VLOOKUP(I843,$C$3:$L$6,8,0)))*12+MONTH(B843)-MONTH(VLOOKUP(I843,$C$3:$L$6,8,0))))*VLOOKUP(I843,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I843<>Variables!$B$1,IF(H843<>0,C843,I843),\"\")","v":""},"","",{"$f":"IF(C844<>\"\",IF(OR(VLOOKUP(C844,$C$3:$L$6,5,0)=Variables!$B$5,B844>VLOOKUP(C844,$C$3:$L$6,8,0)),-D844*VLOOKUP(C844,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I844<>Variables!$B$1,IF(C844<>\"\",$I$9-E844-F844,\"\"),-D844)","v":""},"",{"$f":"IF(C844<>\"\",IF(D844+$I$9-E844-F844>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C844,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C844,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I844,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I844,$C$3:$L$6,5,0)=Variables!$B$5,B844>VLOOKUP(I844,$C$3:$L$6,8,0)),IF(VLOOKUP(I844,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B844)-YEAR($B$12))*12+MONTH(B844)-MONTH($B$12)),((YEAR(B844)-YEAR(VLOOKUP(I844,$C$3:$L$6,8,0)))*12+MONTH(B844)-MONTH(VLOOKUP(I844,$C$3:$L$6,8,0))))*(VLOOKUP(I844,$C$3:$L$6,10,0)*VLOOKUP(I844,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C844<>\"\",IF(I844<>\"\",IF(ISERROR(VLOOKUP(I844,$C$3:$L$6,10,0)),\"\",VLOOKUP(I844,$C$3:$L$6,10,0)+J844+IF(OR(VLOOKUP(I844,$C$3:$L$6,5,0)=Variables!$B$5,B844>VLOOKUP(I844,$C$3:$L$6,8,0)),IF(VLOOKUP(I844,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B844)-YEAR($B$12))*12+MONTH(B844)-MONTH($B$12)),((YEAR(B844)-YEAR(VLOOKUP(I844,$C$3:$L$6,8,0)))*12+MONTH(B844)-MONTH(VLOOKUP(I844,$C$3:$L$6,8,0))))*VLOOKUP(I844,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I844<>Variables!$B$1,IF(H844<>0,C844,I844),\"\")","v":""},"","",{"$f":"IF(C845<>\"\",IF(OR(VLOOKUP(C845,$C$3:$L$6,5,0)=Variables!$B$5,B845>VLOOKUP(C845,$C$3:$L$6,8,0)),-D845*VLOOKUP(C845,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I845<>Variables!$B$1,IF(C845<>\"\",$I$9-E845-F845,\"\"),-D845)","v":""},"",{"$f":"IF(C845<>\"\",IF(D845+$I$9-E845-F845>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C845,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C845,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I845,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I845,$C$3:$L$6,5,0)=Variables!$B$5,B845>VLOOKUP(I845,$C$3:$L$6,8,0)),IF(VLOOKUP(I845,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B845)-YEAR($B$12))*12+MONTH(B845)-MONTH($B$12)),((YEAR(B845)-YEAR(VLOOKUP(I845,$C$3:$L$6,8,0)))*12+MONTH(B845)-MONTH(VLOOKUP(I845,$C$3:$L$6,8,0))))*(VLOOKUP(I845,$C$3:$L$6,10,0)*VLOOKUP(I845,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C845<>\"\",IF(I845<>\"\",IF(ISERROR(VLOOKUP(I845,$C$3:$L$6,10,0)),\"\",VLOOKUP(I845,$C$3:$L$6,10,0)+J845+IF(OR(VLOOKUP(I845,$C$3:$L$6,5,0)=Variables!$B$5,B845>VLOOKUP(I845,$C$3:$L$6,8,0)),IF(VLOOKUP(I845,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B845)-YEAR($B$12))*12+MONTH(B845)-MONTH($B$12)),((YEAR(B845)-YEAR(VLOOKUP(I845,$C$3:$L$6,8,0)))*12+MONTH(B845)-MONTH(VLOOKUP(I845,$C$3:$L$6,8,0))))*VLOOKUP(I845,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I845<>Variables!$B$1,IF(H845<>0,C845,I845),\"\")","v":""},"","",{"$f":"IF(C846<>\"\",IF(OR(VLOOKUP(C846,$C$3:$L$6,5,0)=Variables!$B$5,B846>VLOOKUP(C846,$C$3:$L$6,8,0)),-D846*VLOOKUP(C846,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I846<>Variables!$B$1,IF(C846<>\"\",$I$9-E846-F846,\"\"),-D846)","v":""},"",{"$f":"IF(C846<>\"\",IF(D846+$I$9-E846-F846>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C846,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C846,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I846,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I846,$C$3:$L$6,5,0)=Variables!$B$5,B846>VLOOKUP(I846,$C$3:$L$6,8,0)),IF(VLOOKUP(I846,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B846)-YEAR($B$12))*12+MONTH(B846)-MONTH($B$12)),((YEAR(B846)-YEAR(VLOOKUP(I846,$C$3:$L$6,8,0)))*12+MONTH(B846)-MONTH(VLOOKUP(I846,$C$3:$L$6,8,0))))*(VLOOKUP(I846,$C$3:$L$6,10,0)*VLOOKUP(I846,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C846<>\"\",IF(I846<>\"\",IF(ISERROR(VLOOKUP(I846,$C$3:$L$6,10,0)),\"\",VLOOKUP(I846,$C$3:$L$6,10,0)+J846+IF(OR(VLOOKUP(I846,$C$3:$L$6,5,0)=Variables!$B$5,B846>VLOOKUP(I846,$C$3:$L$6,8,0)),IF(VLOOKUP(I846,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B846)-YEAR($B$12))*12+MONTH(B846)-MONTH($B$12)),((YEAR(B846)-YEAR(VLOOKUP(I846,$C$3:$L$6,8,0)))*12+MONTH(B846)-MONTH(VLOOKUP(I846,$C$3:$L$6,8,0))))*VLOOKUP(I846,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I846<>Variables!$B$1,IF(H846<>0,C846,I846),\"\")","v":""},"","",{"$f":"IF(C847<>\"\",IF(OR(VLOOKUP(C847,$C$3:$L$6,5,0)=Variables!$B$5,B847>VLOOKUP(C847,$C$3:$L$6,8,0)),-D847*VLOOKUP(C847,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I847<>Variables!$B$1,IF(C847<>\"\",$I$9-E847-F847,\"\"),-D847)","v":""},"",{"$f":"IF(C847<>\"\",IF(D847+$I$9-E847-F847>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C847,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C847,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I847,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I847,$C$3:$L$6,5,0)=Variables!$B$5,B847>VLOOKUP(I847,$C$3:$L$6,8,0)),IF(VLOOKUP(I847,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B847)-YEAR($B$12))*12+MONTH(B847)-MONTH($B$12)),((YEAR(B847)-YEAR(VLOOKUP(I847,$C$3:$L$6,8,0)))*12+MONTH(B847)-MONTH(VLOOKUP(I847,$C$3:$L$6,8,0))))*(VLOOKUP(I847,$C$3:$L$6,10,0)*VLOOKUP(I847,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C847<>\"\",IF(I847<>\"\",IF(ISERROR(VLOOKUP(I847,$C$3:$L$6,10,0)),\"\",VLOOKUP(I847,$C$3:$L$6,10,0)+J847+IF(OR(VLOOKUP(I847,$C$3:$L$6,5,0)=Variables!$B$5,B847>VLOOKUP(I847,$C$3:$L$6,8,0)),IF(VLOOKUP(I847,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B847)-YEAR($B$12))*12+MONTH(B847)-MONTH($B$12)),((YEAR(B847)-YEAR(VLOOKUP(I847,$C$3:$L$6,8,0)))*12+MONTH(B847)-MONTH(VLOOKUP(I847,$C$3:$L$6,8,0))))*VLOOKUP(I847,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I847<>Variables!$B$1,IF(H847<>0,C847,I847),\"\")","v":""},"","",{"$f":"IF(C848<>\"\",IF(OR(VLOOKUP(C848,$C$3:$L$6,5,0)=Variables!$B$5,B848>VLOOKUP(C848,$C$3:$L$6,8,0)),-D848*VLOOKUP(C848,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I848<>Variables!$B$1,IF(C848<>\"\",$I$9-E848-F848,\"\"),-D848)","v":""},"",{"$f":"IF(C848<>\"\",IF(D848+$I$9-E848-F848>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C848,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C848,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I848,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I848,$C$3:$L$6,5,0)=Variables!$B$5,B848>VLOOKUP(I848,$C$3:$L$6,8,0)),IF(VLOOKUP(I848,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B848)-YEAR($B$12))*12+MONTH(B848)-MONTH($B$12)),((YEAR(B848)-YEAR(VLOOKUP(I848,$C$3:$L$6,8,0)))*12+MONTH(B848)-MONTH(VLOOKUP(I848,$C$3:$L$6,8,0))))*(VLOOKUP(I848,$C$3:$L$6,10,0)*VLOOKUP(I848,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C848<>\"\",IF(I848<>\"\",IF(ISERROR(VLOOKUP(I848,$C$3:$L$6,10,0)),\"\",VLOOKUP(I848,$C$3:$L$6,10,0)+J848+IF(OR(VLOOKUP(I848,$C$3:$L$6,5,0)=Variables!$B$5,B848>VLOOKUP(I848,$C$3:$L$6,8,0)),IF(VLOOKUP(I848,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B848)-YEAR($B$12))*12+MONTH(B848)-MONTH($B$12)),((YEAR(B848)-YEAR(VLOOKUP(I848,$C$3:$L$6,8,0)))*12+MONTH(B848)-MONTH(VLOOKUP(I848,$C$3:$L$6,8,0))))*VLOOKUP(I848,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I848<>Variables!$B$1,IF(H848<>0,C848,I848),\"\")","v":""},"","",{"$f":"IF(C849<>\"\",IF(OR(VLOOKUP(C849,$C$3:$L$6,5,0)=Variables!$B$5,B849>VLOOKUP(C849,$C$3:$L$6,8,0)),-D849*VLOOKUP(C849,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I849<>Variables!$B$1,IF(C849<>\"\",$I$9-E849-F849,\"\"),-D849)","v":""},"",{"$f":"IF(C849<>\"\",IF(D849+$I$9-E849-F849>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C849,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C849,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I849,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I849,$C$3:$L$6,5,0)=Variables!$B$5,B849>VLOOKUP(I849,$C$3:$L$6,8,0)),IF(VLOOKUP(I849,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B849)-YEAR($B$12))*12+MONTH(B849)-MONTH($B$12)),((YEAR(B849)-YEAR(VLOOKUP(I849,$C$3:$L$6,8,0)))*12+MONTH(B849)-MONTH(VLOOKUP(I849,$C$3:$L$6,8,0))))*(VLOOKUP(I849,$C$3:$L$6,10,0)*VLOOKUP(I849,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C849<>\"\",IF(I849<>\"\",IF(ISERROR(VLOOKUP(I849,$C$3:$L$6,10,0)),\"\",VLOOKUP(I849,$C$3:$L$6,10,0)+J849+IF(OR(VLOOKUP(I849,$C$3:$L$6,5,0)=Variables!$B$5,B849>VLOOKUP(I849,$C$3:$L$6,8,0)),IF(VLOOKUP(I849,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B849)-YEAR($B$12))*12+MONTH(B849)-MONTH($B$12)),((YEAR(B849)-YEAR(VLOOKUP(I849,$C$3:$L$6,8,0)))*12+MONTH(B849)-MONTH(VLOOKUP(I849,$C$3:$L$6,8,0))))*VLOOKUP(I849,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I849<>Variables!$B$1,IF(H849<>0,C849,I849),\"\")","v":""},"","",{"$f":"IF(C850<>\"\",IF(OR(VLOOKUP(C850,$C$3:$L$6,5,0)=Variables!$B$5,B850>VLOOKUP(C850,$C$3:$L$6,8,0)),-D850*VLOOKUP(C850,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I850<>Variables!$B$1,IF(C850<>\"\",$I$9-E850-F850,\"\"),-D850)","v":""},"",{"$f":"IF(C850<>\"\",IF(D850+$I$9-E850-F850>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C850,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C850,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I850,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I850,$C$3:$L$6,5,0)=Variables!$B$5,B850>VLOOKUP(I850,$C$3:$L$6,8,0)),IF(VLOOKUP(I850,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B850)-YEAR($B$12))*12+MONTH(B850)-MONTH($B$12)),((YEAR(B850)-YEAR(VLOOKUP(I850,$C$3:$L$6,8,0)))*12+MONTH(B850)-MONTH(VLOOKUP(I850,$C$3:$L$6,8,0))))*(VLOOKUP(I850,$C$3:$L$6,10,0)*VLOOKUP(I850,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C850<>\"\",IF(I850<>\"\",IF(ISERROR(VLOOKUP(I850,$C$3:$L$6,10,0)),\"\",VLOOKUP(I850,$C$3:$L$6,10,0)+J850+IF(OR(VLOOKUP(I850,$C$3:$L$6,5,0)=Variables!$B$5,B850>VLOOKUP(I850,$C$3:$L$6,8,0)),IF(VLOOKUP(I850,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B850)-YEAR($B$12))*12+MONTH(B850)-MONTH($B$12)),((YEAR(B850)-YEAR(VLOOKUP(I850,$C$3:$L$6,8,0)))*12+MONTH(B850)-MONTH(VLOOKUP(I850,$C$3:$L$6,8,0))))*VLOOKUP(I850,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I850<>Variables!$B$1,IF(H850<>0,C850,I850),\"\")","v":""},"","",{"$f":"IF(C851<>\"\",IF(OR(VLOOKUP(C851,$C$3:$L$6,5,0)=Variables!$B$5,B851>VLOOKUP(C851,$C$3:$L$6,8,0)),-D851*VLOOKUP(C851,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I851<>Variables!$B$1,IF(C851<>\"\",$I$9-E851-F851,\"\"),-D851)","v":""},"",{"$f":"IF(C851<>\"\",IF(D851+$I$9-E851-F851>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C851,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C851,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I851,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I851,$C$3:$L$6,5,0)=Variables!$B$5,B851>VLOOKUP(I851,$C$3:$L$6,8,0)),IF(VLOOKUP(I851,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B851)-YEAR($B$12))*12+MONTH(B851)-MONTH($B$12)),((YEAR(B851)-YEAR(VLOOKUP(I851,$C$3:$L$6,8,0)))*12+MONTH(B851)-MONTH(VLOOKUP(I851,$C$3:$L$6,8,0))))*(VLOOKUP(I851,$C$3:$L$6,10,0)*VLOOKUP(I851,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C851<>\"\",IF(I851<>\"\",IF(ISERROR(VLOOKUP(I851,$C$3:$L$6,10,0)),\"\",VLOOKUP(I851,$C$3:$L$6,10,0)+J851+IF(OR(VLOOKUP(I851,$C$3:$L$6,5,0)=Variables!$B$5,B851>VLOOKUP(I851,$C$3:$L$6,8,0)),IF(VLOOKUP(I851,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B851)-YEAR($B$12))*12+MONTH(B851)-MONTH($B$12)),((YEAR(B851)-YEAR(VLOOKUP(I851,$C$3:$L$6,8,0)))*12+MONTH(B851)-MONTH(VLOOKUP(I851,$C$3:$L$6,8,0))))*VLOOKUP(I851,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I851<>Variables!$B$1,IF(H851<>0,C851,I851),\"\")","v":""},"","",{"$f":"IF(C852<>\"\",IF(OR(VLOOKUP(C852,$C$3:$L$6,5,0)=Variables!$B$5,B852>VLOOKUP(C852,$C$3:$L$6,8,0)),-D852*VLOOKUP(C852,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I852<>Variables!$B$1,IF(C852<>\"\",$I$9-E852-F852,\"\"),-D852)","v":""},"",{"$f":"IF(C852<>\"\",IF(D852+$I$9-E852-F852>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C852,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C852,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I852,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I852,$C$3:$L$6,5,0)=Variables!$B$5,B852>VLOOKUP(I852,$C$3:$L$6,8,0)),IF(VLOOKUP(I852,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B852)-YEAR($B$12))*12+MONTH(B852)-MONTH($B$12)),((YEAR(B852)-YEAR(VLOOKUP(I852,$C$3:$L$6,8,0)))*12+MONTH(B852)-MONTH(VLOOKUP(I852,$C$3:$L$6,8,0))))*(VLOOKUP(I852,$C$3:$L$6,10,0)*VLOOKUP(I852,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C852<>\"\",IF(I852<>\"\",IF(ISERROR(VLOOKUP(I852,$C$3:$L$6,10,0)),\"\",VLOOKUP(I852,$C$3:$L$6,10,0)+J852+IF(OR(VLOOKUP(I852,$C$3:$L$6,5,0)=Variables!$B$5,B852>VLOOKUP(I852,$C$3:$L$6,8,0)),IF(VLOOKUP(I852,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B852)-YEAR($B$12))*12+MONTH(B852)-MONTH($B$12)),((YEAR(B852)-YEAR(VLOOKUP(I852,$C$3:$L$6,8,0)))*12+MONTH(B852)-MONTH(VLOOKUP(I852,$C$3:$L$6,8,0))))*VLOOKUP(I852,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I852<>Variables!$B$1,IF(H852<>0,C852,I852),\"\")","v":""},"","",{"$f":"IF(C853<>\"\",IF(OR(VLOOKUP(C853,$C$3:$L$6,5,0)=Variables!$B$5,B853>VLOOKUP(C853,$C$3:$L$6,8,0)),-D853*VLOOKUP(C853,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I853<>Variables!$B$1,IF(C853<>\"\",$I$9-E853-F853,\"\"),-D853)","v":""},"",{"$f":"IF(C853<>\"\",IF(D853+$I$9-E853-F853>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C853,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C853,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I853,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I853,$C$3:$L$6,5,0)=Variables!$B$5,B853>VLOOKUP(I853,$C$3:$L$6,8,0)),IF(VLOOKUP(I853,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B853)-YEAR($B$12))*12+MONTH(B853)-MONTH($B$12)),((YEAR(B853)-YEAR(VLOOKUP(I853,$C$3:$L$6,8,0)))*12+MONTH(B853)-MONTH(VLOOKUP(I853,$C$3:$L$6,8,0))))*(VLOOKUP(I853,$C$3:$L$6,10,0)*VLOOKUP(I853,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C853<>\"\",IF(I853<>\"\",IF(ISERROR(VLOOKUP(I853,$C$3:$L$6,10,0)),\"\",VLOOKUP(I853,$C$3:$L$6,10,0)+J853+IF(OR(VLOOKUP(I853,$C$3:$L$6,5,0)=Variables!$B$5,B853>VLOOKUP(I853,$C$3:$L$6,8,0)),IF(VLOOKUP(I853,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B853)-YEAR($B$12))*12+MONTH(B853)-MONTH($B$12)),((YEAR(B853)-YEAR(VLOOKUP(I853,$C$3:$L$6,8,0)))*12+MONTH(B853)-MONTH(VLOOKUP(I853,$C$3:$L$6,8,0))))*VLOOKUP(I853,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I853<>Variables!$B$1,IF(H853<>0,C853,I853),\"\")","v":""},"","",{"$f":"IF(C854<>\"\",IF(OR(VLOOKUP(C854,$C$3:$L$6,5,0)=Variables!$B$5,B854>VLOOKUP(C854,$C$3:$L$6,8,0)),-D854*VLOOKUP(C854,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I854<>Variables!$B$1,IF(C854<>\"\",$I$9-E854-F854,\"\"),-D854)","v":""},"",{"$f":"IF(C854<>\"\",IF(D854+$I$9-E854-F854>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C854,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C854,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I854,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I854,$C$3:$L$6,5,0)=Variables!$B$5,B854>VLOOKUP(I854,$C$3:$L$6,8,0)),IF(VLOOKUP(I854,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B854)-YEAR($B$12))*12+MONTH(B854)-MONTH($B$12)),((YEAR(B854)-YEAR(VLOOKUP(I854,$C$3:$L$6,8,0)))*12+MONTH(B854)-MONTH(VLOOKUP(I854,$C$3:$L$6,8,0))))*(VLOOKUP(I854,$C$3:$L$6,10,0)*VLOOKUP(I854,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C854<>\"\",IF(I854<>\"\",IF(ISERROR(VLOOKUP(I854,$C$3:$L$6,10,0)),\"\",VLOOKUP(I854,$C$3:$L$6,10,0)+J854+IF(OR(VLOOKUP(I854,$C$3:$L$6,5,0)=Variables!$B$5,B854>VLOOKUP(I854,$C$3:$L$6,8,0)),IF(VLOOKUP(I854,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B854)-YEAR($B$12))*12+MONTH(B854)-MONTH($B$12)),((YEAR(B854)-YEAR(VLOOKUP(I854,$C$3:$L$6,8,0)))*12+MONTH(B854)-MONTH(VLOOKUP(I854,$C$3:$L$6,8,0))))*VLOOKUP(I854,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I854<>Variables!$B$1,IF(H854<>0,C854,I854),\"\")","v":""},"","",{"$f":"IF(C855<>\"\",IF(OR(VLOOKUP(C855,$C$3:$L$6,5,0)=Variables!$B$5,B855>VLOOKUP(C855,$C$3:$L$6,8,0)),-D855*VLOOKUP(C855,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I855<>Variables!$B$1,IF(C855<>\"\",$I$9-E855-F855,\"\"),-D855)","v":""},"",{"$f":"IF(C855<>\"\",IF(D855+$I$9-E855-F855>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C855,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C855,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I855,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I855,$C$3:$L$6,5,0)=Variables!$B$5,B855>VLOOKUP(I855,$C$3:$L$6,8,0)),IF(VLOOKUP(I855,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B855)-YEAR($B$12))*12+MONTH(B855)-MONTH($B$12)),((YEAR(B855)-YEAR(VLOOKUP(I855,$C$3:$L$6,8,0)))*12+MONTH(B855)-MONTH(VLOOKUP(I855,$C$3:$L$6,8,0))))*(VLOOKUP(I855,$C$3:$L$6,10,0)*VLOOKUP(I855,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C855<>\"\",IF(I855<>\"\",IF(ISERROR(VLOOKUP(I855,$C$3:$L$6,10,0)),\"\",VLOOKUP(I855,$C$3:$L$6,10,0)+J855+IF(OR(VLOOKUP(I855,$C$3:$L$6,5,0)=Variables!$B$5,B855>VLOOKUP(I855,$C$3:$L$6,8,0)),IF(VLOOKUP(I855,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B855)-YEAR($B$12))*12+MONTH(B855)-MONTH($B$12)),((YEAR(B855)-YEAR(VLOOKUP(I855,$C$3:$L$6,8,0)))*12+MONTH(B855)-MONTH(VLOOKUP(I855,$C$3:$L$6,8,0))))*VLOOKUP(I855,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I855<>Variables!$B$1,IF(H855<>0,C855,I855),\"\")","v":""},"","",{"$f":"IF(C856<>\"\",IF(OR(VLOOKUP(C856,$C$3:$L$6,5,0)=Variables!$B$5,B856>VLOOKUP(C856,$C$3:$L$6,8,0)),-D856*VLOOKUP(C856,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I856<>Variables!$B$1,IF(C856<>\"\",$I$9-E856-F856,\"\"),-D856)","v":""},"",{"$f":"IF(C856<>\"\",IF(D856+$I$9-E856-F856>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C856,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C856,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I856,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I856,$C$3:$L$6,5,0)=Variables!$B$5,B856>VLOOKUP(I856,$C$3:$L$6,8,0)),IF(VLOOKUP(I856,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B856)-YEAR($B$12))*12+MONTH(B856)-MONTH($B$12)),((YEAR(B856)-YEAR(VLOOKUP(I856,$C$3:$L$6,8,0)))*12+MONTH(B856)-MONTH(VLOOKUP(I856,$C$3:$L$6,8,0))))*(VLOOKUP(I856,$C$3:$L$6,10,0)*VLOOKUP(I856,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C856<>\"\",IF(I856<>\"\",IF(ISERROR(VLOOKUP(I856,$C$3:$L$6,10,0)),\"\",VLOOKUP(I856,$C$3:$L$6,10,0)+J856+IF(OR(VLOOKUP(I856,$C$3:$L$6,5,0)=Variables!$B$5,B856>VLOOKUP(I856,$C$3:$L$6,8,0)),IF(VLOOKUP(I856,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B856)-YEAR($B$12))*12+MONTH(B856)-MONTH($B$12)),((YEAR(B856)-YEAR(VLOOKUP(I856,$C$3:$L$6,8,0)))*12+MONTH(B856)-MONTH(VLOOKUP(I856,$C$3:$L$6,8,0))))*VLOOKUP(I856,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I856<>Variables!$B$1,IF(H856<>0,C856,I856),\"\")","v":""},"","",{"$f":"IF(C857<>\"\",IF(OR(VLOOKUP(C857,$C$3:$L$6,5,0)=Variables!$B$5,B857>VLOOKUP(C857,$C$3:$L$6,8,0)),-D857*VLOOKUP(C857,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I857<>Variables!$B$1,IF(C857<>\"\",$I$9-E857-F857,\"\"),-D857)","v":""},"",{"$f":"IF(C857<>\"\",IF(D857+$I$9-E857-F857>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C857,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C857,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I857,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I857,$C$3:$L$6,5,0)=Variables!$B$5,B857>VLOOKUP(I857,$C$3:$L$6,8,0)),IF(VLOOKUP(I857,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B857)-YEAR($B$12))*12+MONTH(B857)-MONTH($B$12)),((YEAR(B857)-YEAR(VLOOKUP(I857,$C$3:$L$6,8,0)))*12+MONTH(B857)-MONTH(VLOOKUP(I857,$C$3:$L$6,8,0))))*(VLOOKUP(I857,$C$3:$L$6,10,0)*VLOOKUP(I857,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C857<>\"\",IF(I857<>\"\",IF(ISERROR(VLOOKUP(I857,$C$3:$L$6,10,0)),\"\",VLOOKUP(I857,$C$3:$L$6,10,0)+J857+IF(OR(VLOOKUP(I857,$C$3:$L$6,5,0)=Variables!$B$5,B857>VLOOKUP(I857,$C$3:$L$6,8,0)),IF(VLOOKUP(I857,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B857)-YEAR($B$12))*12+MONTH(B857)-MONTH($B$12)),((YEAR(B857)-YEAR(VLOOKUP(I857,$C$3:$L$6,8,0)))*12+MONTH(B857)-MONTH(VLOOKUP(I857,$C$3:$L$6,8,0))))*VLOOKUP(I857,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I857<>Variables!$B$1,IF(H857<>0,C857,I857),\"\")","v":""},"","",{"$f":"IF(C858<>\"\",IF(OR(VLOOKUP(C858,$C$3:$L$6,5,0)=Variables!$B$5,B858>VLOOKUP(C858,$C$3:$L$6,8,0)),-D858*VLOOKUP(C858,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I858<>Variables!$B$1,IF(C858<>\"\",$I$9-E858-F858,\"\"),-D858)","v":""},"",{"$f":"IF(C858<>\"\",IF(D858+$I$9-E858-F858>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C858,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C858,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I858,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I858,$C$3:$L$6,5,0)=Variables!$B$5,B858>VLOOKUP(I858,$C$3:$L$6,8,0)),IF(VLOOKUP(I858,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B858)-YEAR($B$12))*12+MONTH(B858)-MONTH($B$12)),((YEAR(B858)-YEAR(VLOOKUP(I858,$C$3:$L$6,8,0)))*12+MONTH(B858)-MONTH(VLOOKUP(I858,$C$3:$L$6,8,0))))*(VLOOKUP(I858,$C$3:$L$6,10,0)*VLOOKUP(I858,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C858<>\"\",IF(I858<>\"\",IF(ISERROR(VLOOKUP(I858,$C$3:$L$6,10,0)),\"\",VLOOKUP(I858,$C$3:$L$6,10,0)+J858+IF(OR(VLOOKUP(I858,$C$3:$L$6,5,0)=Variables!$B$5,B858>VLOOKUP(I858,$C$3:$L$6,8,0)),IF(VLOOKUP(I858,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B858)-YEAR($B$12))*12+MONTH(B858)-MONTH($B$12)),((YEAR(B858)-YEAR(VLOOKUP(I858,$C$3:$L$6,8,0)))*12+MONTH(B858)-MONTH(VLOOKUP(I858,$C$3:$L$6,8,0))))*VLOOKUP(I858,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I858<>Variables!$B$1,IF(H858<>0,C858,I858),\"\")","v":""},"","",{"$f":"IF(C859<>\"\",IF(OR(VLOOKUP(C859,$C$3:$L$6,5,0)=Variables!$B$5,B859>VLOOKUP(C859,$C$3:$L$6,8,0)),-D859*VLOOKUP(C859,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I859<>Variables!$B$1,IF(C859<>\"\",$I$9-E859-F859,\"\"),-D859)","v":""},"",{"$f":"IF(C859<>\"\",IF(D859+$I$9-E859-F859>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C859,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C859,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I859,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I859,$C$3:$L$6,5,0)=Variables!$B$5,B859>VLOOKUP(I859,$C$3:$L$6,8,0)),IF(VLOOKUP(I859,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B859)-YEAR($B$12))*12+MONTH(B859)-MONTH($B$12)),((YEAR(B859)-YEAR(VLOOKUP(I859,$C$3:$L$6,8,0)))*12+MONTH(B859)-MONTH(VLOOKUP(I859,$C$3:$L$6,8,0))))*(VLOOKUP(I859,$C$3:$L$6,10,0)*VLOOKUP(I859,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C859<>\"\",IF(I859<>\"\",IF(ISERROR(VLOOKUP(I859,$C$3:$L$6,10,0)),\"\",VLOOKUP(I859,$C$3:$L$6,10,0)+J859+IF(OR(VLOOKUP(I859,$C$3:$L$6,5,0)=Variables!$B$5,B859>VLOOKUP(I859,$C$3:$L$6,8,0)),IF(VLOOKUP(I859,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B859)-YEAR($B$12))*12+MONTH(B859)-MONTH($B$12)),((YEAR(B859)-YEAR(VLOOKUP(I859,$C$3:$L$6,8,0)))*12+MONTH(B859)-MONTH(VLOOKUP(I859,$C$3:$L$6,8,0))))*VLOOKUP(I859,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I859<>Variables!$B$1,IF(H859<>0,C859,I859),\"\")","v":""},{"$f":"IF(C860<>\"\",IF(H859<>0,H859,L859),\"\")","v":""},{"$f":"IF(C860<>\"\",MINPAYMENT(C860,ROW(B860),COLUMN(B860)),\"\")","v":""},{"$f":"IF(C860<>\"\",IF(OR(VLOOKUP(C860,$C$3:$L$6,5,0)=Variables!$B$5,B860>VLOOKUP(C860,$C$3:$L$6,8,0)),-D860*VLOOKUP(C860,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I860<>Variables!$B$1,IF(C860<>\"\",$I$9-E860-F860,\"\"),-D860)","v":""},"",{"$f":"IF(C860<>\"\",IF(D860+$I$9-E860-F860>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C860,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C860,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I860,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I860,$C$3:$L$6,5,0)=Variables!$B$5,B860>VLOOKUP(I860,$C$3:$L$6,8,0)),IF(VLOOKUP(I860,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B860)-YEAR($B$12))*12+MONTH(B860)-MONTH($B$12)),((YEAR(B860)-YEAR(VLOOKUP(I860,$C$3:$L$6,8,0)))*12+MONTH(B860)-MONTH(VLOOKUP(I860,$C$3:$L$6,8,0))))*(VLOOKUP(I860,$C$3:$L$6,10,0)*VLOOKUP(I860,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C860<>\"\",IF(I860<>\"\",IF(ISERROR(VLOOKUP(I860,$C$3:$L$6,10,0)),\"\",VLOOKUP(I860,$C$3:$L$6,10,0)+J860+IF(OR(VLOOKUP(I860,$C$3:$L$6,5,0)=Variables!$B$5,B860>VLOOKUP(I860,$C$3:$L$6,8,0)),IF(VLOOKUP(I860,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B860)-YEAR($B$12))*12+MONTH(B860)-MONTH($B$12)),((YEAR(B860)-YEAR(VLOOKUP(I860,$C$3:$L$6,8,0)))*12+MONTH(B860)-MONTH(VLOOKUP(I860,$C$3:$L$6,8,0))))*VLOOKUP(I860,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C860<>\"\",IF(ISERROR(IF(D860+G860>=0,K860+D860+G860,\"\")),\"\",IF(D860+G860>=0,K860+D860+G860,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C861<>\"\",DATE(YEAR(B860),MONTH(B860)+1,DAY(B860)),\"\")","v":""},{"$f":"IF(I860<>Variables!$B$1,IF(H860<>0,C860,I860),\"\")","v":""},"","",{"$f":"IF(C861<>\"\",IF(OR(VLOOKUP(C861,$C$3:$L$6,5,0)=Variables!$B$5,B861>VLOOKUP(C861,$C$3:$L$6,8,0)),-D861*VLOOKUP(C861,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I861<>Variables!$B$1,IF(C861<>\"\",$I$9-E861-F861,\"\"),-D861)","v":""},{"$f":"IF(C861<>\"\",IF(D861+G861<0,D861+G861,0),\"\")","v":""},{"$f":"IF(C861<>\"\",IF(D861+$I$9-E861-F861>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C861,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C861,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I861,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I861,$C$3:$L$6,5,0)=Variables!$B$5,B861>VLOOKUP(I861,$C$3:$L$6,8,0)),IF(VLOOKUP(I861,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B861)-YEAR($B$12))*12+MONTH(B861)-MONTH($B$12)),((YEAR(B861)-YEAR(VLOOKUP(I861,$C$3:$L$6,8,0)))*12+MONTH(B861)-MONTH(VLOOKUP(I861,$C$3:$L$6,8,0))))*(VLOOKUP(I861,$C$3:$L$6,10,0)*VLOOKUP(I861,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C861<>\"\",IF(I861<>\"\",IF(ISERROR(VLOOKUP(I861,$C$3:$L$6,10,0)),\"\",VLOOKUP(I861,$C$3:$L$6,10,0)+J861+IF(OR(VLOOKUP(I861,$C$3:$L$6,5,0)=Variables!$B$5,B861>VLOOKUP(I861,$C$3:$L$6,8,0)),IF(VLOOKUP(I861,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B861)-YEAR($B$12))*12+MONTH(B861)-MONTH($B$12)),((YEAR(B861)-YEAR(VLOOKUP(I861,$C$3:$L$6,8,0)))*12+MONTH(B861)-MONTH(VLOOKUP(I861,$C$3:$L$6,8,0))))*VLOOKUP(I861,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I861<>Variables!$B$1,IF(H861<>0,C861,I861),\"\")","v":""},"","",{"$f":"IF(C862<>\"\",IF(OR(VLOOKUP(C862,$C$3:$L$6,5,0)=Variables!$B$5,B862>VLOOKUP(C862,$C$3:$L$6,8,0)),-D862*VLOOKUP(C862,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I862<>Variables!$B$1,IF(C862<>\"\",$I$9-E862-F862,\"\"),-D862)","v":""},"",{"$f":"IF(C862<>\"\",IF(D862+$I$9-E862-F862>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C862,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C862,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I862,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I862,$C$3:$L$6,5,0)=Variables!$B$5,B862>VLOOKUP(I862,$C$3:$L$6,8,0)),IF(VLOOKUP(I862,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B862)-YEAR($B$12))*12+MONTH(B862)-MONTH($B$12)),((YEAR(B862)-YEAR(VLOOKUP(I862,$C$3:$L$6,8,0)))*12+MONTH(B862)-MONTH(VLOOKUP(I862,$C$3:$L$6,8,0))))*(VLOOKUP(I862,$C$3:$L$6,10,0)*VLOOKUP(I862,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C862<>\"\",IF(I862<>\"\",IF(ISERROR(VLOOKUP(I862,$C$3:$L$6,10,0)),\"\",VLOOKUP(I862,$C$3:$L$6,10,0)+J862+IF(OR(VLOOKUP(I862,$C$3:$L$6,5,0)=Variables!$B$5,B862>VLOOKUP(I862,$C$3:$L$6,8,0)),IF(VLOOKUP(I862,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B862)-YEAR($B$12))*12+MONTH(B862)-MONTH($B$12)),((YEAR(B862)-YEAR(VLOOKUP(I862,$C$3:$L$6,8,0)))*12+MONTH(B862)-MONTH(VLOOKUP(I862,$C$3:$L$6,8,0))))*VLOOKUP(I862,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I862<>Variables!$B$1,IF(H862<>0,C862,I862),\"\")","v":""},"","",{"$f":"IF(C863<>\"\",IF(OR(VLOOKUP(C863,$C$3:$L$6,5,0)=Variables!$B$5,B863>VLOOKUP(C863,$C$3:$L$6,8,0)),-D863*VLOOKUP(C863,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I863<>Variables!$B$1,IF(C863<>\"\",$I$9-E863-F863,\"\"),-D863)","v":""},"",{"$f":"IF(C863<>\"\",IF(D863+$I$9-E863-F863>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C863,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C863,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I863,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I863,$C$3:$L$6,5,0)=Variables!$B$5,B863>VLOOKUP(I863,$C$3:$L$6,8,0)),IF(VLOOKUP(I863,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B863)-YEAR($B$12))*12+MONTH(B863)-MONTH($B$12)),((YEAR(B863)-YEAR(VLOOKUP(I863,$C$3:$L$6,8,0)))*12+MONTH(B863)-MONTH(VLOOKUP(I863,$C$3:$L$6,8,0))))*(VLOOKUP(I863,$C$3:$L$6,10,0)*VLOOKUP(I863,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C863<>\"\",IF(I863<>\"\",IF(ISERROR(VLOOKUP(I863,$C$3:$L$6,10,0)),\"\",VLOOKUP(I863,$C$3:$L$6,10,0)+J863+IF(OR(VLOOKUP(I863,$C$3:$L$6,5,0)=Variables!$B$5,B863>VLOOKUP(I863,$C$3:$L$6,8,0)),IF(VLOOKUP(I863,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B863)-YEAR($B$12))*12+MONTH(B863)-MONTH($B$12)),((YEAR(B863)-YEAR(VLOOKUP(I863,$C$3:$L$6,8,0)))*12+MONTH(B863)-MONTH(VLOOKUP(I863,$C$3:$L$6,8,0))))*VLOOKUP(I863,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I863<>Variables!$B$1,IF(H863<>0,C863,I863),\"\")","v":""},"","",{"$f":"IF(C864<>\"\",IF(OR(VLOOKUP(C864,$C$3:$L$6,5,0)=Variables!$B$5,B864>VLOOKUP(C864,$C$3:$L$6,8,0)),-D864*VLOOKUP(C864,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I864<>Variables!$B$1,IF(C864<>\"\",$I$9-E864-F864,\"\"),-D864)","v":""},"",{"$f":"IF(C864<>\"\",IF(D864+$I$9-E864-F864>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C864,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C864,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I864,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I864,$C$3:$L$6,5,0)=Variables!$B$5,B864>VLOOKUP(I864,$C$3:$L$6,8,0)),IF(VLOOKUP(I864,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B864)-YEAR($B$12))*12+MONTH(B864)-MONTH($B$12)),((YEAR(B864)-YEAR(VLOOKUP(I864,$C$3:$L$6,8,0)))*12+MONTH(B864)-MONTH(VLOOKUP(I864,$C$3:$L$6,8,0))))*(VLOOKUP(I864,$C$3:$L$6,10,0)*VLOOKUP(I864,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C864<>\"\",IF(I864<>\"\",IF(ISERROR(VLOOKUP(I864,$C$3:$L$6,10,0)),\"\",VLOOKUP(I864,$C$3:$L$6,10,0)+J864+IF(OR(VLOOKUP(I864,$C$3:$L$6,5,0)=Variables!$B$5,B864>VLOOKUP(I864,$C$3:$L$6,8,0)),IF(VLOOKUP(I864,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B864)-YEAR($B$12))*12+MONTH(B864)-MONTH($B$12)),((YEAR(B864)-YEAR(VLOOKUP(I864,$C$3:$L$6,8,0)))*12+MONTH(B864)-MONTH(VLOOKUP(I864,$C$3:$L$6,8,0))))*VLOOKUP(I864,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I864<>Variables!$B$1,IF(H864<>0,C864,I864),\"\")","v":""},"","",{"$f":"IF(C865<>\"\",IF(OR(VLOOKUP(C865,$C$3:$L$6,5,0)=Variables!$B$5,B865>VLOOKUP(C865,$C$3:$L$6,8,0)),-D865*VLOOKUP(C865,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I865<>Variables!$B$1,IF(C865<>\"\",$I$9-E865-F865,\"\"),-D865)","v":""},"",{"$f":"IF(C865<>\"\",IF(D865+$I$9-E865-F865>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C865,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C865,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I865,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I865,$C$3:$L$6,5,0)=Variables!$B$5,B865>VLOOKUP(I865,$C$3:$L$6,8,0)),IF(VLOOKUP(I865,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B865)-YEAR($B$12))*12+MONTH(B865)-MONTH($B$12)),((YEAR(B865)-YEAR(VLOOKUP(I865,$C$3:$L$6,8,0)))*12+MONTH(B865)-MONTH(VLOOKUP(I865,$C$3:$L$6,8,0))))*(VLOOKUP(I865,$C$3:$L$6,10,0)*VLOOKUP(I865,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C865<>\"\",IF(I865<>\"\",IF(ISERROR(VLOOKUP(I865,$C$3:$L$6,10,0)),\"\",VLOOKUP(I865,$C$3:$L$6,10,0)+J865+IF(OR(VLOOKUP(I865,$C$3:$L$6,5,0)=Variables!$B$5,B865>VLOOKUP(I865,$C$3:$L$6,8,0)),IF(VLOOKUP(I865,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B865)-YEAR($B$12))*12+MONTH(B865)-MONTH($B$12)),((YEAR(B865)-YEAR(VLOOKUP(I865,$C$3:$L$6,8,0)))*12+MONTH(B865)-MONTH(VLOOKUP(I865,$C$3:$L$6,8,0))))*VLOOKUP(I865,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I865<>Variables!$B$1,IF(H865<>0,C865,I865),\"\")","v":""},"","",{"$f":"IF(C866<>\"\",IF(OR(VLOOKUP(C866,$C$3:$L$6,5,0)=Variables!$B$5,B866>VLOOKUP(C866,$C$3:$L$6,8,0)),-D866*VLOOKUP(C866,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I866<>Variables!$B$1,IF(C866<>\"\",$I$9-E866-F866,\"\"),-D866)","v":""},"",{"$f":"IF(C866<>\"\",IF(D866+$I$9-E866-F866>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C866,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C866,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I866,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I866,$C$3:$L$6,5,0)=Variables!$B$5,B866>VLOOKUP(I866,$C$3:$L$6,8,0)),IF(VLOOKUP(I866,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B866)-YEAR($B$12))*12+MONTH(B866)-MONTH($B$12)),((YEAR(B866)-YEAR(VLOOKUP(I866,$C$3:$L$6,8,0)))*12+MONTH(B866)-MONTH(VLOOKUP(I866,$C$3:$L$6,8,0))))*(VLOOKUP(I866,$C$3:$L$6,10,0)*VLOOKUP(I866,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C866<>\"\",IF(I866<>\"\",IF(ISERROR(VLOOKUP(I866,$C$3:$L$6,10,0)),\"\",VLOOKUP(I866,$C$3:$L$6,10,0)+J866+IF(OR(VLOOKUP(I866,$C$3:$L$6,5,0)=Variables!$B$5,B866>VLOOKUP(I866,$C$3:$L$6,8,0)),IF(VLOOKUP(I866,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B866)-YEAR($B$12))*12+MONTH(B866)-MONTH($B$12)),((YEAR(B866)-YEAR(VLOOKUP(I866,$C$3:$L$6,8,0)))*12+MONTH(B866)-MONTH(VLOOKUP(I866,$C$3:$L$6,8,0))))*VLOOKUP(I866,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I866<>Variables!$B$1,IF(H866<>0,C866,I866),\"\")","v":""},"","",{"$f":"IF(C867<>\"\",IF(OR(VLOOKUP(C867,$C$3:$L$6,5,0)=Variables!$B$5,B867>VLOOKUP(C867,$C$3:$L$6,8,0)),-D867*VLOOKUP(C867,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I867<>Variables!$B$1,IF(C867<>\"\",$I$9-E867-F867,\"\"),-D867)","v":""},"",{"$f":"IF(C867<>\"\",IF(D867+$I$9-E867-F867>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C867,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C867,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I867,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I867,$C$3:$L$6,5,0)=Variables!$B$5,B867>VLOOKUP(I867,$C$3:$L$6,8,0)),IF(VLOOKUP(I867,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B867)-YEAR($B$12))*12+MONTH(B867)-MONTH($B$12)),((YEAR(B867)-YEAR(VLOOKUP(I867,$C$3:$L$6,8,0)))*12+MONTH(B867)-MONTH(VLOOKUP(I867,$C$3:$L$6,8,0))))*(VLOOKUP(I867,$C$3:$L$6,10,0)*VLOOKUP(I867,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C867<>\"\",IF(I867<>\"\",IF(ISERROR(VLOOKUP(I867,$C$3:$L$6,10,0)),\"\",VLOOKUP(I867,$C$3:$L$6,10,0)+J867+IF(OR(VLOOKUP(I867,$C$3:$L$6,5,0)=Variables!$B$5,B867>VLOOKUP(I867,$C$3:$L$6,8,0)),IF(VLOOKUP(I867,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B867)-YEAR($B$12))*12+MONTH(B867)-MONTH($B$12)),((YEAR(B867)-YEAR(VLOOKUP(I867,$C$3:$L$6,8,0)))*12+MONTH(B867)-MONTH(VLOOKUP(I867,$C$3:$L$6,8,0))))*VLOOKUP(I867,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I867<>Variables!$B$1,IF(H867<>0,C867,I867),\"\")","v":""},"","",{"$f":"IF(C868<>\"\",IF(OR(VLOOKUP(C868,$C$3:$L$6,5,0)=Variables!$B$5,B868>VLOOKUP(C868,$C$3:$L$6,8,0)),-D868*VLOOKUP(C868,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I868<>Variables!$B$1,IF(C868<>\"\",$I$9-E868-F868,\"\"),-D868)","v":""},"",{"$f":"IF(C868<>\"\",IF(D868+$I$9-E868-F868>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C868,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C868,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I868,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I868,$C$3:$L$6,5,0)=Variables!$B$5,B868>VLOOKUP(I868,$C$3:$L$6,8,0)),IF(VLOOKUP(I868,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B868)-YEAR($B$12))*12+MONTH(B868)-MONTH($B$12)),((YEAR(B868)-YEAR(VLOOKUP(I868,$C$3:$L$6,8,0)))*12+MONTH(B868)-MONTH(VLOOKUP(I868,$C$3:$L$6,8,0))))*(VLOOKUP(I868,$C$3:$L$6,10,0)*VLOOKUP(I868,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C868<>\"\",IF(I868<>\"\",IF(ISERROR(VLOOKUP(I868,$C$3:$L$6,10,0)),\"\",VLOOKUP(I868,$C$3:$L$6,10,0)+J868+IF(OR(VLOOKUP(I868,$C$3:$L$6,5,0)=Variables!$B$5,B868>VLOOKUP(I868,$C$3:$L$6,8,0)),IF(VLOOKUP(I868,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B868)-YEAR($B$12))*12+MONTH(B868)-MONTH($B$12)),((YEAR(B868)-YEAR(VLOOKUP(I868,$C$3:$L$6,8,0)))*12+MONTH(B868)-MONTH(VLOOKUP(I868,$C$3:$L$6,8,0))))*VLOOKUP(I868,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I868<>Variables!$B$1,IF(H868<>0,C868,I868),\"\")","v":""},"","",{"$f":"IF(C869<>\"\",IF(OR(VLOOKUP(C869,$C$3:$L$6,5,0)=Variables!$B$5,B869>VLOOKUP(C869,$C$3:$L$6,8,0)),-D869*VLOOKUP(C869,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I869<>Variables!$B$1,IF(C869<>\"\",$I$9-E869-F869,\"\"),-D869)","v":""},"",{"$f":"IF(C869<>\"\",IF(D869+$I$9-E869-F869>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C869,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C869,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I869,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I869,$C$3:$L$6,5,0)=Variables!$B$5,B869>VLOOKUP(I869,$C$3:$L$6,8,0)),IF(VLOOKUP(I869,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B869)-YEAR($B$12))*12+MONTH(B869)-MONTH($B$12)),((YEAR(B869)-YEAR(VLOOKUP(I869,$C$3:$L$6,8,0)))*12+MONTH(B869)-MONTH(VLOOKUP(I869,$C$3:$L$6,8,0))))*(VLOOKUP(I869,$C$3:$L$6,10,0)*VLOOKUP(I869,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C869<>\"\",IF(I869<>\"\",IF(ISERROR(VLOOKUP(I869,$C$3:$L$6,10,0)),\"\",VLOOKUP(I869,$C$3:$L$6,10,0)+J869+IF(OR(VLOOKUP(I869,$C$3:$L$6,5,0)=Variables!$B$5,B869>VLOOKUP(I869,$C$3:$L$6,8,0)),IF(VLOOKUP(I869,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B869)-YEAR($B$12))*12+MONTH(B869)-MONTH($B$12)),((YEAR(B869)-YEAR(VLOOKUP(I869,$C$3:$L$6,8,0)))*12+MONTH(B869)-MONTH(VLOOKUP(I869,$C$3:$L$6,8,0))))*VLOOKUP(I869,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I869<>Variables!$B$1,IF(H869<>0,C869,I869),\"\")","v":""},"","",{"$f":"IF(C870<>\"\",IF(OR(VLOOKUP(C870,$C$3:$L$6,5,0)=Variables!$B$5,B870>VLOOKUP(C870,$C$3:$L$6,8,0)),-D870*VLOOKUP(C870,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I870<>Variables!$B$1,IF(C870<>\"\",$I$9-E870-F870,\"\"),-D870)","v":""},"",{"$f":"IF(C870<>\"\",IF(D870+$I$9-E870-F870>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C870,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C870,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I870,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I870,$C$3:$L$6,5,0)=Variables!$B$5,B870>VLOOKUP(I870,$C$3:$L$6,8,0)),IF(VLOOKUP(I870,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B870)-YEAR($B$12))*12+MONTH(B870)-MONTH($B$12)),((YEAR(B870)-YEAR(VLOOKUP(I870,$C$3:$L$6,8,0)))*12+MONTH(B870)-MONTH(VLOOKUP(I870,$C$3:$L$6,8,0))))*(VLOOKUP(I870,$C$3:$L$6,10,0)*VLOOKUP(I870,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C870<>\"\",IF(I870<>\"\",IF(ISERROR(VLOOKUP(I870,$C$3:$L$6,10,0)),\"\",VLOOKUP(I870,$C$3:$L$6,10,0)+J870+IF(OR(VLOOKUP(I870,$C$3:$L$6,5,0)=Variables!$B$5,B870>VLOOKUP(I870,$C$3:$L$6,8,0)),IF(VLOOKUP(I870,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B870)-YEAR($B$12))*12+MONTH(B870)-MONTH($B$12)),((YEAR(B870)-YEAR(VLOOKUP(I870,$C$3:$L$6,8,0)))*12+MONTH(B870)-MONTH(VLOOKUP(I870,$C$3:$L$6,8,0))))*VLOOKUP(I870,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I870<>Variables!$B$1,IF(H870<>0,C870,I870),\"\")","v":""},"","",{"$f":"IF(C871<>\"\",IF(OR(VLOOKUP(C871,$C$3:$L$6,5,0)=Variables!$B$5,B871>VLOOKUP(C871,$C$3:$L$6,8,0)),-D871*VLOOKUP(C871,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I871<>Variables!$B$1,IF(C871<>\"\",$I$9-E871-F871,\"\"),-D871)","v":""},"",{"$f":"IF(C871<>\"\",IF(D871+$I$9-E871-F871>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C871,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C871,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I871,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I871,$C$3:$L$6,5,0)=Variables!$B$5,B871>VLOOKUP(I871,$C$3:$L$6,8,0)),IF(VLOOKUP(I871,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B871)-YEAR($B$12))*12+MONTH(B871)-MONTH($B$12)),((YEAR(B871)-YEAR(VLOOKUP(I871,$C$3:$L$6,8,0)))*12+MONTH(B871)-MONTH(VLOOKUP(I871,$C$3:$L$6,8,0))))*(VLOOKUP(I871,$C$3:$L$6,10,0)*VLOOKUP(I871,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C871<>\"\",IF(I871<>\"\",IF(ISERROR(VLOOKUP(I871,$C$3:$L$6,10,0)),\"\",VLOOKUP(I871,$C$3:$L$6,10,0)+J871+IF(OR(VLOOKUP(I871,$C$3:$L$6,5,0)=Variables!$B$5,B871>VLOOKUP(I871,$C$3:$L$6,8,0)),IF(VLOOKUP(I871,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B871)-YEAR($B$12))*12+MONTH(B871)-MONTH($B$12)),((YEAR(B871)-YEAR(VLOOKUP(I871,$C$3:$L$6,8,0)))*12+MONTH(B871)-MONTH(VLOOKUP(I871,$C$3:$L$6,8,0))))*VLOOKUP(I871,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I871<>Variables!$B$1,IF(H871<>0,C871,I871),\"\")","v":""},"","",{"$f":"IF(C872<>\"\",IF(OR(VLOOKUP(C872,$C$3:$L$6,5,0)=Variables!$B$5,B872>VLOOKUP(C872,$C$3:$L$6,8,0)),-D872*VLOOKUP(C872,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I872<>Variables!$B$1,IF(C872<>\"\",$I$9-E872-F872,\"\"),-D872)","v":""},"",{"$f":"IF(C872<>\"\",IF(D872+$I$9-E872-F872>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C872,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C872,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I872,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I872,$C$3:$L$6,5,0)=Variables!$B$5,B872>VLOOKUP(I872,$C$3:$L$6,8,0)),IF(VLOOKUP(I872,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B872)-YEAR($B$12))*12+MONTH(B872)-MONTH($B$12)),((YEAR(B872)-YEAR(VLOOKUP(I872,$C$3:$L$6,8,0)))*12+MONTH(B872)-MONTH(VLOOKUP(I872,$C$3:$L$6,8,0))))*(VLOOKUP(I872,$C$3:$L$6,10,0)*VLOOKUP(I872,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C872<>\"\",IF(I872<>\"\",IF(ISERROR(VLOOKUP(I872,$C$3:$L$6,10,0)),\"\",VLOOKUP(I872,$C$3:$L$6,10,0)+J872+IF(OR(VLOOKUP(I872,$C$3:$L$6,5,0)=Variables!$B$5,B872>VLOOKUP(I872,$C$3:$L$6,8,0)),IF(VLOOKUP(I872,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B872)-YEAR($B$12))*12+MONTH(B872)-MONTH($B$12)),((YEAR(B872)-YEAR(VLOOKUP(I872,$C$3:$L$6,8,0)))*12+MONTH(B872)-MONTH(VLOOKUP(I872,$C$3:$L$6,8,0))))*VLOOKUP(I872,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I872<>Variables!$B$1,IF(H872<>0,C872,I872),\"\")","v":""},"","",{"$f":"IF(C873<>\"\",IF(OR(VLOOKUP(C873,$C$3:$L$6,5,0)=Variables!$B$5,B873>VLOOKUP(C873,$C$3:$L$6,8,0)),-D873*VLOOKUP(C873,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I873<>Variables!$B$1,IF(C873<>\"\",$I$9-E873-F873,\"\"),-D873)","v":""},"",{"$f":"IF(C873<>\"\",IF(D873+$I$9-E873-F873>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C873,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C873,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I873,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I873,$C$3:$L$6,5,0)=Variables!$B$5,B873>VLOOKUP(I873,$C$3:$L$6,8,0)),IF(VLOOKUP(I873,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B873)-YEAR($B$12))*12+MONTH(B873)-MONTH($B$12)),((YEAR(B873)-YEAR(VLOOKUP(I873,$C$3:$L$6,8,0)))*12+MONTH(B873)-MONTH(VLOOKUP(I873,$C$3:$L$6,8,0))))*(VLOOKUP(I873,$C$3:$L$6,10,0)*VLOOKUP(I873,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C873<>\"\",IF(I873<>\"\",IF(ISERROR(VLOOKUP(I873,$C$3:$L$6,10,0)),\"\",VLOOKUP(I873,$C$3:$L$6,10,0)+J873+IF(OR(VLOOKUP(I873,$C$3:$L$6,5,0)=Variables!$B$5,B873>VLOOKUP(I873,$C$3:$L$6,8,0)),IF(VLOOKUP(I873,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B873)-YEAR($B$12))*12+MONTH(B873)-MONTH($B$12)),((YEAR(B873)-YEAR(VLOOKUP(I873,$C$3:$L$6,8,0)))*12+MONTH(B873)-MONTH(VLOOKUP(I873,$C$3:$L$6,8,0))))*VLOOKUP(I873,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I873<>Variables!$B$1,IF(H873<>0,C873,I873),\"\")","v":""},"","",{"$f":"IF(C874<>\"\",IF(OR(VLOOKUP(C874,$C$3:$L$6,5,0)=Variables!$B$5,B874>VLOOKUP(C874,$C$3:$L$6,8,0)),-D874*VLOOKUP(C874,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I874<>Variables!$B$1,IF(C874<>\"\",$I$9-E874-F874,\"\"),-D874)","v":""},"",{"$f":"IF(C874<>\"\",IF(D874+$I$9-E874-F874>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C874,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C874,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I874,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I874,$C$3:$L$6,5,0)=Variables!$B$5,B874>VLOOKUP(I874,$C$3:$L$6,8,0)),IF(VLOOKUP(I874,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B874)-YEAR($B$12))*12+MONTH(B874)-MONTH($B$12)),((YEAR(B874)-YEAR(VLOOKUP(I874,$C$3:$L$6,8,0)))*12+MONTH(B874)-MONTH(VLOOKUP(I874,$C$3:$L$6,8,0))))*(VLOOKUP(I874,$C$3:$L$6,10,0)*VLOOKUP(I874,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C874<>\"\",IF(I874<>\"\",IF(ISERROR(VLOOKUP(I874,$C$3:$L$6,10,0)),\"\",VLOOKUP(I874,$C$3:$L$6,10,0)+J874+IF(OR(VLOOKUP(I874,$C$3:$L$6,5,0)=Variables!$B$5,B874>VLOOKUP(I874,$C$3:$L$6,8,0)),IF(VLOOKUP(I874,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B874)-YEAR($B$12))*12+MONTH(B874)-MONTH($B$12)),((YEAR(B874)-YEAR(VLOOKUP(I874,$C$3:$L$6,8,0)))*12+MONTH(B874)-MONTH(VLOOKUP(I874,$C$3:$L$6,8,0))))*VLOOKUP(I874,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I874<>Variables!$B$1,IF(H874<>0,C874,I874),\"\")","v":""},"","",{"$f":"IF(C875<>\"\",IF(OR(VLOOKUP(C875,$C$3:$L$6,5,0)=Variables!$B$5,B875>VLOOKUP(C875,$C$3:$L$6,8,0)),-D875*VLOOKUP(C875,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I875<>Variables!$B$1,IF(C875<>\"\",$I$9-E875-F875,\"\"),-D875)","v":""},"",{"$f":"IF(C875<>\"\",IF(D875+$I$9-E875-F875>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C875,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C875,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I875,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I875,$C$3:$L$6,5,0)=Variables!$B$5,B875>VLOOKUP(I875,$C$3:$L$6,8,0)),IF(VLOOKUP(I875,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B875)-YEAR($B$12))*12+MONTH(B875)-MONTH($B$12)),((YEAR(B875)-YEAR(VLOOKUP(I875,$C$3:$L$6,8,0)))*12+MONTH(B875)-MONTH(VLOOKUP(I875,$C$3:$L$6,8,0))))*(VLOOKUP(I875,$C$3:$L$6,10,0)*VLOOKUP(I875,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C875<>\"\",IF(I875<>\"\",IF(ISERROR(VLOOKUP(I875,$C$3:$L$6,10,0)),\"\",VLOOKUP(I875,$C$3:$L$6,10,0)+J875+IF(OR(VLOOKUP(I875,$C$3:$L$6,5,0)=Variables!$B$5,B875>VLOOKUP(I875,$C$3:$L$6,8,0)),IF(VLOOKUP(I875,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B875)-YEAR($B$12))*12+MONTH(B875)-MONTH($B$12)),((YEAR(B875)-YEAR(VLOOKUP(I875,$C$3:$L$6,8,0)))*12+MONTH(B875)-MONTH(VLOOKUP(I875,$C$3:$L$6,8,0))))*VLOOKUP(I875,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I875<>Variables!$B$1,IF(H875<>0,C875,I875),\"\")","v":""},"","",{"$f":"IF(C876<>\"\",IF(OR(VLOOKUP(C876,$C$3:$L$6,5,0)=Variables!$B$5,B876>VLOOKUP(C876,$C$3:$L$6,8,0)),-D876*VLOOKUP(C876,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I876<>Variables!$B$1,IF(C876<>\"\",$I$9-E876-F876,\"\"),-D876)","v":""},"",{"$f":"IF(C876<>\"\",IF(D876+$I$9-E876-F876>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C876,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C876,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I876,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I876,$C$3:$L$6,5,0)=Variables!$B$5,B876>VLOOKUP(I876,$C$3:$L$6,8,0)),IF(VLOOKUP(I876,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B876)-YEAR($B$12))*12+MONTH(B876)-MONTH($B$12)),((YEAR(B876)-YEAR(VLOOKUP(I876,$C$3:$L$6,8,0)))*12+MONTH(B876)-MONTH(VLOOKUP(I876,$C$3:$L$6,8,0))))*(VLOOKUP(I876,$C$3:$L$6,10,0)*VLOOKUP(I876,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C876<>\"\",IF(I876<>\"\",IF(ISERROR(VLOOKUP(I876,$C$3:$L$6,10,0)),\"\",VLOOKUP(I876,$C$3:$L$6,10,0)+J876+IF(OR(VLOOKUP(I876,$C$3:$L$6,5,0)=Variables!$B$5,B876>VLOOKUP(I876,$C$3:$L$6,8,0)),IF(VLOOKUP(I876,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B876)-YEAR($B$12))*12+MONTH(B876)-MONTH($B$12)),((YEAR(B876)-YEAR(VLOOKUP(I876,$C$3:$L$6,8,0)))*12+MONTH(B876)-MONTH(VLOOKUP(I876,$C$3:$L$6,8,0))))*VLOOKUP(I876,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I876<>Variables!$B$1,IF(H876<>0,C876,I876),\"\")","v":""},"","",{"$f":"IF(C877<>\"\",IF(OR(VLOOKUP(C877,$C$3:$L$6,5,0)=Variables!$B$5,B877>VLOOKUP(C877,$C$3:$L$6,8,0)),-D877*VLOOKUP(C877,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I877<>Variables!$B$1,IF(C877<>\"\",$I$9-E877-F877,\"\"),-D877)","v":""},"",{"$f":"IF(C877<>\"\",IF(D877+$I$9-E877-F877>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C877,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C877,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I877,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I877,$C$3:$L$6,5,0)=Variables!$B$5,B877>VLOOKUP(I877,$C$3:$L$6,8,0)),IF(VLOOKUP(I877,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B877)-YEAR($B$12))*12+MONTH(B877)-MONTH($B$12)),((YEAR(B877)-YEAR(VLOOKUP(I877,$C$3:$L$6,8,0)))*12+MONTH(B877)-MONTH(VLOOKUP(I877,$C$3:$L$6,8,0))))*(VLOOKUP(I877,$C$3:$L$6,10,0)*VLOOKUP(I877,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C877<>\"\",IF(I877<>\"\",IF(ISERROR(VLOOKUP(I877,$C$3:$L$6,10,0)),\"\",VLOOKUP(I877,$C$3:$L$6,10,0)+J877+IF(OR(VLOOKUP(I877,$C$3:$L$6,5,0)=Variables!$B$5,B877>VLOOKUP(I877,$C$3:$L$6,8,0)),IF(VLOOKUP(I877,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B877)-YEAR($B$12))*12+MONTH(B877)-MONTH($B$12)),((YEAR(B877)-YEAR(VLOOKUP(I877,$C$3:$L$6,8,0)))*12+MONTH(B877)-MONTH(VLOOKUP(I877,$C$3:$L$6,8,0))))*VLOOKUP(I877,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I877<>Variables!$B$1,IF(H877<>0,C877,I877),\"\")","v":""},"","",{"$f":"IF(C878<>\"\",IF(OR(VLOOKUP(C878,$C$3:$L$6,5,0)=Variables!$B$5,B878>VLOOKUP(C878,$C$3:$L$6,8,0)),-D878*VLOOKUP(C878,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I878<>Variables!$B$1,IF(C878<>\"\",$I$9-E878-F878,\"\"),-D878)","v":""},"",{"$f":"IF(C878<>\"\",IF(D878+$I$9-E878-F878>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C878,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C878,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I878,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I878,$C$3:$L$6,5,0)=Variables!$B$5,B878>VLOOKUP(I878,$C$3:$L$6,8,0)),IF(VLOOKUP(I878,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B878)-YEAR($B$12))*12+MONTH(B878)-MONTH($B$12)),((YEAR(B878)-YEAR(VLOOKUP(I878,$C$3:$L$6,8,0)))*12+MONTH(B878)-MONTH(VLOOKUP(I878,$C$3:$L$6,8,0))))*(VLOOKUP(I878,$C$3:$L$6,10,0)*VLOOKUP(I878,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C878<>\"\",IF(I878<>\"\",IF(ISERROR(VLOOKUP(I878,$C$3:$L$6,10,0)),\"\",VLOOKUP(I878,$C$3:$L$6,10,0)+J878+IF(OR(VLOOKUP(I878,$C$3:$L$6,5,0)=Variables!$B$5,B878>VLOOKUP(I878,$C$3:$L$6,8,0)),IF(VLOOKUP(I878,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B878)-YEAR($B$12))*12+MONTH(B878)-MONTH($B$12)),((YEAR(B878)-YEAR(VLOOKUP(I878,$C$3:$L$6,8,0)))*12+MONTH(B878)-MONTH(VLOOKUP(I878,$C$3:$L$6,8,0))))*VLOOKUP(I878,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I878<>Variables!$B$1,IF(H878<>0,C878,I878),\"\")","v":""},"","",{"$f":"IF(C879<>\"\",IF(OR(VLOOKUP(C879,$C$3:$L$6,5,0)=Variables!$B$5,B879>VLOOKUP(C879,$C$3:$L$6,8,0)),-D879*VLOOKUP(C879,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I879<>Variables!$B$1,IF(C879<>\"\",$I$9-E879-F879,\"\"),-D879)","v":""},"",{"$f":"IF(C879<>\"\",IF(D879+$I$9-E879-F879>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C879,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C879,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I879,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I879,$C$3:$L$6,5,0)=Variables!$B$5,B879>VLOOKUP(I879,$C$3:$L$6,8,0)),IF(VLOOKUP(I879,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B879)-YEAR($B$12))*12+MONTH(B879)-MONTH($B$12)),((YEAR(B879)-YEAR(VLOOKUP(I879,$C$3:$L$6,8,0)))*12+MONTH(B879)-MONTH(VLOOKUP(I879,$C$3:$L$6,8,0))))*(VLOOKUP(I879,$C$3:$L$6,10,0)*VLOOKUP(I879,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C879<>\"\",IF(I879<>\"\",IF(ISERROR(VLOOKUP(I879,$C$3:$L$6,10,0)),\"\",VLOOKUP(I879,$C$3:$L$6,10,0)+J879+IF(OR(VLOOKUP(I879,$C$3:$L$6,5,0)=Variables!$B$5,B879>VLOOKUP(I879,$C$3:$L$6,8,0)),IF(VLOOKUP(I879,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B879)-YEAR($B$12))*12+MONTH(B879)-MONTH($B$12)),((YEAR(B879)-YEAR(VLOOKUP(I879,$C$3:$L$6,8,0)))*12+MONTH(B879)-MONTH(VLOOKUP(I879,$C$3:$L$6,8,0))))*VLOOKUP(I879,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I879<>Variables!$B$1,IF(H879<>0,C879,I879),\"\")","v":""},"","",{"$f":"IF(C880<>\"\",IF(OR(VLOOKUP(C880,$C$3:$L$6,5,0)=Variables!$B$5,B880>VLOOKUP(C880,$C$3:$L$6,8,0)),-D880*VLOOKUP(C880,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I880<>Variables!$B$1,IF(C880<>\"\",$I$9-E880-F880,\"\"),-D880)","v":""},"",{"$f":"IF(C880<>\"\",IF(D880+$I$9-E880-F880>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C880,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C880,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I880,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I880,$C$3:$L$6,5,0)=Variables!$B$5,B880>VLOOKUP(I880,$C$3:$L$6,8,0)),IF(VLOOKUP(I880,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B880)-YEAR($B$12))*12+MONTH(B880)-MONTH($B$12)),((YEAR(B880)-YEAR(VLOOKUP(I880,$C$3:$L$6,8,0)))*12+MONTH(B880)-MONTH(VLOOKUP(I880,$C$3:$L$6,8,0))))*(VLOOKUP(I880,$C$3:$L$6,10,0)*VLOOKUP(I880,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C880<>\"\",IF(I880<>\"\",IF(ISERROR(VLOOKUP(I880,$C$3:$L$6,10,0)),\"\",VLOOKUP(I880,$C$3:$L$6,10,0)+J880+IF(OR(VLOOKUP(I880,$C$3:$L$6,5,0)=Variables!$B$5,B880>VLOOKUP(I880,$C$3:$L$6,8,0)),IF(VLOOKUP(I880,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B880)-YEAR($B$12))*12+MONTH(B880)-MONTH($B$12)),((YEAR(B880)-YEAR(VLOOKUP(I880,$C$3:$L$6,8,0)))*12+MONTH(B880)-MONTH(VLOOKUP(I880,$C$3:$L$6,8,0))))*VLOOKUP(I880,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I880<>Variables!$B$1,IF(H880<>0,C880,I880),\"\")","v":""},"","",{"$f":"IF(C881<>\"\",IF(OR(VLOOKUP(C881,$C$3:$L$6,5,0)=Variables!$B$5,B881>VLOOKUP(C881,$C$3:$L$6,8,0)),-D881*VLOOKUP(C881,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I881<>Variables!$B$1,IF(C881<>\"\",$I$9-E881-F881,\"\"),-D881)","v":""},"",{"$f":"IF(C881<>\"\",IF(D881+$I$9-E881-F881>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C881,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C881,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I881,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I881,$C$3:$L$6,5,0)=Variables!$B$5,B881>VLOOKUP(I881,$C$3:$L$6,8,0)),IF(VLOOKUP(I881,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B881)-YEAR($B$12))*12+MONTH(B881)-MONTH($B$12)),((YEAR(B881)-YEAR(VLOOKUP(I881,$C$3:$L$6,8,0)))*12+MONTH(B881)-MONTH(VLOOKUP(I881,$C$3:$L$6,8,0))))*(VLOOKUP(I881,$C$3:$L$6,10,0)*VLOOKUP(I881,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C881<>\"\",IF(I881<>\"\",IF(ISERROR(VLOOKUP(I881,$C$3:$L$6,10,0)),\"\",VLOOKUP(I881,$C$3:$L$6,10,0)+J881+IF(OR(VLOOKUP(I881,$C$3:$L$6,5,0)=Variables!$B$5,B881>VLOOKUP(I881,$C$3:$L$6,8,0)),IF(VLOOKUP(I881,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B881)-YEAR($B$12))*12+MONTH(B881)-MONTH($B$12)),((YEAR(B881)-YEAR(VLOOKUP(I881,$C$3:$L$6,8,0)))*12+MONTH(B881)-MONTH(VLOOKUP(I881,$C$3:$L$6,8,0))))*VLOOKUP(I881,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I881<>Variables!$B$1,IF(H881<>0,C881,I881),\"\")","v":""},"","",{"$f":"IF(C882<>\"\",IF(OR(VLOOKUP(C882,$C$3:$L$6,5,0)=Variables!$B$5,B882>VLOOKUP(C882,$C$3:$L$6,8,0)),-D882*VLOOKUP(C882,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I882<>Variables!$B$1,IF(C882<>\"\",$I$9-E882-F882,\"\"),-D882)","v":""},"",{"$f":"IF(C882<>\"\",IF(D882+$I$9-E882-F882>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C882,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C882,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I882,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I882,$C$3:$L$6,5,0)=Variables!$B$5,B882>VLOOKUP(I882,$C$3:$L$6,8,0)),IF(VLOOKUP(I882,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B882)-YEAR($B$12))*12+MONTH(B882)-MONTH($B$12)),((YEAR(B882)-YEAR(VLOOKUP(I882,$C$3:$L$6,8,0)))*12+MONTH(B882)-MONTH(VLOOKUP(I882,$C$3:$L$6,8,0))))*(VLOOKUP(I882,$C$3:$L$6,10,0)*VLOOKUP(I882,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C882<>\"\",IF(I882<>\"\",IF(ISERROR(VLOOKUP(I882,$C$3:$L$6,10,0)),\"\",VLOOKUP(I882,$C$3:$L$6,10,0)+J882+IF(OR(VLOOKUP(I882,$C$3:$L$6,5,0)=Variables!$B$5,B882>VLOOKUP(I882,$C$3:$L$6,8,0)),IF(VLOOKUP(I882,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B882)-YEAR($B$12))*12+MONTH(B882)-MONTH($B$12)),((YEAR(B882)-YEAR(VLOOKUP(I882,$C$3:$L$6,8,0)))*12+MONTH(B882)-MONTH(VLOOKUP(I882,$C$3:$L$6,8,0))))*VLOOKUP(I882,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I882<>Variables!$B$1,IF(H882<>0,C882,I882),\"\")","v":""},"","",{"$f":"IF(C883<>\"\",IF(OR(VLOOKUP(C883,$C$3:$L$6,5,0)=Variables!$B$5,B883>VLOOKUP(C883,$C$3:$L$6,8,0)),-D883*VLOOKUP(C883,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I883<>Variables!$B$1,IF(C883<>\"\",$I$9-E883-F883,\"\"),-D883)","v":""},"",{"$f":"IF(C883<>\"\",IF(D883+$I$9-E883-F883>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C883,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C883,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I883,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I883,$C$3:$L$6,5,0)=Variables!$B$5,B883>VLOOKUP(I883,$C$3:$L$6,8,0)),IF(VLOOKUP(I883,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B883)-YEAR($B$12))*12+MONTH(B883)-MONTH($B$12)),((YEAR(B883)-YEAR(VLOOKUP(I883,$C$3:$L$6,8,0)))*12+MONTH(B883)-MONTH(VLOOKUP(I883,$C$3:$L$6,8,0))))*(VLOOKUP(I883,$C$3:$L$6,10,0)*VLOOKUP(I883,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C883<>\"\",IF(I883<>\"\",IF(ISERROR(VLOOKUP(I883,$C$3:$L$6,10,0)),\"\",VLOOKUP(I883,$C$3:$L$6,10,0)+J883+IF(OR(VLOOKUP(I883,$C$3:$L$6,5,0)=Variables!$B$5,B883>VLOOKUP(I883,$C$3:$L$6,8,0)),IF(VLOOKUP(I883,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B883)-YEAR($B$12))*12+MONTH(B883)-MONTH($B$12)),((YEAR(B883)-YEAR(VLOOKUP(I883,$C$3:$L$6,8,0)))*12+MONTH(B883)-MONTH(VLOOKUP(I883,$C$3:$L$6,8,0))))*VLOOKUP(I883,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I883<>Variables!$B$1,IF(H883<>0,C883,I883),\"\")","v":""},"","",{"$f":"IF(C884<>\"\",IF(OR(VLOOKUP(C884,$C$3:$L$6,5,0)=Variables!$B$5,B884>VLOOKUP(C884,$C$3:$L$6,8,0)),-D884*VLOOKUP(C884,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I884<>Variables!$B$1,IF(C884<>\"\",$I$9-E884-F884,\"\"),-D884)","v":""},"",{"$f":"IF(C884<>\"\",IF(D884+$I$9-E884-F884>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C884,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C884,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I884,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I884,$C$3:$L$6,5,0)=Variables!$B$5,B884>VLOOKUP(I884,$C$3:$L$6,8,0)),IF(VLOOKUP(I884,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B884)-YEAR($B$12))*12+MONTH(B884)-MONTH($B$12)),((YEAR(B884)-YEAR(VLOOKUP(I884,$C$3:$L$6,8,0)))*12+MONTH(B884)-MONTH(VLOOKUP(I884,$C$3:$L$6,8,0))))*(VLOOKUP(I884,$C$3:$L$6,10,0)*VLOOKUP(I884,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C884<>\"\",IF(I884<>\"\",IF(ISERROR(VLOOKUP(I884,$C$3:$L$6,10,0)),\"\",VLOOKUP(I884,$C$3:$L$6,10,0)+J884+IF(OR(VLOOKUP(I884,$C$3:$L$6,5,0)=Variables!$B$5,B884>VLOOKUP(I884,$C$3:$L$6,8,0)),IF(VLOOKUP(I884,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B884)-YEAR($B$12))*12+MONTH(B884)-MONTH($B$12)),((YEAR(B884)-YEAR(VLOOKUP(I884,$C$3:$L$6,8,0)))*12+MONTH(B884)-MONTH(VLOOKUP(I884,$C$3:$L$6,8,0))))*VLOOKUP(I884,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I884<>Variables!$B$1,IF(H884<>0,C884,I884),\"\")","v":""},"","",{"$f":"IF(C885<>\"\",IF(OR(VLOOKUP(C885,$C$3:$L$6,5,0)=Variables!$B$5,B885>VLOOKUP(C885,$C$3:$L$6,8,0)),-D885*VLOOKUP(C885,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I885<>Variables!$B$1,IF(C885<>\"\",$I$9-E885-F885,\"\"),-D885)","v":""},"",{"$f":"IF(C885<>\"\",IF(D885+$I$9-E885-F885>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C885,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C885,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I885,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I885,$C$3:$L$6,5,0)=Variables!$B$5,B885>VLOOKUP(I885,$C$3:$L$6,8,0)),IF(VLOOKUP(I885,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B885)-YEAR($B$12))*12+MONTH(B885)-MONTH($B$12)),((YEAR(B885)-YEAR(VLOOKUP(I885,$C$3:$L$6,8,0)))*12+MONTH(B885)-MONTH(VLOOKUP(I885,$C$3:$L$6,8,0))))*(VLOOKUP(I885,$C$3:$L$6,10,0)*VLOOKUP(I885,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C885<>\"\",IF(I885<>\"\",IF(ISERROR(VLOOKUP(I885,$C$3:$L$6,10,0)),\"\",VLOOKUP(I885,$C$3:$L$6,10,0)+J885+IF(OR(VLOOKUP(I885,$C$3:$L$6,5,0)=Variables!$B$5,B885>VLOOKUP(I885,$C$3:$L$6,8,0)),IF(VLOOKUP(I885,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B885)-YEAR($B$12))*12+MONTH(B885)-MONTH($B$12)),((YEAR(B885)-YEAR(VLOOKUP(I885,$C$3:$L$6,8,0)))*12+MONTH(B885)-MONTH(VLOOKUP(I885,$C$3:$L$6,8,0))))*VLOOKUP(I885,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I885<>Variables!$B$1,IF(H885<>0,C885,I885),\"\")","v":""},"","",{"$f":"IF(C886<>\"\",IF(OR(VLOOKUP(C886,$C$3:$L$6,5,0)=Variables!$B$5,B886>VLOOKUP(C886,$C$3:$L$6,8,0)),-D886*VLOOKUP(C886,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I886<>Variables!$B$1,IF(C886<>\"\",$I$9-E886-F886,\"\"),-D886)","v":""},"",{"$f":"IF(C886<>\"\",IF(D886+$I$9-E886-F886>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C886,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C886,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I886,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I886,$C$3:$L$6,5,0)=Variables!$B$5,B886>VLOOKUP(I886,$C$3:$L$6,8,0)),IF(VLOOKUP(I886,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B886)-YEAR($B$12))*12+MONTH(B886)-MONTH($B$12)),((YEAR(B886)-YEAR(VLOOKUP(I886,$C$3:$L$6,8,0)))*12+MONTH(B886)-MONTH(VLOOKUP(I886,$C$3:$L$6,8,0))))*(VLOOKUP(I886,$C$3:$L$6,10,0)*VLOOKUP(I886,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C886<>\"\",IF(I886<>\"\",IF(ISERROR(VLOOKUP(I886,$C$3:$L$6,10,0)),\"\",VLOOKUP(I886,$C$3:$L$6,10,0)+J886+IF(OR(VLOOKUP(I886,$C$3:$L$6,5,0)=Variables!$B$5,B886>VLOOKUP(I886,$C$3:$L$6,8,0)),IF(VLOOKUP(I886,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B886)-YEAR($B$12))*12+MONTH(B886)-MONTH($B$12)),((YEAR(B886)-YEAR(VLOOKUP(I886,$C$3:$L$6,8,0)))*12+MONTH(B886)-MONTH(VLOOKUP(I886,$C$3:$L$6,8,0))))*VLOOKUP(I886,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I886<>Variables!$B$1,IF(H886<>0,C886,I886),\"\")","v":""},"","",{"$f":"IF(C887<>\"\",IF(OR(VLOOKUP(C887,$C$3:$L$6,5,0)=Variables!$B$5,B887>VLOOKUP(C887,$C$3:$L$6,8,0)),-D887*VLOOKUP(C887,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I887<>Variables!$B$1,IF(C887<>\"\",$I$9-E887-F887,\"\"),-D887)","v":""},"",{"$f":"IF(C887<>\"\",IF(D887+$I$9-E887-F887>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C887,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C887,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I887,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I887,$C$3:$L$6,5,0)=Variables!$B$5,B887>VLOOKUP(I887,$C$3:$L$6,8,0)),IF(VLOOKUP(I887,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B887)-YEAR($B$12))*12+MONTH(B887)-MONTH($B$12)),((YEAR(B887)-YEAR(VLOOKUP(I887,$C$3:$L$6,8,0)))*12+MONTH(B887)-MONTH(VLOOKUP(I887,$C$3:$L$6,8,0))))*(VLOOKUP(I887,$C$3:$L$6,10,0)*VLOOKUP(I887,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C887<>\"\",IF(I887<>\"\",IF(ISERROR(VLOOKUP(I887,$C$3:$L$6,10,0)),\"\",VLOOKUP(I887,$C$3:$L$6,10,0)+J887+IF(OR(VLOOKUP(I887,$C$3:$L$6,5,0)=Variables!$B$5,B887>VLOOKUP(I887,$C$3:$L$6,8,0)),IF(VLOOKUP(I887,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B887)-YEAR($B$12))*12+MONTH(B887)-MONTH($B$12)),((YEAR(B887)-YEAR(VLOOKUP(I887,$C$3:$L$6,8,0)))*12+MONTH(B887)-MONTH(VLOOKUP(I887,$C$3:$L$6,8,0))))*VLOOKUP(I887,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I887<>Variables!$B$1,IF(H887<>0,C887,I887),\"\")","v":""},"","",{"$f":"IF(C888<>\"\",IF(OR(VLOOKUP(C888,$C$3:$L$6,5,0)=Variables!$B$5,B888>VLOOKUP(C888,$C$3:$L$6,8,0)),-D888*VLOOKUP(C888,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I888<>Variables!$B$1,IF(C888<>\"\",$I$9-E888-F888,\"\"),-D888)","v":""},"",{"$f":"IF(C888<>\"\",IF(D888+$I$9-E888-F888>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C888,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C888,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I888,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I888,$C$3:$L$6,5,0)=Variables!$B$5,B888>VLOOKUP(I888,$C$3:$L$6,8,0)),IF(VLOOKUP(I888,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B888)-YEAR($B$12))*12+MONTH(B888)-MONTH($B$12)),((YEAR(B888)-YEAR(VLOOKUP(I888,$C$3:$L$6,8,0)))*12+MONTH(B888)-MONTH(VLOOKUP(I888,$C$3:$L$6,8,0))))*(VLOOKUP(I888,$C$3:$L$6,10,0)*VLOOKUP(I888,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C888<>\"\",IF(I888<>\"\",IF(ISERROR(VLOOKUP(I888,$C$3:$L$6,10,0)),\"\",VLOOKUP(I888,$C$3:$L$6,10,0)+J888+IF(OR(VLOOKUP(I888,$C$3:$L$6,5,0)=Variables!$B$5,B888>VLOOKUP(I888,$C$3:$L$6,8,0)),IF(VLOOKUP(I888,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B888)-YEAR($B$12))*12+MONTH(B888)-MONTH($B$12)),((YEAR(B888)-YEAR(VLOOKUP(I888,$C$3:$L$6,8,0)))*12+MONTH(B888)-MONTH(VLOOKUP(I888,$C$3:$L$6,8,0))))*VLOOKUP(I888,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I888<>Variables!$B$1,IF(H888<>0,C888,I888),\"\")","v":""},"","",{"$f":"IF(C889<>\"\",IF(OR(VLOOKUP(C889,$C$3:$L$6,5,0)=Variables!$B$5,B889>VLOOKUP(C889,$C$3:$L$6,8,0)),-D889*VLOOKUP(C889,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I889<>Variables!$B$1,IF(C889<>\"\",$I$9-E889-F889,\"\"),-D889)","v":""},"",{"$f":"IF(C889<>\"\",IF(D889+$I$9-E889-F889>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C889,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C889,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I889,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I889,$C$3:$L$6,5,0)=Variables!$B$5,B889>VLOOKUP(I889,$C$3:$L$6,8,0)),IF(VLOOKUP(I889,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B889)-YEAR($B$12))*12+MONTH(B889)-MONTH($B$12)),((YEAR(B889)-YEAR(VLOOKUP(I889,$C$3:$L$6,8,0)))*12+MONTH(B889)-MONTH(VLOOKUP(I889,$C$3:$L$6,8,0))))*(VLOOKUP(I889,$C$3:$L$6,10,0)*VLOOKUP(I889,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C889<>\"\",IF(I889<>\"\",IF(ISERROR(VLOOKUP(I889,$C$3:$L$6,10,0)),\"\",VLOOKUP(I889,$C$3:$L$6,10,0)+J889+IF(OR(VLOOKUP(I889,$C$3:$L$6,5,0)=Variables!$B$5,B889>VLOOKUP(I889,$C$3:$L$6,8,0)),IF(VLOOKUP(I889,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B889)-YEAR($B$12))*12+MONTH(B889)-MONTH($B$12)),((YEAR(B889)-YEAR(VLOOKUP(I889,$C$3:$L$6,8,0)))*12+MONTH(B889)-MONTH(VLOOKUP(I889,$C$3:$L$6,8,0))))*VLOOKUP(I889,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I889<>Variables!$B$1,IF(H889<>0,C889,I889),\"\")","v":""},"","",{"$f":"IF(C890<>\"\",IF(OR(VLOOKUP(C890,$C$3:$L$6,5,0)=Variables!$B$5,B890>VLOOKUP(C890,$C$3:$L$6,8,0)),-D890*VLOOKUP(C890,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I890<>Variables!$B$1,IF(C890<>\"\",$I$9-E890-F890,\"\"),-D890)","v":""},"",{"$f":"IF(C890<>\"\",IF(D890+$I$9-E890-F890>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C890,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C890,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I890,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I890,$C$3:$L$6,5,0)=Variables!$B$5,B890>VLOOKUP(I890,$C$3:$L$6,8,0)),IF(VLOOKUP(I890,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B890)-YEAR($B$12))*12+MONTH(B890)-MONTH($B$12)),((YEAR(B890)-YEAR(VLOOKUP(I890,$C$3:$L$6,8,0)))*12+MONTH(B890)-MONTH(VLOOKUP(I890,$C$3:$L$6,8,0))))*(VLOOKUP(I890,$C$3:$L$6,10,0)*VLOOKUP(I890,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C890<>\"\",IF(I890<>\"\",IF(ISERROR(VLOOKUP(I890,$C$3:$L$6,10,0)),\"\",VLOOKUP(I890,$C$3:$L$6,10,0)+J890+IF(OR(VLOOKUP(I890,$C$3:$L$6,5,0)=Variables!$B$5,B890>VLOOKUP(I890,$C$3:$L$6,8,0)),IF(VLOOKUP(I890,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B890)-YEAR($B$12))*12+MONTH(B890)-MONTH($B$12)),((YEAR(B890)-YEAR(VLOOKUP(I890,$C$3:$L$6,8,0)))*12+MONTH(B890)-MONTH(VLOOKUP(I890,$C$3:$L$6,8,0))))*VLOOKUP(I890,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I890<>Variables!$B$1,IF(H890<>0,C890,I890),\"\")","v":""},"","",{"$f":"IF(C891<>\"\",IF(OR(VLOOKUP(C891,$C$3:$L$6,5,0)=Variables!$B$5,B891>VLOOKUP(C891,$C$3:$L$6,8,0)),-D891*VLOOKUP(C891,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I891<>Variables!$B$1,IF(C891<>\"\",$I$9-E891-F891,\"\"),-D891)","v":""},"",{"$f":"IF(C891<>\"\",IF(D891+$I$9-E891-F891>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C891,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C891,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I891,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I891,$C$3:$L$6,5,0)=Variables!$B$5,B891>VLOOKUP(I891,$C$3:$L$6,8,0)),IF(VLOOKUP(I891,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B891)-YEAR($B$12))*12+MONTH(B891)-MONTH($B$12)),((YEAR(B891)-YEAR(VLOOKUP(I891,$C$3:$L$6,8,0)))*12+MONTH(B891)-MONTH(VLOOKUP(I891,$C$3:$L$6,8,0))))*(VLOOKUP(I891,$C$3:$L$6,10,0)*VLOOKUP(I891,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C891<>\"\",IF(I891<>\"\",IF(ISERROR(VLOOKUP(I891,$C$3:$L$6,10,0)),\"\",VLOOKUP(I891,$C$3:$L$6,10,0)+J891+IF(OR(VLOOKUP(I891,$C$3:$L$6,5,0)=Variables!$B$5,B891>VLOOKUP(I891,$C$3:$L$6,8,0)),IF(VLOOKUP(I891,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B891)-YEAR($B$12))*12+MONTH(B891)-MONTH($B$12)),((YEAR(B891)-YEAR(VLOOKUP(I891,$C$3:$L$6,8,0)))*12+MONTH(B891)-MONTH(VLOOKUP(I891,$C$3:$L$6,8,0))))*VLOOKUP(I891,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I891<>Variables!$B$1,IF(H891<>0,C891,I891),\"\")","v":""},"","",{"$f":"IF(C892<>\"\",IF(OR(VLOOKUP(C892,$C$3:$L$6,5,0)=Variables!$B$5,B892>VLOOKUP(C892,$C$3:$L$6,8,0)),-D892*VLOOKUP(C892,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I892<>Variables!$B$1,IF(C892<>\"\",$I$9-E892-F892,\"\"),-D892)","v":""},"",{"$f":"IF(C892<>\"\",IF(D892+$I$9-E892-F892>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C892,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C892,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I892,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I892,$C$3:$L$6,5,0)=Variables!$B$5,B892>VLOOKUP(I892,$C$3:$L$6,8,0)),IF(VLOOKUP(I892,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B892)-YEAR($B$12))*12+MONTH(B892)-MONTH($B$12)),((YEAR(B892)-YEAR(VLOOKUP(I892,$C$3:$L$6,8,0)))*12+MONTH(B892)-MONTH(VLOOKUP(I892,$C$3:$L$6,8,0))))*(VLOOKUP(I892,$C$3:$L$6,10,0)*VLOOKUP(I892,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C892<>\"\",IF(I892<>\"\",IF(ISERROR(VLOOKUP(I892,$C$3:$L$6,10,0)),\"\",VLOOKUP(I892,$C$3:$L$6,10,0)+J892+IF(OR(VLOOKUP(I892,$C$3:$L$6,5,0)=Variables!$B$5,B892>VLOOKUP(I892,$C$3:$L$6,8,0)),IF(VLOOKUP(I892,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B892)-YEAR($B$12))*12+MONTH(B892)-MONTH($B$12)),((YEAR(B892)-YEAR(VLOOKUP(I892,$C$3:$L$6,8,0)))*12+MONTH(B892)-MONTH(VLOOKUP(I892,$C$3:$L$6,8,0))))*VLOOKUP(I892,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I892<>Variables!$B$1,IF(H892<>0,C892,I892),\"\")","v":""},"","",{"$f":"IF(C893<>\"\",IF(OR(VLOOKUP(C893,$C$3:$L$6,5,0)=Variables!$B$5,B893>VLOOKUP(C893,$C$3:$L$6,8,0)),-D893*VLOOKUP(C893,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I893<>Variables!$B$1,IF(C893<>\"\",$I$9-E893-F893,\"\"),-D893)","v":""},"",{"$f":"IF(C893<>\"\",IF(D893+$I$9-E893-F893>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C893,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C893,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I893,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I893,$C$3:$L$6,5,0)=Variables!$B$5,B893>VLOOKUP(I893,$C$3:$L$6,8,0)),IF(VLOOKUP(I893,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B893)-YEAR($B$12))*12+MONTH(B893)-MONTH($B$12)),((YEAR(B893)-YEAR(VLOOKUP(I893,$C$3:$L$6,8,0)))*12+MONTH(B893)-MONTH(VLOOKUP(I893,$C$3:$L$6,8,0))))*(VLOOKUP(I893,$C$3:$L$6,10,0)*VLOOKUP(I893,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C893<>\"\",IF(I893<>\"\",IF(ISERROR(VLOOKUP(I893,$C$3:$L$6,10,0)),\"\",VLOOKUP(I893,$C$3:$L$6,10,0)+J893+IF(OR(VLOOKUP(I893,$C$3:$L$6,5,0)=Variables!$B$5,B893>VLOOKUP(I893,$C$3:$L$6,8,0)),IF(VLOOKUP(I893,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B893)-YEAR($B$12))*12+MONTH(B893)-MONTH($B$12)),((YEAR(B893)-YEAR(VLOOKUP(I893,$C$3:$L$6,8,0)))*12+MONTH(B893)-MONTH(VLOOKUP(I893,$C$3:$L$6,8,0))))*VLOOKUP(I893,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I893<>Variables!$B$1,IF(H893<>0,C893,I893),\"\")","v":""},"","",{"$f":"IF(C894<>\"\",IF(OR(VLOOKUP(C894,$C$3:$L$6,5,0)=Variables!$B$5,B894>VLOOKUP(C894,$C$3:$L$6,8,0)),-D894*VLOOKUP(C894,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I894<>Variables!$B$1,IF(C894<>\"\",$I$9-E894-F894,\"\"),-D894)","v":""},"",{"$f":"IF(C894<>\"\",IF(D894+$I$9-E894-F894>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C894,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C894,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I894,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I894,$C$3:$L$6,5,0)=Variables!$B$5,B894>VLOOKUP(I894,$C$3:$L$6,8,0)),IF(VLOOKUP(I894,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B894)-YEAR($B$12))*12+MONTH(B894)-MONTH($B$12)),((YEAR(B894)-YEAR(VLOOKUP(I894,$C$3:$L$6,8,0)))*12+MONTH(B894)-MONTH(VLOOKUP(I894,$C$3:$L$6,8,0))))*(VLOOKUP(I894,$C$3:$L$6,10,0)*VLOOKUP(I894,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C894<>\"\",IF(I894<>\"\",IF(ISERROR(VLOOKUP(I894,$C$3:$L$6,10,0)),\"\",VLOOKUP(I894,$C$3:$L$6,10,0)+J894+IF(OR(VLOOKUP(I894,$C$3:$L$6,5,0)=Variables!$B$5,B894>VLOOKUP(I894,$C$3:$L$6,8,0)),IF(VLOOKUP(I894,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B894)-YEAR($B$12))*12+MONTH(B894)-MONTH($B$12)),((YEAR(B894)-YEAR(VLOOKUP(I894,$C$3:$L$6,8,0)))*12+MONTH(B894)-MONTH(VLOOKUP(I894,$C$3:$L$6,8,0))))*VLOOKUP(I894,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I894<>Variables!$B$1,IF(H894<>0,C894,I894),\"\")","v":""},"","",{"$f":"IF(C895<>\"\",IF(OR(VLOOKUP(C895,$C$3:$L$6,5,0)=Variables!$B$5,B895>VLOOKUP(C895,$C$3:$L$6,8,0)),-D895*VLOOKUP(C895,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I895<>Variables!$B$1,IF(C895<>\"\",$I$9-E895-F895,\"\"),-D895)","v":""},"",{"$f":"IF(C895<>\"\",IF(D895+$I$9-E895-F895>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C895,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C895,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I895,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I895,$C$3:$L$6,5,0)=Variables!$B$5,B895>VLOOKUP(I895,$C$3:$L$6,8,0)),IF(VLOOKUP(I895,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B895)-YEAR($B$12))*12+MONTH(B895)-MONTH($B$12)),((YEAR(B895)-YEAR(VLOOKUP(I895,$C$3:$L$6,8,0)))*12+MONTH(B895)-MONTH(VLOOKUP(I895,$C$3:$L$6,8,0))))*(VLOOKUP(I895,$C$3:$L$6,10,0)*VLOOKUP(I895,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C895<>\"\",IF(I895<>\"\",IF(ISERROR(VLOOKUP(I895,$C$3:$L$6,10,0)),\"\",VLOOKUP(I895,$C$3:$L$6,10,0)+J895+IF(OR(VLOOKUP(I895,$C$3:$L$6,5,0)=Variables!$B$5,B895>VLOOKUP(I895,$C$3:$L$6,8,0)),IF(VLOOKUP(I895,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B895)-YEAR($B$12))*12+MONTH(B895)-MONTH($B$12)),((YEAR(B895)-YEAR(VLOOKUP(I895,$C$3:$L$6,8,0)))*12+MONTH(B895)-MONTH(VLOOKUP(I895,$C$3:$L$6,8,0))))*VLOOKUP(I895,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I895<>Variables!$B$1,IF(H895<>0,C895,I895),\"\")","v":""},"","",{"$f":"IF(C896<>\"\",IF(OR(VLOOKUP(C896,$C$3:$L$6,5,0)=Variables!$B$5,B896>VLOOKUP(C896,$C$3:$L$6,8,0)),-D896*VLOOKUP(C896,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I896<>Variables!$B$1,IF(C896<>\"\",$I$9-E896-F896,\"\"),-D896)","v":""},"",{"$f":"IF(C896<>\"\",IF(D896+$I$9-E896-F896>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C896,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C896,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I896,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I896,$C$3:$L$6,5,0)=Variables!$B$5,B896>VLOOKUP(I896,$C$3:$L$6,8,0)),IF(VLOOKUP(I896,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B896)-YEAR($B$12))*12+MONTH(B896)-MONTH($B$12)),((YEAR(B896)-YEAR(VLOOKUP(I896,$C$3:$L$6,8,0)))*12+MONTH(B896)-MONTH(VLOOKUP(I896,$C$3:$L$6,8,0))))*(VLOOKUP(I896,$C$3:$L$6,10,0)*VLOOKUP(I896,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C896<>\"\",IF(I896<>\"\",IF(ISERROR(VLOOKUP(I896,$C$3:$L$6,10,0)),\"\",VLOOKUP(I896,$C$3:$L$6,10,0)+J896+IF(OR(VLOOKUP(I896,$C$3:$L$6,5,0)=Variables!$B$5,B896>VLOOKUP(I896,$C$3:$L$6,8,0)),IF(VLOOKUP(I896,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B896)-YEAR($B$12))*12+MONTH(B896)-MONTH($B$12)),((YEAR(B896)-YEAR(VLOOKUP(I896,$C$3:$L$6,8,0)))*12+MONTH(B896)-MONTH(VLOOKUP(I896,$C$3:$L$6,8,0))))*VLOOKUP(I896,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I896<>Variables!$B$1,IF(H896<>0,C896,I896),\"\")","v":""},"","",{"$f":"IF(C897<>\"\",IF(OR(VLOOKUP(C897,$C$3:$L$6,5,0)=Variables!$B$5,B897>VLOOKUP(C897,$C$3:$L$6,8,0)),-D897*VLOOKUP(C897,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I897<>Variables!$B$1,IF(C897<>\"\",$I$9-E897-F897,\"\"),-D897)","v":""},"",{"$f":"IF(C897<>\"\",IF(D897+$I$9-E897-F897>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C897,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C897,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I897,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I897,$C$3:$L$6,5,0)=Variables!$B$5,B897>VLOOKUP(I897,$C$3:$L$6,8,0)),IF(VLOOKUP(I897,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B897)-YEAR($B$12))*12+MONTH(B897)-MONTH($B$12)),((YEAR(B897)-YEAR(VLOOKUP(I897,$C$3:$L$6,8,0)))*12+MONTH(B897)-MONTH(VLOOKUP(I897,$C$3:$L$6,8,0))))*(VLOOKUP(I897,$C$3:$L$6,10,0)*VLOOKUP(I897,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C897<>\"\",IF(I897<>\"\",IF(ISERROR(VLOOKUP(I897,$C$3:$L$6,10,0)),\"\",VLOOKUP(I897,$C$3:$L$6,10,0)+J897+IF(OR(VLOOKUP(I897,$C$3:$L$6,5,0)=Variables!$B$5,B897>VLOOKUP(I897,$C$3:$L$6,8,0)),IF(VLOOKUP(I897,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B897)-YEAR($B$12))*12+MONTH(B897)-MONTH($B$12)),((YEAR(B897)-YEAR(VLOOKUP(I897,$C$3:$L$6,8,0)))*12+MONTH(B897)-MONTH(VLOOKUP(I897,$C$3:$L$6,8,0))))*VLOOKUP(I897,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I897<>Variables!$B$1,IF(H897<>0,C897,I897),\"\")","v":""},"","",{"$f":"IF(C898<>\"\",IF(OR(VLOOKUP(C898,$C$3:$L$6,5,0)=Variables!$B$5,B898>VLOOKUP(C898,$C$3:$L$6,8,0)),-D898*VLOOKUP(C898,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I898<>Variables!$B$1,IF(C898<>\"\",$I$9-E898-F898,\"\"),-D898)","v":""},"",{"$f":"IF(C898<>\"\",IF(D898+$I$9-E898-F898>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C898,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C898,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I898,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I898,$C$3:$L$6,5,0)=Variables!$B$5,B898>VLOOKUP(I898,$C$3:$L$6,8,0)),IF(VLOOKUP(I898,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B898)-YEAR($B$12))*12+MONTH(B898)-MONTH($B$12)),((YEAR(B898)-YEAR(VLOOKUP(I898,$C$3:$L$6,8,0)))*12+MONTH(B898)-MONTH(VLOOKUP(I898,$C$3:$L$6,8,0))))*(VLOOKUP(I898,$C$3:$L$6,10,0)*VLOOKUP(I898,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C898<>\"\",IF(I898<>\"\",IF(ISERROR(VLOOKUP(I898,$C$3:$L$6,10,0)),\"\",VLOOKUP(I898,$C$3:$L$6,10,0)+J898+IF(OR(VLOOKUP(I898,$C$3:$L$6,5,0)=Variables!$B$5,B898>VLOOKUP(I898,$C$3:$L$6,8,0)),IF(VLOOKUP(I898,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B898)-YEAR($B$12))*12+MONTH(B898)-MONTH($B$12)),((YEAR(B898)-YEAR(VLOOKUP(I898,$C$3:$L$6,8,0)))*12+MONTH(B898)-MONTH(VLOOKUP(I898,$C$3:$L$6,8,0))))*VLOOKUP(I898,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I898<>Variables!$B$1,IF(H898<>0,C898,I898),\"\")","v":""},"","",{"$f":"IF(C899<>\"\",IF(OR(VLOOKUP(C899,$C$3:$L$6,5,0)=Variables!$B$5,B899>VLOOKUP(C899,$C$3:$L$6,8,0)),-D899*VLOOKUP(C899,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I899<>Variables!$B$1,IF(C899<>\"\",$I$9-E899-F899,\"\"),-D899)","v":""},"",{"$f":"IF(C899<>\"\",IF(D899+$I$9-E899-F899>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C899,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C899,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I899,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I899,$C$3:$L$6,5,0)=Variables!$B$5,B899>VLOOKUP(I899,$C$3:$L$6,8,0)),IF(VLOOKUP(I899,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B899)-YEAR($B$12))*12+MONTH(B899)-MONTH($B$12)),((YEAR(B899)-YEAR(VLOOKUP(I899,$C$3:$L$6,8,0)))*12+MONTH(B899)-MONTH(VLOOKUP(I899,$C$3:$L$6,8,0))))*(VLOOKUP(I899,$C$3:$L$6,10,0)*VLOOKUP(I899,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C899<>\"\",IF(I899<>\"\",IF(ISERROR(VLOOKUP(I899,$C$3:$L$6,10,0)),\"\",VLOOKUP(I899,$C$3:$L$6,10,0)+J899+IF(OR(VLOOKUP(I899,$C$3:$L$6,5,0)=Variables!$B$5,B899>VLOOKUP(I899,$C$3:$L$6,8,0)),IF(VLOOKUP(I899,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B899)-YEAR($B$12))*12+MONTH(B899)-MONTH($B$12)),((YEAR(B899)-YEAR(VLOOKUP(I899,$C$3:$L$6,8,0)))*12+MONTH(B899)-MONTH(VLOOKUP(I899,$C$3:$L$6,8,0))))*VLOOKUP(I899,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I899<>Variables!$B$1,IF(H899<>0,C899,I899),\"\")","v":""},"","",{"$f":"IF(C900<>\"\",IF(OR(VLOOKUP(C900,$C$3:$L$6,5,0)=Variables!$B$5,B900>VLOOKUP(C900,$C$3:$L$6,8,0)),-D900*VLOOKUP(C900,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I900<>Variables!$B$1,IF(C900<>\"\",$I$9-E900-F900,\"\"),-D900)","v":""},"",{"$f":"IF(C900<>\"\",IF(D900+$I$9-E900-F900>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C900,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C900,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I900,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I900,$C$3:$L$6,5,0)=Variables!$B$5,B900>VLOOKUP(I900,$C$3:$L$6,8,0)),IF(VLOOKUP(I900,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B900)-YEAR($B$12))*12+MONTH(B900)-MONTH($B$12)),((YEAR(B900)-YEAR(VLOOKUP(I900,$C$3:$L$6,8,0)))*12+MONTH(B900)-MONTH(VLOOKUP(I900,$C$3:$L$6,8,0))))*(VLOOKUP(I900,$C$3:$L$6,10,0)*VLOOKUP(I900,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C900<>\"\",IF(I900<>\"\",IF(ISERROR(VLOOKUP(I900,$C$3:$L$6,10,0)),\"\",VLOOKUP(I900,$C$3:$L$6,10,0)+J900+IF(OR(VLOOKUP(I900,$C$3:$L$6,5,0)=Variables!$B$5,B900>VLOOKUP(I900,$C$3:$L$6,8,0)),IF(VLOOKUP(I900,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B900)-YEAR($B$12))*12+MONTH(B900)-MONTH($B$12)),((YEAR(B900)-YEAR(VLOOKUP(I900,$C$3:$L$6,8,0)))*12+MONTH(B900)-MONTH(VLOOKUP(I900,$C$3:$L$6,8,0))))*VLOOKUP(I900,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I900<>Variables!$B$1,IF(H900<>0,C900,I900),\"\")","v":""},"","",{"$f":"IF(C901<>\"\",IF(OR(VLOOKUP(C901,$C$3:$L$6,5,0)=Variables!$B$5,B901>VLOOKUP(C901,$C$3:$L$6,8,0)),-D901*VLOOKUP(C901,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I901<>Variables!$B$1,IF(C901<>\"\",$I$9-E901-F901,\"\"),-D901)","v":""},"",{"$f":"IF(C901<>\"\",IF(D901+$I$9-E901-F901>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C901,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C901,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I901,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I901,$C$3:$L$6,5,0)=Variables!$B$5,B901>VLOOKUP(I901,$C$3:$L$6,8,0)),IF(VLOOKUP(I901,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B901)-YEAR($B$12))*12+MONTH(B901)-MONTH($B$12)),((YEAR(B901)-YEAR(VLOOKUP(I901,$C$3:$L$6,8,0)))*12+MONTH(B901)-MONTH(VLOOKUP(I901,$C$3:$L$6,8,0))))*(VLOOKUP(I901,$C$3:$L$6,10,0)*VLOOKUP(I901,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C901<>\"\",IF(I901<>\"\",IF(ISERROR(VLOOKUP(I901,$C$3:$L$6,10,0)),\"\",VLOOKUP(I901,$C$3:$L$6,10,0)+J901+IF(OR(VLOOKUP(I901,$C$3:$L$6,5,0)=Variables!$B$5,B901>VLOOKUP(I901,$C$3:$L$6,8,0)),IF(VLOOKUP(I901,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B901)-YEAR($B$12))*12+MONTH(B901)-MONTH($B$12)),((YEAR(B901)-YEAR(VLOOKUP(I901,$C$3:$L$6,8,0)))*12+MONTH(B901)-MONTH(VLOOKUP(I901,$C$3:$L$6,8,0))))*VLOOKUP(I901,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I901<>Variables!$B$1,IF(H901<>0,C901,I901),\"\")","v":""},"","",{"$f":"IF(C902<>\"\",IF(OR(VLOOKUP(C902,$C$3:$L$6,5,0)=Variables!$B$5,B902>VLOOKUP(C902,$C$3:$L$6,8,0)),-D902*VLOOKUP(C902,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I902<>Variables!$B$1,IF(C902<>\"\",$I$9-E902-F902,\"\"),-D902)","v":""},"",{"$f":"IF(C902<>\"\",IF(D902+$I$9-E902-F902>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C902,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C902,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I902,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I902,$C$3:$L$6,5,0)=Variables!$B$5,B902>VLOOKUP(I902,$C$3:$L$6,8,0)),IF(VLOOKUP(I902,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B902)-YEAR($B$12))*12+MONTH(B902)-MONTH($B$12)),((YEAR(B902)-YEAR(VLOOKUP(I902,$C$3:$L$6,8,0)))*12+MONTH(B902)-MONTH(VLOOKUP(I902,$C$3:$L$6,8,0))))*(VLOOKUP(I902,$C$3:$L$6,10,0)*VLOOKUP(I902,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C902<>\"\",IF(I902<>\"\",IF(ISERROR(VLOOKUP(I902,$C$3:$L$6,10,0)),\"\",VLOOKUP(I902,$C$3:$L$6,10,0)+J902+IF(OR(VLOOKUP(I902,$C$3:$L$6,5,0)=Variables!$B$5,B902>VLOOKUP(I902,$C$3:$L$6,8,0)),IF(VLOOKUP(I902,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B902)-YEAR($B$12))*12+MONTH(B902)-MONTH($B$12)),((YEAR(B902)-YEAR(VLOOKUP(I902,$C$3:$L$6,8,0)))*12+MONTH(B902)-MONTH(VLOOKUP(I902,$C$3:$L$6,8,0))))*VLOOKUP(I902,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I902<>Variables!$B$1,IF(H902<>0,C902,I902),\"\")","v":""},"","",{"$f":"IF(C903<>\"\",IF(OR(VLOOKUP(C903,$C$3:$L$6,5,0)=Variables!$B$5,B903>VLOOKUP(C903,$C$3:$L$6,8,0)),-D903*VLOOKUP(C903,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I903<>Variables!$B$1,IF(C903<>\"\",$I$9-E903-F903,\"\"),-D903)","v":""},"",{"$f":"IF(C903<>\"\",IF(D903+$I$9-E903-F903>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C903,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C903,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I903,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I903,$C$3:$L$6,5,0)=Variables!$B$5,B903>VLOOKUP(I903,$C$3:$L$6,8,0)),IF(VLOOKUP(I903,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B903)-YEAR($B$12))*12+MONTH(B903)-MONTH($B$12)),((YEAR(B903)-YEAR(VLOOKUP(I903,$C$3:$L$6,8,0)))*12+MONTH(B903)-MONTH(VLOOKUP(I903,$C$3:$L$6,8,0))))*(VLOOKUP(I903,$C$3:$L$6,10,0)*VLOOKUP(I903,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C903<>\"\",IF(I903<>\"\",IF(ISERROR(VLOOKUP(I903,$C$3:$L$6,10,0)),\"\",VLOOKUP(I903,$C$3:$L$6,10,0)+J903+IF(OR(VLOOKUP(I903,$C$3:$L$6,5,0)=Variables!$B$5,B903>VLOOKUP(I903,$C$3:$L$6,8,0)),IF(VLOOKUP(I903,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B903)-YEAR($B$12))*12+MONTH(B903)-MONTH($B$12)),((YEAR(B903)-YEAR(VLOOKUP(I903,$C$3:$L$6,8,0)))*12+MONTH(B903)-MONTH(VLOOKUP(I903,$C$3:$L$6,8,0))))*VLOOKUP(I903,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I903<>Variables!$B$1,IF(H903<>0,C903,I903),\"\")","v":""},"","",{"$f":"IF(C904<>\"\",IF(OR(VLOOKUP(C904,$C$3:$L$6,5,0)=Variables!$B$5,B904>VLOOKUP(C904,$C$3:$L$6,8,0)),-D904*VLOOKUP(C904,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I904<>Variables!$B$1,IF(C904<>\"\",$I$9-E904-F904,\"\"),-D904)","v":""},"",{"$f":"IF(C904<>\"\",IF(D904+$I$9-E904-F904>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C904,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C904,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I904,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I904,$C$3:$L$6,5,0)=Variables!$B$5,B904>VLOOKUP(I904,$C$3:$L$6,8,0)),IF(VLOOKUP(I904,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B904)-YEAR($B$12))*12+MONTH(B904)-MONTH($B$12)),((YEAR(B904)-YEAR(VLOOKUP(I904,$C$3:$L$6,8,0)))*12+MONTH(B904)-MONTH(VLOOKUP(I904,$C$3:$L$6,8,0))))*(VLOOKUP(I904,$C$3:$L$6,10,0)*VLOOKUP(I904,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C904<>\"\",IF(I904<>\"\",IF(ISERROR(VLOOKUP(I904,$C$3:$L$6,10,0)),\"\",VLOOKUP(I904,$C$3:$L$6,10,0)+J904+IF(OR(VLOOKUP(I904,$C$3:$L$6,5,0)=Variables!$B$5,B904>VLOOKUP(I904,$C$3:$L$6,8,0)),IF(VLOOKUP(I904,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B904)-YEAR($B$12))*12+MONTH(B904)-MONTH($B$12)),((YEAR(B904)-YEAR(VLOOKUP(I904,$C$3:$L$6,8,0)))*12+MONTH(B904)-MONTH(VLOOKUP(I904,$C$3:$L$6,8,0))))*VLOOKUP(I904,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I904<>Variables!$B$1,IF(H904<>0,C904,I904),\"\")","v":""},"","",{"$f":"IF(C905<>\"\",IF(OR(VLOOKUP(C905,$C$3:$L$6,5,0)=Variables!$B$5,B905>VLOOKUP(C905,$C$3:$L$6,8,0)),-D905*VLOOKUP(C905,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I905<>Variables!$B$1,IF(C905<>\"\",$I$9-E905-F905,\"\"),-D905)","v":""},"",{"$f":"IF(C905<>\"\",IF(D905+$I$9-E905-F905>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C905,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C905,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I905,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I905,$C$3:$L$6,5,0)=Variables!$B$5,B905>VLOOKUP(I905,$C$3:$L$6,8,0)),IF(VLOOKUP(I905,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B905)-YEAR($B$12))*12+MONTH(B905)-MONTH($B$12)),((YEAR(B905)-YEAR(VLOOKUP(I905,$C$3:$L$6,8,0)))*12+MONTH(B905)-MONTH(VLOOKUP(I905,$C$3:$L$6,8,0))))*(VLOOKUP(I905,$C$3:$L$6,10,0)*VLOOKUP(I905,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C905<>\"\",IF(I905<>\"\",IF(ISERROR(VLOOKUP(I905,$C$3:$L$6,10,0)),\"\",VLOOKUP(I905,$C$3:$L$6,10,0)+J905+IF(OR(VLOOKUP(I905,$C$3:$L$6,5,0)=Variables!$B$5,B905>VLOOKUP(I905,$C$3:$L$6,8,0)),IF(VLOOKUP(I905,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B905)-YEAR($B$12))*12+MONTH(B905)-MONTH($B$12)),((YEAR(B905)-YEAR(VLOOKUP(I905,$C$3:$L$6,8,0)))*12+MONTH(B905)-MONTH(VLOOKUP(I905,$C$3:$L$6,8,0))))*VLOOKUP(I905,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I905<>Variables!$B$1,IF(H905<>0,C905,I905),\"\")","v":""},"","",{"$f":"IF(C906<>\"\",IF(OR(VLOOKUP(C906,$C$3:$L$6,5,0)=Variables!$B$5,B906>VLOOKUP(C906,$C$3:$L$6,8,0)),-D906*VLOOKUP(C906,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I906<>Variables!$B$1,IF(C906<>\"\",$I$9-E906-F906,\"\"),-D906)","v":""},"",{"$f":"IF(C906<>\"\",IF(D906+$I$9-E906-F906>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C906,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C906,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I906,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I906,$C$3:$L$6,5,0)=Variables!$B$5,B906>VLOOKUP(I906,$C$3:$L$6,8,0)),IF(VLOOKUP(I906,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B906)-YEAR($B$12))*12+MONTH(B906)-MONTH($B$12)),((YEAR(B906)-YEAR(VLOOKUP(I906,$C$3:$L$6,8,0)))*12+MONTH(B906)-MONTH(VLOOKUP(I906,$C$3:$L$6,8,0))))*(VLOOKUP(I906,$C$3:$L$6,10,0)*VLOOKUP(I906,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C906<>\"\",IF(I906<>\"\",IF(ISERROR(VLOOKUP(I906,$C$3:$L$6,10,0)),\"\",VLOOKUP(I906,$C$3:$L$6,10,0)+J906+IF(OR(VLOOKUP(I906,$C$3:$L$6,5,0)=Variables!$B$5,B906>VLOOKUP(I906,$C$3:$L$6,8,0)),IF(VLOOKUP(I906,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B906)-YEAR($B$12))*12+MONTH(B906)-MONTH($B$12)),((YEAR(B906)-YEAR(VLOOKUP(I906,$C$3:$L$6,8,0)))*12+MONTH(B906)-MONTH(VLOOKUP(I906,$C$3:$L$6,8,0))))*VLOOKUP(I906,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I906<>Variables!$B$1,IF(H906<>0,C906,I906),\"\")","v":""},"","",{"$f":"IF(C907<>\"\",IF(OR(VLOOKUP(C907,$C$3:$L$6,5,0)=Variables!$B$5,B907>VLOOKUP(C907,$C$3:$L$6,8,0)),-D907*VLOOKUP(C907,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I907<>Variables!$B$1,IF(C907<>\"\",$I$9-E907-F907,\"\"),-D907)","v":""},"",{"$f":"IF(C907<>\"\",IF(D907+$I$9-E907-F907>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C907,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C907,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I907,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I907,$C$3:$L$6,5,0)=Variables!$B$5,B907>VLOOKUP(I907,$C$3:$L$6,8,0)),IF(VLOOKUP(I907,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B907)-YEAR($B$12))*12+MONTH(B907)-MONTH($B$12)),((YEAR(B907)-YEAR(VLOOKUP(I907,$C$3:$L$6,8,0)))*12+MONTH(B907)-MONTH(VLOOKUP(I907,$C$3:$L$6,8,0))))*(VLOOKUP(I907,$C$3:$L$6,10,0)*VLOOKUP(I907,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C907<>\"\",IF(I907<>\"\",IF(ISERROR(VLOOKUP(I907,$C$3:$L$6,10,0)),\"\",VLOOKUP(I907,$C$3:$L$6,10,0)+J907+IF(OR(VLOOKUP(I907,$C$3:$L$6,5,0)=Variables!$B$5,B907>VLOOKUP(I907,$C$3:$L$6,8,0)),IF(VLOOKUP(I907,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B907)-YEAR($B$12))*12+MONTH(B907)-MONTH($B$12)),((YEAR(B907)-YEAR(VLOOKUP(I907,$C$3:$L$6,8,0)))*12+MONTH(B907)-MONTH(VLOOKUP(I907,$C$3:$L$6,8,0))))*VLOOKUP(I907,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I907<>Variables!$B$1,IF(H907<>0,C907,I907),\"\")","v":""},"","",{"$f":"IF(C908<>\"\",IF(OR(VLOOKUP(C908,$C$3:$L$6,5,0)=Variables!$B$5,B908>VLOOKUP(C908,$C$3:$L$6,8,0)),-D908*VLOOKUP(C908,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I908<>Variables!$B$1,IF(C908<>\"\",$I$9-E908-F908,\"\"),-D908)","v":""},"",{"$f":"IF(C908<>\"\",IF(D908+$I$9-E908-F908>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C908,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C908,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I908,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I908,$C$3:$L$6,5,0)=Variables!$B$5,B908>VLOOKUP(I908,$C$3:$L$6,8,0)),IF(VLOOKUP(I908,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B908)-YEAR($B$12))*12+MONTH(B908)-MONTH($B$12)),((YEAR(B908)-YEAR(VLOOKUP(I908,$C$3:$L$6,8,0)))*12+MONTH(B908)-MONTH(VLOOKUP(I908,$C$3:$L$6,8,0))))*(VLOOKUP(I908,$C$3:$L$6,10,0)*VLOOKUP(I908,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C908<>\"\",IF(I908<>\"\",IF(ISERROR(VLOOKUP(I908,$C$3:$L$6,10,0)),\"\",VLOOKUP(I908,$C$3:$L$6,10,0)+J908+IF(OR(VLOOKUP(I908,$C$3:$L$6,5,0)=Variables!$B$5,B908>VLOOKUP(I908,$C$3:$L$6,8,0)),IF(VLOOKUP(I908,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B908)-YEAR($B$12))*12+MONTH(B908)-MONTH($B$12)),((YEAR(B908)-YEAR(VLOOKUP(I908,$C$3:$L$6,8,0)))*12+MONTH(B908)-MONTH(VLOOKUP(I908,$C$3:$L$6,8,0))))*VLOOKUP(I908,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I908<>Variables!$B$1,IF(H908<>0,C908,I908),\"\")","v":""},"","",{"$f":"IF(C909<>\"\",IF(OR(VLOOKUP(C909,$C$3:$L$6,5,0)=Variables!$B$5,B909>VLOOKUP(C909,$C$3:$L$6,8,0)),-D909*VLOOKUP(C909,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I909<>Variables!$B$1,IF(C909<>\"\",$I$9-E909-F909,\"\"),-D909)","v":""},"",{"$f":"IF(C909<>\"\",IF(D909+$I$9-E909-F909>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C909,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C909,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I909,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I909,$C$3:$L$6,5,0)=Variables!$B$5,B909>VLOOKUP(I909,$C$3:$L$6,8,0)),IF(VLOOKUP(I909,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B909)-YEAR($B$12))*12+MONTH(B909)-MONTH($B$12)),((YEAR(B909)-YEAR(VLOOKUP(I909,$C$3:$L$6,8,0)))*12+MONTH(B909)-MONTH(VLOOKUP(I909,$C$3:$L$6,8,0))))*(VLOOKUP(I909,$C$3:$L$6,10,0)*VLOOKUP(I909,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C909<>\"\",IF(I909<>\"\",IF(ISERROR(VLOOKUP(I909,$C$3:$L$6,10,0)),\"\",VLOOKUP(I909,$C$3:$L$6,10,0)+J909+IF(OR(VLOOKUP(I909,$C$3:$L$6,5,0)=Variables!$B$5,B909>VLOOKUP(I909,$C$3:$L$6,8,0)),IF(VLOOKUP(I909,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B909)-YEAR($B$12))*12+MONTH(B909)-MONTH($B$12)),((YEAR(B909)-YEAR(VLOOKUP(I909,$C$3:$L$6,8,0)))*12+MONTH(B909)-MONTH(VLOOKUP(I909,$C$3:$L$6,8,0))))*VLOOKUP(I909,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I909<>Variables!$B$1,IF(H909<>0,C909,I909),\"\")","v":""},"","",{"$f":"IF(C910<>\"\",IF(OR(VLOOKUP(C910,$C$3:$L$6,5,0)=Variables!$B$5,B910>VLOOKUP(C910,$C$3:$L$6,8,0)),-D910*VLOOKUP(C910,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I910<>Variables!$B$1,IF(C910<>\"\",$I$9-E910-F910,\"\"),-D910)","v":""},"",{"$f":"IF(C910<>\"\",IF(D910+$I$9-E910-F910>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C910,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C910,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I910,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I910,$C$3:$L$6,5,0)=Variables!$B$5,B910>VLOOKUP(I910,$C$3:$L$6,8,0)),IF(VLOOKUP(I910,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B910)-YEAR($B$12))*12+MONTH(B910)-MONTH($B$12)),((YEAR(B910)-YEAR(VLOOKUP(I910,$C$3:$L$6,8,0)))*12+MONTH(B910)-MONTH(VLOOKUP(I910,$C$3:$L$6,8,0))))*(VLOOKUP(I910,$C$3:$L$6,10,0)*VLOOKUP(I910,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C910<>\"\",IF(I910<>\"\",IF(ISERROR(VLOOKUP(I910,$C$3:$L$6,10,0)),\"\",VLOOKUP(I910,$C$3:$L$6,10,0)+J910+IF(OR(VLOOKUP(I910,$C$3:$L$6,5,0)=Variables!$B$5,B910>VLOOKUP(I910,$C$3:$L$6,8,0)),IF(VLOOKUP(I910,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B910)-YEAR($B$12))*12+MONTH(B910)-MONTH($B$12)),((YEAR(B910)-YEAR(VLOOKUP(I910,$C$3:$L$6,8,0)))*12+MONTH(B910)-MONTH(VLOOKUP(I910,$C$3:$L$6,8,0))))*VLOOKUP(I910,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I910<>Variables!$B$1,IF(H910<>0,C910,I910),\"\")","v":""},"","",{"$f":"IF(C911<>\"\",IF(OR(VLOOKUP(C911,$C$3:$L$6,5,0)=Variables!$B$5,B911>VLOOKUP(C911,$C$3:$L$6,8,0)),-D911*VLOOKUP(C911,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I911<>Variables!$B$1,IF(C911<>\"\",$I$9-E911-F911,\"\"),-D911)","v":""},"",{"$f":"IF(C911<>\"\",IF(D911+$I$9-E911-F911>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C911,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C911,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I911,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I911,$C$3:$L$6,5,0)=Variables!$B$5,B911>VLOOKUP(I911,$C$3:$L$6,8,0)),IF(VLOOKUP(I911,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B911)-YEAR($B$12))*12+MONTH(B911)-MONTH($B$12)),((YEAR(B911)-YEAR(VLOOKUP(I911,$C$3:$L$6,8,0)))*12+MONTH(B911)-MONTH(VLOOKUP(I911,$C$3:$L$6,8,0))))*(VLOOKUP(I911,$C$3:$L$6,10,0)*VLOOKUP(I911,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C911<>\"\",IF(I911<>\"\",IF(ISERROR(VLOOKUP(I911,$C$3:$L$6,10,0)),\"\",VLOOKUP(I911,$C$3:$L$6,10,0)+J911+IF(OR(VLOOKUP(I911,$C$3:$L$6,5,0)=Variables!$B$5,B911>VLOOKUP(I911,$C$3:$L$6,8,0)),IF(VLOOKUP(I911,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B911)-YEAR($B$12))*12+MONTH(B911)-MONTH($B$12)),((YEAR(B911)-YEAR(VLOOKUP(I911,$C$3:$L$6,8,0)))*12+MONTH(B911)-MONTH(VLOOKUP(I911,$C$3:$L$6,8,0))))*VLOOKUP(I911,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I911<>Variables!$B$1,IF(H911<>0,C911,I911),\"\")","v":""},"","",{"$f":"IF(C912<>\"\",IF(OR(VLOOKUP(C912,$C$3:$L$6,5,0)=Variables!$B$5,B912>VLOOKUP(C912,$C$3:$L$6,8,0)),-D912*VLOOKUP(C912,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I912<>Variables!$B$1,IF(C912<>\"\",$I$9-E912-F912,\"\"),-D912)","v":""},"",{"$f":"IF(C912<>\"\",IF(D912+$I$9-E912-F912>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C912,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C912,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I912,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I912,$C$3:$L$6,5,0)=Variables!$B$5,B912>VLOOKUP(I912,$C$3:$L$6,8,0)),IF(VLOOKUP(I912,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B912)-YEAR($B$12))*12+MONTH(B912)-MONTH($B$12)),((YEAR(B912)-YEAR(VLOOKUP(I912,$C$3:$L$6,8,0)))*12+MONTH(B912)-MONTH(VLOOKUP(I912,$C$3:$L$6,8,0))))*(VLOOKUP(I912,$C$3:$L$6,10,0)*VLOOKUP(I912,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C912<>\"\",IF(I912<>\"\",IF(ISERROR(VLOOKUP(I912,$C$3:$L$6,10,0)),\"\",VLOOKUP(I912,$C$3:$L$6,10,0)+J912+IF(OR(VLOOKUP(I912,$C$3:$L$6,5,0)=Variables!$B$5,B912>VLOOKUP(I912,$C$3:$L$6,8,0)),IF(VLOOKUP(I912,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B912)-YEAR($B$12))*12+MONTH(B912)-MONTH($B$12)),((YEAR(B912)-YEAR(VLOOKUP(I912,$C$3:$L$6,8,0)))*12+MONTH(B912)-MONTH(VLOOKUP(I912,$C$3:$L$6,8,0))))*VLOOKUP(I912,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I912<>Variables!$B$1,IF(H912<>0,C912,I912),\"\")","v":""},"","",{"$f":"IF(C913<>\"\",IF(OR(VLOOKUP(C913,$C$3:$L$6,5,0)=Variables!$B$5,B913>VLOOKUP(C913,$C$3:$L$6,8,0)),-D913*VLOOKUP(C913,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I913<>Variables!$B$1,IF(C913<>\"\",$I$9-E913-F913,\"\"),-D913)","v":""},"",{"$f":"IF(C913<>\"\",IF(D913+$I$9-E913-F913>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C913,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C913,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I913,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I913,$C$3:$L$6,5,0)=Variables!$B$5,B913>VLOOKUP(I913,$C$3:$L$6,8,0)),IF(VLOOKUP(I913,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B913)-YEAR($B$12))*12+MONTH(B913)-MONTH($B$12)),((YEAR(B913)-YEAR(VLOOKUP(I913,$C$3:$L$6,8,0)))*12+MONTH(B913)-MONTH(VLOOKUP(I913,$C$3:$L$6,8,0))))*(VLOOKUP(I913,$C$3:$L$6,10,0)*VLOOKUP(I913,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C913<>\"\",IF(I913<>\"\",IF(ISERROR(VLOOKUP(I913,$C$3:$L$6,10,0)),\"\",VLOOKUP(I913,$C$3:$L$6,10,0)+J913+IF(OR(VLOOKUP(I913,$C$3:$L$6,5,0)=Variables!$B$5,B913>VLOOKUP(I913,$C$3:$L$6,8,0)),IF(VLOOKUP(I913,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B913)-YEAR($B$12))*12+MONTH(B913)-MONTH($B$12)),((YEAR(B913)-YEAR(VLOOKUP(I913,$C$3:$L$6,8,0)))*12+MONTH(B913)-MONTH(VLOOKUP(I913,$C$3:$L$6,8,0))))*VLOOKUP(I913,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I913<>Variables!$B$1,IF(H913<>0,C913,I913),\"\")","v":""},"","",{"$f":"IF(C914<>\"\",IF(OR(VLOOKUP(C914,$C$3:$L$6,5,0)=Variables!$B$5,B914>VLOOKUP(C914,$C$3:$L$6,8,0)),-D914*VLOOKUP(C914,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I914<>Variables!$B$1,IF(C914<>\"\",$I$9-E914-F914,\"\"),-D914)","v":""},"",{"$f":"IF(C914<>\"\",IF(D914+$I$9-E914-F914>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C914,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C914,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I914,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I914,$C$3:$L$6,5,0)=Variables!$B$5,B914>VLOOKUP(I914,$C$3:$L$6,8,0)),IF(VLOOKUP(I914,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B914)-YEAR($B$12))*12+MONTH(B914)-MONTH($B$12)),((YEAR(B914)-YEAR(VLOOKUP(I914,$C$3:$L$6,8,0)))*12+MONTH(B914)-MONTH(VLOOKUP(I914,$C$3:$L$6,8,0))))*(VLOOKUP(I914,$C$3:$L$6,10,0)*VLOOKUP(I914,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C914<>\"\",IF(I914<>\"\",IF(ISERROR(VLOOKUP(I914,$C$3:$L$6,10,0)),\"\",VLOOKUP(I914,$C$3:$L$6,10,0)+J914+IF(OR(VLOOKUP(I914,$C$3:$L$6,5,0)=Variables!$B$5,B914>VLOOKUP(I914,$C$3:$L$6,8,0)),IF(VLOOKUP(I914,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B914)-YEAR($B$12))*12+MONTH(B914)-MONTH($B$12)),((YEAR(B914)-YEAR(VLOOKUP(I914,$C$3:$L$6,8,0)))*12+MONTH(B914)-MONTH(VLOOKUP(I914,$C$3:$L$6,8,0))))*VLOOKUP(I914,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I914<>Variables!$B$1,IF(H914<>0,C914,I914),\"\")","v":""},"","",{"$f":"IF(C915<>\"\",IF(OR(VLOOKUP(C915,$C$3:$L$6,5,0)=Variables!$B$5,B915>VLOOKUP(C915,$C$3:$L$6,8,0)),-D915*VLOOKUP(C915,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I915<>Variables!$B$1,IF(C915<>\"\",$I$9-E915-F915,\"\"),-D915)","v":""},"",{"$f":"IF(C915<>\"\",IF(D915+$I$9-E915-F915>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C915,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C915,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I915,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I915,$C$3:$L$6,5,0)=Variables!$B$5,B915>VLOOKUP(I915,$C$3:$L$6,8,0)),IF(VLOOKUP(I915,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B915)-YEAR($B$12))*12+MONTH(B915)-MONTH($B$12)),((YEAR(B915)-YEAR(VLOOKUP(I915,$C$3:$L$6,8,0)))*12+MONTH(B915)-MONTH(VLOOKUP(I915,$C$3:$L$6,8,0))))*(VLOOKUP(I915,$C$3:$L$6,10,0)*VLOOKUP(I915,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C915<>\"\",IF(I915<>\"\",IF(ISERROR(VLOOKUP(I915,$C$3:$L$6,10,0)),\"\",VLOOKUP(I915,$C$3:$L$6,10,0)+J915+IF(OR(VLOOKUP(I915,$C$3:$L$6,5,0)=Variables!$B$5,B915>VLOOKUP(I915,$C$3:$L$6,8,0)),IF(VLOOKUP(I915,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B915)-YEAR($B$12))*12+MONTH(B915)-MONTH($B$12)),((YEAR(B915)-YEAR(VLOOKUP(I915,$C$3:$L$6,8,0)))*12+MONTH(B915)-MONTH(VLOOKUP(I915,$C$3:$L$6,8,0))))*VLOOKUP(I915,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I915<>Variables!$B$1,IF(H915<>0,C915,I915),\"\")","v":""},"","",{"$f":"IF(C916<>\"\",IF(OR(VLOOKUP(C916,$C$3:$L$6,5,0)=Variables!$B$5,B916>VLOOKUP(C916,$C$3:$L$6,8,0)),-D916*VLOOKUP(C916,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I916<>Variables!$B$1,IF(C916<>\"\",$I$9-E916-F916,\"\"),-D916)","v":""},"",{"$f":"IF(C916<>\"\",IF(D916+$I$9-E916-F916>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C916,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C916,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I916,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I916,$C$3:$L$6,5,0)=Variables!$B$5,B916>VLOOKUP(I916,$C$3:$L$6,8,0)),IF(VLOOKUP(I916,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B916)-YEAR($B$12))*12+MONTH(B916)-MONTH($B$12)),((YEAR(B916)-YEAR(VLOOKUP(I916,$C$3:$L$6,8,0)))*12+MONTH(B916)-MONTH(VLOOKUP(I916,$C$3:$L$6,8,0))))*(VLOOKUP(I916,$C$3:$L$6,10,0)*VLOOKUP(I916,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C916<>\"\",IF(I916<>\"\",IF(ISERROR(VLOOKUP(I916,$C$3:$L$6,10,0)),\"\",VLOOKUP(I916,$C$3:$L$6,10,0)+J916+IF(OR(VLOOKUP(I916,$C$3:$L$6,5,0)=Variables!$B$5,B916>VLOOKUP(I916,$C$3:$L$6,8,0)),IF(VLOOKUP(I916,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B916)-YEAR($B$12))*12+MONTH(B916)-MONTH($B$12)),((YEAR(B916)-YEAR(VLOOKUP(I916,$C$3:$L$6,8,0)))*12+MONTH(B916)-MONTH(VLOOKUP(I916,$C$3:$L$6,8,0))))*VLOOKUP(I916,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I916<>Variables!$B$1,IF(H916<>0,C916,I916),\"\")","v":""},"","",{"$f":"IF(C917<>\"\",IF(OR(VLOOKUP(C917,$C$3:$L$6,5,0)=Variables!$B$5,B917>VLOOKUP(C917,$C$3:$L$6,8,0)),-D917*VLOOKUP(C917,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I917<>Variables!$B$1,IF(C917<>\"\",$I$9-E917-F917,\"\"),-D917)","v":""},"",{"$f":"IF(C917<>\"\",IF(D917+$I$9-E917-F917>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C917,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C917,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I917,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I917,$C$3:$L$6,5,0)=Variables!$B$5,B917>VLOOKUP(I917,$C$3:$L$6,8,0)),IF(VLOOKUP(I917,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B917)-YEAR($B$12))*12+MONTH(B917)-MONTH($B$12)),((YEAR(B917)-YEAR(VLOOKUP(I917,$C$3:$L$6,8,0)))*12+MONTH(B917)-MONTH(VLOOKUP(I917,$C$3:$L$6,8,0))))*(VLOOKUP(I917,$C$3:$L$6,10,0)*VLOOKUP(I917,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C917<>\"\",IF(I917<>\"\",IF(ISERROR(VLOOKUP(I917,$C$3:$L$6,10,0)),\"\",VLOOKUP(I917,$C$3:$L$6,10,0)+J917+IF(OR(VLOOKUP(I917,$C$3:$L$6,5,0)=Variables!$B$5,B917>VLOOKUP(I917,$C$3:$L$6,8,0)),IF(VLOOKUP(I917,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B917)-YEAR($B$12))*12+MONTH(B917)-MONTH($B$12)),((YEAR(B917)-YEAR(VLOOKUP(I917,$C$3:$L$6,8,0)))*12+MONTH(B917)-MONTH(VLOOKUP(I917,$C$3:$L$6,8,0))))*VLOOKUP(I917,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I917<>Variables!$B$1,IF(H917<>0,C917,I917),\"\")","v":""},"","",{"$f":"IF(C918<>\"\",IF(OR(VLOOKUP(C918,$C$3:$L$6,5,0)=Variables!$B$5,B918>VLOOKUP(C918,$C$3:$L$6,8,0)),-D918*VLOOKUP(C918,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I918<>Variables!$B$1,IF(C918<>\"\",$I$9-E918-F918,\"\"),-D918)","v":""},"",{"$f":"IF(C918<>\"\",IF(D918+$I$9-E918-F918>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C918,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C918,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I918,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I918,$C$3:$L$6,5,0)=Variables!$B$5,B918>VLOOKUP(I918,$C$3:$L$6,8,0)),IF(VLOOKUP(I918,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B918)-YEAR($B$12))*12+MONTH(B918)-MONTH($B$12)),((YEAR(B918)-YEAR(VLOOKUP(I918,$C$3:$L$6,8,0)))*12+MONTH(B918)-MONTH(VLOOKUP(I918,$C$3:$L$6,8,0))))*(VLOOKUP(I918,$C$3:$L$6,10,0)*VLOOKUP(I918,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C918<>\"\",IF(I918<>\"\",IF(ISERROR(VLOOKUP(I918,$C$3:$L$6,10,0)),\"\",VLOOKUP(I918,$C$3:$L$6,10,0)+J918+IF(OR(VLOOKUP(I918,$C$3:$L$6,5,0)=Variables!$B$5,B918>VLOOKUP(I918,$C$3:$L$6,8,0)),IF(VLOOKUP(I918,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B918)-YEAR($B$12))*12+MONTH(B918)-MONTH($B$12)),((YEAR(B918)-YEAR(VLOOKUP(I918,$C$3:$L$6,8,0)))*12+MONTH(B918)-MONTH(VLOOKUP(I918,$C$3:$L$6,8,0))))*VLOOKUP(I918,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I918<>Variables!$B$1,IF(H918<>0,C918,I918),\"\")","v":""},"","",{"$f":"IF(C919<>\"\",IF(OR(VLOOKUP(C919,$C$3:$L$6,5,0)=Variables!$B$5,B919>VLOOKUP(C919,$C$3:$L$6,8,0)),-D919*VLOOKUP(C919,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I919<>Variables!$B$1,IF(C919<>\"\",$I$9-E919-F919,\"\"),-D919)","v":""},"",{"$f":"IF(C919<>\"\",IF(D919+$I$9-E919-F919>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C919,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C919,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I919,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I919,$C$3:$L$6,5,0)=Variables!$B$5,B919>VLOOKUP(I919,$C$3:$L$6,8,0)),IF(VLOOKUP(I919,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B919)-YEAR($B$12))*12+MONTH(B919)-MONTH($B$12)),((YEAR(B919)-YEAR(VLOOKUP(I919,$C$3:$L$6,8,0)))*12+MONTH(B919)-MONTH(VLOOKUP(I919,$C$3:$L$6,8,0))))*(VLOOKUP(I919,$C$3:$L$6,10,0)*VLOOKUP(I919,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C919<>\"\",IF(I919<>\"\",IF(ISERROR(VLOOKUP(I919,$C$3:$L$6,10,0)),\"\",VLOOKUP(I919,$C$3:$L$6,10,0)+J919+IF(OR(VLOOKUP(I919,$C$3:$L$6,5,0)=Variables!$B$5,B919>VLOOKUP(I919,$C$3:$L$6,8,0)),IF(VLOOKUP(I919,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B919)-YEAR($B$12))*12+MONTH(B919)-MONTH($B$12)),((YEAR(B919)-YEAR(VLOOKUP(I919,$C$3:$L$6,8,0)))*12+MONTH(B919)-MONTH(VLOOKUP(I919,$C$3:$L$6,8,0))))*VLOOKUP(I919,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I919<>Variables!$B$1,IF(H919<>0,C919,I919),\"\")","v":""},"","",{"$f":"IF(C920<>\"\",IF(OR(VLOOKUP(C920,$C$3:$L$6,5,0)=Variables!$B$5,B920>VLOOKUP(C920,$C$3:$L$6,8,0)),-D920*VLOOKUP(C920,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I920<>Variables!$B$1,IF(C920<>\"\",$I$9-E920-F920,\"\"),-D920)","v":""},"",{"$f":"IF(C920<>\"\",IF(D920+$I$9-E920-F920>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C920,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C920,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I920,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I920,$C$3:$L$6,5,0)=Variables!$B$5,B920>VLOOKUP(I920,$C$3:$L$6,8,0)),IF(VLOOKUP(I920,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B920)-YEAR($B$12))*12+MONTH(B920)-MONTH($B$12)),((YEAR(B920)-YEAR(VLOOKUP(I920,$C$3:$L$6,8,0)))*12+MONTH(B920)-MONTH(VLOOKUP(I920,$C$3:$L$6,8,0))))*(VLOOKUP(I920,$C$3:$L$6,10,0)*VLOOKUP(I920,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C920<>\"\",IF(I920<>\"\",IF(ISERROR(VLOOKUP(I920,$C$3:$L$6,10,0)),\"\",VLOOKUP(I920,$C$3:$L$6,10,0)+J920+IF(OR(VLOOKUP(I920,$C$3:$L$6,5,0)=Variables!$B$5,B920>VLOOKUP(I920,$C$3:$L$6,8,0)),IF(VLOOKUP(I920,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B920)-YEAR($B$12))*12+MONTH(B920)-MONTH($B$12)),((YEAR(B920)-YEAR(VLOOKUP(I920,$C$3:$L$6,8,0)))*12+MONTH(B920)-MONTH(VLOOKUP(I920,$C$3:$L$6,8,0))))*VLOOKUP(I920,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I920<>Variables!$B$1,IF(H920<>0,C920,I920),\"\")","v":""},"","",{"$f":"IF(C921<>\"\",IF(OR(VLOOKUP(C921,$C$3:$L$6,5,0)=Variables!$B$5,B921>VLOOKUP(C921,$C$3:$L$6,8,0)),-D921*VLOOKUP(C921,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I921<>Variables!$B$1,IF(C921<>\"\",$I$9-E921-F921,\"\"),-D921)","v":""},"",{"$f":"IF(C921<>\"\",IF(D921+$I$9-E921-F921>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C921,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C921,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I921,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I921,$C$3:$L$6,5,0)=Variables!$B$5,B921>VLOOKUP(I921,$C$3:$L$6,8,0)),IF(VLOOKUP(I921,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B921)-YEAR($B$12))*12+MONTH(B921)-MONTH($B$12)),((YEAR(B921)-YEAR(VLOOKUP(I921,$C$3:$L$6,8,0)))*12+MONTH(B921)-MONTH(VLOOKUP(I921,$C$3:$L$6,8,0))))*(VLOOKUP(I921,$C$3:$L$6,10,0)*VLOOKUP(I921,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C921<>\"\",IF(I921<>\"\",IF(ISERROR(VLOOKUP(I921,$C$3:$L$6,10,0)),\"\",VLOOKUP(I921,$C$3:$L$6,10,0)+J921+IF(OR(VLOOKUP(I921,$C$3:$L$6,5,0)=Variables!$B$5,B921>VLOOKUP(I921,$C$3:$L$6,8,0)),IF(VLOOKUP(I921,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B921)-YEAR($B$12))*12+MONTH(B921)-MONTH($B$12)),((YEAR(B921)-YEAR(VLOOKUP(I921,$C$3:$L$6,8,0)))*12+MONTH(B921)-MONTH(VLOOKUP(I921,$C$3:$L$6,8,0))))*VLOOKUP(I921,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I921<>Variables!$B$1,IF(H921<>0,C921,I921),\"\")","v":""},"","",{"$f":"IF(C922<>\"\",IF(OR(VLOOKUP(C922,$C$3:$L$6,5,0)=Variables!$B$5,B922>VLOOKUP(C922,$C$3:$L$6,8,0)),-D922*VLOOKUP(C922,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I922<>Variables!$B$1,IF(C922<>\"\",$I$9-E922-F922,\"\"),-D922)","v":""},"",{"$f":"IF(C922<>\"\",IF(D922+$I$9-E922-F922>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C922,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C922,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I922,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I922,$C$3:$L$6,5,0)=Variables!$B$5,B922>VLOOKUP(I922,$C$3:$L$6,8,0)),IF(VLOOKUP(I922,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B922)-YEAR($B$12))*12+MONTH(B922)-MONTH($B$12)),((YEAR(B922)-YEAR(VLOOKUP(I922,$C$3:$L$6,8,0)))*12+MONTH(B922)-MONTH(VLOOKUP(I922,$C$3:$L$6,8,0))))*(VLOOKUP(I922,$C$3:$L$6,10,0)*VLOOKUP(I922,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C922<>\"\",IF(I922<>\"\",IF(ISERROR(VLOOKUP(I922,$C$3:$L$6,10,0)),\"\",VLOOKUP(I922,$C$3:$L$6,10,0)+J922+IF(OR(VLOOKUP(I922,$C$3:$L$6,5,0)=Variables!$B$5,B922>VLOOKUP(I922,$C$3:$L$6,8,0)),IF(VLOOKUP(I922,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B922)-YEAR($B$12))*12+MONTH(B922)-MONTH($B$12)),((YEAR(B922)-YEAR(VLOOKUP(I922,$C$3:$L$6,8,0)))*12+MONTH(B922)-MONTH(VLOOKUP(I922,$C$3:$L$6,8,0))))*VLOOKUP(I922,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I922<>Variables!$B$1,IF(H922<>0,C922,I922),\"\")","v":""},"","",{"$f":"IF(C923<>\"\",IF(OR(VLOOKUP(C923,$C$3:$L$6,5,0)=Variables!$B$5,B923>VLOOKUP(C923,$C$3:$L$6,8,0)),-D923*VLOOKUP(C923,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I923<>Variables!$B$1,IF(C923<>\"\",$I$9-E923-F923,\"\"),-D923)","v":""},"",{"$f":"IF(C923<>\"\",IF(D923+$I$9-E923-F923>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C923,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C923,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I923,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I923,$C$3:$L$6,5,0)=Variables!$B$5,B923>VLOOKUP(I923,$C$3:$L$6,8,0)),IF(VLOOKUP(I923,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B923)-YEAR($B$12))*12+MONTH(B923)-MONTH($B$12)),((YEAR(B923)-YEAR(VLOOKUP(I923,$C$3:$L$6,8,0)))*12+MONTH(B923)-MONTH(VLOOKUP(I923,$C$3:$L$6,8,0))))*(VLOOKUP(I923,$C$3:$L$6,10,0)*VLOOKUP(I923,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C923<>\"\",IF(I923<>\"\",IF(ISERROR(VLOOKUP(I923,$C$3:$L$6,10,0)),\"\",VLOOKUP(I923,$C$3:$L$6,10,0)+J923+IF(OR(VLOOKUP(I923,$C$3:$L$6,5,0)=Variables!$B$5,B923>VLOOKUP(I923,$C$3:$L$6,8,0)),IF(VLOOKUP(I923,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B923)-YEAR($B$12))*12+MONTH(B923)-MONTH($B$12)),((YEAR(B923)-YEAR(VLOOKUP(I923,$C$3:$L$6,8,0)))*12+MONTH(B923)-MONTH(VLOOKUP(I923,$C$3:$L$6,8,0))))*VLOOKUP(I923,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I923<>Variables!$B$1,IF(H923<>0,C923,I923),\"\")","v":""},{"$f":"IF(C924<>\"\",IF(H923<>0,H923,L923),\"\")","v":""},{"$f":"IF(C924<>\"\",MINPAYMENT(C924,ROW(B924),COLUMN(B924)),\"\")","v":""},{"$f":"IF(C924<>\"\",IF(OR(VLOOKUP(C924,$C$3:$L$6,5,0)=Variables!$B$5,B924>VLOOKUP(C924,$C$3:$L$6,8,0)),-D924*VLOOKUP(C924,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I924<>Variables!$B$1,IF(C924<>\"\",$I$9-E924-F924,\"\"),-D924)","v":""},"",{"$f":"IF(C924<>\"\",IF(D924+$I$9-E924-F924>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C924,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C924,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I924,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I924,$C$3:$L$6,5,0)=Variables!$B$5,B924>VLOOKUP(I924,$C$3:$L$6,8,0)),IF(VLOOKUP(I924,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B924)-YEAR($B$12))*12+MONTH(B924)-MONTH($B$12)),((YEAR(B924)-YEAR(VLOOKUP(I924,$C$3:$L$6,8,0)))*12+MONTH(B924)-MONTH(VLOOKUP(I924,$C$3:$L$6,8,0))))*(VLOOKUP(I924,$C$3:$L$6,10,0)*VLOOKUP(I924,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C924<>\"\",IF(I924<>\"\",IF(ISERROR(VLOOKUP(I924,$C$3:$L$6,10,0)),\"\",VLOOKUP(I924,$C$3:$L$6,10,0)+J924+IF(OR(VLOOKUP(I924,$C$3:$L$6,5,0)=Variables!$B$5,B924>VLOOKUP(I924,$C$3:$L$6,8,0)),IF(VLOOKUP(I924,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B924)-YEAR($B$12))*12+MONTH(B924)-MONTH($B$12)),((YEAR(B924)-YEAR(VLOOKUP(I924,$C$3:$L$6,8,0)))*12+MONTH(B924)-MONTH(VLOOKUP(I924,$C$3:$L$6,8,0))))*VLOOKUP(I924,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C924<>\"\",IF(ISERROR(IF(D924+G924>=0,K924+D924+G924,\"\")),\"\",IF(D924+G924>=0,K924+D924+G924,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C925<>\"\",DATE(YEAR(B924),MONTH(B924)+1,DAY(B924)),\"\")","v":""},{"$f":"IF(I924<>Variables!$B$1,IF(H924<>0,C924,I924),\"\")","v":""},"","",{"$f":"IF(C925<>\"\",IF(OR(VLOOKUP(C925,$C$3:$L$6,5,0)=Variables!$B$5,B925>VLOOKUP(C925,$C$3:$L$6,8,0)),-D925*VLOOKUP(C925,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I925<>Variables!$B$1,IF(C925<>\"\",$I$9-E925-F925,\"\"),-D925)","v":""},{"$f":"IF(C925<>\"\",IF(D925+G925<0,D925+G925,0),\"\")","v":""},{"$f":"IF(C925<>\"\",IF(D925+$I$9-E925-F925>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C925,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C925,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I925,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I925,$C$3:$L$6,5,0)=Variables!$B$5,B925>VLOOKUP(I925,$C$3:$L$6,8,0)),IF(VLOOKUP(I925,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B925)-YEAR($B$12))*12+MONTH(B925)-MONTH($B$12)),((YEAR(B925)-YEAR(VLOOKUP(I925,$C$3:$L$6,8,0)))*12+MONTH(B925)-MONTH(VLOOKUP(I925,$C$3:$L$6,8,0))))*(VLOOKUP(I925,$C$3:$L$6,10,0)*VLOOKUP(I925,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C925<>\"\",IF(I925<>\"\",IF(ISERROR(VLOOKUP(I925,$C$3:$L$6,10,0)),\"\",VLOOKUP(I925,$C$3:$L$6,10,0)+J925+IF(OR(VLOOKUP(I925,$C$3:$L$6,5,0)=Variables!$B$5,B925>VLOOKUP(I925,$C$3:$L$6,8,0)),IF(VLOOKUP(I925,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B925)-YEAR($B$12))*12+MONTH(B925)-MONTH($B$12)),((YEAR(B925)-YEAR(VLOOKUP(I925,$C$3:$L$6,8,0)))*12+MONTH(B925)-MONTH(VLOOKUP(I925,$C$3:$L$6,8,0))))*VLOOKUP(I925,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I925<>Variables!$B$1,IF(H925<>0,C925,I925),\"\")","v":""},"","",{"$f":"IF(C926<>\"\",IF(OR(VLOOKUP(C926,$C$3:$L$6,5,0)=Variables!$B$5,B926>VLOOKUP(C926,$C$3:$L$6,8,0)),-D926*VLOOKUP(C926,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I926<>Variables!$B$1,IF(C926<>\"\",$I$9-E926-F926,\"\"),-D926)","v":""},"",{"$f":"IF(C926<>\"\",IF(D926+$I$9-E926-F926>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C926,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C926,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I926,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I926,$C$3:$L$6,5,0)=Variables!$B$5,B926>VLOOKUP(I926,$C$3:$L$6,8,0)),IF(VLOOKUP(I926,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B926)-YEAR($B$12))*12+MONTH(B926)-MONTH($B$12)),((YEAR(B926)-YEAR(VLOOKUP(I926,$C$3:$L$6,8,0)))*12+MONTH(B926)-MONTH(VLOOKUP(I926,$C$3:$L$6,8,0))))*(VLOOKUP(I926,$C$3:$L$6,10,0)*VLOOKUP(I926,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C926<>\"\",IF(I926<>\"\",IF(ISERROR(VLOOKUP(I926,$C$3:$L$6,10,0)),\"\",VLOOKUP(I926,$C$3:$L$6,10,0)+J926+IF(OR(VLOOKUP(I926,$C$3:$L$6,5,0)=Variables!$B$5,B926>VLOOKUP(I926,$C$3:$L$6,8,0)),IF(VLOOKUP(I926,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B926)-YEAR($B$12))*12+MONTH(B926)-MONTH($B$12)),((YEAR(B926)-YEAR(VLOOKUP(I926,$C$3:$L$6,8,0)))*12+MONTH(B926)-MONTH(VLOOKUP(I926,$C$3:$L$6,8,0))))*VLOOKUP(I926,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I926<>Variables!$B$1,IF(H926<>0,C926,I926),\"\")","v":""},"","",{"$f":"IF(C927<>\"\",IF(OR(VLOOKUP(C927,$C$3:$L$6,5,0)=Variables!$B$5,B927>VLOOKUP(C927,$C$3:$L$6,8,0)),-D927*VLOOKUP(C927,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I927<>Variables!$B$1,IF(C927<>\"\",$I$9-E927-F927,\"\"),-D927)","v":""},"",{"$f":"IF(C927<>\"\",IF(D927+$I$9-E927-F927>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C927,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C927,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I927,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I927,$C$3:$L$6,5,0)=Variables!$B$5,B927>VLOOKUP(I927,$C$3:$L$6,8,0)),IF(VLOOKUP(I927,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B927)-YEAR($B$12))*12+MONTH(B927)-MONTH($B$12)),((YEAR(B927)-YEAR(VLOOKUP(I927,$C$3:$L$6,8,0)))*12+MONTH(B927)-MONTH(VLOOKUP(I927,$C$3:$L$6,8,0))))*(VLOOKUP(I927,$C$3:$L$6,10,0)*VLOOKUP(I927,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C927<>\"\",IF(I927<>\"\",IF(ISERROR(VLOOKUP(I927,$C$3:$L$6,10,0)),\"\",VLOOKUP(I927,$C$3:$L$6,10,0)+J927+IF(OR(VLOOKUP(I927,$C$3:$L$6,5,0)=Variables!$B$5,B927>VLOOKUP(I927,$C$3:$L$6,8,0)),IF(VLOOKUP(I927,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B927)-YEAR($B$12))*12+MONTH(B927)-MONTH($B$12)),((YEAR(B927)-YEAR(VLOOKUP(I927,$C$3:$L$6,8,0)))*12+MONTH(B927)-MONTH(VLOOKUP(I927,$C$3:$L$6,8,0))))*VLOOKUP(I927,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I927<>Variables!$B$1,IF(H927<>0,C927,I927),\"\")","v":""},"","",{"$f":"IF(C928<>\"\",IF(OR(VLOOKUP(C928,$C$3:$L$6,5,0)=Variables!$B$5,B928>VLOOKUP(C928,$C$3:$L$6,8,0)),-D928*VLOOKUP(C928,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I928<>Variables!$B$1,IF(C928<>\"\",$I$9-E928-F928,\"\"),-D928)","v":""},"",{"$f":"IF(C928<>\"\",IF(D928+$I$9-E928-F928>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C928,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C928,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I928,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I928,$C$3:$L$6,5,0)=Variables!$B$5,B928>VLOOKUP(I928,$C$3:$L$6,8,0)),IF(VLOOKUP(I928,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B928)-YEAR($B$12))*12+MONTH(B928)-MONTH($B$12)),((YEAR(B928)-YEAR(VLOOKUP(I928,$C$3:$L$6,8,0)))*12+MONTH(B928)-MONTH(VLOOKUP(I928,$C$3:$L$6,8,0))))*(VLOOKUP(I928,$C$3:$L$6,10,0)*VLOOKUP(I928,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C928<>\"\",IF(I928<>\"\",IF(ISERROR(VLOOKUP(I928,$C$3:$L$6,10,0)),\"\",VLOOKUP(I928,$C$3:$L$6,10,0)+J928+IF(OR(VLOOKUP(I928,$C$3:$L$6,5,0)=Variables!$B$5,B928>VLOOKUP(I928,$C$3:$L$6,8,0)),IF(VLOOKUP(I928,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B928)-YEAR($B$12))*12+MONTH(B928)-MONTH($B$12)),((YEAR(B928)-YEAR(VLOOKUP(I928,$C$3:$L$6,8,0)))*12+MONTH(B928)-MONTH(VLOOKUP(I928,$C$3:$L$6,8,0))))*VLOOKUP(I928,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I928<>Variables!$B$1,IF(H928<>0,C928,I928),\"\")","v":""},"","",{"$f":"IF(C929<>\"\",IF(OR(VLOOKUP(C929,$C$3:$L$6,5,0)=Variables!$B$5,B929>VLOOKUP(C929,$C$3:$L$6,8,0)),-D929*VLOOKUP(C929,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I929<>Variables!$B$1,IF(C929<>\"\",$I$9-E929-F929,\"\"),-D929)","v":""},"",{"$f":"IF(C929<>\"\",IF(D929+$I$9-E929-F929>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C929,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C929,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I929,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I929,$C$3:$L$6,5,0)=Variables!$B$5,B929>VLOOKUP(I929,$C$3:$L$6,8,0)),IF(VLOOKUP(I929,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B929)-YEAR($B$12))*12+MONTH(B929)-MONTH($B$12)),((YEAR(B929)-YEAR(VLOOKUP(I929,$C$3:$L$6,8,0)))*12+MONTH(B929)-MONTH(VLOOKUP(I929,$C$3:$L$6,8,0))))*(VLOOKUP(I929,$C$3:$L$6,10,0)*VLOOKUP(I929,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C929<>\"\",IF(I929<>\"\",IF(ISERROR(VLOOKUP(I929,$C$3:$L$6,10,0)),\"\",VLOOKUP(I929,$C$3:$L$6,10,0)+J929+IF(OR(VLOOKUP(I929,$C$3:$L$6,5,0)=Variables!$B$5,B929>VLOOKUP(I929,$C$3:$L$6,8,0)),IF(VLOOKUP(I929,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B929)-YEAR($B$12))*12+MONTH(B929)-MONTH($B$12)),((YEAR(B929)-YEAR(VLOOKUP(I929,$C$3:$L$6,8,0)))*12+MONTH(B929)-MONTH(VLOOKUP(I929,$C$3:$L$6,8,0))))*VLOOKUP(I929,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I929<>Variables!$B$1,IF(H929<>0,C929,I929),\"\")","v":""},"","",{"$f":"IF(C930<>\"\",IF(OR(VLOOKUP(C930,$C$3:$L$6,5,0)=Variables!$B$5,B930>VLOOKUP(C930,$C$3:$L$6,8,0)),-D930*VLOOKUP(C930,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I930<>Variables!$B$1,IF(C930<>\"\",$I$9-E930-F930,\"\"),-D930)","v":""},"",{"$f":"IF(C930<>\"\",IF(D930+$I$9-E930-F930>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C930,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C930,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I930,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I930,$C$3:$L$6,5,0)=Variables!$B$5,B930>VLOOKUP(I930,$C$3:$L$6,8,0)),IF(VLOOKUP(I930,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B930)-YEAR($B$12))*12+MONTH(B930)-MONTH($B$12)),((YEAR(B930)-YEAR(VLOOKUP(I930,$C$3:$L$6,8,0)))*12+MONTH(B930)-MONTH(VLOOKUP(I930,$C$3:$L$6,8,0))))*(VLOOKUP(I930,$C$3:$L$6,10,0)*VLOOKUP(I930,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C930<>\"\",IF(I930<>\"\",IF(ISERROR(VLOOKUP(I930,$C$3:$L$6,10,0)),\"\",VLOOKUP(I930,$C$3:$L$6,10,0)+J930+IF(OR(VLOOKUP(I930,$C$3:$L$6,5,0)=Variables!$B$5,B930>VLOOKUP(I930,$C$3:$L$6,8,0)),IF(VLOOKUP(I930,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B930)-YEAR($B$12))*12+MONTH(B930)-MONTH($B$12)),((YEAR(B930)-YEAR(VLOOKUP(I930,$C$3:$L$6,8,0)))*12+MONTH(B930)-MONTH(VLOOKUP(I930,$C$3:$L$6,8,0))))*VLOOKUP(I930,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I930<>Variables!$B$1,IF(H930<>0,C930,I930),\"\")","v":""},"","",{"$f":"IF(C931<>\"\",IF(OR(VLOOKUP(C931,$C$3:$L$6,5,0)=Variables!$B$5,B931>VLOOKUP(C931,$C$3:$L$6,8,0)),-D931*VLOOKUP(C931,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I931<>Variables!$B$1,IF(C931<>\"\",$I$9-E931-F931,\"\"),-D931)","v":""},"",{"$f":"IF(C931<>\"\",IF(D931+$I$9-E931-F931>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C931,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C931,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I931,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I931,$C$3:$L$6,5,0)=Variables!$B$5,B931>VLOOKUP(I931,$C$3:$L$6,8,0)),IF(VLOOKUP(I931,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B931)-YEAR($B$12))*12+MONTH(B931)-MONTH($B$12)),((YEAR(B931)-YEAR(VLOOKUP(I931,$C$3:$L$6,8,0)))*12+MONTH(B931)-MONTH(VLOOKUP(I931,$C$3:$L$6,8,0))))*(VLOOKUP(I931,$C$3:$L$6,10,0)*VLOOKUP(I931,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C931<>\"\",IF(I931<>\"\",IF(ISERROR(VLOOKUP(I931,$C$3:$L$6,10,0)),\"\",VLOOKUP(I931,$C$3:$L$6,10,0)+J931+IF(OR(VLOOKUP(I931,$C$3:$L$6,5,0)=Variables!$B$5,B931>VLOOKUP(I931,$C$3:$L$6,8,0)),IF(VLOOKUP(I931,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B931)-YEAR($B$12))*12+MONTH(B931)-MONTH($B$12)),((YEAR(B931)-YEAR(VLOOKUP(I931,$C$3:$L$6,8,0)))*12+MONTH(B931)-MONTH(VLOOKUP(I931,$C$3:$L$6,8,0))))*VLOOKUP(I931,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I931<>Variables!$B$1,IF(H931<>0,C931,I931),\"\")","v":""},"","",{"$f":"IF(C932<>\"\",IF(OR(VLOOKUP(C932,$C$3:$L$6,5,0)=Variables!$B$5,B932>VLOOKUP(C932,$C$3:$L$6,8,0)),-D932*VLOOKUP(C932,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I932<>Variables!$B$1,IF(C932<>\"\",$I$9-E932-F932,\"\"),-D932)","v":""},"",{"$f":"IF(C932<>\"\",IF(D932+$I$9-E932-F932>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C932,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C932,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I932,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I932,$C$3:$L$6,5,0)=Variables!$B$5,B932>VLOOKUP(I932,$C$3:$L$6,8,0)),IF(VLOOKUP(I932,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B932)-YEAR($B$12))*12+MONTH(B932)-MONTH($B$12)),((YEAR(B932)-YEAR(VLOOKUP(I932,$C$3:$L$6,8,0)))*12+MONTH(B932)-MONTH(VLOOKUP(I932,$C$3:$L$6,8,0))))*(VLOOKUP(I932,$C$3:$L$6,10,0)*VLOOKUP(I932,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C932<>\"\",IF(I932<>\"\",IF(ISERROR(VLOOKUP(I932,$C$3:$L$6,10,0)),\"\",VLOOKUP(I932,$C$3:$L$6,10,0)+J932+IF(OR(VLOOKUP(I932,$C$3:$L$6,5,0)=Variables!$B$5,B932>VLOOKUP(I932,$C$3:$L$6,8,0)),IF(VLOOKUP(I932,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B932)-YEAR($B$12))*12+MONTH(B932)-MONTH($B$12)),((YEAR(B932)-YEAR(VLOOKUP(I932,$C$3:$L$6,8,0)))*12+MONTH(B932)-MONTH(VLOOKUP(I932,$C$3:$L$6,8,0))))*VLOOKUP(I932,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I932<>Variables!$B$1,IF(H932<>0,C932,I932),\"\")","v":""},"","",{"$f":"IF(C933<>\"\",IF(OR(VLOOKUP(C933,$C$3:$L$6,5,0)=Variables!$B$5,B933>VLOOKUP(C933,$C$3:$L$6,8,0)),-D933*VLOOKUP(C933,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I933<>Variables!$B$1,IF(C933<>\"\",$I$9-E933-F933,\"\"),-D933)","v":""},"",{"$f":"IF(C933<>\"\",IF(D933+$I$9-E933-F933>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C933,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C933,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I933,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I933,$C$3:$L$6,5,0)=Variables!$B$5,B933>VLOOKUP(I933,$C$3:$L$6,8,0)),IF(VLOOKUP(I933,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B933)-YEAR($B$12))*12+MONTH(B933)-MONTH($B$12)),((YEAR(B933)-YEAR(VLOOKUP(I933,$C$3:$L$6,8,0)))*12+MONTH(B933)-MONTH(VLOOKUP(I933,$C$3:$L$6,8,0))))*(VLOOKUP(I933,$C$3:$L$6,10,0)*VLOOKUP(I933,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C933<>\"\",IF(I933<>\"\",IF(ISERROR(VLOOKUP(I933,$C$3:$L$6,10,0)),\"\",VLOOKUP(I933,$C$3:$L$6,10,0)+J933+IF(OR(VLOOKUP(I933,$C$3:$L$6,5,0)=Variables!$B$5,B933>VLOOKUP(I933,$C$3:$L$6,8,0)),IF(VLOOKUP(I933,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B933)-YEAR($B$12))*12+MONTH(B933)-MONTH($B$12)),((YEAR(B933)-YEAR(VLOOKUP(I933,$C$3:$L$6,8,0)))*12+MONTH(B933)-MONTH(VLOOKUP(I933,$C$3:$L$6,8,0))))*VLOOKUP(I933,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I933<>Variables!$B$1,IF(H933<>0,C933,I933),\"\")","v":""},"","",{"$f":"IF(C934<>\"\",IF(OR(VLOOKUP(C934,$C$3:$L$6,5,0)=Variables!$B$5,B934>VLOOKUP(C934,$C$3:$L$6,8,0)),-D934*VLOOKUP(C934,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I934<>Variables!$B$1,IF(C934<>\"\",$I$9-E934-F934,\"\"),-D934)","v":""},"",{"$f":"IF(C934<>\"\",IF(D934+$I$9-E934-F934>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C934,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C934,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I934,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I934,$C$3:$L$6,5,0)=Variables!$B$5,B934>VLOOKUP(I934,$C$3:$L$6,8,0)),IF(VLOOKUP(I934,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B934)-YEAR($B$12))*12+MONTH(B934)-MONTH($B$12)),((YEAR(B934)-YEAR(VLOOKUP(I934,$C$3:$L$6,8,0)))*12+MONTH(B934)-MONTH(VLOOKUP(I934,$C$3:$L$6,8,0))))*(VLOOKUP(I934,$C$3:$L$6,10,0)*VLOOKUP(I934,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C934<>\"\",IF(I934<>\"\",IF(ISERROR(VLOOKUP(I934,$C$3:$L$6,10,0)),\"\",VLOOKUP(I934,$C$3:$L$6,10,0)+J934+IF(OR(VLOOKUP(I934,$C$3:$L$6,5,0)=Variables!$B$5,B934>VLOOKUP(I934,$C$3:$L$6,8,0)),IF(VLOOKUP(I934,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B934)-YEAR($B$12))*12+MONTH(B934)-MONTH($B$12)),((YEAR(B934)-YEAR(VLOOKUP(I934,$C$3:$L$6,8,0)))*12+MONTH(B934)-MONTH(VLOOKUP(I934,$C$3:$L$6,8,0))))*VLOOKUP(I934,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I934<>Variables!$B$1,IF(H934<>0,C934,I934),\"\")","v":""},"","",{"$f":"IF(C935<>\"\",IF(OR(VLOOKUP(C935,$C$3:$L$6,5,0)=Variables!$B$5,B935>VLOOKUP(C935,$C$3:$L$6,8,0)),-D935*VLOOKUP(C935,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I935<>Variables!$B$1,IF(C935<>\"\",$I$9-E935-F935,\"\"),-D935)","v":""},"",{"$f":"IF(C935<>\"\",IF(D935+$I$9-E935-F935>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C935,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C935,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I935,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I935,$C$3:$L$6,5,0)=Variables!$B$5,B935>VLOOKUP(I935,$C$3:$L$6,8,0)),IF(VLOOKUP(I935,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B935)-YEAR($B$12))*12+MONTH(B935)-MONTH($B$12)),((YEAR(B935)-YEAR(VLOOKUP(I935,$C$3:$L$6,8,0)))*12+MONTH(B935)-MONTH(VLOOKUP(I935,$C$3:$L$6,8,0))))*(VLOOKUP(I935,$C$3:$L$6,10,0)*VLOOKUP(I935,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C935<>\"\",IF(I935<>\"\",IF(ISERROR(VLOOKUP(I935,$C$3:$L$6,10,0)),\"\",VLOOKUP(I935,$C$3:$L$6,10,0)+J935+IF(OR(VLOOKUP(I935,$C$3:$L$6,5,0)=Variables!$B$5,B935>VLOOKUP(I935,$C$3:$L$6,8,0)),IF(VLOOKUP(I935,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B935)-YEAR($B$12))*12+MONTH(B935)-MONTH($B$12)),((YEAR(B935)-YEAR(VLOOKUP(I935,$C$3:$L$6,8,0)))*12+MONTH(B935)-MONTH(VLOOKUP(I935,$C$3:$L$6,8,0))))*VLOOKUP(I935,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I935<>Variables!$B$1,IF(H935<>0,C935,I935),\"\")","v":""},"","",{"$f":"IF(C936<>\"\",IF(OR(VLOOKUP(C936,$C$3:$L$6,5,0)=Variables!$B$5,B936>VLOOKUP(C936,$C$3:$L$6,8,0)),-D936*VLOOKUP(C936,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I936<>Variables!$B$1,IF(C936<>\"\",$I$9-E936-F936,\"\"),-D936)","v":""},"",{"$f":"IF(C936<>\"\",IF(D936+$I$9-E936-F936>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C936,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C936,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I936,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I936,$C$3:$L$6,5,0)=Variables!$B$5,B936>VLOOKUP(I936,$C$3:$L$6,8,0)),IF(VLOOKUP(I936,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B936)-YEAR($B$12))*12+MONTH(B936)-MONTH($B$12)),((YEAR(B936)-YEAR(VLOOKUP(I936,$C$3:$L$6,8,0)))*12+MONTH(B936)-MONTH(VLOOKUP(I936,$C$3:$L$6,8,0))))*(VLOOKUP(I936,$C$3:$L$6,10,0)*VLOOKUP(I936,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C936<>\"\",IF(I936<>\"\",IF(ISERROR(VLOOKUP(I936,$C$3:$L$6,10,0)),\"\",VLOOKUP(I936,$C$3:$L$6,10,0)+J936+IF(OR(VLOOKUP(I936,$C$3:$L$6,5,0)=Variables!$B$5,B936>VLOOKUP(I936,$C$3:$L$6,8,0)),IF(VLOOKUP(I936,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B936)-YEAR($B$12))*12+MONTH(B936)-MONTH($B$12)),((YEAR(B936)-YEAR(VLOOKUP(I936,$C$3:$L$6,8,0)))*12+MONTH(B936)-MONTH(VLOOKUP(I936,$C$3:$L$6,8,0))))*VLOOKUP(I936,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I936<>Variables!$B$1,IF(H936<>0,C936,I936),\"\")","v":""},"","",{"$f":"IF(C937<>\"\",IF(OR(VLOOKUP(C937,$C$3:$L$6,5,0)=Variables!$B$5,B937>VLOOKUP(C937,$C$3:$L$6,8,0)),-D937*VLOOKUP(C937,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I937<>Variables!$B$1,IF(C937<>\"\",$I$9-E937-F937,\"\"),-D937)","v":""},"",{"$f":"IF(C937<>\"\",IF(D937+$I$9-E937-F937>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C937,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C937,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I937,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I937,$C$3:$L$6,5,0)=Variables!$B$5,B937>VLOOKUP(I937,$C$3:$L$6,8,0)),IF(VLOOKUP(I937,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B937)-YEAR($B$12))*12+MONTH(B937)-MONTH($B$12)),((YEAR(B937)-YEAR(VLOOKUP(I937,$C$3:$L$6,8,0)))*12+MONTH(B937)-MONTH(VLOOKUP(I937,$C$3:$L$6,8,0))))*(VLOOKUP(I937,$C$3:$L$6,10,0)*VLOOKUP(I937,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C937<>\"\",IF(I937<>\"\",IF(ISERROR(VLOOKUP(I937,$C$3:$L$6,10,0)),\"\",VLOOKUP(I937,$C$3:$L$6,10,0)+J937+IF(OR(VLOOKUP(I937,$C$3:$L$6,5,0)=Variables!$B$5,B937>VLOOKUP(I937,$C$3:$L$6,8,0)),IF(VLOOKUP(I937,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B937)-YEAR($B$12))*12+MONTH(B937)-MONTH($B$12)),((YEAR(B937)-YEAR(VLOOKUP(I937,$C$3:$L$6,8,0)))*12+MONTH(B937)-MONTH(VLOOKUP(I937,$C$3:$L$6,8,0))))*VLOOKUP(I937,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I937<>Variables!$B$1,IF(H937<>0,C937,I937),\"\")","v":""},"","",{"$f":"IF(C938<>\"\",IF(OR(VLOOKUP(C938,$C$3:$L$6,5,0)=Variables!$B$5,B938>VLOOKUP(C938,$C$3:$L$6,8,0)),-D938*VLOOKUP(C938,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I938<>Variables!$B$1,IF(C938<>\"\",$I$9-E938-F938,\"\"),-D938)","v":""},"",{"$f":"IF(C938<>\"\",IF(D938+$I$9-E938-F938>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C938,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C938,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I938,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I938,$C$3:$L$6,5,0)=Variables!$B$5,B938>VLOOKUP(I938,$C$3:$L$6,8,0)),IF(VLOOKUP(I938,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B938)-YEAR($B$12))*12+MONTH(B938)-MONTH($B$12)),((YEAR(B938)-YEAR(VLOOKUP(I938,$C$3:$L$6,8,0)))*12+MONTH(B938)-MONTH(VLOOKUP(I938,$C$3:$L$6,8,0))))*(VLOOKUP(I938,$C$3:$L$6,10,0)*VLOOKUP(I938,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C938<>\"\",IF(I938<>\"\",IF(ISERROR(VLOOKUP(I938,$C$3:$L$6,10,0)),\"\",VLOOKUP(I938,$C$3:$L$6,10,0)+J938+IF(OR(VLOOKUP(I938,$C$3:$L$6,5,0)=Variables!$B$5,B938>VLOOKUP(I938,$C$3:$L$6,8,0)),IF(VLOOKUP(I938,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B938)-YEAR($B$12))*12+MONTH(B938)-MONTH($B$12)),((YEAR(B938)-YEAR(VLOOKUP(I938,$C$3:$L$6,8,0)))*12+MONTH(B938)-MONTH(VLOOKUP(I938,$C$3:$L$6,8,0))))*VLOOKUP(I938,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I938<>Variables!$B$1,IF(H938<>0,C938,I938),\"\")","v":""},"","",{"$f":"IF(C939<>\"\",IF(OR(VLOOKUP(C939,$C$3:$L$6,5,0)=Variables!$B$5,B939>VLOOKUP(C939,$C$3:$L$6,8,0)),-D939*VLOOKUP(C939,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I939<>Variables!$B$1,IF(C939<>\"\",$I$9-E939-F939,\"\"),-D939)","v":""},"",{"$f":"IF(C939<>\"\",IF(D939+$I$9-E939-F939>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C939,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C939,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I939,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I939,$C$3:$L$6,5,0)=Variables!$B$5,B939>VLOOKUP(I939,$C$3:$L$6,8,0)),IF(VLOOKUP(I939,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B939)-YEAR($B$12))*12+MONTH(B939)-MONTH($B$12)),((YEAR(B939)-YEAR(VLOOKUP(I939,$C$3:$L$6,8,0)))*12+MONTH(B939)-MONTH(VLOOKUP(I939,$C$3:$L$6,8,0))))*(VLOOKUP(I939,$C$3:$L$6,10,0)*VLOOKUP(I939,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C939<>\"\",IF(I939<>\"\",IF(ISERROR(VLOOKUP(I939,$C$3:$L$6,10,0)),\"\",VLOOKUP(I939,$C$3:$L$6,10,0)+J939+IF(OR(VLOOKUP(I939,$C$3:$L$6,5,0)=Variables!$B$5,B939>VLOOKUP(I939,$C$3:$L$6,8,0)),IF(VLOOKUP(I939,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B939)-YEAR($B$12))*12+MONTH(B939)-MONTH($B$12)),((YEAR(B939)-YEAR(VLOOKUP(I939,$C$3:$L$6,8,0)))*12+MONTH(B939)-MONTH(VLOOKUP(I939,$C$3:$L$6,8,0))))*VLOOKUP(I939,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I939<>Variables!$B$1,IF(H939<>0,C939,I939),\"\")","v":""},"","",{"$f":"IF(C940<>\"\",IF(OR(VLOOKUP(C940,$C$3:$L$6,5,0)=Variables!$B$5,B940>VLOOKUP(C940,$C$3:$L$6,8,0)),-D940*VLOOKUP(C940,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I940<>Variables!$B$1,IF(C940<>\"\",$I$9-E940-F940,\"\"),-D940)","v":""},"",{"$f":"IF(C940<>\"\",IF(D940+$I$9-E940-F940>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C940,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C940,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I940,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I940,$C$3:$L$6,5,0)=Variables!$B$5,B940>VLOOKUP(I940,$C$3:$L$6,8,0)),IF(VLOOKUP(I940,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B940)-YEAR($B$12))*12+MONTH(B940)-MONTH($B$12)),((YEAR(B940)-YEAR(VLOOKUP(I940,$C$3:$L$6,8,0)))*12+MONTH(B940)-MONTH(VLOOKUP(I940,$C$3:$L$6,8,0))))*(VLOOKUP(I940,$C$3:$L$6,10,0)*VLOOKUP(I940,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C940<>\"\",IF(I940<>\"\",IF(ISERROR(VLOOKUP(I940,$C$3:$L$6,10,0)),\"\",VLOOKUP(I940,$C$3:$L$6,10,0)+J940+IF(OR(VLOOKUP(I940,$C$3:$L$6,5,0)=Variables!$B$5,B940>VLOOKUP(I940,$C$3:$L$6,8,0)),IF(VLOOKUP(I940,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B940)-YEAR($B$12))*12+MONTH(B940)-MONTH($B$12)),((YEAR(B940)-YEAR(VLOOKUP(I940,$C$3:$L$6,8,0)))*12+MONTH(B940)-MONTH(VLOOKUP(I940,$C$3:$L$6,8,0))))*VLOOKUP(I940,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I940<>Variables!$B$1,IF(H940<>0,C940,I940),\"\")","v":""},"","",{"$f":"IF(C941<>\"\",IF(OR(VLOOKUP(C941,$C$3:$L$6,5,0)=Variables!$B$5,B941>VLOOKUP(C941,$C$3:$L$6,8,0)),-D941*VLOOKUP(C941,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I941<>Variables!$B$1,IF(C941<>\"\",$I$9-E941-F941,\"\"),-D941)","v":""},"",{"$f":"IF(C941<>\"\",IF(D941+$I$9-E941-F941>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C941,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C941,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I941,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I941,$C$3:$L$6,5,0)=Variables!$B$5,B941>VLOOKUP(I941,$C$3:$L$6,8,0)),IF(VLOOKUP(I941,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B941)-YEAR($B$12))*12+MONTH(B941)-MONTH($B$12)),((YEAR(B941)-YEAR(VLOOKUP(I941,$C$3:$L$6,8,0)))*12+MONTH(B941)-MONTH(VLOOKUP(I941,$C$3:$L$6,8,0))))*(VLOOKUP(I941,$C$3:$L$6,10,0)*VLOOKUP(I941,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C941<>\"\",IF(I941<>\"\",IF(ISERROR(VLOOKUP(I941,$C$3:$L$6,10,0)),\"\",VLOOKUP(I941,$C$3:$L$6,10,0)+J941+IF(OR(VLOOKUP(I941,$C$3:$L$6,5,0)=Variables!$B$5,B941>VLOOKUP(I941,$C$3:$L$6,8,0)),IF(VLOOKUP(I941,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B941)-YEAR($B$12))*12+MONTH(B941)-MONTH($B$12)),((YEAR(B941)-YEAR(VLOOKUP(I941,$C$3:$L$6,8,0)))*12+MONTH(B941)-MONTH(VLOOKUP(I941,$C$3:$L$6,8,0))))*VLOOKUP(I941,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I941<>Variables!$B$1,IF(H941<>0,C941,I941),\"\")","v":""},"","",{"$f":"IF(C942<>\"\",IF(OR(VLOOKUP(C942,$C$3:$L$6,5,0)=Variables!$B$5,B942>VLOOKUP(C942,$C$3:$L$6,8,0)),-D942*VLOOKUP(C942,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I942<>Variables!$B$1,IF(C942<>\"\",$I$9-E942-F942,\"\"),-D942)","v":""},"",{"$f":"IF(C942<>\"\",IF(D942+$I$9-E942-F942>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C942,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C942,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I942,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I942,$C$3:$L$6,5,0)=Variables!$B$5,B942>VLOOKUP(I942,$C$3:$L$6,8,0)),IF(VLOOKUP(I942,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B942)-YEAR($B$12))*12+MONTH(B942)-MONTH($B$12)),((YEAR(B942)-YEAR(VLOOKUP(I942,$C$3:$L$6,8,0)))*12+MONTH(B942)-MONTH(VLOOKUP(I942,$C$3:$L$6,8,0))))*(VLOOKUP(I942,$C$3:$L$6,10,0)*VLOOKUP(I942,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C942<>\"\",IF(I942<>\"\",IF(ISERROR(VLOOKUP(I942,$C$3:$L$6,10,0)),\"\",VLOOKUP(I942,$C$3:$L$6,10,0)+J942+IF(OR(VLOOKUP(I942,$C$3:$L$6,5,0)=Variables!$B$5,B942>VLOOKUP(I942,$C$3:$L$6,8,0)),IF(VLOOKUP(I942,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B942)-YEAR($B$12))*12+MONTH(B942)-MONTH($B$12)),((YEAR(B942)-YEAR(VLOOKUP(I942,$C$3:$L$6,8,0)))*12+MONTH(B942)-MONTH(VLOOKUP(I942,$C$3:$L$6,8,0))))*VLOOKUP(I942,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I942<>Variables!$B$1,IF(H942<>0,C942,I942),\"\")","v":""},"","",{"$f":"IF(C943<>\"\",IF(OR(VLOOKUP(C943,$C$3:$L$6,5,0)=Variables!$B$5,B943>VLOOKUP(C943,$C$3:$L$6,8,0)),-D943*VLOOKUP(C943,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I943<>Variables!$B$1,IF(C943<>\"\",$I$9-E943-F943,\"\"),-D943)","v":""},"",{"$f":"IF(C943<>\"\",IF(D943+$I$9-E943-F943>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C943,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C943,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I943,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I943,$C$3:$L$6,5,0)=Variables!$B$5,B943>VLOOKUP(I943,$C$3:$L$6,8,0)),IF(VLOOKUP(I943,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B943)-YEAR($B$12))*12+MONTH(B943)-MONTH($B$12)),((YEAR(B943)-YEAR(VLOOKUP(I943,$C$3:$L$6,8,0)))*12+MONTH(B943)-MONTH(VLOOKUP(I943,$C$3:$L$6,8,0))))*(VLOOKUP(I943,$C$3:$L$6,10,0)*VLOOKUP(I943,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C943<>\"\",IF(I943<>\"\",IF(ISERROR(VLOOKUP(I943,$C$3:$L$6,10,0)),\"\",VLOOKUP(I943,$C$3:$L$6,10,0)+J943+IF(OR(VLOOKUP(I943,$C$3:$L$6,5,0)=Variables!$B$5,B943>VLOOKUP(I943,$C$3:$L$6,8,0)),IF(VLOOKUP(I943,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B943)-YEAR($B$12))*12+MONTH(B943)-MONTH($B$12)),((YEAR(B943)-YEAR(VLOOKUP(I943,$C$3:$L$6,8,0)))*12+MONTH(B943)-MONTH(VLOOKUP(I943,$C$3:$L$6,8,0))))*VLOOKUP(I943,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I943<>Variables!$B$1,IF(H943<>0,C943,I943),\"\")","v":""},"","",{"$f":"IF(C944<>\"\",IF(OR(VLOOKUP(C944,$C$3:$L$6,5,0)=Variables!$B$5,B944>VLOOKUP(C944,$C$3:$L$6,8,0)),-D944*VLOOKUP(C944,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I944<>Variables!$B$1,IF(C944<>\"\",$I$9-E944-F944,\"\"),-D944)","v":""},"",{"$f":"IF(C944<>\"\",IF(D944+$I$9-E944-F944>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C944,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C944,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I944,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I944,$C$3:$L$6,5,0)=Variables!$B$5,B944>VLOOKUP(I944,$C$3:$L$6,8,0)),IF(VLOOKUP(I944,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B944)-YEAR($B$12))*12+MONTH(B944)-MONTH($B$12)),((YEAR(B944)-YEAR(VLOOKUP(I944,$C$3:$L$6,8,0)))*12+MONTH(B944)-MONTH(VLOOKUP(I944,$C$3:$L$6,8,0))))*(VLOOKUP(I944,$C$3:$L$6,10,0)*VLOOKUP(I944,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C944<>\"\",IF(I944<>\"\",IF(ISERROR(VLOOKUP(I944,$C$3:$L$6,10,0)),\"\",VLOOKUP(I944,$C$3:$L$6,10,0)+J944+IF(OR(VLOOKUP(I944,$C$3:$L$6,5,0)=Variables!$B$5,B944>VLOOKUP(I944,$C$3:$L$6,8,0)),IF(VLOOKUP(I944,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B944)-YEAR($B$12))*12+MONTH(B944)-MONTH($B$12)),((YEAR(B944)-YEAR(VLOOKUP(I944,$C$3:$L$6,8,0)))*12+MONTH(B944)-MONTH(VLOOKUP(I944,$C$3:$L$6,8,0))))*VLOOKUP(I944,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I944<>Variables!$B$1,IF(H944<>0,C944,I944),\"\")","v":""},"","",{"$f":"IF(C945<>\"\",IF(OR(VLOOKUP(C945,$C$3:$L$6,5,0)=Variables!$B$5,B945>VLOOKUP(C945,$C$3:$L$6,8,0)),-D945*VLOOKUP(C945,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I945<>Variables!$B$1,IF(C945<>\"\",$I$9-E945-F945,\"\"),-D945)","v":""},"",{"$f":"IF(C945<>\"\",IF(D945+$I$9-E945-F945>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C945,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C945,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I945,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I945,$C$3:$L$6,5,0)=Variables!$B$5,B945>VLOOKUP(I945,$C$3:$L$6,8,0)),IF(VLOOKUP(I945,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B945)-YEAR($B$12))*12+MONTH(B945)-MONTH($B$12)),((YEAR(B945)-YEAR(VLOOKUP(I945,$C$3:$L$6,8,0)))*12+MONTH(B945)-MONTH(VLOOKUP(I945,$C$3:$L$6,8,0))))*(VLOOKUP(I945,$C$3:$L$6,10,0)*VLOOKUP(I945,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C945<>\"\",IF(I945<>\"\",IF(ISERROR(VLOOKUP(I945,$C$3:$L$6,10,0)),\"\",VLOOKUP(I945,$C$3:$L$6,10,0)+J945+IF(OR(VLOOKUP(I945,$C$3:$L$6,5,0)=Variables!$B$5,B945>VLOOKUP(I945,$C$3:$L$6,8,0)),IF(VLOOKUP(I945,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B945)-YEAR($B$12))*12+MONTH(B945)-MONTH($B$12)),((YEAR(B945)-YEAR(VLOOKUP(I945,$C$3:$L$6,8,0)))*12+MONTH(B945)-MONTH(VLOOKUP(I945,$C$3:$L$6,8,0))))*VLOOKUP(I945,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I945<>Variables!$B$1,IF(H945<>0,C945,I945),\"\")","v":""},"","",{"$f":"IF(C946<>\"\",IF(OR(VLOOKUP(C946,$C$3:$L$6,5,0)=Variables!$B$5,B946>VLOOKUP(C946,$C$3:$L$6,8,0)),-D946*VLOOKUP(C946,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I946<>Variables!$B$1,IF(C946<>\"\",$I$9-E946-F946,\"\"),-D946)","v":""},"",{"$f":"IF(C946<>\"\",IF(D946+$I$9-E946-F946>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C946,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C946,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I946,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I946,$C$3:$L$6,5,0)=Variables!$B$5,B946>VLOOKUP(I946,$C$3:$L$6,8,0)),IF(VLOOKUP(I946,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B946)-YEAR($B$12))*12+MONTH(B946)-MONTH($B$12)),((YEAR(B946)-YEAR(VLOOKUP(I946,$C$3:$L$6,8,0)))*12+MONTH(B946)-MONTH(VLOOKUP(I946,$C$3:$L$6,8,0))))*(VLOOKUP(I946,$C$3:$L$6,10,0)*VLOOKUP(I946,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C946<>\"\",IF(I946<>\"\",IF(ISERROR(VLOOKUP(I946,$C$3:$L$6,10,0)),\"\",VLOOKUP(I946,$C$3:$L$6,10,0)+J946+IF(OR(VLOOKUP(I946,$C$3:$L$6,5,0)=Variables!$B$5,B946>VLOOKUP(I946,$C$3:$L$6,8,0)),IF(VLOOKUP(I946,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B946)-YEAR($B$12))*12+MONTH(B946)-MONTH($B$12)),((YEAR(B946)-YEAR(VLOOKUP(I946,$C$3:$L$6,8,0)))*12+MONTH(B946)-MONTH(VLOOKUP(I946,$C$3:$L$6,8,0))))*VLOOKUP(I946,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I946<>Variables!$B$1,IF(H946<>0,C946,I946),\"\")","v":""},"","",{"$f":"IF(C947<>\"\",IF(OR(VLOOKUP(C947,$C$3:$L$6,5,0)=Variables!$B$5,B947>VLOOKUP(C947,$C$3:$L$6,8,0)),-D947*VLOOKUP(C947,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I947<>Variables!$B$1,IF(C947<>\"\",$I$9-E947-F947,\"\"),-D947)","v":""},"",{"$f":"IF(C947<>\"\",IF(D947+$I$9-E947-F947>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C947,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C947,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I947,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I947,$C$3:$L$6,5,0)=Variables!$B$5,B947>VLOOKUP(I947,$C$3:$L$6,8,0)),IF(VLOOKUP(I947,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B947)-YEAR($B$12))*12+MONTH(B947)-MONTH($B$12)),((YEAR(B947)-YEAR(VLOOKUP(I947,$C$3:$L$6,8,0)))*12+MONTH(B947)-MONTH(VLOOKUP(I947,$C$3:$L$6,8,0))))*(VLOOKUP(I947,$C$3:$L$6,10,0)*VLOOKUP(I947,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C947<>\"\",IF(I947<>\"\",IF(ISERROR(VLOOKUP(I947,$C$3:$L$6,10,0)),\"\",VLOOKUP(I947,$C$3:$L$6,10,0)+J947+IF(OR(VLOOKUP(I947,$C$3:$L$6,5,0)=Variables!$B$5,B947>VLOOKUP(I947,$C$3:$L$6,8,0)),IF(VLOOKUP(I947,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B947)-YEAR($B$12))*12+MONTH(B947)-MONTH($B$12)),((YEAR(B947)-YEAR(VLOOKUP(I947,$C$3:$L$6,8,0)))*12+MONTH(B947)-MONTH(VLOOKUP(I947,$C$3:$L$6,8,0))))*VLOOKUP(I947,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I947<>Variables!$B$1,IF(H947<>0,C947,I947),\"\")","v":""},"","",{"$f":"IF(C948<>\"\",IF(OR(VLOOKUP(C948,$C$3:$L$6,5,0)=Variables!$B$5,B948>VLOOKUP(C948,$C$3:$L$6,8,0)),-D948*VLOOKUP(C948,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I948<>Variables!$B$1,IF(C948<>\"\",$I$9-E948-F948,\"\"),-D948)","v":""},"",{"$f":"IF(C948<>\"\",IF(D948+$I$9-E948-F948>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C948,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C948,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I948,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I948,$C$3:$L$6,5,0)=Variables!$B$5,B948>VLOOKUP(I948,$C$3:$L$6,8,0)),IF(VLOOKUP(I948,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B948)-YEAR($B$12))*12+MONTH(B948)-MONTH($B$12)),((YEAR(B948)-YEAR(VLOOKUP(I948,$C$3:$L$6,8,0)))*12+MONTH(B948)-MONTH(VLOOKUP(I948,$C$3:$L$6,8,0))))*(VLOOKUP(I948,$C$3:$L$6,10,0)*VLOOKUP(I948,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C948<>\"\",IF(I948<>\"\",IF(ISERROR(VLOOKUP(I948,$C$3:$L$6,10,0)),\"\",VLOOKUP(I948,$C$3:$L$6,10,0)+J948+IF(OR(VLOOKUP(I948,$C$3:$L$6,5,0)=Variables!$B$5,B948>VLOOKUP(I948,$C$3:$L$6,8,0)),IF(VLOOKUP(I948,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B948)-YEAR($B$12))*12+MONTH(B948)-MONTH($B$12)),((YEAR(B948)-YEAR(VLOOKUP(I948,$C$3:$L$6,8,0)))*12+MONTH(B948)-MONTH(VLOOKUP(I948,$C$3:$L$6,8,0))))*VLOOKUP(I948,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I948<>Variables!$B$1,IF(H948<>0,C948,I948),\"\")","v":""},"","",{"$f":"IF(C949<>\"\",IF(OR(VLOOKUP(C949,$C$3:$L$6,5,0)=Variables!$B$5,B949>VLOOKUP(C949,$C$3:$L$6,8,0)),-D949*VLOOKUP(C949,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I949<>Variables!$B$1,IF(C949<>\"\",$I$9-E949-F949,\"\"),-D949)","v":""},"",{"$f":"IF(C949<>\"\",IF(D949+$I$9-E949-F949>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C949,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C949,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I949,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I949,$C$3:$L$6,5,0)=Variables!$B$5,B949>VLOOKUP(I949,$C$3:$L$6,8,0)),IF(VLOOKUP(I949,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B949)-YEAR($B$12))*12+MONTH(B949)-MONTH($B$12)),((YEAR(B949)-YEAR(VLOOKUP(I949,$C$3:$L$6,8,0)))*12+MONTH(B949)-MONTH(VLOOKUP(I949,$C$3:$L$6,8,0))))*(VLOOKUP(I949,$C$3:$L$6,10,0)*VLOOKUP(I949,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C949<>\"\",IF(I949<>\"\",IF(ISERROR(VLOOKUP(I949,$C$3:$L$6,10,0)),\"\",VLOOKUP(I949,$C$3:$L$6,10,0)+J949+IF(OR(VLOOKUP(I949,$C$3:$L$6,5,0)=Variables!$B$5,B949>VLOOKUP(I949,$C$3:$L$6,8,0)),IF(VLOOKUP(I949,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B949)-YEAR($B$12))*12+MONTH(B949)-MONTH($B$12)),((YEAR(B949)-YEAR(VLOOKUP(I949,$C$3:$L$6,8,0)))*12+MONTH(B949)-MONTH(VLOOKUP(I949,$C$3:$L$6,8,0))))*VLOOKUP(I949,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I949<>Variables!$B$1,IF(H949<>0,C949,I949),\"\")","v":""},"","",{"$f":"IF(C950<>\"\",IF(OR(VLOOKUP(C950,$C$3:$L$6,5,0)=Variables!$B$5,B950>VLOOKUP(C950,$C$3:$L$6,8,0)),-D950*VLOOKUP(C950,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I950<>Variables!$B$1,IF(C950<>\"\",$I$9-E950-F950,\"\"),-D950)","v":""},"",{"$f":"IF(C950<>\"\",IF(D950+$I$9-E950-F950>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C950,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C950,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I950,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I950,$C$3:$L$6,5,0)=Variables!$B$5,B950>VLOOKUP(I950,$C$3:$L$6,8,0)),IF(VLOOKUP(I950,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B950)-YEAR($B$12))*12+MONTH(B950)-MONTH($B$12)),((YEAR(B950)-YEAR(VLOOKUP(I950,$C$3:$L$6,8,0)))*12+MONTH(B950)-MONTH(VLOOKUP(I950,$C$3:$L$6,8,0))))*(VLOOKUP(I950,$C$3:$L$6,10,0)*VLOOKUP(I950,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C950<>\"\",IF(I950<>\"\",IF(ISERROR(VLOOKUP(I950,$C$3:$L$6,10,0)),\"\",VLOOKUP(I950,$C$3:$L$6,10,0)+J950+IF(OR(VLOOKUP(I950,$C$3:$L$6,5,0)=Variables!$B$5,B950>VLOOKUP(I950,$C$3:$L$6,8,0)),IF(VLOOKUP(I950,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B950)-YEAR($B$12))*12+MONTH(B950)-MONTH($B$12)),((YEAR(B950)-YEAR(VLOOKUP(I950,$C$3:$L$6,8,0)))*12+MONTH(B950)-MONTH(VLOOKUP(I950,$C$3:$L$6,8,0))))*VLOOKUP(I950,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I950<>Variables!$B$1,IF(H950<>0,C950,I950),\"\")","v":""},"","",{"$f":"IF(C951<>\"\",IF(OR(VLOOKUP(C951,$C$3:$L$6,5,0)=Variables!$B$5,B951>VLOOKUP(C951,$C$3:$L$6,8,0)),-D951*VLOOKUP(C951,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I951<>Variables!$B$1,IF(C951<>\"\",$I$9-E951-F951,\"\"),-D951)","v":""},"",{"$f":"IF(C951<>\"\",IF(D951+$I$9-E951-F951>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C951,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C951,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I951,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I951,$C$3:$L$6,5,0)=Variables!$B$5,B951>VLOOKUP(I951,$C$3:$L$6,8,0)),IF(VLOOKUP(I951,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B951)-YEAR($B$12))*12+MONTH(B951)-MONTH($B$12)),((YEAR(B951)-YEAR(VLOOKUP(I951,$C$3:$L$6,8,0)))*12+MONTH(B951)-MONTH(VLOOKUP(I951,$C$3:$L$6,8,0))))*(VLOOKUP(I951,$C$3:$L$6,10,0)*VLOOKUP(I951,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C951<>\"\",IF(I951<>\"\",IF(ISERROR(VLOOKUP(I951,$C$3:$L$6,10,0)),\"\",VLOOKUP(I951,$C$3:$L$6,10,0)+J951+IF(OR(VLOOKUP(I951,$C$3:$L$6,5,0)=Variables!$B$5,B951>VLOOKUP(I951,$C$3:$L$6,8,0)),IF(VLOOKUP(I951,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B951)-YEAR($B$12))*12+MONTH(B951)-MONTH($B$12)),((YEAR(B951)-YEAR(VLOOKUP(I951,$C$3:$L$6,8,0)))*12+MONTH(B951)-MONTH(VLOOKUP(I951,$C$3:$L$6,8,0))))*VLOOKUP(I951,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I951<>Variables!$B$1,IF(H951<>0,C951,I951),\"\")","v":""},"","",{"$f":"IF(C952<>\"\",IF(OR(VLOOKUP(C952,$C$3:$L$6,5,0)=Variables!$B$5,B952>VLOOKUP(C952,$C$3:$L$6,8,0)),-D952*VLOOKUP(C952,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I952<>Variables!$B$1,IF(C952<>\"\",$I$9-E952-F952,\"\"),-D952)","v":""},"",{"$f":"IF(C952<>\"\",IF(D952+$I$9-E952-F952>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C952,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C952,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I952,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I952,$C$3:$L$6,5,0)=Variables!$B$5,B952>VLOOKUP(I952,$C$3:$L$6,8,0)),IF(VLOOKUP(I952,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B952)-YEAR($B$12))*12+MONTH(B952)-MONTH($B$12)),((YEAR(B952)-YEAR(VLOOKUP(I952,$C$3:$L$6,8,0)))*12+MONTH(B952)-MONTH(VLOOKUP(I952,$C$3:$L$6,8,0))))*(VLOOKUP(I952,$C$3:$L$6,10,0)*VLOOKUP(I952,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C952<>\"\",IF(I952<>\"\",IF(ISERROR(VLOOKUP(I952,$C$3:$L$6,10,0)),\"\",VLOOKUP(I952,$C$3:$L$6,10,0)+J952+IF(OR(VLOOKUP(I952,$C$3:$L$6,5,0)=Variables!$B$5,B952>VLOOKUP(I952,$C$3:$L$6,8,0)),IF(VLOOKUP(I952,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B952)-YEAR($B$12))*12+MONTH(B952)-MONTH($B$12)),((YEAR(B952)-YEAR(VLOOKUP(I952,$C$3:$L$6,8,0)))*12+MONTH(B952)-MONTH(VLOOKUP(I952,$C$3:$L$6,8,0))))*VLOOKUP(I952,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I952<>Variables!$B$1,IF(H952<>0,C952,I952),\"\")","v":""},"","",{"$f":"IF(C953<>\"\",IF(OR(VLOOKUP(C953,$C$3:$L$6,5,0)=Variables!$B$5,B953>VLOOKUP(C953,$C$3:$L$6,8,0)),-D953*VLOOKUP(C953,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I953<>Variables!$B$1,IF(C953<>\"\",$I$9-E953-F953,\"\"),-D953)","v":""},"",{"$f":"IF(C953<>\"\",IF(D953+$I$9-E953-F953>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C953,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C953,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I953,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I953,$C$3:$L$6,5,0)=Variables!$B$5,B953>VLOOKUP(I953,$C$3:$L$6,8,0)),IF(VLOOKUP(I953,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B953)-YEAR($B$12))*12+MONTH(B953)-MONTH($B$12)),((YEAR(B953)-YEAR(VLOOKUP(I953,$C$3:$L$6,8,0)))*12+MONTH(B953)-MONTH(VLOOKUP(I953,$C$3:$L$6,8,0))))*(VLOOKUP(I953,$C$3:$L$6,10,0)*VLOOKUP(I953,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C953<>\"\",IF(I953<>\"\",IF(ISERROR(VLOOKUP(I953,$C$3:$L$6,10,0)),\"\",VLOOKUP(I953,$C$3:$L$6,10,0)+J953+IF(OR(VLOOKUP(I953,$C$3:$L$6,5,0)=Variables!$B$5,B953>VLOOKUP(I953,$C$3:$L$6,8,0)),IF(VLOOKUP(I953,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B953)-YEAR($B$12))*12+MONTH(B953)-MONTH($B$12)),((YEAR(B953)-YEAR(VLOOKUP(I953,$C$3:$L$6,8,0)))*12+MONTH(B953)-MONTH(VLOOKUP(I953,$C$3:$L$6,8,0))))*VLOOKUP(I953,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I953<>Variables!$B$1,IF(H953<>0,C953,I953),\"\")","v":""},"","",{"$f":"IF(C954<>\"\",IF(OR(VLOOKUP(C954,$C$3:$L$6,5,0)=Variables!$B$5,B954>VLOOKUP(C954,$C$3:$L$6,8,0)),-D954*VLOOKUP(C954,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I954<>Variables!$B$1,IF(C954<>\"\",$I$9-E954-F954,\"\"),-D954)","v":""},"",{"$f":"IF(C954<>\"\",IF(D954+$I$9-E954-F954>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C954,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C954,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I954,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I954,$C$3:$L$6,5,0)=Variables!$B$5,B954>VLOOKUP(I954,$C$3:$L$6,8,0)),IF(VLOOKUP(I954,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B954)-YEAR($B$12))*12+MONTH(B954)-MONTH($B$12)),((YEAR(B954)-YEAR(VLOOKUP(I954,$C$3:$L$6,8,0)))*12+MONTH(B954)-MONTH(VLOOKUP(I954,$C$3:$L$6,8,0))))*(VLOOKUP(I954,$C$3:$L$6,10,0)*VLOOKUP(I954,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C954<>\"\",IF(I954<>\"\",IF(ISERROR(VLOOKUP(I954,$C$3:$L$6,10,0)),\"\",VLOOKUP(I954,$C$3:$L$6,10,0)+J954+IF(OR(VLOOKUP(I954,$C$3:$L$6,5,0)=Variables!$B$5,B954>VLOOKUP(I954,$C$3:$L$6,8,0)),IF(VLOOKUP(I954,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B954)-YEAR($B$12))*12+MONTH(B954)-MONTH($B$12)),((YEAR(B954)-YEAR(VLOOKUP(I954,$C$3:$L$6,8,0)))*12+MONTH(B954)-MONTH(VLOOKUP(I954,$C$3:$L$6,8,0))))*VLOOKUP(I954,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I954<>Variables!$B$1,IF(H954<>0,C954,I954),\"\")","v":""},"","",{"$f":"IF(C955<>\"\",IF(OR(VLOOKUP(C955,$C$3:$L$6,5,0)=Variables!$B$5,B955>VLOOKUP(C955,$C$3:$L$6,8,0)),-D955*VLOOKUP(C955,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I955<>Variables!$B$1,IF(C955<>\"\",$I$9-E955-F955,\"\"),-D955)","v":""},"",{"$f":"IF(C955<>\"\",IF(D955+$I$9-E955-F955>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C955,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C955,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I955,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I955,$C$3:$L$6,5,0)=Variables!$B$5,B955>VLOOKUP(I955,$C$3:$L$6,8,0)),IF(VLOOKUP(I955,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B955)-YEAR($B$12))*12+MONTH(B955)-MONTH($B$12)),((YEAR(B955)-YEAR(VLOOKUP(I955,$C$3:$L$6,8,0)))*12+MONTH(B955)-MONTH(VLOOKUP(I955,$C$3:$L$6,8,0))))*(VLOOKUP(I955,$C$3:$L$6,10,0)*VLOOKUP(I955,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C955<>\"\",IF(I955<>\"\",IF(ISERROR(VLOOKUP(I955,$C$3:$L$6,10,0)),\"\",VLOOKUP(I955,$C$3:$L$6,10,0)+J955+IF(OR(VLOOKUP(I955,$C$3:$L$6,5,0)=Variables!$B$5,B955>VLOOKUP(I955,$C$3:$L$6,8,0)),IF(VLOOKUP(I955,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B955)-YEAR($B$12))*12+MONTH(B955)-MONTH($B$12)),((YEAR(B955)-YEAR(VLOOKUP(I955,$C$3:$L$6,8,0)))*12+MONTH(B955)-MONTH(VLOOKUP(I955,$C$3:$L$6,8,0))))*VLOOKUP(I955,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I955<>Variables!$B$1,IF(H955<>0,C955,I955),\"\")","v":""},"","",{"$f":"IF(C956<>\"\",IF(OR(VLOOKUP(C956,$C$3:$L$6,5,0)=Variables!$B$5,B956>VLOOKUP(C956,$C$3:$L$6,8,0)),-D956*VLOOKUP(C956,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I956<>Variables!$B$1,IF(C956<>\"\",$I$9-E956-F956,\"\"),-D956)","v":""},"",{"$f":"IF(C956<>\"\",IF(D956+$I$9-E956-F956>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C956,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C956,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I956,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I956,$C$3:$L$6,5,0)=Variables!$B$5,B956>VLOOKUP(I956,$C$3:$L$6,8,0)),IF(VLOOKUP(I956,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B956)-YEAR($B$12))*12+MONTH(B956)-MONTH($B$12)),((YEAR(B956)-YEAR(VLOOKUP(I956,$C$3:$L$6,8,0)))*12+MONTH(B956)-MONTH(VLOOKUP(I956,$C$3:$L$6,8,0))))*(VLOOKUP(I956,$C$3:$L$6,10,0)*VLOOKUP(I956,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C956<>\"\",IF(I956<>\"\",IF(ISERROR(VLOOKUP(I956,$C$3:$L$6,10,0)),\"\",VLOOKUP(I956,$C$3:$L$6,10,0)+J956+IF(OR(VLOOKUP(I956,$C$3:$L$6,5,0)=Variables!$B$5,B956>VLOOKUP(I956,$C$3:$L$6,8,0)),IF(VLOOKUP(I956,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B956)-YEAR($B$12))*12+MONTH(B956)-MONTH($B$12)),((YEAR(B956)-YEAR(VLOOKUP(I956,$C$3:$L$6,8,0)))*12+MONTH(B956)-MONTH(VLOOKUP(I956,$C$3:$L$6,8,0))))*VLOOKUP(I956,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I956<>Variables!$B$1,IF(H956<>0,C956,I956),\"\")","v":""},"","",{"$f":"IF(C957<>\"\",IF(OR(VLOOKUP(C957,$C$3:$L$6,5,0)=Variables!$B$5,B957>VLOOKUP(C957,$C$3:$L$6,8,0)),-D957*VLOOKUP(C957,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I957<>Variables!$B$1,IF(C957<>\"\",$I$9-E957-F957,\"\"),-D957)","v":""},"",{"$f":"IF(C957<>\"\",IF(D957+$I$9-E957-F957>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C957,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C957,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I957,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I957,$C$3:$L$6,5,0)=Variables!$B$5,B957>VLOOKUP(I957,$C$3:$L$6,8,0)),IF(VLOOKUP(I957,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B957)-YEAR($B$12))*12+MONTH(B957)-MONTH($B$12)),((YEAR(B957)-YEAR(VLOOKUP(I957,$C$3:$L$6,8,0)))*12+MONTH(B957)-MONTH(VLOOKUP(I957,$C$3:$L$6,8,0))))*(VLOOKUP(I957,$C$3:$L$6,10,0)*VLOOKUP(I957,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C957<>\"\",IF(I957<>\"\",IF(ISERROR(VLOOKUP(I957,$C$3:$L$6,10,0)),\"\",VLOOKUP(I957,$C$3:$L$6,10,0)+J957+IF(OR(VLOOKUP(I957,$C$3:$L$6,5,0)=Variables!$B$5,B957>VLOOKUP(I957,$C$3:$L$6,8,0)),IF(VLOOKUP(I957,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B957)-YEAR($B$12))*12+MONTH(B957)-MONTH($B$12)),((YEAR(B957)-YEAR(VLOOKUP(I957,$C$3:$L$6,8,0)))*12+MONTH(B957)-MONTH(VLOOKUP(I957,$C$3:$L$6,8,0))))*VLOOKUP(I957,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I957<>Variables!$B$1,IF(H957<>0,C957,I957),\"\")","v":""},"","",{"$f":"IF(C958<>\"\",IF(OR(VLOOKUP(C958,$C$3:$L$6,5,0)=Variables!$B$5,B958>VLOOKUP(C958,$C$3:$L$6,8,0)),-D958*VLOOKUP(C958,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I958<>Variables!$B$1,IF(C958<>\"\",$I$9-E958-F958,\"\"),-D958)","v":""},"",{"$f":"IF(C958<>\"\",IF(D958+$I$9-E958-F958>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C958,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C958,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I958,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I958,$C$3:$L$6,5,0)=Variables!$B$5,B958>VLOOKUP(I958,$C$3:$L$6,8,0)),IF(VLOOKUP(I958,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B958)-YEAR($B$12))*12+MONTH(B958)-MONTH($B$12)),((YEAR(B958)-YEAR(VLOOKUP(I958,$C$3:$L$6,8,0)))*12+MONTH(B958)-MONTH(VLOOKUP(I958,$C$3:$L$6,8,0))))*(VLOOKUP(I958,$C$3:$L$6,10,0)*VLOOKUP(I958,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C958<>\"\",IF(I958<>\"\",IF(ISERROR(VLOOKUP(I958,$C$3:$L$6,10,0)),\"\",VLOOKUP(I958,$C$3:$L$6,10,0)+J958+IF(OR(VLOOKUP(I958,$C$3:$L$6,5,0)=Variables!$B$5,B958>VLOOKUP(I958,$C$3:$L$6,8,0)),IF(VLOOKUP(I958,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B958)-YEAR($B$12))*12+MONTH(B958)-MONTH($B$12)),((YEAR(B958)-YEAR(VLOOKUP(I958,$C$3:$L$6,8,0)))*12+MONTH(B958)-MONTH(VLOOKUP(I958,$C$3:$L$6,8,0))))*VLOOKUP(I958,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I958<>Variables!$B$1,IF(H958<>0,C958,I958),\"\")","v":""},"","",{"$f":"IF(C959<>\"\",IF(OR(VLOOKUP(C959,$C$3:$L$6,5,0)=Variables!$B$5,B959>VLOOKUP(C959,$C$3:$L$6,8,0)),-D959*VLOOKUP(C959,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I959<>Variables!$B$1,IF(C959<>\"\",$I$9-E959-F959,\"\"),-D959)","v":""},"",{"$f":"IF(C959<>\"\",IF(D959+$I$9-E959-F959>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C959,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C959,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I959,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I959,$C$3:$L$6,5,0)=Variables!$B$5,B959>VLOOKUP(I959,$C$3:$L$6,8,0)),IF(VLOOKUP(I959,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B959)-YEAR($B$12))*12+MONTH(B959)-MONTH($B$12)),((YEAR(B959)-YEAR(VLOOKUP(I959,$C$3:$L$6,8,0)))*12+MONTH(B959)-MONTH(VLOOKUP(I959,$C$3:$L$6,8,0))))*(VLOOKUP(I959,$C$3:$L$6,10,0)*VLOOKUP(I959,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C959<>\"\",IF(I959<>\"\",IF(ISERROR(VLOOKUP(I959,$C$3:$L$6,10,0)),\"\",VLOOKUP(I959,$C$3:$L$6,10,0)+J959+IF(OR(VLOOKUP(I959,$C$3:$L$6,5,0)=Variables!$B$5,B959>VLOOKUP(I959,$C$3:$L$6,8,0)),IF(VLOOKUP(I959,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B959)-YEAR($B$12))*12+MONTH(B959)-MONTH($B$12)),((YEAR(B959)-YEAR(VLOOKUP(I959,$C$3:$L$6,8,0)))*12+MONTH(B959)-MONTH(VLOOKUP(I959,$C$3:$L$6,8,0))))*VLOOKUP(I959,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I959<>Variables!$B$1,IF(H959<>0,C959,I959),\"\")","v":""},"","",{"$f":"IF(C960<>\"\",IF(OR(VLOOKUP(C960,$C$3:$L$6,5,0)=Variables!$B$5,B960>VLOOKUP(C960,$C$3:$L$6,8,0)),-D960*VLOOKUP(C960,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I960<>Variables!$B$1,IF(C960<>\"\",$I$9-E960-F960,\"\"),-D960)","v":""},"",{"$f":"IF(C960<>\"\",IF(D960+$I$9-E960-F960>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C960,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C960,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I960,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I960,$C$3:$L$6,5,0)=Variables!$B$5,B960>VLOOKUP(I960,$C$3:$L$6,8,0)),IF(VLOOKUP(I960,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B960)-YEAR($B$12))*12+MONTH(B960)-MONTH($B$12)),((YEAR(B960)-YEAR(VLOOKUP(I960,$C$3:$L$6,8,0)))*12+MONTH(B960)-MONTH(VLOOKUP(I960,$C$3:$L$6,8,0))))*(VLOOKUP(I960,$C$3:$L$6,10,0)*VLOOKUP(I960,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C960<>\"\",IF(I960<>\"\",IF(ISERROR(VLOOKUP(I960,$C$3:$L$6,10,0)),\"\",VLOOKUP(I960,$C$3:$L$6,10,0)+J960+IF(OR(VLOOKUP(I960,$C$3:$L$6,5,0)=Variables!$B$5,B960>VLOOKUP(I960,$C$3:$L$6,8,0)),IF(VLOOKUP(I960,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B960)-YEAR($B$12))*12+MONTH(B960)-MONTH($B$12)),((YEAR(B960)-YEAR(VLOOKUP(I960,$C$3:$L$6,8,0)))*12+MONTH(B960)-MONTH(VLOOKUP(I960,$C$3:$L$6,8,0))))*VLOOKUP(I960,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I960<>Variables!$B$1,IF(H960<>0,C960,I960),\"\")","v":""},"","",{"$f":"IF(C961<>\"\",IF(OR(VLOOKUP(C961,$C$3:$L$6,5,0)=Variables!$B$5,B961>VLOOKUP(C961,$C$3:$L$6,8,0)),-D961*VLOOKUP(C961,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I961<>Variables!$B$1,IF(C961<>\"\",$I$9-E961-F961,\"\"),-D961)","v":""},"",{"$f":"IF(C961<>\"\",IF(D961+$I$9-E961-F961>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C961,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C961,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I961,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I961,$C$3:$L$6,5,0)=Variables!$B$5,B961>VLOOKUP(I961,$C$3:$L$6,8,0)),IF(VLOOKUP(I961,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B961)-YEAR($B$12))*12+MONTH(B961)-MONTH($B$12)),((YEAR(B961)-YEAR(VLOOKUP(I961,$C$3:$L$6,8,0)))*12+MONTH(B961)-MONTH(VLOOKUP(I961,$C$3:$L$6,8,0))))*(VLOOKUP(I961,$C$3:$L$6,10,0)*VLOOKUP(I961,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C961<>\"\",IF(I961<>\"\",IF(ISERROR(VLOOKUP(I961,$C$3:$L$6,10,0)),\"\",VLOOKUP(I961,$C$3:$L$6,10,0)+J961+IF(OR(VLOOKUP(I961,$C$3:$L$6,5,0)=Variables!$B$5,B961>VLOOKUP(I961,$C$3:$L$6,8,0)),IF(VLOOKUP(I961,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B961)-YEAR($B$12))*12+MONTH(B961)-MONTH($B$12)),((YEAR(B961)-YEAR(VLOOKUP(I961,$C$3:$L$6,8,0)))*12+MONTH(B961)-MONTH(VLOOKUP(I961,$C$3:$L$6,8,0))))*VLOOKUP(I961,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I961<>Variables!$B$1,IF(H961<>0,C961,I961),\"\")","v":""},"","",{"$f":"IF(C962<>\"\",IF(OR(VLOOKUP(C962,$C$3:$L$6,5,0)=Variables!$B$5,B962>VLOOKUP(C962,$C$3:$L$6,8,0)),-D962*VLOOKUP(C962,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I962<>Variables!$B$1,IF(C962<>\"\",$I$9-E962-F962,\"\"),-D962)","v":""},"",{"$f":"IF(C962<>\"\",IF(D962+$I$9-E962-F962>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C962,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C962,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I962,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I962,$C$3:$L$6,5,0)=Variables!$B$5,B962>VLOOKUP(I962,$C$3:$L$6,8,0)),IF(VLOOKUP(I962,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B962)-YEAR($B$12))*12+MONTH(B962)-MONTH($B$12)),((YEAR(B962)-YEAR(VLOOKUP(I962,$C$3:$L$6,8,0)))*12+MONTH(B962)-MONTH(VLOOKUP(I962,$C$3:$L$6,8,0))))*(VLOOKUP(I962,$C$3:$L$6,10,0)*VLOOKUP(I962,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C962<>\"\",IF(I962<>\"\",IF(ISERROR(VLOOKUP(I962,$C$3:$L$6,10,0)),\"\",VLOOKUP(I962,$C$3:$L$6,10,0)+J962+IF(OR(VLOOKUP(I962,$C$3:$L$6,5,0)=Variables!$B$5,B962>VLOOKUP(I962,$C$3:$L$6,8,0)),IF(VLOOKUP(I962,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B962)-YEAR($B$12))*12+MONTH(B962)-MONTH($B$12)),((YEAR(B962)-YEAR(VLOOKUP(I962,$C$3:$L$6,8,0)))*12+MONTH(B962)-MONTH(VLOOKUP(I962,$C$3:$L$6,8,0))))*VLOOKUP(I962,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I962<>Variables!$B$1,IF(H962<>0,C962,I962),\"\")","v":""},"","",{"$f":"IF(C963<>\"\",IF(OR(VLOOKUP(C963,$C$3:$L$6,5,0)=Variables!$B$5,B963>VLOOKUP(C963,$C$3:$L$6,8,0)),-D963*VLOOKUP(C963,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I963<>Variables!$B$1,IF(C963<>\"\",$I$9-E963-F963,\"\"),-D963)","v":""},"",{"$f":"IF(C963<>\"\",IF(D963+$I$9-E963-F963>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C963,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C963,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I963,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I963,$C$3:$L$6,5,0)=Variables!$B$5,B963>VLOOKUP(I963,$C$3:$L$6,8,0)),IF(VLOOKUP(I963,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B963)-YEAR($B$12))*12+MONTH(B963)-MONTH($B$12)),((YEAR(B963)-YEAR(VLOOKUP(I963,$C$3:$L$6,8,0)))*12+MONTH(B963)-MONTH(VLOOKUP(I963,$C$3:$L$6,8,0))))*(VLOOKUP(I963,$C$3:$L$6,10,0)*VLOOKUP(I963,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C963<>\"\",IF(I963<>\"\",IF(ISERROR(VLOOKUP(I963,$C$3:$L$6,10,0)),\"\",VLOOKUP(I963,$C$3:$L$6,10,0)+J963+IF(OR(VLOOKUP(I963,$C$3:$L$6,5,0)=Variables!$B$5,B963>VLOOKUP(I963,$C$3:$L$6,8,0)),IF(VLOOKUP(I963,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B963)-YEAR($B$12))*12+MONTH(B963)-MONTH($B$12)),((YEAR(B963)-YEAR(VLOOKUP(I963,$C$3:$L$6,8,0)))*12+MONTH(B963)-MONTH(VLOOKUP(I963,$C$3:$L$6,8,0))))*VLOOKUP(I963,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I963<>Variables!$B$1,IF(H963<>0,C963,I963),\"\")","v":""},"","",{"$f":"IF(C964<>\"\",IF(OR(VLOOKUP(C964,$C$3:$L$6,5,0)=Variables!$B$5,B964>VLOOKUP(C964,$C$3:$L$6,8,0)),-D964*VLOOKUP(C964,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I964<>Variables!$B$1,IF(C964<>\"\",$I$9-E964-F964,\"\"),-D964)","v":""},"",{"$f":"IF(C964<>\"\",IF(D964+$I$9-E964-F964>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C964,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C964,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I964,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I964,$C$3:$L$6,5,0)=Variables!$B$5,B964>VLOOKUP(I964,$C$3:$L$6,8,0)),IF(VLOOKUP(I964,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B964)-YEAR($B$12))*12+MONTH(B964)-MONTH($B$12)),((YEAR(B964)-YEAR(VLOOKUP(I964,$C$3:$L$6,8,0)))*12+MONTH(B964)-MONTH(VLOOKUP(I964,$C$3:$L$6,8,0))))*(VLOOKUP(I964,$C$3:$L$6,10,0)*VLOOKUP(I964,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C964<>\"\",IF(I964<>\"\",IF(ISERROR(VLOOKUP(I964,$C$3:$L$6,10,0)),\"\",VLOOKUP(I964,$C$3:$L$6,10,0)+J964+IF(OR(VLOOKUP(I964,$C$3:$L$6,5,0)=Variables!$B$5,B964>VLOOKUP(I964,$C$3:$L$6,8,0)),IF(VLOOKUP(I964,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B964)-YEAR($B$12))*12+MONTH(B964)-MONTH($B$12)),((YEAR(B964)-YEAR(VLOOKUP(I964,$C$3:$L$6,8,0)))*12+MONTH(B964)-MONTH(VLOOKUP(I964,$C$3:$L$6,8,0))))*VLOOKUP(I964,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I964<>Variables!$B$1,IF(H964<>0,C964,I964),\"\")","v":""},"","",{"$f":"IF(C965<>\"\",IF(OR(VLOOKUP(C965,$C$3:$L$6,5,0)=Variables!$B$5,B965>VLOOKUP(C965,$C$3:$L$6,8,0)),-D965*VLOOKUP(C965,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I965<>Variables!$B$1,IF(C965<>\"\",$I$9-E965-F965,\"\"),-D965)","v":""},"",{"$f":"IF(C965<>\"\",IF(D965+$I$9-E965-F965>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C965,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C965,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I965,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I965,$C$3:$L$6,5,0)=Variables!$B$5,B965>VLOOKUP(I965,$C$3:$L$6,8,0)),IF(VLOOKUP(I965,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B965)-YEAR($B$12))*12+MONTH(B965)-MONTH($B$12)),((YEAR(B965)-YEAR(VLOOKUP(I965,$C$3:$L$6,8,0)))*12+MONTH(B965)-MONTH(VLOOKUP(I965,$C$3:$L$6,8,0))))*(VLOOKUP(I965,$C$3:$L$6,10,0)*VLOOKUP(I965,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C965<>\"\",IF(I965<>\"\",IF(ISERROR(VLOOKUP(I965,$C$3:$L$6,10,0)),\"\",VLOOKUP(I965,$C$3:$L$6,10,0)+J965+IF(OR(VLOOKUP(I965,$C$3:$L$6,5,0)=Variables!$B$5,B965>VLOOKUP(I965,$C$3:$L$6,8,0)),IF(VLOOKUP(I965,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B965)-YEAR($B$12))*12+MONTH(B965)-MONTH($B$12)),((YEAR(B965)-YEAR(VLOOKUP(I965,$C$3:$L$6,8,0)))*12+MONTH(B965)-MONTH(VLOOKUP(I965,$C$3:$L$6,8,0))))*VLOOKUP(I965,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I965<>Variables!$B$1,IF(H965<>0,C965,I965),\"\")","v":""},"","",{"$f":"IF(C966<>\"\",IF(OR(VLOOKUP(C966,$C$3:$L$6,5,0)=Variables!$B$5,B966>VLOOKUP(C966,$C$3:$L$6,8,0)),-D966*VLOOKUP(C966,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I966<>Variables!$B$1,IF(C966<>\"\",$I$9-E966-F966,\"\"),-D966)","v":""},"",{"$f":"IF(C966<>\"\",IF(D966+$I$9-E966-F966>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C966,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C966,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I966,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I966,$C$3:$L$6,5,0)=Variables!$B$5,B966>VLOOKUP(I966,$C$3:$L$6,8,0)),IF(VLOOKUP(I966,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B966)-YEAR($B$12))*12+MONTH(B966)-MONTH($B$12)),((YEAR(B966)-YEAR(VLOOKUP(I966,$C$3:$L$6,8,0)))*12+MONTH(B966)-MONTH(VLOOKUP(I966,$C$3:$L$6,8,0))))*(VLOOKUP(I966,$C$3:$L$6,10,0)*VLOOKUP(I966,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C966<>\"\",IF(I966<>\"\",IF(ISERROR(VLOOKUP(I966,$C$3:$L$6,10,0)),\"\",VLOOKUP(I966,$C$3:$L$6,10,0)+J966+IF(OR(VLOOKUP(I966,$C$3:$L$6,5,0)=Variables!$B$5,B966>VLOOKUP(I966,$C$3:$L$6,8,0)),IF(VLOOKUP(I966,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B966)-YEAR($B$12))*12+MONTH(B966)-MONTH($B$12)),((YEAR(B966)-YEAR(VLOOKUP(I966,$C$3:$L$6,8,0)))*12+MONTH(B966)-MONTH(VLOOKUP(I966,$C$3:$L$6,8,0))))*VLOOKUP(I966,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I966<>Variables!$B$1,IF(H966<>0,C966,I966),\"\")","v":""},"","",{"$f":"IF(C967<>\"\",IF(OR(VLOOKUP(C967,$C$3:$L$6,5,0)=Variables!$B$5,B967>VLOOKUP(C967,$C$3:$L$6,8,0)),-D967*VLOOKUP(C967,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I967<>Variables!$B$1,IF(C967<>\"\",$I$9-E967-F967,\"\"),-D967)","v":""},"",{"$f":"IF(C967<>\"\",IF(D967+$I$9-E967-F967>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C967,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C967,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I967,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I967,$C$3:$L$6,5,0)=Variables!$B$5,B967>VLOOKUP(I967,$C$3:$L$6,8,0)),IF(VLOOKUP(I967,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B967)-YEAR($B$12))*12+MONTH(B967)-MONTH($B$12)),((YEAR(B967)-YEAR(VLOOKUP(I967,$C$3:$L$6,8,0)))*12+MONTH(B967)-MONTH(VLOOKUP(I967,$C$3:$L$6,8,0))))*(VLOOKUP(I967,$C$3:$L$6,10,0)*VLOOKUP(I967,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C967<>\"\",IF(I967<>\"\",IF(ISERROR(VLOOKUP(I967,$C$3:$L$6,10,0)),\"\",VLOOKUP(I967,$C$3:$L$6,10,0)+J967+IF(OR(VLOOKUP(I967,$C$3:$L$6,5,0)=Variables!$B$5,B967>VLOOKUP(I967,$C$3:$L$6,8,0)),IF(VLOOKUP(I967,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B967)-YEAR($B$12))*12+MONTH(B967)-MONTH($B$12)),((YEAR(B967)-YEAR(VLOOKUP(I967,$C$3:$L$6,8,0)))*12+MONTH(B967)-MONTH(VLOOKUP(I967,$C$3:$L$6,8,0))))*VLOOKUP(I967,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I967<>Variables!$B$1,IF(H967<>0,C967,I967),\"\")","v":""},"","",{"$f":"IF(C968<>\"\",IF(OR(VLOOKUP(C968,$C$3:$L$6,5,0)=Variables!$B$5,B968>VLOOKUP(C968,$C$3:$L$6,8,0)),-D968*VLOOKUP(C968,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I968<>Variables!$B$1,IF(C968<>\"\",$I$9-E968-F968,\"\"),-D968)","v":""},"",{"$f":"IF(C968<>\"\",IF(D968+$I$9-E968-F968>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C968,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C968,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I968,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I968,$C$3:$L$6,5,0)=Variables!$B$5,B968>VLOOKUP(I968,$C$3:$L$6,8,0)),IF(VLOOKUP(I968,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B968)-YEAR($B$12))*12+MONTH(B968)-MONTH($B$12)),((YEAR(B968)-YEAR(VLOOKUP(I968,$C$3:$L$6,8,0)))*12+MONTH(B968)-MONTH(VLOOKUP(I968,$C$3:$L$6,8,0))))*(VLOOKUP(I968,$C$3:$L$6,10,0)*VLOOKUP(I968,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C968<>\"\",IF(I968<>\"\",IF(ISERROR(VLOOKUP(I968,$C$3:$L$6,10,0)),\"\",VLOOKUP(I968,$C$3:$L$6,10,0)+J968+IF(OR(VLOOKUP(I968,$C$3:$L$6,5,0)=Variables!$B$5,B968>VLOOKUP(I968,$C$3:$L$6,8,0)),IF(VLOOKUP(I968,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B968)-YEAR($B$12))*12+MONTH(B968)-MONTH($B$12)),((YEAR(B968)-YEAR(VLOOKUP(I968,$C$3:$L$6,8,0)))*12+MONTH(B968)-MONTH(VLOOKUP(I968,$C$3:$L$6,8,0))))*VLOOKUP(I968,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I968<>Variables!$B$1,IF(H968<>0,C968,I968),\"\")","v":""},"","",{"$f":"IF(C969<>\"\",IF(OR(VLOOKUP(C969,$C$3:$L$6,5,0)=Variables!$B$5,B969>VLOOKUP(C969,$C$3:$L$6,8,0)),-D969*VLOOKUP(C969,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I969<>Variables!$B$1,IF(C969<>\"\",$I$9-E969-F969,\"\"),-D969)","v":""},"",{"$f":"IF(C969<>\"\",IF(D969+$I$9-E969-F969>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C969,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C969,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I969,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I969,$C$3:$L$6,5,0)=Variables!$B$5,B969>VLOOKUP(I969,$C$3:$L$6,8,0)),IF(VLOOKUP(I969,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B969)-YEAR($B$12))*12+MONTH(B969)-MONTH($B$12)),((YEAR(B969)-YEAR(VLOOKUP(I969,$C$3:$L$6,8,0)))*12+MONTH(B969)-MONTH(VLOOKUP(I969,$C$3:$L$6,8,0))))*(VLOOKUP(I969,$C$3:$L$6,10,0)*VLOOKUP(I969,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C969<>\"\",IF(I969<>\"\",IF(ISERROR(VLOOKUP(I969,$C$3:$L$6,10,0)),\"\",VLOOKUP(I969,$C$3:$L$6,10,0)+J969+IF(OR(VLOOKUP(I969,$C$3:$L$6,5,0)=Variables!$B$5,B969>VLOOKUP(I969,$C$3:$L$6,8,0)),IF(VLOOKUP(I969,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B969)-YEAR($B$12))*12+MONTH(B969)-MONTH($B$12)),((YEAR(B969)-YEAR(VLOOKUP(I969,$C$3:$L$6,8,0)))*12+MONTH(B969)-MONTH(VLOOKUP(I969,$C$3:$L$6,8,0))))*VLOOKUP(I969,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I969<>Variables!$B$1,IF(H969<>0,C969,I969),\"\")","v":""},"","",{"$f":"IF(C970<>\"\",IF(OR(VLOOKUP(C970,$C$3:$L$6,5,0)=Variables!$B$5,B970>VLOOKUP(C970,$C$3:$L$6,8,0)),-D970*VLOOKUP(C970,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I970<>Variables!$B$1,IF(C970<>\"\",$I$9-E970-F970,\"\"),-D970)","v":""},"",{"$f":"IF(C970<>\"\",IF(D970+$I$9-E970-F970>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C970,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C970,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I970,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I970,$C$3:$L$6,5,0)=Variables!$B$5,B970>VLOOKUP(I970,$C$3:$L$6,8,0)),IF(VLOOKUP(I970,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B970)-YEAR($B$12))*12+MONTH(B970)-MONTH($B$12)),((YEAR(B970)-YEAR(VLOOKUP(I970,$C$3:$L$6,8,0)))*12+MONTH(B970)-MONTH(VLOOKUP(I970,$C$3:$L$6,8,0))))*(VLOOKUP(I970,$C$3:$L$6,10,0)*VLOOKUP(I970,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C970<>\"\",IF(I970<>\"\",IF(ISERROR(VLOOKUP(I970,$C$3:$L$6,10,0)),\"\",VLOOKUP(I970,$C$3:$L$6,10,0)+J970+IF(OR(VLOOKUP(I970,$C$3:$L$6,5,0)=Variables!$B$5,B970>VLOOKUP(I970,$C$3:$L$6,8,0)),IF(VLOOKUP(I970,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B970)-YEAR($B$12))*12+MONTH(B970)-MONTH($B$12)),((YEAR(B970)-YEAR(VLOOKUP(I970,$C$3:$L$6,8,0)))*12+MONTH(B970)-MONTH(VLOOKUP(I970,$C$3:$L$6,8,0))))*VLOOKUP(I970,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I970<>Variables!$B$1,IF(H970<>0,C970,I970),\"\")","v":""},"","",{"$f":"IF(C971<>\"\",IF(OR(VLOOKUP(C971,$C$3:$L$6,5,0)=Variables!$B$5,B971>VLOOKUP(C971,$C$3:$L$6,8,0)),-D971*VLOOKUP(C971,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I971<>Variables!$B$1,IF(C971<>\"\",$I$9-E971-F971,\"\"),-D971)","v":""},"",{"$f":"IF(C971<>\"\",IF(D971+$I$9-E971-F971>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C971,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C971,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I971,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I971,$C$3:$L$6,5,0)=Variables!$B$5,B971>VLOOKUP(I971,$C$3:$L$6,8,0)),IF(VLOOKUP(I971,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B971)-YEAR($B$12))*12+MONTH(B971)-MONTH($B$12)),((YEAR(B971)-YEAR(VLOOKUP(I971,$C$3:$L$6,8,0)))*12+MONTH(B971)-MONTH(VLOOKUP(I971,$C$3:$L$6,8,0))))*(VLOOKUP(I971,$C$3:$L$6,10,0)*VLOOKUP(I971,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C971<>\"\",IF(I971<>\"\",IF(ISERROR(VLOOKUP(I971,$C$3:$L$6,10,0)),\"\",VLOOKUP(I971,$C$3:$L$6,10,0)+J971+IF(OR(VLOOKUP(I971,$C$3:$L$6,5,0)=Variables!$B$5,B971>VLOOKUP(I971,$C$3:$L$6,8,0)),IF(VLOOKUP(I971,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B971)-YEAR($B$12))*12+MONTH(B971)-MONTH($B$12)),((YEAR(B971)-YEAR(VLOOKUP(I971,$C$3:$L$6,8,0)))*12+MONTH(B971)-MONTH(VLOOKUP(I971,$C$3:$L$6,8,0))))*VLOOKUP(I971,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I971<>Variables!$B$1,IF(H971<>0,C971,I971),\"\")","v":""},"","",{"$f":"IF(C972<>\"\",IF(OR(VLOOKUP(C972,$C$3:$L$6,5,0)=Variables!$B$5,B972>VLOOKUP(C972,$C$3:$L$6,8,0)),-D972*VLOOKUP(C972,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I972<>Variables!$B$1,IF(C972<>\"\",$I$9-E972-F972,\"\"),-D972)","v":""},"",{"$f":"IF(C972<>\"\",IF(D972+$I$9-E972-F972>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C972,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C972,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I972,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I972,$C$3:$L$6,5,0)=Variables!$B$5,B972>VLOOKUP(I972,$C$3:$L$6,8,0)),IF(VLOOKUP(I972,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B972)-YEAR($B$12))*12+MONTH(B972)-MONTH($B$12)),((YEAR(B972)-YEAR(VLOOKUP(I972,$C$3:$L$6,8,0)))*12+MONTH(B972)-MONTH(VLOOKUP(I972,$C$3:$L$6,8,0))))*(VLOOKUP(I972,$C$3:$L$6,10,0)*VLOOKUP(I972,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C972<>\"\",IF(I972<>\"\",IF(ISERROR(VLOOKUP(I972,$C$3:$L$6,10,0)),\"\",VLOOKUP(I972,$C$3:$L$6,10,0)+J972+IF(OR(VLOOKUP(I972,$C$3:$L$6,5,0)=Variables!$B$5,B972>VLOOKUP(I972,$C$3:$L$6,8,0)),IF(VLOOKUP(I972,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B972)-YEAR($B$12))*12+MONTH(B972)-MONTH($B$12)),((YEAR(B972)-YEAR(VLOOKUP(I972,$C$3:$L$6,8,0)))*12+MONTH(B972)-MONTH(VLOOKUP(I972,$C$3:$L$6,8,0))))*VLOOKUP(I972,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I972<>Variables!$B$1,IF(H972<>0,C972,I972),\"\")","v":""},"","",{"$f":"IF(C973<>\"\",IF(OR(VLOOKUP(C973,$C$3:$L$6,5,0)=Variables!$B$5,B973>VLOOKUP(C973,$C$3:$L$6,8,0)),-D973*VLOOKUP(C973,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I973<>Variables!$B$1,IF(C973<>\"\",$I$9-E973-F973,\"\"),-D973)","v":""},"",{"$f":"IF(C973<>\"\",IF(D973+$I$9-E973-F973>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C973,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C973,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I973,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I973,$C$3:$L$6,5,0)=Variables!$B$5,B973>VLOOKUP(I973,$C$3:$L$6,8,0)),IF(VLOOKUP(I973,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B973)-YEAR($B$12))*12+MONTH(B973)-MONTH($B$12)),((YEAR(B973)-YEAR(VLOOKUP(I973,$C$3:$L$6,8,0)))*12+MONTH(B973)-MONTH(VLOOKUP(I973,$C$3:$L$6,8,0))))*(VLOOKUP(I973,$C$3:$L$6,10,0)*VLOOKUP(I973,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C973<>\"\",IF(I973<>\"\",IF(ISERROR(VLOOKUP(I973,$C$3:$L$6,10,0)),\"\",VLOOKUP(I973,$C$3:$L$6,10,0)+J973+IF(OR(VLOOKUP(I973,$C$3:$L$6,5,0)=Variables!$B$5,B973>VLOOKUP(I973,$C$3:$L$6,8,0)),IF(VLOOKUP(I973,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B973)-YEAR($B$12))*12+MONTH(B973)-MONTH($B$12)),((YEAR(B973)-YEAR(VLOOKUP(I973,$C$3:$L$6,8,0)))*12+MONTH(B973)-MONTH(VLOOKUP(I973,$C$3:$L$6,8,0))))*VLOOKUP(I973,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I973<>Variables!$B$1,IF(H973<>0,C973,I973),\"\")","v":""},"","",{"$f":"IF(C974<>\"\",IF(OR(VLOOKUP(C974,$C$3:$L$6,5,0)=Variables!$B$5,B974>VLOOKUP(C974,$C$3:$L$6,8,0)),-D974*VLOOKUP(C974,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I974<>Variables!$B$1,IF(C974<>\"\",$I$9-E974-F974,\"\"),-D974)","v":""},"",{"$f":"IF(C974<>\"\",IF(D974+$I$9-E974-F974>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C974,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C974,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I974,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I974,$C$3:$L$6,5,0)=Variables!$B$5,B974>VLOOKUP(I974,$C$3:$L$6,8,0)),IF(VLOOKUP(I974,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B974)-YEAR($B$12))*12+MONTH(B974)-MONTH($B$12)),((YEAR(B974)-YEAR(VLOOKUP(I974,$C$3:$L$6,8,0)))*12+MONTH(B974)-MONTH(VLOOKUP(I974,$C$3:$L$6,8,0))))*(VLOOKUP(I974,$C$3:$L$6,10,0)*VLOOKUP(I974,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C974<>\"\",IF(I974<>\"\",IF(ISERROR(VLOOKUP(I974,$C$3:$L$6,10,0)),\"\",VLOOKUP(I974,$C$3:$L$6,10,0)+J974+IF(OR(VLOOKUP(I974,$C$3:$L$6,5,0)=Variables!$B$5,B974>VLOOKUP(I974,$C$3:$L$6,8,0)),IF(VLOOKUP(I974,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B974)-YEAR($B$12))*12+MONTH(B974)-MONTH($B$12)),((YEAR(B974)-YEAR(VLOOKUP(I974,$C$3:$L$6,8,0)))*12+MONTH(B974)-MONTH(VLOOKUP(I974,$C$3:$L$6,8,0))))*VLOOKUP(I974,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I974<>Variables!$B$1,IF(H974<>0,C974,I974),\"\")","v":""},"","",{"$f":"IF(C975<>\"\",IF(OR(VLOOKUP(C975,$C$3:$L$6,5,0)=Variables!$B$5,B975>VLOOKUP(C975,$C$3:$L$6,8,0)),-D975*VLOOKUP(C975,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I975<>Variables!$B$1,IF(C975<>\"\",$I$9-E975-F975,\"\"),-D975)","v":""},"",{"$f":"IF(C975<>\"\",IF(D975+$I$9-E975-F975>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C975,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C975,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I975,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I975,$C$3:$L$6,5,0)=Variables!$B$5,B975>VLOOKUP(I975,$C$3:$L$6,8,0)),IF(VLOOKUP(I975,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B975)-YEAR($B$12))*12+MONTH(B975)-MONTH($B$12)),((YEAR(B975)-YEAR(VLOOKUP(I975,$C$3:$L$6,8,0)))*12+MONTH(B975)-MONTH(VLOOKUP(I975,$C$3:$L$6,8,0))))*(VLOOKUP(I975,$C$3:$L$6,10,0)*VLOOKUP(I975,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C975<>\"\",IF(I975<>\"\",IF(ISERROR(VLOOKUP(I975,$C$3:$L$6,10,0)),\"\",VLOOKUP(I975,$C$3:$L$6,10,0)+J975+IF(OR(VLOOKUP(I975,$C$3:$L$6,5,0)=Variables!$B$5,B975>VLOOKUP(I975,$C$3:$L$6,8,0)),IF(VLOOKUP(I975,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B975)-YEAR($B$12))*12+MONTH(B975)-MONTH($B$12)),((YEAR(B975)-YEAR(VLOOKUP(I975,$C$3:$L$6,8,0)))*12+MONTH(B975)-MONTH(VLOOKUP(I975,$C$3:$L$6,8,0))))*VLOOKUP(I975,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I975<>Variables!$B$1,IF(H975<>0,C975,I975),\"\")","v":""},"","",{"$f":"IF(C976<>\"\",IF(OR(VLOOKUP(C976,$C$3:$L$6,5,0)=Variables!$B$5,B976>VLOOKUP(C976,$C$3:$L$6,8,0)),-D976*VLOOKUP(C976,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I976<>Variables!$B$1,IF(C976<>\"\",$I$9-E976-F976,\"\"),-D976)","v":""},"",{"$f":"IF(C976<>\"\",IF(D976+$I$9-E976-F976>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C976,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C976,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I976,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I976,$C$3:$L$6,5,0)=Variables!$B$5,B976>VLOOKUP(I976,$C$3:$L$6,8,0)),IF(VLOOKUP(I976,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B976)-YEAR($B$12))*12+MONTH(B976)-MONTH($B$12)),((YEAR(B976)-YEAR(VLOOKUP(I976,$C$3:$L$6,8,0)))*12+MONTH(B976)-MONTH(VLOOKUP(I976,$C$3:$L$6,8,0))))*(VLOOKUP(I976,$C$3:$L$6,10,0)*VLOOKUP(I976,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C976<>\"\",IF(I976<>\"\",IF(ISERROR(VLOOKUP(I976,$C$3:$L$6,10,0)),\"\",VLOOKUP(I976,$C$3:$L$6,10,0)+J976+IF(OR(VLOOKUP(I976,$C$3:$L$6,5,0)=Variables!$B$5,B976>VLOOKUP(I976,$C$3:$L$6,8,0)),IF(VLOOKUP(I976,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B976)-YEAR($B$12))*12+MONTH(B976)-MONTH($B$12)),((YEAR(B976)-YEAR(VLOOKUP(I976,$C$3:$L$6,8,0)))*12+MONTH(B976)-MONTH(VLOOKUP(I976,$C$3:$L$6,8,0))))*VLOOKUP(I976,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I976<>Variables!$B$1,IF(H976<>0,C976,I976),\"\")","v":""},"","",{"$f":"IF(C977<>\"\",IF(OR(VLOOKUP(C977,$C$3:$L$6,5,0)=Variables!$B$5,B977>VLOOKUP(C977,$C$3:$L$6,8,0)),-D977*VLOOKUP(C977,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I977<>Variables!$B$1,IF(C977<>\"\",$I$9-E977-F977,\"\"),-D977)","v":""},"",{"$f":"IF(C977<>\"\",IF(D977+$I$9-E977-F977>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C977,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C977,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I977,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I977,$C$3:$L$6,5,0)=Variables!$B$5,B977>VLOOKUP(I977,$C$3:$L$6,8,0)),IF(VLOOKUP(I977,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B977)-YEAR($B$12))*12+MONTH(B977)-MONTH($B$12)),((YEAR(B977)-YEAR(VLOOKUP(I977,$C$3:$L$6,8,0)))*12+MONTH(B977)-MONTH(VLOOKUP(I977,$C$3:$L$6,8,0))))*(VLOOKUP(I977,$C$3:$L$6,10,0)*VLOOKUP(I977,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C977<>\"\",IF(I977<>\"\",IF(ISERROR(VLOOKUP(I977,$C$3:$L$6,10,0)),\"\",VLOOKUP(I977,$C$3:$L$6,10,0)+J977+IF(OR(VLOOKUP(I977,$C$3:$L$6,5,0)=Variables!$B$5,B977>VLOOKUP(I977,$C$3:$L$6,8,0)),IF(VLOOKUP(I977,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B977)-YEAR($B$12))*12+MONTH(B977)-MONTH($B$12)),((YEAR(B977)-YEAR(VLOOKUP(I977,$C$3:$L$6,8,0)))*12+MONTH(B977)-MONTH(VLOOKUP(I977,$C$3:$L$6,8,0))))*VLOOKUP(I977,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I977<>Variables!$B$1,IF(H977<>0,C977,I977),\"\")","v":""},"","",{"$f":"IF(C978<>\"\",IF(OR(VLOOKUP(C978,$C$3:$L$6,5,0)=Variables!$B$5,B978>VLOOKUP(C978,$C$3:$L$6,8,0)),-D978*VLOOKUP(C978,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I978<>Variables!$B$1,IF(C978<>\"\",$I$9-E978-F978,\"\"),-D978)","v":""},"",{"$f":"IF(C978<>\"\",IF(D978+$I$9-E978-F978>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C978,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C978,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I978,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I978,$C$3:$L$6,5,0)=Variables!$B$5,B978>VLOOKUP(I978,$C$3:$L$6,8,0)),IF(VLOOKUP(I978,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B978)-YEAR($B$12))*12+MONTH(B978)-MONTH($B$12)),((YEAR(B978)-YEAR(VLOOKUP(I978,$C$3:$L$6,8,0)))*12+MONTH(B978)-MONTH(VLOOKUP(I978,$C$3:$L$6,8,0))))*(VLOOKUP(I978,$C$3:$L$6,10,0)*VLOOKUP(I978,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C978<>\"\",IF(I978<>\"\",IF(ISERROR(VLOOKUP(I978,$C$3:$L$6,10,0)),\"\",VLOOKUP(I978,$C$3:$L$6,10,0)+J978+IF(OR(VLOOKUP(I978,$C$3:$L$6,5,0)=Variables!$B$5,B978>VLOOKUP(I978,$C$3:$L$6,8,0)),IF(VLOOKUP(I978,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B978)-YEAR($B$12))*12+MONTH(B978)-MONTH($B$12)),((YEAR(B978)-YEAR(VLOOKUP(I978,$C$3:$L$6,8,0)))*12+MONTH(B978)-MONTH(VLOOKUP(I978,$C$3:$L$6,8,0))))*VLOOKUP(I978,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I978<>Variables!$B$1,IF(H978<>0,C978,I978),\"\")","v":""},"","",{"$f":"IF(C979<>\"\",IF(OR(VLOOKUP(C979,$C$3:$L$6,5,0)=Variables!$B$5,B979>VLOOKUP(C979,$C$3:$L$6,8,0)),-D979*VLOOKUP(C979,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I979<>Variables!$B$1,IF(C979<>\"\",$I$9-E979-F979,\"\"),-D979)","v":""},"",{"$f":"IF(C979<>\"\",IF(D979+$I$9-E979-F979>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C979,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C979,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I979,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I979,$C$3:$L$6,5,0)=Variables!$B$5,B979>VLOOKUP(I979,$C$3:$L$6,8,0)),IF(VLOOKUP(I979,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B979)-YEAR($B$12))*12+MONTH(B979)-MONTH($B$12)),((YEAR(B979)-YEAR(VLOOKUP(I979,$C$3:$L$6,8,0)))*12+MONTH(B979)-MONTH(VLOOKUP(I979,$C$3:$L$6,8,0))))*(VLOOKUP(I979,$C$3:$L$6,10,0)*VLOOKUP(I979,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C979<>\"\",IF(I979<>\"\",IF(ISERROR(VLOOKUP(I979,$C$3:$L$6,10,0)),\"\",VLOOKUP(I979,$C$3:$L$6,10,0)+J979+IF(OR(VLOOKUP(I979,$C$3:$L$6,5,0)=Variables!$B$5,B979>VLOOKUP(I979,$C$3:$L$6,8,0)),IF(VLOOKUP(I979,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B979)-YEAR($B$12))*12+MONTH(B979)-MONTH($B$12)),((YEAR(B979)-YEAR(VLOOKUP(I979,$C$3:$L$6,8,0)))*12+MONTH(B979)-MONTH(VLOOKUP(I979,$C$3:$L$6,8,0))))*VLOOKUP(I979,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I979<>Variables!$B$1,IF(H979<>0,C979,I979),\"\")","v":""},"","",{"$f":"IF(C980<>\"\",IF(OR(VLOOKUP(C980,$C$3:$L$6,5,0)=Variables!$B$5,B980>VLOOKUP(C980,$C$3:$L$6,8,0)),-D980*VLOOKUP(C980,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I980<>Variables!$B$1,IF(C980<>\"\",$I$9-E980-F980,\"\"),-D980)","v":""},"",{"$f":"IF(C980<>\"\",IF(D980+$I$9-E980-F980>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C980,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C980,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I980,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I980,$C$3:$L$6,5,0)=Variables!$B$5,B980>VLOOKUP(I980,$C$3:$L$6,8,0)),IF(VLOOKUP(I980,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B980)-YEAR($B$12))*12+MONTH(B980)-MONTH($B$12)),((YEAR(B980)-YEAR(VLOOKUP(I980,$C$3:$L$6,8,0)))*12+MONTH(B980)-MONTH(VLOOKUP(I980,$C$3:$L$6,8,0))))*(VLOOKUP(I980,$C$3:$L$6,10,0)*VLOOKUP(I980,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C980<>\"\",IF(I980<>\"\",IF(ISERROR(VLOOKUP(I980,$C$3:$L$6,10,0)),\"\",VLOOKUP(I980,$C$3:$L$6,10,0)+J980+IF(OR(VLOOKUP(I980,$C$3:$L$6,5,0)=Variables!$B$5,B980>VLOOKUP(I980,$C$3:$L$6,8,0)),IF(VLOOKUP(I980,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B980)-YEAR($B$12))*12+MONTH(B980)-MONTH($B$12)),((YEAR(B980)-YEAR(VLOOKUP(I980,$C$3:$L$6,8,0)))*12+MONTH(B980)-MONTH(VLOOKUP(I980,$C$3:$L$6,8,0))))*VLOOKUP(I980,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I980<>Variables!$B$1,IF(H980<>0,C980,I980),\"\")","v":""},"","",{"$f":"IF(C981<>\"\",IF(OR(VLOOKUP(C981,$C$3:$L$6,5,0)=Variables!$B$5,B981>VLOOKUP(C981,$C$3:$L$6,8,0)),-D981*VLOOKUP(C981,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I981<>Variables!$B$1,IF(C981<>\"\",$I$9-E981-F981,\"\"),-D981)","v":""},"",{"$f":"IF(C981<>\"\",IF(D981+$I$9-E981-F981>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C981,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C981,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I981,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I981,$C$3:$L$6,5,0)=Variables!$B$5,B981>VLOOKUP(I981,$C$3:$L$6,8,0)),IF(VLOOKUP(I981,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B981)-YEAR($B$12))*12+MONTH(B981)-MONTH($B$12)),((YEAR(B981)-YEAR(VLOOKUP(I981,$C$3:$L$6,8,0)))*12+MONTH(B981)-MONTH(VLOOKUP(I981,$C$3:$L$6,8,0))))*(VLOOKUP(I981,$C$3:$L$6,10,0)*VLOOKUP(I981,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C981<>\"\",IF(I981<>\"\",IF(ISERROR(VLOOKUP(I981,$C$3:$L$6,10,0)),\"\",VLOOKUP(I981,$C$3:$L$6,10,0)+J981+IF(OR(VLOOKUP(I981,$C$3:$L$6,5,0)=Variables!$B$5,B981>VLOOKUP(I981,$C$3:$L$6,8,0)),IF(VLOOKUP(I981,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B981)-YEAR($B$12))*12+MONTH(B981)-MONTH($B$12)),((YEAR(B981)-YEAR(VLOOKUP(I981,$C$3:$L$6,8,0)))*12+MONTH(B981)-MONTH(VLOOKUP(I981,$C$3:$L$6,8,0))))*VLOOKUP(I981,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I981<>Variables!$B$1,IF(H981<>0,C981,I981),\"\")","v":""},"","",{"$f":"IF(C982<>\"\",IF(OR(VLOOKUP(C982,$C$3:$L$6,5,0)=Variables!$B$5,B982>VLOOKUP(C982,$C$3:$L$6,8,0)),-D982*VLOOKUP(C982,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I982<>Variables!$B$1,IF(C982<>\"\",$I$9-E982-F982,\"\"),-D982)","v":""},"",{"$f":"IF(C982<>\"\",IF(D982+$I$9-E982-F982>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C982,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C982,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I982,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I982,$C$3:$L$6,5,0)=Variables!$B$5,B982>VLOOKUP(I982,$C$3:$L$6,8,0)),IF(VLOOKUP(I982,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B982)-YEAR($B$12))*12+MONTH(B982)-MONTH($B$12)),((YEAR(B982)-YEAR(VLOOKUP(I982,$C$3:$L$6,8,0)))*12+MONTH(B982)-MONTH(VLOOKUP(I982,$C$3:$L$6,8,0))))*(VLOOKUP(I982,$C$3:$L$6,10,0)*VLOOKUP(I982,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C982<>\"\",IF(I982<>\"\",IF(ISERROR(VLOOKUP(I982,$C$3:$L$6,10,0)),\"\",VLOOKUP(I982,$C$3:$L$6,10,0)+J982+IF(OR(VLOOKUP(I982,$C$3:$L$6,5,0)=Variables!$B$5,B982>VLOOKUP(I982,$C$3:$L$6,8,0)),IF(VLOOKUP(I982,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B982)-YEAR($B$12))*12+MONTH(B982)-MONTH($B$12)),((YEAR(B982)-YEAR(VLOOKUP(I982,$C$3:$L$6,8,0)))*12+MONTH(B982)-MONTH(VLOOKUP(I982,$C$3:$L$6,8,0))))*VLOOKUP(I982,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I982<>Variables!$B$1,IF(H982<>0,C982,I982),\"\")","v":""},"","",{"$f":"IF(C983<>\"\",IF(OR(VLOOKUP(C983,$C$3:$L$6,5,0)=Variables!$B$5,B983>VLOOKUP(C983,$C$3:$L$6,8,0)),-D983*VLOOKUP(C983,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I983<>Variables!$B$1,IF(C983<>\"\",$I$9-E983-F983,\"\"),-D983)","v":""},"",{"$f":"IF(C983<>\"\",IF(D983+$I$9-E983-F983>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C983,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C983,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I983,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I983,$C$3:$L$6,5,0)=Variables!$B$5,B983>VLOOKUP(I983,$C$3:$L$6,8,0)),IF(VLOOKUP(I983,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B983)-YEAR($B$12))*12+MONTH(B983)-MONTH($B$12)),((YEAR(B983)-YEAR(VLOOKUP(I983,$C$3:$L$6,8,0)))*12+MONTH(B983)-MONTH(VLOOKUP(I983,$C$3:$L$6,8,0))))*(VLOOKUP(I983,$C$3:$L$6,10,0)*VLOOKUP(I983,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C983<>\"\",IF(I983<>\"\",IF(ISERROR(VLOOKUP(I983,$C$3:$L$6,10,0)),\"\",VLOOKUP(I983,$C$3:$L$6,10,0)+J983+IF(OR(VLOOKUP(I983,$C$3:$L$6,5,0)=Variables!$B$5,B983>VLOOKUP(I983,$C$3:$L$6,8,0)),IF(VLOOKUP(I983,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B983)-YEAR($B$12))*12+MONTH(B983)-MONTH($B$12)),((YEAR(B983)-YEAR(VLOOKUP(I983,$C$3:$L$6,8,0)))*12+MONTH(B983)-MONTH(VLOOKUP(I983,$C$3:$L$6,8,0))))*VLOOKUP(I983,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I983<>Variables!$B$1,IF(H983<>0,C983,I983),\"\")","v":""},"","",{"$f":"IF(C984<>\"\",IF(OR(VLOOKUP(C984,$C$3:$L$6,5,0)=Variables!$B$5,B984>VLOOKUP(C984,$C$3:$L$6,8,0)),-D984*VLOOKUP(C984,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I984<>Variables!$B$1,IF(C984<>\"\",$I$9-E984-F984,\"\"),-D984)","v":""},"",{"$f":"IF(C984<>\"\",IF(D984+$I$9-E984-F984>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C984,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C984,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I984,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I984,$C$3:$L$6,5,0)=Variables!$B$5,B984>VLOOKUP(I984,$C$3:$L$6,8,0)),IF(VLOOKUP(I984,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B984)-YEAR($B$12))*12+MONTH(B984)-MONTH($B$12)),((YEAR(B984)-YEAR(VLOOKUP(I984,$C$3:$L$6,8,0)))*12+MONTH(B984)-MONTH(VLOOKUP(I984,$C$3:$L$6,8,0))))*(VLOOKUP(I984,$C$3:$L$6,10,0)*VLOOKUP(I984,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C984<>\"\",IF(I984<>\"\",IF(ISERROR(VLOOKUP(I984,$C$3:$L$6,10,0)),\"\",VLOOKUP(I984,$C$3:$L$6,10,0)+J984+IF(OR(VLOOKUP(I984,$C$3:$L$6,5,0)=Variables!$B$5,B984>VLOOKUP(I984,$C$3:$L$6,8,0)),IF(VLOOKUP(I984,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B984)-YEAR($B$12))*12+MONTH(B984)-MONTH($B$12)),((YEAR(B984)-YEAR(VLOOKUP(I984,$C$3:$L$6,8,0)))*12+MONTH(B984)-MONTH(VLOOKUP(I984,$C$3:$L$6,8,0))))*VLOOKUP(I984,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I984<>Variables!$B$1,IF(H984<>0,C984,I984),\"\")","v":""},"","",{"$f":"IF(C985<>\"\",IF(OR(VLOOKUP(C985,$C$3:$L$6,5,0)=Variables!$B$5,B985>VLOOKUP(C985,$C$3:$L$6,8,0)),-D985*VLOOKUP(C985,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I985<>Variables!$B$1,IF(C985<>\"\",$I$9-E985-F985,\"\"),-D985)","v":""},"",{"$f":"IF(C985<>\"\",IF(D985+$I$9-E985-F985>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C985,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C985,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I985,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I985,$C$3:$L$6,5,0)=Variables!$B$5,B985>VLOOKUP(I985,$C$3:$L$6,8,0)),IF(VLOOKUP(I985,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B985)-YEAR($B$12))*12+MONTH(B985)-MONTH($B$12)),((YEAR(B985)-YEAR(VLOOKUP(I985,$C$3:$L$6,8,0)))*12+MONTH(B985)-MONTH(VLOOKUP(I985,$C$3:$L$6,8,0))))*(VLOOKUP(I985,$C$3:$L$6,10,0)*VLOOKUP(I985,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C985<>\"\",IF(I985<>\"\",IF(ISERROR(VLOOKUP(I985,$C$3:$L$6,10,0)),\"\",VLOOKUP(I985,$C$3:$L$6,10,0)+J985+IF(OR(VLOOKUP(I985,$C$3:$L$6,5,0)=Variables!$B$5,B985>VLOOKUP(I985,$C$3:$L$6,8,0)),IF(VLOOKUP(I985,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B985)-YEAR($B$12))*12+MONTH(B985)-MONTH($B$12)),((YEAR(B985)-YEAR(VLOOKUP(I985,$C$3:$L$6,8,0)))*12+MONTH(B985)-MONTH(VLOOKUP(I985,$C$3:$L$6,8,0))))*VLOOKUP(I985,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I985<>Variables!$B$1,IF(H985<>0,C985,I985),\"\")","v":""},"","",{"$f":"IF(C986<>\"\",IF(OR(VLOOKUP(C986,$C$3:$L$6,5,0)=Variables!$B$5,B986>VLOOKUP(C986,$C$3:$L$6,8,0)),-D986*VLOOKUP(C986,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I986<>Variables!$B$1,IF(C986<>\"\",$I$9-E986-F986,\"\"),-D986)","v":""},"",{"$f":"IF(C986<>\"\",IF(D986+$I$9-E986-F986>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C986,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C986,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I986,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I986,$C$3:$L$6,5,0)=Variables!$B$5,B986>VLOOKUP(I986,$C$3:$L$6,8,0)),IF(VLOOKUP(I986,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B986)-YEAR($B$12))*12+MONTH(B986)-MONTH($B$12)),((YEAR(B986)-YEAR(VLOOKUP(I986,$C$3:$L$6,8,0)))*12+MONTH(B986)-MONTH(VLOOKUP(I986,$C$3:$L$6,8,0))))*(VLOOKUP(I986,$C$3:$L$6,10,0)*VLOOKUP(I986,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C986<>\"\",IF(I986<>\"\",IF(ISERROR(VLOOKUP(I986,$C$3:$L$6,10,0)),\"\",VLOOKUP(I986,$C$3:$L$6,10,0)+J986+IF(OR(VLOOKUP(I986,$C$3:$L$6,5,0)=Variables!$B$5,B986>VLOOKUP(I986,$C$3:$L$6,8,0)),IF(VLOOKUP(I986,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B986)-YEAR($B$12))*12+MONTH(B986)-MONTH($B$12)),((YEAR(B986)-YEAR(VLOOKUP(I986,$C$3:$L$6,8,0)))*12+MONTH(B986)-MONTH(VLOOKUP(I986,$C$3:$L$6,8,0))))*VLOOKUP(I986,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I986<>Variables!$B$1,IF(H986<>0,C986,I986),\"\")","v":""},"","",{"$f":"IF(C987<>\"\",IF(OR(VLOOKUP(C987,$C$3:$L$6,5,0)=Variables!$B$5,B987>VLOOKUP(C987,$C$3:$L$6,8,0)),-D987*VLOOKUP(C987,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I987<>Variables!$B$1,IF(C987<>\"\",$I$9-E987-F987,\"\"),-D987)","v":""},"",{"$f":"IF(C987<>\"\",IF(D987+$I$9-E987-F987>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C987,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C987,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I987,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I987,$C$3:$L$6,5,0)=Variables!$B$5,B987>VLOOKUP(I987,$C$3:$L$6,8,0)),IF(VLOOKUP(I987,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B987)-YEAR($B$12))*12+MONTH(B987)-MONTH($B$12)),((YEAR(B987)-YEAR(VLOOKUP(I987,$C$3:$L$6,8,0)))*12+MONTH(B987)-MONTH(VLOOKUP(I987,$C$3:$L$6,8,0))))*(VLOOKUP(I987,$C$3:$L$6,10,0)*VLOOKUP(I987,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C987<>\"\",IF(I987<>\"\",IF(ISERROR(VLOOKUP(I987,$C$3:$L$6,10,0)),\"\",VLOOKUP(I987,$C$3:$L$6,10,0)+J987+IF(OR(VLOOKUP(I987,$C$3:$L$6,5,0)=Variables!$B$5,B987>VLOOKUP(I987,$C$3:$L$6,8,0)),IF(VLOOKUP(I987,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B987)-YEAR($B$12))*12+MONTH(B987)-MONTH($B$12)),((YEAR(B987)-YEAR(VLOOKUP(I987,$C$3:$L$6,8,0)))*12+MONTH(B987)-MONTH(VLOOKUP(I987,$C$3:$L$6,8,0))))*VLOOKUP(I987,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I987<>Variables!$B$1,IF(H987<>0,C987,I987),\"\")","v":""},{"$f":"IF(C988<>\"\",IF(H987<>0,H987,L987),\"\")","v":""},{"$f":"IF(C988<>\"\",MINPAYMENT(C988,ROW(B988),COLUMN(B988)),\"\")","v":""},{"$f":"IF(C988<>\"\",IF(OR(VLOOKUP(C988,$C$3:$L$6,5,0)=Variables!$B$5,B988>VLOOKUP(C988,$C$3:$L$6,8,0)),-D988*VLOOKUP(C988,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I988<>Variables!$B$1,IF(C988<>\"\",$I$9-E988-F988,\"\"),-D988)","v":""},"",{"$f":"IF(C988<>\"\",IF(D988+$I$9-E988-F988>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C988,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C988,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I988,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I988,$C$3:$L$6,5,0)=Variables!$B$5,B988>VLOOKUP(I988,$C$3:$L$6,8,0)),IF(VLOOKUP(I988,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B988)-YEAR($B$12))*12+MONTH(B988)-MONTH($B$12)),((YEAR(B988)-YEAR(VLOOKUP(I988,$C$3:$L$6,8,0)))*12+MONTH(B988)-MONTH(VLOOKUP(I988,$C$3:$L$6,8,0))))*(VLOOKUP(I988,$C$3:$L$6,10,0)*VLOOKUP(I988,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C988<>\"\",IF(I988<>\"\",IF(ISERROR(VLOOKUP(I988,$C$3:$L$6,10,0)),\"\",VLOOKUP(I988,$C$3:$L$6,10,0)+J988+IF(OR(VLOOKUP(I988,$C$3:$L$6,5,0)=Variables!$B$5,B988>VLOOKUP(I988,$C$3:$L$6,8,0)),IF(VLOOKUP(I988,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B988)-YEAR($B$12))*12+MONTH(B988)-MONTH($B$12)),((YEAR(B988)-YEAR(VLOOKUP(I988,$C$3:$L$6,8,0)))*12+MONTH(B988)-MONTH(VLOOKUP(I988,$C$3:$L$6,8,0))))*VLOOKUP(I988,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C988<>\"\",IF(ISERROR(IF(D988+G988>=0,K988+D988+G988,\"\")),\"\",IF(D988+G988>=0,K988+D988+G988,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C989<>\"\",DATE(YEAR(B988),MONTH(B988)+1,DAY(B988)),\"\")","v":""},{"$f":"IF(I988<>Variables!$B$1,IF(H988<>0,C988,I988),\"\")","v":""},"","",{"$f":"IF(C989<>\"\",IF(OR(VLOOKUP(C989,$C$3:$L$6,5,0)=Variables!$B$5,B989>VLOOKUP(C989,$C$3:$L$6,8,0)),-D989*VLOOKUP(C989,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I989<>Variables!$B$1,IF(C989<>\"\",$I$9-E989-F989,\"\"),-D989)","v":""},{"$f":"IF(C989<>\"\",IF(D989+G989<0,D989+G989,0),\"\")","v":""},{"$f":"IF(C989<>\"\",IF(D989+$I$9-E989-F989>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C989,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C989,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I989,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I989,$C$3:$L$6,5,0)=Variables!$B$5,B989>VLOOKUP(I989,$C$3:$L$6,8,0)),IF(VLOOKUP(I989,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B989)-YEAR($B$12))*12+MONTH(B989)-MONTH($B$12)),((YEAR(B989)-YEAR(VLOOKUP(I989,$C$3:$L$6,8,0)))*12+MONTH(B989)-MONTH(VLOOKUP(I989,$C$3:$L$6,8,0))))*(VLOOKUP(I989,$C$3:$L$6,10,0)*VLOOKUP(I989,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C989<>\"\",IF(I989<>\"\",IF(ISERROR(VLOOKUP(I989,$C$3:$L$6,10,0)),\"\",VLOOKUP(I989,$C$3:$L$6,10,0)+J989+IF(OR(VLOOKUP(I989,$C$3:$L$6,5,0)=Variables!$B$5,B989>VLOOKUP(I989,$C$3:$L$6,8,0)),IF(VLOOKUP(I989,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B989)-YEAR($B$12))*12+MONTH(B989)-MONTH($B$12)),((YEAR(B989)-YEAR(VLOOKUP(I989,$C$3:$L$6,8,0)))*12+MONTH(B989)-MONTH(VLOOKUP(I989,$C$3:$L$6,8,0))))*VLOOKUP(I989,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I989<>Variables!$B$1,IF(H989<>0,C989,I989),\"\")","v":""},"","",{"$f":"IF(C990<>\"\",IF(OR(VLOOKUP(C990,$C$3:$L$6,5,0)=Variables!$B$5,B990>VLOOKUP(C990,$C$3:$L$6,8,0)),-D990*VLOOKUP(C990,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I990<>Variables!$B$1,IF(C990<>\"\",$I$9-E990-F990,\"\"),-D990)","v":""},"",{"$f":"IF(C990<>\"\",IF(D990+$I$9-E990-F990>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C990,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C990,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I990,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I990,$C$3:$L$6,5,0)=Variables!$B$5,B990>VLOOKUP(I990,$C$3:$L$6,8,0)),IF(VLOOKUP(I990,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B990)-YEAR($B$12))*12+MONTH(B990)-MONTH($B$12)),((YEAR(B990)-YEAR(VLOOKUP(I990,$C$3:$L$6,8,0)))*12+MONTH(B990)-MONTH(VLOOKUP(I990,$C$3:$L$6,8,0))))*(VLOOKUP(I990,$C$3:$L$6,10,0)*VLOOKUP(I990,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C990<>\"\",IF(I990<>\"\",IF(ISERROR(VLOOKUP(I990,$C$3:$L$6,10,0)),\"\",VLOOKUP(I990,$C$3:$L$6,10,0)+J990+IF(OR(VLOOKUP(I990,$C$3:$L$6,5,0)=Variables!$B$5,B990>VLOOKUP(I990,$C$3:$L$6,8,0)),IF(VLOOKUP(I990,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B990)-YEAR($B$12))*12+MONTH(B990)-MONTH($B$12)),((YEAR(B990)-YEAR(VLOOKUP(I990,$C$3:$L$6,8,0)))*12+MONTH(B990)-MONTH(VLOOKUP(I990,$C$3:$L$6,8,0))))*VLOOKUP(I990,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I990<>Variables!$B$1,IF(H990<>0,C990,I990),\"\")","v":""},"","",{"$f":"IF(C991<>\"\",IF(OR(VLOOKUP(C991,$C$3:$L$6,5,0)=Variables!$B$5,B991>VLOOKUP(C991,$C$3:$L$6,8,0)),-D991*VLOOKUP(C991,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I991<>Variables!$B$1,IF(C991<>\"\",$I$9-E991-F991,\"\"),-D991)","v":""},"",{"$f":"IF(C991<>\"\",IF(D991+$I$9-E991-F991>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C991,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C991,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I991,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I991,$C$3:$L$6,5,0)=Variables!$B$5,B991>VLOOKUP(I991,$C$3:$L$6,8,0)),IF(VLOOKUP(I991,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B991)-YEAR($B$12))*12+MONTH(B991)-MONTH($B$12)),((YEAR(B991)-YEAR(VLOOKUP(I991,$C$3:$L$6,8,0)))*12+MONTH(B991)-MONTH(VLOOKUP(I991,$C$3:$L$6,8,0))))*(VLOOKUP(I991,$C$3:$L$6,10,0)*VLOOKUP(I991,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C991<>\"\",IF(I991<>\"\",IF(ISERROR(VLOOKUP(I991,$C$3:$L$6,10,0)),\"\",VLOOKUP(I991,$C$3:$L$6,10,0)+J991+IF(OR(VLOOKUP(I991,$C$3:$L$6,5,0)=Variables!$B$5,B991>VLOOKUP(I991,$C$3:$L$6,8,0)),IF(VLOOKUP(I991,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B991)-YEAR($B$12))*12+MONTH(B991)-MONTH($B$12)),((YEAR(B991)-YEAR(VLOOKUP(I991,$C$3:$L$6,8,0)))*12+MONTH(B991)-MONTH(VLOOKUP(I991,$C$3:$L$6,8,0))))*VLOOKUP(I991,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I991<>Variables!$B$1,IF(H991<>0,C991,I991),\"\")","v":""},"","",{"$f":"IF(C992<>\"\",IF(OR(VLOOKUP(C992,$C$3:$L$6,5,0)=Variables!$B$5,B992>VLOOKUP(C992,$C$3:$L$6,8,0)),-D992*VLOOKUP(C992,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I992<>Variables!$B$1,IF(C992<>\"\",$I$9-E992-F992,\"\"),-D992)","v":""},"",{"$f":"IF(C992<>\"\",IF(D992+$I$9-E992-F992>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C992,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C992,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I992,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I992,$C$3:$L$6,5,0)=Variables!$B$5,B992>VLOOKUP(I992,$C$3:$L$6,8,0)),IF(VLOOKUP(I992,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B992)-YEAR($B$12))*12+MONTH(B992)-MONTH($B$12)),((YEAR(B992)-YEAR(VLOOKUP(I992,$C$3:$L$6,8,0)))*12+MONTH(B992)-MONTH(VLOOKUP(I992,$C$3:$L$6,8,0))))*(VLOOKUP(I992,$C$3:$L$6,10,0)*VLOOKUP(I992,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C992<>\"\",IF(I992<>\"\",IF(ISERROR(VLOOKUP(I992,$C$3:$L$6,10,0)),\"\",VLOOKUP(I992,$C$3:$L$6,10,0)+J992+IF(OR(VLOOKUP(I992,$C$3:$L$6,5,0)=Variables!$B$5,B992>VLOOKUP(I992,$C$3:$L$6,8,0)),IF(VLOOKUP(I992,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B992)-YEAR($B$12))*12+MONTH(B992)-MONTH($B$12)),((YEAR(B992)-YEAR(VLOOKUP(I992,$C$3:$L$6,8,0)))*12+MONTH(B992)-MONTH(VLOOKUP(I992,$C$3:$L$6,8,0))))*VLOOKUP(I992,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I992<>Variables!$B$1,IF(H992<>0,C992,I992),\"\")","v":""},"","",{"$f":"IF(C993<>\"\",IF(OR(VLOOKUP(C993,$C$3:$L$6,5,0)=Variables!$B$5,B993>VLOOKUP(C993,$C$3:$L$6,8,0)),-D993*VLOOKUP(C993,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I993<>Variables!$B$1,IF(C993<>\"\",$I$9-E993-F993,\"\"),-D993)","v":""},"",{"$f":"IF(C993<>\"\",IF(D993+$I$9-E993-F993>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C993,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C993,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I993,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I993,$C$3:$L$6,5,0)=Variables!$B$5,B993>VLOOKUP(I993,$C$3:$L$6,8,0)),IF(VLOOKUP(I993,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B993)-YEAR($B$12))*12+MONTH(B993)-MONTH($B$12)),((YEAR(B993)-YEAR(VLOOKUP(I993,$C$3:$L$6,8,0)))*12+MONTH(B993)-MONTH(VLOOKUP(I993,$C$3:$L$6,8,0))))*(VLOOKUP(I993,$C$3:$L$6,10,0)*VLOOKUP(I993,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C993<>\"\",IF(I993<>\"\",IF(ISERROR(VLOOKUP(I993,$C$3:$L$6,10,0)),\"\",VLOOKUP(I993,$C$3:$L$6,10,0)+J993+IF(OR(VLOOKUP(I993,$C$3:$L$6,5,0)=Variables!$B$5,B993>VLOOKUP(I993,$C$3:$L$6,8,0)),IF(VLOOKUP(I993,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B993)-YEAR($B$12))*12+MONTH(B993)-MONTH($B$12)),((YEAR(B993)-YEAR(VLOOKUP(I993,$C$3:$L$6,8,0)))*12+MONTH(B993)-MONTH(VLOOKUP(I993,$C$3:$L$6,8,0))))*VLOOKUP(I993,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I993<>Variables!$B$1,IF(H993<>0,C993,I993),\"\")","v":""},"","",{"$f":"IF(C994<>\"\",IF(OR(VLOOKUP(C994,$C$3:$L$6,5,0)=Variables!$B$5,B994>VLOOKUP(C994,$C$3:$L$6,8,0)),-D994*VLOOKUP(C994,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I994<>Variables!$B$1,IF(C994<>\"\",$I$9-E994-F994,\"\"),-D994)","v":""},"",{"$f":"IF(C994<>\"\",IF(D994+$I$9-E994-F994>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C994,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C994,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I994,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I994,$C$3:$L$6,5,0)=Variables!$B$5,B994>VLOOKUP(I994,$C$3:$L$6,8,0)),IF(VLOOKUP(I994,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B994)-YEAR($B$12))*12+MONTH(B994)-MONTH($B$12)),((YEAR(B994)-YEAR(VLOOKUP(I994,$C$3:$L$6,8,0)))*12+MONTH(B994)-MONTH(VLOOKUP(I994,$C$3:$L$6,8,0))))*(VLOOKUP(I994,$C$3:$L$6,10,0)*VLOOKUP(I994,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C994<>\"\",IF(I994<>\"\",IF(ISERROR(VLOOKUP(I994,$C$3:$L$6,10,0)),\"\",VLOOKUP(I994,$C$3:$L$6,10,0)+J994+IF(OR(VLOOKUP(I994,$C$3:$L$6,5,0)=Variables!$B$5,B994>VLOOKUP(I994,$C$3:$L$6,8,0)),IF(VLOOKUP(I994,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B994)-YEAR($B$12))*12+MONTH(B994)-MONTH($B$12)),((YEAR(B994)-YEAR(VLOOKUP(I994,$C$3:$L$6,8,0)))*12+MONTH(B994)-MONTH(VLOOKUP(I994,$C$3:$L$6,8,0))))*VLOOKUP(I994,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I994<>Variables!$B$1,IF(H994<>0,C994,I994),\"\")","v":""},"","",{"$f":"IF(C995<>\"\",IF(OR(VLOOKUP(C995,$C$3:$L$6,5,0)=Variables!$B$5,B995>VLOOKUP(C995,$C$3:$L$6,8,0)),-D995*VLOOKUP(C995,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I995<>Variables!$B$1,IF(C995<>\"\",$I$9-E995-F995,\"\"),-D995)","v":""},"",{"$f":"IF(C995<>\"\",IF(D995+$I$9-E995-F995>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C995,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C995,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I995,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I995,$C$3:$L$6,5,0)=Variables!$B$5,B995>VLOOKUP(I995,$C$3:$L$6,8,0)),IF(VLOOKUP(I995,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B995)-YEAR($B$12))*12+MONTH(B995)-MONTH($B$12)),((YEAR(B995)-YEAR(VLOOKUP(I995,$C$3:$L$6,8,0)))*12+MONTH(B995)-MONTH(VLOOKUP(I995,$C$3:$L$6,8,0))))*(VLOOKUP(I995,$C$3:$L$6,10,0)*VLOOKUP(I995,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C995<>\"\",IF(I995<>\"\",IF(ISERROR(VLOOKUP(I995,$C$3:$L$6,10,0)),\"\",VLOOKUP(I995,$C$3:$L$6,10,0)+J995+IF(OR(VLOOKUP(I995,$C$3:$L$6,5,0)=Variables!$B$5,B995>VLOOKUP(I995,$C$3:$L$6,8,0)),IF(VLOOKUP(I995,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B995)-YEAR($B$12))*12+MONTH(B995)-MONTH($B$12)),((YEAR(B995)-YEAR(VLOOKUP(I995,$C$3:$L$6,8,0)))*12+MONTH(B995)-MONTH(VLOOKUP(I995,$C$3:$L$6,8,0))))*VLOOKUP(I995,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I995<>Variables!$B$1,IF(H995<>0,C995,I995),\"\")","v":""},"","",{"$f":"IF(C996<>\"\",IF(OR(VLOOKUP(C996,$C$3:$L$6,5,0)=Variables!$B$5,B996>VLOOKUP(C996,$C$3:$L$6,8,0)),-D996*VLOOKUP(C996,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I996<>Variables!$B$1,IF(C996<>\"\",$I$9-E996-F996,\"\"),-D996)","v":""},"",{"$f":"IF(C996<>\"\",IF(D996+$I$9-E996-F996>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C996,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C996,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I996,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I996,$C$3:$L$6,5,0)=Variables!$B$5,B996>VLOOKUP(I996,$C$3:$L$6,8,0)),IF(VLOOKUP(I996,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B996)-YEAR($B$12))*12+MONTH(B996)-MONTH($B$12)),((YEAR(B996)-YEAR(VLOOKUP(I996,$C$3:$L$6,8,0)))*12+MONTH(B996)-MONTH(VLOOKUP(I996,$C$3:$L$6,8,0))))*(VLOOKUP(I996,$C$3:$L$6,10,0)*VLOOKUP(I996,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C996<>\"\",IF(I996<>\"\",IF(ISERROR(VLOOKUP(I996,$C$3:$L$6,10,0)),\"\",VLOOKUP(I996,$C$3:$L$6,10,0)+J996+IF(OR(VLOOKUP(I996,$C$3:$L$6,5,0)=Variables!$B$5,B996>VLOOKUP(I996,$C$3:$L$6,8,0)),IF(VLOOKUP(I996,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B996)-YEAR($B$12))*12+MONTH(B996)-MONTH($B$12)),((YEAR(B996)-YEAR(VLOOKUP(I996,$C$3:$L$6,8,0)))*12+MONTH(B996)-MONTH(VLOOKUP(I996,$C$3:$L$6,8,0))))*VLOOKUP(I996,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I996<>Variables!$B$1,IF(H996<>0,C996,I996),\"\")","v":""},"","",{"$f":"IF(C997<>\"\",IF(OR(VLOOKUP(C997,$C$3:$L$6,5,0)=Variables!$B$5,B997>VLOOKUP(C997,$C$3:$L$6,8,0)),-D997*VLOOKUP(C997,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I997<>Variables!$B$1,IF(C997<>\"\",$I$9-E997-F997,\"\"),-D997)","v":""},"",{"$f":"IF(C997<>\"\",IF(D997+$I$9-E997-F997>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C997,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C997,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I997,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I997,$C$3:$L$6,5,0)=Variables!$B$5,B997>VLOOKUP(I997,$C$3:$L$6,8,0)),IF(VLOOKUP(I997,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B997)-YEAR($B$12))*12+MONTH(B997)-MONTH($B$12)),((YEAR(B997)-YEAR(VLOOKUP(I997,$C$3:$L$6,8,0)))*12+MONTH(B997)-MONTH(VLOOKUP(I997,$C$3:$L$6,8,0))))*(VLOOKUP(I997,$C$3:$L$6,10,0)*VLOOKUP(I997,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C997<>\"\",IF(I997<>\"\",IF(ISERROR(VLOOKUP(I997,$C$3:$L$6,10,0)),\"\",VLOOKUP(I997,$C$3:$L$6,10,0)+J997+IF(OR(VLOOKUP(I997,$C$3:$L$6,5,0)=Variables!$B$5,B997>VLOOKUP(I997,$C$3:$L$6,8,0)),IF(VLOOKUP(I997,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B997)-YEAR($B$12))*12+MONTH(B997)-MONTH($B$12)),((YEAR(B997)-YEAR(VLOOKUP(I997,$C$3:$L$6,8,0)))*12+MONTH(B997)-MONTH(VLOOKUP(I997,$C$3:$L$6,8,0))))*VLOOKUP(I997,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I997<>Variables!$B$1,IF(H997<>0,C997,I997),\"\")","v":""},"","",{"$f":"IF(C998<>\"\",IF(OR(VLOOKUP(C998,$C$3:$L$6,5,0)=Variables!$B$5,B998>VLOOKUP(C998,$C$3:$L$6,8,0)),-D998*VLOOKUP(C998,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I998<>Variables!$B$1,IF(C998<>\"\",$I$9-E998-F998,\"\"),-D998)","v":""},"",{"$f":"IF(C998<>\"\",IF(D998+$I$9-E998-F998>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C998,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C998,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I998,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I998,$C$3:$L$6,5,0)=Variables!$B$5,B998>VLOOKUP(I998,$C$3:$L$6,8,0)),IF(VLOOKUP(I998,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B998)-YEAR($B$12))*12+MONTH(B998)-MONTH($B$12)),((YEAR(B998)-YEAR(VLOOKUP(I998,$C$3:$L$6,8,0)))*12+MONTH(B998)-MONTH(VLOOKUP(I998,$C$3:$L$6,8,0))))*(VLOOKUP(I998,$C$3:$L$6,10,0)*VLOOKUP(I998,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C998<>\"\",IF(I998<>\"\",IF(ISERROR(VLOOKUP(I998,$C$3:$L$6,10,0)),\"\",VLOOKUP(I998,$C$3:$L$6,10,0)+J998+IF(OR(VLOOKUP(I998,$C$3:$L$6,5,0)=Variables!$B$5,B998>VLOOKUP(I998,$C$3:$L$6,8,0)),IF(VLOOKUP(I998,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B998)-YEAR($B$12))*12+MONTH(B998)-MONTH($B$12)),((YEAR(B998)-YEAR(VLOOKUP(I998,$C$3:$L$6,8,0)))*12+MONTH(B998)-MONTH(VLOOKUP(I998,$C$3:$L$6,8,0))))*VLOOKUP(I998,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I998<>Variables!$B$1,IF(H998<>0,C998,I998),\"\")","v":""},"","",{"$f":"IF(C999<>\"\",IF(OR(VLOOKUP(C999,$C$3:$L$6,5,0)=Variables!$B$5,B999>VLOOKUP(C999,$C$3:$L$6,8,0)),-D999*VLOOKUP(C999,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I999<>Variables!$B$1,IF(C999<>\"\",$I$9-E999-F999,\"\"),-D999)","v":""},"",{"$f":"IF(C999<>\"\",IF(D999+$I$9-E999-F999>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C999,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C999,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I999,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I999,$C$3:$L$6,5,0)=Variables!$B$5,B999>VLOOKUP(I999,$C$3:$L$6,8,0)),IF(VLOOKUP(I999,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B999)-YEAR($B$12))*12+MONTH(B999)-MONTH($B$12)),((YEAR(B999)-YEAR(VLOOKUP(I999,$C$3:$L$6,8,0)))*12+MONTH(B999)-MONTH(VLOOKUP(I999,$C$3:$L$6,8,0))))*(VLOOKUP(I999,$C$3:$L$6,10,0)*VLOOKUP(I999,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C999<>\"\",IF(I999<>\"\",IF(ISERROR(VLOOKUP(I999,$C$3:$L$6,10,0)),\"\",VLOOKUP(I999,$C$3:$L$6,10,0)+J999+IF(OR(VLOOKUP(I999,$C$3:$L$6,5,0)=Variables!$B$5,B999>VLOOKUP(I999,$C$3:$L$6,8,0)),IF(VLOOKUP(I999,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B999)-YEAR($B$12))*12+MONTH(B999)-MONTH($B$12)),((YEAR(B999)-YEAR(VLOOKUP(I999,$C$3:$L$6,8,0)))*12+MONTH(B999)-MONTH(VLOOKUP(I999,$C$3:$L$6,8,0))))*VLOOKUP(I999,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I999<>Variables!$B$1,IF(H999<>0,C999,I999),\"\")","v":""},"","",{"$f":"IF(C1000<>\"\",IF(OR(VLOOKUP(C1000,$C$3:$L$6,5,0)=Variables!$B$5,B1000>VLOOKUP(C1000,$C$3:$L$6,8,0)),-D1000*VLOOKUP(C1000,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1000<>Variables!$B$1,IF(C1000<>\"\",$I$9-E1000-F1000,\"\"),-D1000)","v":""},"",{"$f":"IF(C1000<>\"\",IF(D1000+$I$9-E1000-F1000>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1000,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1000,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1000,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1000,$C$3:$L$6,5,0)=Variables!$B$5,B1000>VLOOKUP(I1000,$C$3:$L$6,8,0)),IF(VLOOKUP(I1000,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1000)-YEAR($B$12))*12+MONTH(B1000)-MONTH($B$12)),((YEAR(B1000)-YEAR(VLOOKUP(I1000,$C$3:$L$6,8,0)))*12+MONTH(B1000)-MONTH(VLOOKUP(I1000,$C$3:$L$6,8,0))))*(VLOOKUP(I1000,$C$3:$L$6,10,0)*VLOOKUP(I1000,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1000<>\"\",IF(I1000<>\"\",IF(ISERROR(VLOOKUP(I1000,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1000,$C$3:$L$6,10,0)+J1000+IF(OR(VLOOKUP(I1000,$C$3:$L$6,5,0)=Variables!$B$5,B1000>VLOOKUP(I1000,$C$3:$L$6,8,0)),IF(VLOOKUP(I1000,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1000)-YEAR($B$12))*12+MONTH(B1000)-MONTH($B$12)),((YEAR(B1000)-YEAR(VLOOKUP(I1000,$C$3:$L$6,8,0)))*12+MONTH(B1000)-MONTH(VLOOKUP(I1000,$C$3:$L$6,8,0))))*VLOOKUP(I1000,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1000<>Variables!$B$1,IF(H1000<>0,C1000,I1000),\"\")","v":""},"","",{"$f":"IF(C1001<>\"\",IF(OR(VLOOKUP(C1001,$C$3:$L$6,5,0)=Variables!$B$5,B1001>VLOOKUP(C1001,$C$3:$L$6,8,0)),-D1001*VLOOKUP(C1001,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1001<>Variables!$B$1,IF(C1001<>\"\",$I$9-E1001-F1001,\"\"),-D1001)","v":""},"",{"$f":"IF(C1001<>\"\",IF(D1001+$I$9-E1001-F1001>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1001,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1001,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1001,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1001,$C$3:$L$6,5,0)=Variables!$B$5,B1001>VLOOKUP(I1001,$C$3:$L$6,8,0)),IF(VLOOKUP(I1001,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1001)-YEAR($B$12))*12+MONTH(B1001)-MONTH($B$12)),((YEAR(B1001)-YEAR(VLOOKUP(I1001,$C$3:$L$6,8,0)))*12+MONTH(B1001)-MONTH(VLOOKUP(I1001,$C$3:$L$6,8,0))))*(VLOOKUP(I1001,$C$3:$L$6,10,0)*VLOOKUP(I1001,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1001<>\"\",IF(I1001<>\"\",IF(ISERROR(VLOOKUP(I1001,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1001,$C$3:$L$6,10,0)+J1001+IF(OR(VLOOKUP(I1001,$C$3:$L$6,5,0)=Variables!$B$5,B1001>VLOOKUP(I1001,$C$3:$L$6,8,0)),IF(VLOOKUP(I1001,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1001)-YEAR($B$12))*12+MONTH(B1001)-MONTH($B$12)),((YEAR(B1001)-YEAR(VLOOKUP(I1001,$C$3:$L$6,8,0)))*12+MONTH(B1001)-MONTH(VLOOKUP(I1001,$C$3:$L$6,8,0))))*VLOOKUP(I1001,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1001<>Variables!$B$1,IF(H1001<>0,C1001,I1001),\"\")","v":""},"","",{"$f":"IF(C1002<>\"\",IF(OR(VLOOKUP(C1002,$C$3:$L$6,5,0)=Variables!$B$5,B1002>VLOOKUP(C1002,$C$3:$L$6,8,0)),-D1002*VLOOKUP(C1002,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1002<>Variables!$B$1,IF(C1002<>\"\",$I$9-E1002-F1002,\"\"),-D1002)","v":""},"",{"$f":"IF(C1002<>\"\",IF(D1002+$I$9-E1002-F1002>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1002,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1002,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1002,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1002,$C$3:$L$6,5,0)=Variables!$B$5,B1002>VLOOKUP(I1002,$C$3:$L$6,8,0)),IF(VLOOKUP(I1002,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1002)-YEAR($B$12))*12+MONTH(B1002)-MONTH($B$12)),((YEAR(B1002)-YEAR(VLOOKUP(I1002,$C$3:$L$6,8,0)))*12+MONTH(B1002)-MONTH(VLOOKUP(I1002,$C$3:$L$6,8,0))))*(VLOOKUP(I1002,$C$3:$L$6,10,0)*VLOOKUP(I1002,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1002<>\"\",IF(I1002<>\"\",IF(ISERROR(VLOOKUP(I1002,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1002,$C$3:$L$6,10,0)+J1002+IF(OR(VLOOKUP(I1002,$C$3:$L$6,5,0)=Variables!$B$5,B1002>VLOOKUP(I1002,$C$3:$L$6,8,0)),IF(VLOOKUP(I1002,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1002)-YEAR($B$12))*12+MONTH(B1002)-MONTH($B$12)),((YEAR(B1002)-YEAR(VLOOKUP(I1002,$C$3:$L$6,8,0)))*12+MONTH(B1002)-MONTH(VLOOKUP(I1002,$C$3:$L$6,8,0))))*VLOOKUP(I1002,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1002<>Variables!$B$1,IF(H1002<>0,C1002,I1002),\"\")","v":""},"","",{"$f":"IF(C1003<>\"\",IF(OR(VLOOKUP(C1003,$C$3:$L$6,5,0)=Variables!$B$5,B1003>VLOOKUP(C1003,$C$3:$L$6,8,0)),-D1003*VLOOKUP(C1003,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1003<>Variables!$B$1,IF(C1003<>\"\",$I$9-E1003-F1003,\"\"),-D1003)","v":""},"",{"$f":"IF(C1003<>\"\",IF(D1003+$I$9-E1003-F1003>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1003,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1003,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1003,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1003,$C$3:$L$6,5,0)=Variables!$B$5,B1003>VLOOKUP(I1003,$C$3:$L$6,8,0)),IF(VLOOKUP(I1003,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1003)-YEAR($B$12))*12+MONTH(B1003)-MONTH($B$12)),((YEAR(B1003)-YEAR(VLOOKUP(I1003,$C$3:$L$6,8,0)))*12+MONTH(B1003)-MONTH(VLOOKUP(I1003,$C$3:$L$6,8,0))))*(VLOOKUP(I1003,$C$3:$L$6,10,0)*VLOOKUP(I1003,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1003<>\"\",IF(I1003<>\"\",IF(ISERROR(VLOOKUP(I1003,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1003,$C$3:$L$6,10,0)+J1003+IF(OR(VLOOKUP(I1003,$C$3:$L$6,5,0)=Variables!$B$5,B1003>VLOOKUP(I1003,$C$3:$L$6,8,0)),IF(VLOOKUP(I1003,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1003)-YEAR($B$12))*12+MONTH(B1003)-MONTH($B$12)),((YEAR(B1003)-YEAR(VLOOKUP(I1003,$C$3:$L$6,8,0)))*12+MONTH(B1003)-MONTH(VLOOKUP(I1003,$C$3:$L$6,8,0))))*VLOOKUP(I1003,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1003<>Variables!$B$1,IF(H1003<>0,C1003,I1003),\"\")","v":""},"","",{"$f":"IF(C1004<>\"\",IF(OR(VLOOKUP(C1004,$C$3:$L$6,5,0)=Variables!$B$5,B1004>VLOOKUP(C1004,$C$3:$L$6,8,0)),-D1004*VLOOKUP(C1004,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1004<>Variables!$B$1,IF(C1004<>\"\",$I$9-E1004-F1004,\"\"),-D1004)","v":""},"",{"$f":"IF(C1004<>\"\",IF(D1004+$I$9-E1004-F1004>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1004,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1004,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1004,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1004,$C$3:$L$6,5,0)=Variables!$B$5,B1004>VLOOKUP(I1004,$C$3:$L$6,8,0)),IF(VLOOKUP(I1004,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1004)-YEAR($B$12))*12+MONTH(B1004)-MONTH($B$12)),((YEAR(B1004)-YEAR(VLOOKUP(I1004,$C$3:$L$6,8,0)))*12+MONTH(B1004)-MONTH(VLOOKUP(I1004,$C$3:$L$6,8,0))))*(VLOOKUP(I1004,$C$3:$L$6,10,0)*VLOOKUP(I1004,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1004<>\"\",IF(I1004<>\"\",IF(ISERROR(VLOOKUP(I1004,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1004,$C$3:$L$6,10,0)+J1004+IF(OR(VLOOKUP(I1004,$C$3:$L$6,5,0)=Variables!$B$5,B1004>VLOOKUP(I1004,$C$3:$L$6,8,0)),IF(VLOOKUP(I1004,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1004)-YEAR($B$12))*12+MONTH(B1004)-MONTH($B$12)),((YEAR(B1004)-YEAR(VLOOKUP(I1004,$C$3:$L$6,8,0)))*12+MONTH(B1004)-MONTH(VLOOKUP(I1004,$C$3:$L$6,8,0))))*VLOOKUP(I1004,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1004<>Variables!$B$1,IF(H1004<>0,C1004,I1004),\"\")","v":""},"","",{"$f":"IF(C1005<>\"\",IF(OR(VLOOKUP(C1005,$C$3:$L$6,5,0)=Variables!$B$5,B1005>VLOOKUP(C1005,$C$3:$L$6,8,0)),-D1005*VLOOKUP(C1005,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1005<>Variables!$B$1,IF(C1005<>\"\",$I$9-E1005-F1005,\"\"),-D1005)","v":""},"",{"$f":"IF(C1005<>\"\",IF(D1005+$I$9-E1005-F1005>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1005,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1005,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1005,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1005,$C$3:$L$6,5,0)=Variables!$B$5,B1005>VLOOKUP(I1005,$C$3:$L$6,8,0)),IF(VLOOKUP(I1005,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1005)-YEAR($B$12))*12+MONTH(B1005)-MONTH($B$12)),((YEAR(B1005)-YEAR(VLOOKUP(I1005,$C$3:$L$6,8,0)))*12+MONTH(B1005)-MONTH(VLOOKUP(I1005,$C$3:$L$6,8,0))))*(VLOOKUP(I1005,$C$3:$L$6,10,0)*VLOOKUP(I1005,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1005<>\"\",IF(I1005<>\"\",IF(ISERROR(VLOOKUP(I1005,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1005,$C$3:$L$6,10,0)+J1005+IF(OR(VLOOKUP(I1005,$C$3:$L$6,5,0)=Variables!$B$5,B1005>VLOOKUP(I1005,$C$3:$L$6,8,0)),IF(VLOOKUP(I1005,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1005)-YEAR($B$12))*12+MONTH(B1005)-MONTH($B$12)),((YEAR(B1005)-YEAR(VLOOKUP(I1005,$C$3:$L$6,8,0)))*12+MONTH(B1005)-MONTH(VLOOKUP(I1005,$C$3:$L$6,8,0))))*VLOOKUP(I1005,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1005<>Variables!$B$1,IF(H1005<>0,C1005,I1005),\"\")","v":""},"","",{"$f":"IF(C1006<>\"\",IF(OR(VLOOKUP(C1006,$C$3:$L$6,5,0)=Variables!$B$5,B1006>VLOOKUP(C1006,$C$3:$L$6,8,0)),-D1006*VLOOKUP(C1006,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1006<>Variables!$B$1,IF(C1006<>\"\",$I$9-E1006-F1006,\"\"),-D1006)","v":""},"",{"$f":"IF(C1006<>\"\",IF(D1006+$I$9-E1006-F1006>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1006,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1006,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1006,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1006,$C$3:$L$6,5,0)=Variables!$B$5,B1006>VLOOKUP(I1006,$C$3:$L$6,8,0)),IF(VLOOKUP(I1006,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1006)-YEAR($B$12))*12+MONTH(B1006)-MONTH($B$12)),((YEAR(B1006)-YEAR(VLOOKUP(I1006,$C$3:$L$6,8,0)))*12+MONTH(B1006)-MONTH(VLOOKUP(I1006,$C$3:$L$6,8,0))))*(VLOOKUP(I1006,$C$3:$L$6,10,0)*VLOOKUP(I1006,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1006<>\"\",IF(I1006<>\"\",IF(ISERROR(VLOOKUP(I1006,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1006,$C$3:$L$6,10,0)+J1006+IF(OR(VLOOKUP(I1006,$C$3:$L$6,5,0)=Variables!$B$5,B1006>VLOOKUP(I1006,$C$3:$L$6,8,0)),IF(VLOOKUP(I1006,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1006)-YEAR($B$12))*12+MONTH(B1006)-MONTH($B$12)),((YEAR(B1006)-YEAR(VLOOKUP(I1006,$C$3:$L$6,8,0)))*12+MONTH(B1006)-MONTH(VLOOKUP(I1006,$C$3:$L$6,8,0))))*VLOOKUP(I1006,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1006<>Variables!$B$1,IF(H1006<>0,C1006,I1006),\"\")","v":""},"","",{"$f":"IF(C1007<>\"\",IF(OR(VLOOKUP(C1007,$C$3:$L$6,5,0)=Variables!$B$5,B1007>VLOOKUP(C1007,$C$3:$L$6,8,0)),-D1007*VLOOKUP(C1007,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1007<>Variables!$B$1,IF(C1007<>\"\",$I$9-E1007-F1007,\"\"),-D1007)","v":""},"",{"$f":"IF(C1007<>\"\",IF(D1007+$I$9-E1007-F1007>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1007,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1007,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1007,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1007,$C$3:$L$6,5,0)=Variables!$B$5,B1007>VLOOKUP(I1007,$C$3:$L$6,8,0)),IF(VLOOKUP(I1007,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1007)-YEAR($B$12))*12+MONTH(B1007)-MONTH($B$12)),((YEAR(B1007)-YEAR(VLOOKUP(I1007,$C$3:$L$6,8,0)))*12+MONTH(B1007)-MONTH(VLOOKUP(I1007,$C$3:$L$6,8,0))))*(VLOOKUP(I1007,$C$3:$L$6,10,0)*VLOOKUP(I1007,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1007<>\"\",IF(I1007<>\"\",IF(ISERROR(VLOOKUP(I1007,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1007,$C$3:$L$6,10,0)+J1007+IF(OR(VLOOKUP(I1007,$C$3:$L$6,5,0)=Variables!$B$5,B1007>VLOOKUP(I1007,$C$3:$L$6,8,0)),IF(VLOOKUP(I1007,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1007)-YEAR($B$12))*12+MONTH(B1007)-MONTH($B$12)),((YEAR(B1007)-YEAR(VLOOKUP(I1007,$C$3:$L$6,8,0)))*12+MONTH(B1007)-MONTH(VLOOKUP(I1007,$C$3:$L$6,8,0))))*VLOOKUP(I1007,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1007<>Variables!$B$1,IF(H1007<>0,C1007,I1007),\"\")","v":""},"","",{"$f":"IF(C1008<>\"\",IF(OR(VLOOKUP(C1008,$C$3:$L$6,5,0)=Variables!$B$5,B1008>VLOOKUP(C1008,$C$3:$L$6,8,0)),-D1008*VLOOKUP(C1008,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1008<>Variables!$B$1,IF(C1008<>\"\",$I$9-E1008-F1008,\"\"),-D1008)","v":""},"",{"$f":"IF(C1008<>\"\",IF(D1008+$I$9-E1008-F1008>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1008,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1008,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1008,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1008,$C$3:$L$6,5,0)=Variables!$B$5,B1008>VLOOKUP(I1008,$C$3:$L$6,8,0)),IF(VLOOKUP(I1008,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1008)-YEAR($B$12))*12+MONTH(B1008)-MONTH($B$12)),((YEAR(B1008)-YEAR(VLOOKUP(I1008,$C$3:$L$6,8,0)))*12+MONTH(B1008)-MONTH(VLOOKUP(I1008,$C$3:$L$6,8,0))))*(VLOOKUP(I1008,$C$3:$L$6,10,0)*VLOOKUP(I1008,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1008<>\"\",IF(I1008<>\"\",IF(ISERROR(VLOOKUP(I1008,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1008,$C$3:$L$6,10,0)+J1008+IF(OR(VLOOKUP(I1008,$C$3:$L$6,5,0)=Variables!$B$5,B1008>VLOOKUP(I1008,$C$3:$L$6,8,0)),IF(VLOOKUP(I1008,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1008)-YEAR($B$12))*12+MONTH(B1008)-MONTH($B$12)),((YEAR(B1008)-YEAR(VLOOKUP(I1008,$C$3:$L$6,8,0)))*12+MONTH(B1008)-MONTH(VLOOKUP(I1008,$C$3:$L$6,8,0))))*VLOOKUP(I1008,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1008<>Variables!$B$1,IF(H1008<>0,C1008,I1008),\"\")","v":""},"","",{"$f":"IF(C1009<>\"\",IF(OR(VLOOKUP(C1009,$C$3:$L$6,5,0)=Variables!$B$5,B1009>VLOOKUP(C1009,$C$3:$L$6,8,0)),-D1009*VLOOKUP(C1009,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1009<>Variables!$B$1,IF(C1009<>\"\",$I$9-E1009-F1009,\"\"),-D1009)","v":""},"",{"$f":"IF(C1009<>\"\",IF(D1009+$I$9-E1009-F1009>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1009,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1009,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1009,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1009,$C$3:$L$6,5,0)=Variables!$B$5,B1009>VLOOKUP(I1009,$C$3:$L$6,8,0)),IF(VLOOKUP(I1009,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1009)-YEAR($B$12))*12+MONTH(B1009)-MONTH($B$12)),((YEAR(B1009)-YEAR(VLOOKUP(I1009,$C$3:$L$6,8,0)))*12+MONTH(B1009)-MONTH(VLOOKUP(I1009,$C$3:$L$6,8,0))))*(VLOOKUP(I1009,$C$3:$L$6,10,0)*VLOOKUP(I1009,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1009<>\"\",IF(I1009<>\"\",IF(ISERROR(VLOOKUP(I1009,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1009,$C$3:$L$6,10,0)+J1009+IF(OR(VLOOKUP(I1009,$C$3:$L$6,5,0)=Variables!$B$5,B1009>VLOOKUP(I1009,$C$3:$L$6,8,0)),IF(VLOOKUP(I1009,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1009)-YEAR($B$12))*12+MONTH(B1009)-MONTH($B$12)),((YEAR(B1009)-YEAR(VLOOKUP(I1009,$C$3:$L$6,8,0)))*12+MONTH(B1009)-MONTH(VLOOKUP(I1009,$C$3:$L$6,8,0))))*VLOOKUP(I1009,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1009<>Variables!$B$1,IF(H1009<>0,C1009,I1009),\"\")","v":""},"","",{"$f":"IF(C1010<>\"\",IF(OR(VLOOKUP(C1010,$C$3:$L$6,5,0)=Variables!$B$5,B1010>VLOOKUP(C1010,$C$3:$L$6,8,0)),-D1010*VLOOKUP(C1010,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1010<>Variables!$B$1,IF(C1010<>\"\",$I$9-E1010-F1010,\"\"),-D1010)","v":""},"",{"$f":"IF(C1010<>\"\",IF(D1010+$I$9-E1010-F1010>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1010,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1010,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1010,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1010,$C$3:$L$6,5,0)=Variables!$B$5,B1010>VLOOKUP(I1010,$C$3:$L$6,8,0)),IF(VLOOKUP(I1010,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1010)-YEAR($B$12))*12+MONTH(B1010)-MONTH($B$12)),((YEAR(B1010)-YEAR(VLOOKUP(I1010,$C$3:$L$6,8,0)))*12+MONTH(B1010)-MONTH(VLOOKUP(I1010,$C$3:$L$6,8,0))))*(VLOOKUP(I1010,$C$3:$L$6,10,0)*VLOOKUP(I1010,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1010<>\"\",IF(I1010<>\"\",IF(ISERROR(VLOOKUP(I1010,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1010,$C$3:$L$6,10,0)+J1010+IF(OR(VLOOKUP(I1010,$C$3:$L$6,5,0)=Variables!$B$5,B1010>VLOOKUP(I1010,$C$3:$L$6,8,0)),IF(VLOOKUP(I1010,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1010)-YEAR($B$12))*12+MONTH(B1010)-MONTH($B$12)),((YEAR(B1010)-YEAR(VLOOKUP(I1010,$C$3:$L$6,8,0)))*12+MONTH(B1010)-MONTH(VLOOKUP(I1010,$C$3:$L$6,8,0))))*VLOOKUP(I1010,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1010<>Variables!$B$1,IF(H1010<>0,C1010,I1010),\"\")","v":""},"","",{"$f":"IF(C1011<>\"\",IF(OR(VLOOKUP(C1011,$C$3:$L$6,5,0)=Variables!$B$5,B1011>VLOOKUP(C1011,$C$3:$L$6,8,0)),-D1011*VLOOKUP(C1011,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1011<>Variables!$B$1,IF(C1011<>\"\",$I$9-E1011-F1011,\"\"),-D1011)","v":""},"",{"$f":"IF(C1011<>\"\",IF(D1011+$I$9-E1011-F1011>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1011,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1011,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1011,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1011,$C$3:$L$6,5,0)=Variables!$B$5,B1011>VLOOKUP(I1011,$C$3:$L$6,8,0)),IF(VLOOKUP(I1011,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1011)-YEAR($B$12))*12+MONTH(B1011)-MONTH($B$12)),((YEAR(B1011)-YEAR(VLOOKUP(I1011,$C$3:$L$6,8,0)))*12+MONTH(B1011)-MONTH(VLOOKUP(I1011,$C$3:$L$6,8,0))))*(VLOOKUP(I1011,$C$3:$L$6,10,0)*VLOOKUP(I1011,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1011<>\"\",IF(I1011<>\"\",IF(ISERROR(VLOOKUP(I1011,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1011,$C$3:$L$6,10,0)+J1011+IF(OR(VLOOKUP(I1011,$C$3:$L$6,5,0)=Variables!$B$5,B1011>VLOOKUP(I1011,$C$3:$L$6,8,0)),IF(VLOOKUP(I1011,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1011)-YEAR($B$12))*12+MONTH(B1011)-MONTH($B$12)),((YEAR(B1011)-YEAR(VLOOKUP(I1011,$C$3:$L$6,8,0)))*12+MONTH(B1011)-MONTH(VLOOKUP(I1011,$C$3:$L$6,8,0))))*VLOOKUP(I1011,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1011<>Variables!$B$1,IF(H1011<>0,C1011,I1011),\"\")","v":""},"","",{"$f":"IF(C1012<>\"\",IF(OR(VLOOKUP(C1012,$C$3:$L$6,5,0)=Variables!$B$5,B1012>VLOOKUP(C1012,$C$3:$L$6,8,0)),-D1012*VLOOKUP(C1012,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1012<>Variables!$B$1,IF(C1012<>\"\",$I$9-E1012-F1012,\"\"),-D1012)","v":""},"",{"$f":"IF(C1012<>\"\",IF(D1012+$I$9-E1012-F1012>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1012,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1012,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1012,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1012,$C$3:$L$6,5,0)=Variables!$B$5,B1012>VLOOKUP(I1012,$C$3:$L$6,8,0)),IF(VLOOKUP(I1012,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1012)-YEAR($B$12))*12+MONTH(B1012)-MONTH($B$12)),((YEAR(B1012)-YEAR(VLOOKUP(I1012,$C$3:$L$6,8,0)))*12+MONTH(B1012)-MONTH(VLOOKUP(I1012,$C$3:$L$6,8,0))))*(VLOOKUP(I1012,$C$3:$L$6,10,0)*VLOOKUP(I1012,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1012<>\"\",IF(I1012<>\"\",IF(ISERROR(VLOOKUP(I1012,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1012,$C$3:$L$6,10,0)+J1012+IF(OR(VLOOKUP(I1012,$C$3:$L$6,5,0)=Variables!$B$5,B1012>VLOOKUP(I1012,$C$3:$L$6,8,0)),IF(VLOOKUP(I1012,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1012)-YEAR($B$12))*12+MONTH(B1012)-MONTH($B$12)),((YEAR(B1012)-YEAR(VLOOKUP(I1012,$C$3:$L$6,8,0)))*12+MONTH(B1012)-MONTH(VLOOKUP(I1012,$C$3:$L$6,8,0))))*VLOOKUP(I1012,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1012<>Variables!$B$1,IF(H1012<>0,C1012,I1012),\"\")","v":""},"","",{"$f":"IF(C1013<>\"\",IF(OR(VLOOKUP(C1013,$C$3:$L$6,5,0)=Variables!$B$5,B1013>VLOOKUP(C1013,$C$3:$L$6,8,0)),-D1013*VLOOKUP(C1013,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1013<>Variables!$B$1,IF(C1013<>\"\",$I$9-E1013-F1013,\"\"),-D1013)","v":""},"",{"$f":"IF(C1013<>\"\",IF(D1013+$I$9-E1013-F1013>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1013,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1013,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1013,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1013,$C$3:$L$6,5,0)=Variables!$B$5,B1013>VLOOKUP(I1013,$C$3:$L$6,8,0)),IF(VLOOKUP(I1013,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1013)-YEAR($B$12))*12+MONTH(B1013)-MONTH($B$12)),((YEAR(B1013)-YEAR(VLOOKUP(I1013,$C$3:$L$6,8,0)))*12+MONTH(B1013)-MONTH(VLOOKUP(I1013,$C$3:$L$6,8,0))))*(VLOOKUP(I1013,$C$3:$L$6,10,0)*VLOOKUP(I1013,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1013<>\"\",IF(I1013<>\"\",IF(ISERROR(VLOOKUP(I1013,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1013,$C$3:$L$6,10,0)+J1013+IF(OR(VLOOKUP(I1013,$C$3:$L$6,5,0)=Variables!$B$5,B1013>VLOOKUP(I1013,$C$3:$L$6,8,0)),IF(VLOOKUP(I1013,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1013)-YEAR($B$12))*12+MONTH(B1013)-MONTH($B$12)),((YEAR(B1013)-YEAR(VLOOKUP(I1013,$C$3:$L$6,8,0)))*12+MONTH(B1013)-MONTH(VLOOKUP(I1013,$C$3:$L$6,8,0))))*VLOOKUP(I1013,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1013<>Variables!$B$1,IF(H1013<>0,C1013,I1013),\"\")","v":""},"","",{"$f":"IF(C1014<>\"\",IF(OR(VLOOKUP(C1014,$C$3:$L$6,5,0)=Variables!$B$5,B1014>VLOOKUP(C1014,$C$3:$L$6,8,0)),-D1014*VLOOKUP(C1014,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1014<>Variables!$B$1,IF(C1014<>\"\",$I$9-E1014-F1014,\"\"),-D1014)","v":""},"",{"$f":"IF(C1014<>\"\",IF(D1014+$I$9-E1014-F1014>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1014,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1014,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1014,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1014,$C$3:$L$6,5,0)=Variables!$B$5,B1014>VLOOKUP(I1014,$C$3:$L$6,8,0)),IF(VLOOKUP(I1014,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1014)-YEAR($B$12))*12+MONTH(B1014)-MONTH($B$12)),((YEAR(B1014)-YEAR(VLOOKUP(I1014,$C$3:$L$6,8,0)))*12+MONTH(B1014)-MONTH(VLOOKUP(I1014,$C$3:$L$6,8,0))))*(VLOOKUP(I1014,$C$3:$L$6,10,0)*VLOOKUP(I1014,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1014<>\"\",IF(I1014<>\"\",IF(ISERROR(VLOOKUP(I1014,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1014,$C$3:$L$6,10,0)+J1014+IF(OR(VLOOKUP(I1014,$C$3:$L$6,5,0)=Variables!$B$5,B1014>VLOOKUP(I1014,$C$3:$L$6,8,0)),IF(VLOOKUP(I1014,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1014)-YEAR($B$12))*12+MONTH(B1014)-MONTH($B$12)),((YEAR(B1014)-YEAR(VLOOKUP(I1014,$C$3:$L$6,8,0)))*12+MONTH(B1014)-MONTH(VLOOKUP(I1014,$C$3:$L$6,8,0))))*VLOOKUP(I1014,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1014<>Variables!$B$1,IF(H1014<>0,C1014,I1014),\"\")","v":""},"","",{"$f":"IF(C1015<>\"\",IF(OR(VLOOKUP(C1015,$C$3:$L$6,5,0)=Variables!$B$5,B1015>VLOOKUP(C1015,$C$3:$L$6,8,0)),-D1015*VLOOKUP(C1015,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1015<>Variables!$B$1,IF(C1015<>\"\",$I$9-E1015-F1015,\"\"),-D1015)","v":""},"",{"$f":"IF(C1015<>\"\",IF(D1015+$I$9-E1015-F1015>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1015,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1015,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1015,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1015,$C$3:$L$6,5,0)=Variables!$B$5,B1015>VLOOKUP(I1015,$C$3:$L$6,8,0)),IF(VLOOKUP(I1015,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1015)-YEAR($B$12))*12+MONTH(B1015)-MONTH($B$12)),((YEAR(B1015)-YEAR(VLOOKUP(I1015,$C$3:$L$6,8,0)))*12+MONTH(B1015)-MONTH(VLOOKUP(I1015,$C$3:$L$6,8,0))))*(VLOOKUP(I1015,$C$3:$L$6,10,0)*VLOOKUP(I1015,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1015<>\"\",IF(I1015<>\"\",IF(ISERROR(VLOOKUP(I1015,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1015,$C$3:$L$6,10,0)+J1015+IF(OR(VLOOKUP(I1015,$C$3:$L$6,5,0)=Variables!$B$5,B1015>VLOOKUP(I1015,$C$3:$L$6,8,0)),IF(VLOOKUP(I1015,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1015)-YEAR($B$12))*12+MONTH(B1015)-MONTH($B$12)),((YEAR(B1015)-YEAR(VLOOKUP(I1015,$C$3:$L$6,8,0)))*12+MONTH(B1015)-MONTH(VLOOKUP(I1015,$C$3:$L$6,8,0))))*VLOOKUP(I1015,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1015<>Variables!$B$1,IF(H1015<>0,C1015,I1015),\"\")","v":""},"","",{"$f":"IF(C1016<>\"\",IF(OR(VLOOKUP(C1016,$C$3:$L$6,5,0)=Variables!$B$5,B1016>VLOOKUP(C1016,$C$3:$L$6,8,0)),-D1016*VLOOKUP(C1016,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1016<>Variables!$B$1,IF(C1016<>\"\",$I$9-E1016-F1016,\"\"),-D1016)","v":""},"",{"$f":"IF(C1016<>\"\",IF(D1016+$I$9-E1016-F1016>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1016,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1016,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1016,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1016,$C$3:$L$6,5,0)=Variables!$B$5,B1016>VLOOKUP(I1016,$C$3:$L$6,8,0)),IF(VLOOKUP(I1016,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1016)-YEAR($B$12))*12+MONTH(B1016)-MONTH($B$12)),((YEAR(B1016)-YEAR(VLOOKUP(I1016,$C$3:$L$6,8,0)))*12+MONTH(B1016)-MONTH(VLOOKUP(I1016,$C$3:$L$6,8,0))))*(VLOOKUP(I1016,$C$3:$L$6,10,0)*VLOOKUP(I1016,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1016<>\"\",IF(I1016<>\"\",IF(ISERROR(VLOOKUP(I1016,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1016,$C$3:$L$6,10,0)+J1016+IF(OR(VLOOKUP(I1016,$C$3:$L$6,5,0)=Variables!$B$5,B1016>VLOOKUP(I1016,$C$3:$L$6,8,0)),IF(VLOOKUP(I1016,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1016)-YEAR($B$12))*12+MONTH(B1016)-MONTH($B$12)),((YEAR(B1016)-YEAR(VLOOKUP(I1016,$C$3:$L$6,8,0)))*12+MONTH(B1016)-MONTH(VLOOKUP(I1016,$C$3:$L$6,8,0))))*VLOOKUP(I1016,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1016<>Variables!$B$1,IF(H1016<>0,C1016,I1016),\"\")","v":""},"","",{"$f":"IF(C1017<>\"\",IF(OR(VLOOKUP(C1017,$C$3:$L$6,5,0)=Variables!$B$5,B1017>VLOOKUP(C1017,$C$3:$L$6,8,0)),-D1017*VLOOKUP(C1017,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1017<>Variables!$B$1,IF(C1017<>\"\",$I$9-E1017-F1017,\"\"),-D1017)","v":""},"",{"$f":"IF(C1017<>\"\",IF(D1017+$I$9-E1017-F1017>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1017,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1017,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1017,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1017,$C$3:$L$6,5,0)=Variables!$B$5,B1017>VLOOKUP(I1017,$C$3:$L$6,8,0)),IF(VLOOKUP(I1017,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1017)-YEAR($B$12))*12+MONTH(B1017)-MONTH($B$12)),((YEAR(B1017)-YEAR(VLOOKUP(I1017,$C$3:$L$6,8,0)))*12+MONTH(B1017)-MONTH(VLOOKUP(I1017,$C$3:$L$6,8,0))))*(VLOOKUP(I1017,$C$3:$L$6,10,0)*VLOOKUP(I1017,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1017<>\"\",IF(I1017<>\"\",IF(ISERROR(VLOOKUP(I1017,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1017,$C$3:$L$6,10,0)+J1017+IF(OR(VLOOKUP(I1017,$C$3:$L$6,5,0)=Variables!$B$5,B1017>VLOOKUP(I1017,$C$3:$L$6,8,0)),IF(VLOOKUP(I1017,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1017)-YEAR($B$12))*12+MONTH(B1017)-MONTH($B$12)),((YEAR(B1017)-YEAR(VLOOKUP(I1017,$C$3:$L$6,8,0)))*12+MONTH(B1017)-MONTH(VLOOKUP(I1017,$C$3:$L$6,8,0))))*VLOOKUP(I1017,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1017<>Variables!$B$1,IF(H1017<>0,C1017,I1017),\"\")","v":""},"","",{"$f":"IF(C1018<>\"\",IF(OR(VLOOKUP(C1018,$C$3:$L$6,5,0)=Variables!$B$5,B1018>VLOOKUP(C1018,$C$3:$L$6,8,0)),-D1018*VLOOKUP(C1018,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1018<>Variables!$B$1,IF(C1018<>\"\",$I$9-E1018-F1018,\"\"),-D1018)","v":""},"",{"$f":"IF(C1018<>\"\",IF(D1018+$I$9-E1018-F1018>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1018,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1018,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1018,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1018,$C$3:$L$6,5,0)=Variables!$B$5,B1018>VLOOKUP(I1018,$C$3:$L$6,8,0)),IF(VLOOKUP(I1018,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1018)-YEAR($B$12))*12+MONTH(B1018)-MONTH($B$12)),((YEAR(B1018)-YEAR(VLOOKUP(I1018,$C$3:$L$6,8,0)))*12+MONTH(B1018)-MONTH(VLOOKUP(I1018,$C$3:$L$6,8,0))))*(VLOOKUP(I1018,$C$3:$L$6,10,0)*VLOOKUP(I1018,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1018<>\"\",IF(I1018<>\"\",IF(ISERROR(VLOOKUP(I1018,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1018,$C$3:$L$6,10,0)+J1018+IF(OR(VLOOKUP(I1018,$C$3:$L$6,5,0)=Variables!$B$5,B1018>VLOOKUP(I1018,$C$3:$L$6,8,0)),IF(VLOOKUP(I1018,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1018)-YEAR($B$12))*12+MONTH(B1018)-MONTH($B$12)),((YEAR(B1018)-YEAR(VLOOKUP(I1018,$C$3:$L$6,8,0)))*12+MONTH(B1018)-MONTH(VLOOKUP(I1018,$C$3:$L$6,8,0))))*VLOOKUP(I1018,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1018<>Variables!$B$1,IF(H1018<>0,C1018,I1018),\"\")","v":""},"","",{"$f":"IF(C1019<>\"\",IF(OR(VLOOKUP(C1019,$C$3:$L$6,5,0)=Variables!$B$5,B1019>VLOOKUP(C1019,$C$3:$L$6,8,0)),-D1019*VLOOKUP(C1019,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1019<>Variables!$B$1,IF(C1019<>\"\",$I$9-E1019-F1019,\"\"),-D1019)","v":""},"",{"$f":"IF(C1019<>\"\",IF(D1019+$I$9-E1019-F1019>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1019,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1019,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1019,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1019,$C$3:$L$6,5,0)=Variables!$B$5,B1019>VLOOKUP(I1019,$C$3:$L$6,8,0)),IF(VLOOKUP(I1019,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1019)-YEAR($B$12))*12+MONTH(B1019)-MONTH($B$12)),((YEAR(B1019)-YEAR(VLOOKUP(I1019,$C$3:$L$6,8,0)))*12+MONTH(B1019)-MONTH(VLOOKUP(I1019,$C$3:$L$6,8,0))))*(VLOOKUP(I1019,$C$3:$L$6,10,0)*VLOOKUP(I1019,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1019<>\"\",IF(I1019<>\"\",IF(ISERROR(VLOOKUP(I1019,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1019,$C$3:$L$6,10,0)+J1019+IF(OR(VLOOKUP(I1019,$C$3:$L$6,5,0)=Variables!$B$5,B1019>VLOOKUP(I1019,$C$3:$L$6,8,0)),IF(VLOOKUP(I1019,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1019)-YEAR($B$12))*12+MONTH(B1019)-MONTH($B$12)),((YEAR(B1019)-YEAR(VLOOKUP(I1019,$C$3:$L$6,8,0)))*12+MONTH(B1019)-MONTH(VLOOKUP(I1019,$C$3:$L$6,8,0))))*VLOOKUP(I1019,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1019<>Variables!$B$1,IF(H1019<>0,C1019,I1019),\"\")","v":""},"","",{"$f":"IF(C1020<>\"\",IF(OR(VLOOKUP(C1020,$C$3:$L$6,5,0)=Variables!$B$5,B1020>VLOOKUP(C1020,$C$3:$L$6,8,0)),-D1020*VLOOKUP(C1020,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1020<>Variables!$B$1,IF(C1020<>\"\",$I$9-E1020-F1020,\"\"),-D1020)","v":""},"",{"$f":"IF(C1020<>\"\",IF(D1020+$I$9-E1020-F1020>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1020,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1020,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1020,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1020,$C$3:$L$6,5,0)=Variables!$B$5,B1020>VLOOKUP(I1020,$C$3:$L$6,8,0)),IF(VLOOKUP(I1020,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1020)-YEAR($B$12))*12+MONTH(B1020)-MONTH($B$12)),((YEAR(B1020)-YEAR(VLOOKUP(I1020,$C$3:$L$6,8,0)))*12+MONTH(B1020)-MONTH(VLOOKUP(I1020,$C$3:$L$6,8,0))))*(VLOOKUP(I1020,$C$3:$L$6,10,0)*VLOOKUP(I1020,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1020<>\"\",IF(I1020<>\"\",IF(ISERROR(VLOOKUP(I1020,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1020,$C$3:$L$6,10,0)+J1020+IF(OR(VLOOKUP(I1020,$C$3:$L$6,5,0)=Variables!$B$5,B1020>VLOOKUP(I1020,$C$3:$L$6,8,0)),IF(VLOOKUP(I1020,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1020)-YEAR($B$12))*12+MONTH(B1020)-MONTH($B$12)),((YEAR(B1020)-YEAR(VLOOKUP(I1020,$C$3:$L$6,8,0)))*12+MONTH(B1020)-MONTH(VLOOKUP(I1020,$C$3:$L$6,8,0))))*VLOOKUP(I1020,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1020<>Variables!$B$1,IF(H1020<>0,C1020,I1020),\"\")","v":""},"","",{"$f":"IF(C1021<>\"\",IF(OR(VLOOKUP(C1021,$C$3:$L$6,5,0)=Variables!$B$5,B1021>VLOOKUP(C1021,$C$3:$L$6,8,0)),-D1021*VLOOKUP(C1021,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1021<>Variables!$B$1,IF(C1021<>\"\",$I$9-E1021-F1021,\"\"),-D1021)","v":""},"",{"$f":"IF(C1021<>\"\",IF(D1021+$I$9-E1021-F1021>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1021,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1021,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1021,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1021,$C$3:$L$6,5,0)=Variables!$B$5,B1021>VLOOKUP(I1021,$C$3:$L$6,8,0)),IF(VLOOKUP(I1021,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1021)-YEAR($B$12))*12+MONTH(B1021)-MONTH($B$12)),((YEAR(B1021)-YEAR(VLOOKUP(I1021,$C$3:$L$6,8,0)))*12+MONTH(B1021)-MONTH(VLOOKUP(I1021,$C$3:$L$6,8,0))))*(VLOOKUP(I1021,$C$3:$L$6,10,0)*VLOOKUP(I1021,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1021<>\"\",IF(I1021<>\"\",IF(ISERROR(VLOOKUP(I1021,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1021,$C$3:$L$6,10,0)+J1021+IF(OR(VLOOKUP(I1021,$C$3:$L$6,5,0)=Variables!$B$5,B1021>VLOOKUP(I1021,$C$3:$L$6,8,0)),IF(VLOOKUP(I1021,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1021)-YEAR($B$12))*12+MONTH(B1021)-MONTH($B$12)),((YEAR(B1021)-YEAR(VLOOKUP(I1021,$C$3:$L$6,8,0)))*12+MONTH(B1021)-MONTH(VLOOKUP(I1021,$C$3:$L$6,8,0))))*VLOOKUP(I1021,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1021<>Variables!$B$1,IF(H1021<>0,C1021,I1021),\"\")","v":""},"","",{"$f":"IF(C1022<>\"\",IF(OR(VLOOKUP(C1022,$C$3:$L$6,5,0)=Variables!$B$5,B1022>VLOOKUP(C1022,$C$3:$L$6,8,0)),-D1022*VLOOKUP(C1022,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1022<>Variables!$B$1,IF(C1022<>\"\",$I$9-E1022-F1022,\"\"),-D1022)","v":""},"",{"$f":"IF(C1022<>\"\",IF(D1022+$I$9-E1022-F1022>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1022,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1022,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1022,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1022,$C$3:$L$6,5,0)=Variables!$B$5,B1022>VLOOKUP(I1022,$C$3:$L$6,8,0)),IF(VLOOKUP(I1022,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1022)-YEAR($B$12))*12+MONTH(B1022)-MONTH($B$12)),((YEAR(B1022)-YEAR(VLOOKUP(I1022,$C$3:$L$6,8,0)))*12+MONTH(B1022)-MONTH(VLOOKUP(I1022,$C$3:$L$6,8,0))))*(VLOOKUP(I1022,$C$3:$L$6,10,0)*VLOOKUP(I1022,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1022<>\"\",IF(I1022<>\"\",IF(ISERROR(VLOOKUP(I1022,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1022,$C$3:$L$6,10,0)+J1022+IF(OR(VLOOKUP(I1022,$C$3:$L$6,5,0)=Variables!$B$5,B1022>VLOOKUP(I1022,$C$3:$L$6,8,0)),IF(VLOOKUP(I1022,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1022)-YEAR($B$12))*12+MONTH(B1022)-MONTH($B$12)),((YEAR(B1022)-YEAR(VLOOKUP(I1022,$C$3:$L$6,8,0)))*12+MONTH(B1022)-MONTH(VLOOKUP(I1022,$C$3:$L$6,8,0))))*VLOOKUP(I1022,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1022<>Variables!$B$1,IF(H1022<>0,C1022,I1022),\"\")","v":""},"","",{"$f":"IF(C1023<>\"\",IF(OR(VLOOKUP(C1023,$C$3:$L$6,5,0)=Variables!$B$5,B1023>VLOOKUP(C1023,$C$3:$L$6,8,0)),-D1023*VLOOKUP(C1023,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1023<>Variables!$B$1,IF(C1023<>\"\",$I$9-E1023-F1023,\"\"),-D1023)","v":""},"",{"$f":"IF(C1023<>\"\",IF(D1023+$I$9-E1023-F1023>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1023,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1023,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1023,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1023,$C$3:$L$6,5,0)=Variables!$B$5,B1023>VLOOKUP(I1023,$C$3:$L$6,8,0)),IF(VLOOKUP(I1023,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1023)-YEAR($B$12))*12+MONTH(B1023)-MONTH($B$12)),((YEAR(B1023)-YEAR(VLOOKUP(I1023,$C$3:$L$6,8,0)))*12+MONTH(B1023)-MONTH(VLOOKUP(I1023,$C$3:$L$6,8,0))))*(VLOOKUP(I1023,$C$3:$L$6,10,0)*VLOOKUP(I1023,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1023<>\"\",IF(I1023<>\"\",IF(ISERROR(VLOOKUP(I1023,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1023,$C$3:$L$6,10,0)+J1023+IF(OR(VLOOKUP(I1023,$C$3:$L$6,5,0)=Variables!$B$5,B1023>VLOOKUP(I1023,$C$3:$L$6,8,0)),IF(VLOOKUP(I1023,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1023)-YEAR($B$12))*12+MONTH(B1023)-MONTH($B$12)),((YEAR(B1023)-YEAR(VLOOKUP(I1023,$C$3:$L$6,8,0)))*12+MONTH(B1023)-MONTH(VLOOKUP(I1023,$C$3:$L$6,8,0))))*VLOOKUP(I1023,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1023<>Variables!$B$1,IF(H1023<>0,C1023,I1023),\"\")","v":""},"","",{"$f":"IF(C1024<>\"\",IF(OR(VLOOKUP(C1024,$C$3:$L$6,5,0)=Variables!$B$5,B1024>VLOOKUP(C1024,$C$3:$L$6,8,0)),-D1024*VLOOKUP(C1024,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1024<>Variables!$B$1,IF(C1024<>\"\",$I$9-E1024-F1024,\"\"),-D1024)","v":""},"",{"$f":"IF(C1024<>\"\",IF(D1024+$I$9-E1024-F1024>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1024,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1024,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1024,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1024,$C$3:$L$6,5,0)=Variables!$B$5,B1024>VLOOKUP(I1024,$C$3:$L$6,8,0)),IF(VLOOKUP(I1024,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1024)-YEAR($B$12))*12+MONTH(B1024)-MONTH($B$12)),((YEAR(B1024)-YEAR(VLOOKUP(I1024,$C$3:$L$6,8,0)))*12+MONTH(B1024)-MONTH(VLOOKUP(I1024,$C$3:$L$6,8,0))))*(VLOOKUP(I1024,$C$3:$L$6,10,0)*VLOOKUP(I1024,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1024<>\"\",IF(I1024<>\"\",IF(ISERROR(VLOOKUP(I1024,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1024,$C$3:$L$6,10,0)+J1024+IF(OR(VLOOKUP(I1024,$C$3:$L$6,5,0)=Variables!$B$5,B1024>VLOOKUP(I1024,$C$3:$L$6,8,0)),IF(VLOOKUP(I1024,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1024)-YEAR($B$12))*12+MONTH(B1024)-MONTH($B$12)),((YEAR(B1024)-YEAR(VLOOKUP(I1024,$C$3:$L$6,8,0)))*12+MONTH(B1024)-MONTH(VLOOKUP(I1024,$C$3:$L$6,8,0))))*VLOOKUP(I1024,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1024<>Variables!$B$1,IF(H1024<>0,C1024,I1024),\"\")","v":""},"","",{"$f":"IF(C1025<>\"\",IF(OR(VLOOKUP(C1025,$C$3:$L$6,5,0)=Variables!$B$5,B1025>VLOOKUP(C1025,$C$3:$L$6,8,0)),-D1025*VLOOKUP(C1025,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1025<>Variables!$B$1,IF(C1025<>\"\",$I$9-E1025-F1025,\"\"),-D1025)","v":""},"",{"$f":"IF(C1025<>\"\",IF(D1025+$I$9-E1025-F1025>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1025,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1025,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1025,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1025,$C$3:$L$6,5,0)=Variables!$B$5,B1025>VLOOKUP(I1025,$C$3:$L$6,8,0)),IF(VLOOKUP(I1025,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1025)-YEAR($B$12))*12+MONTH(B1025)-MONTH($B$12)),((YEAR(B1025)-YEAR(VLOOKUP(I1025,$C$3:$L$6,8,0)))*12+MONTH(B1025)-MONTH(VLOOKUP(I1025,$C$3:$L$6,8,0))))*(VLOOKUP(I1025,$C$3:$L$6,10,0)*VLOOKUP(I1025,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1025<>\"\",IF(I1025<>\"\",IF(ISERROR(VLOOKUP(I1025,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1025,$C$3:$L$6,10,0)+J1025+IF(OR(VLOOKUP(I1025,$C$3:$L$6,5,0)=Variables!$B$5,B1025>VLOOKUP(I1025,$C$3:$L$6,8,0)),IF(VLOOKUP(I1025,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1025)-YEAR($B$12))*12+MONTH(B1025)-MONTH($B$12)),((YEAR(B1025)-YEAR(VLOOKUP(I1025,$C$3:$L$6,8,0)))*12+MONTH(B1025)-MONTH(VLOOKUP(I1025,$C$3:$L$6,8,0))))*VLOOKUP(I1025,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1025<>Variables!$B$1,IF(H1025<>0,C1025,I1025),\"\")","v":""},"","",{"$f":"IF(C1026<>\"\",IF(OR(VLOOKUP(C1026,$C$3:$L$6,5,0)=Variables!$B$5,B1026>VLOOKUP(C1026,$C$3:$L$6,8,0)),-D1026*VLOOKUP(C1026,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1026<>Variables!$B$1,IF(C1026<>\"\",$I$9-E1026-F1026,\"\"),-D1026)","v":""},"",{"$f":"IF(C1026<>\"\",IF(D1026+$I$9-E1026-F1026>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1026,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1026,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1026,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1026,$C$3:$L$6,5,0)=Variables!$B$5,B1026>VLOOKUP(I1026,$C$3:$L$6,8,0)),IF(VLOOKUP(I1026,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1026)-YEAR($B$12))*12+MONTH(B1026)-MONTH($B$12)),((YEAR(B1026)-YEAR(VLOOKUP(I1026,$C$3:$L$6,8,0)))*12+MONTH(B1026)-MONTH(VLOOKUP(I1026,$C$3:$L$6,8,0))))*(VLOOKUP(I1026,$C$3:$L$6,10,0)*VLOOKUP(I1026,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1026<>\"\",IF(I1026<>\"\",IF(ISERROR(VLOOKUP(I1026,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1026,$C$3:$L$6,10,0)+J1026+IF(OR(VLOOKUP(I1026,$C$3:$L$6,5,0)=Variables!$B$5,B1026>VLOOKUP(I1026,$C$3:$L$6,8,0)),IF(VLOOKUP(I1026,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1026)-YEAR($B$12))*12+MONTH(B1026)-MONTH($B$12)),((YEAR(B1026)-YEAR(VLOOKUP(I1026,$C$3:$L$6,8,0)))*12+MONTH(B1026)-MONTH(VLOOKUP(I1026,$C$3:$L$6,8,0))))*VLOOKUP(I1026,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1026<>Variables!$B$1,IF(H1026<>0,C1026,I1026),\"\")","v":""},"","",{"$f":"IF(C1027<>\"\",IF(OR(VLOOKUP(C1027,$C$3:$L$6,5,0)=Variables!$B$5,B1027>VLOOKUP(C1027,$C$3:$L$6,8,0)),-D1027*VLOOKUP(C1027,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1027<>Variables!$B$1,IF(C1027<>\"\",$I$9-E1027-F1027,\"\"),-D1027)","v":""},"",{"$f":"IF(C1027<>\"\",IF(D1027+$I$9-E1027-F1027>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1027,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1027,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1027,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1027,$C$3:$L$6,5,0)=Variables!$B$5,B1027>VLOOKUP(I1027,$C$3:$L$6,8,0)),IF(VLOOKUP(I1027,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1027)-YEAR($B$12))*12+MONTH(B1027)-MONTH($B$12)),((YEAR(B1027)-YEAR(VLOOKUP(I1027,$C$3:$L$6,8,0)))*12+MONTH(B1027)-MONTH(VLOOKUP(I1027,$C$3:$L$6,8,0))))*(VLOOKUP(I1027,$C$3:$L$6,10,0)*VLOOKUP(I1027,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1027<>\"\",IF(I1027<>\"\",IF(ISERROR(VLOOKUP(I1027,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1027,$C$3:$L$6,10,0)+J1027+IF(OR(VLOOKUP(I1027,$C$3:$L$6,5,0)=Variables!$B$5,B1027>VLOOKUP(I1027,$C$3:$L$6,8,0)),IF(VLOOKUP(I1027,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1027)-YEAR($B$12))*12+MONTH(B1027)-MONTH($B$12)),((YEAR(B1027)-YEAR(VLOOKUP(I1027,$C$3:$L$6,8,0)))*12+MONTH(B1027)-MONTH(VLOOKUP(I1027,$C$3:$L$6,8,0))))*VLOOKUP(I1027,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1027<>Variables!$B$1,IF(H1027<>0,C1027,I1027),\"\")","v":""},"","",{"$f":"IF(C1028<>\"\",IF(OR(VLOOKUP(C1028,$C$3:$L$6,5,0)=Variables!$B$5,B1028>VLOOKUP(C1028,$C$3:$L$6,8,0)),-D1028*VLOOKUP(C1028,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1028<>Variables!$B$1,IF(C1028<>\"\",$I$9-E1028-F1028,\"\"),-D1028)","v":""},"",{"$f":"IF(C1028<>\"\",IF(D1028+$I$9-E1028-F1028>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1028,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1028,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1028,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1028,$C$3:$L$6,5,0)=Variables!$B$5,B1028>VLOOKUP(I1028,$C$3:$L$6,8,0)),IF(VLOOKUP(I1028,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1028)-YEAR($B$12))*12+MONTH(B1028)-MONTH($B$12)),((YEAR(B1028)-YEAR(VLOOKUP(I1028,$C$3:$L$6,8,0)))*12+MONTH(B1028)-MONTH(VLOOKUP(I1028,$C$3:$L$6,8,0))))*(VLOOKUP(I1028,$C$3:$L$6,10,0)*VLOOKUP(I1028,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1028<>\"\",IF(I1028<>\"\",IF(ISERROR(VLOOKUP(I1028,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1028,$C$3:$L$6,10,0)+J1028+IF(OR(VLOOKUP(I1028,$C$3:$L$6,5,0)=Variables!$B$5,B1028>VLOOKUP(I1028,$C$3:$L$6,8,0)),IF(VLOOKUP(I1028,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1028)-YEAR($B$12))*12+MONTH(B1028)-MONTH($B$12)),((YEAR(B1028)-YEAR(VLOOKUP(I1028,$C$3:$L$6,8,0)))*12+MONTH(B1028)-MONTH(VLOOKUP(I1028,$C$3:$L$6,8,0))))*VLOOKUP(I1028,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1028<>Variables!$B$1,IF(H1028<>0,C1028,I1028),\"\")","v":""},"","",{"$f":"IF(C1029<>\"\",IF(OR(VLOOKUP(C1029,$C$3:$L$6,5,0)=Variables!$B$5,B1029>VLOOKUP(C1029,$C$3:$L$6,8,0)),-D1029*VLOOKUP(C1029,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1029<>Variables!$B$1,IF(C1029<>\"\",$I$9-E1029-F1029,\"\"),-D1029)","v":""},"",{"$f":"IF(C1029<>\"\",IF(D1029+$I$9-E1029-F1029>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1029,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1029,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1029,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1029,$C$3:$L$6,5,0)=Variables!$B$5,B1029>VLOOKUP(I1029,$C$3:$L$6,8,0)),IF(VLOOKUP(I1029,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1029)-YEAR($B$12))*12+MONTH(B1029)-MONTH($B$12)),((YEAR(B1029)-YEAR(VLOOKUP(I1029,$C$3:$L$6,8,0)))*12+MONTH(B1029)-MONTH(VLOOKUP(I1029,$C$3:$L$6,8,0))))*(VLOOKUP(I1029,$C$3:$L$6,10,0)*VLOOKUP(I1029,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1029<>\"\",IF(I1029<>\"\",IF(ISERROR(VLOOKUP(I1029,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1029,$C$3:$L$6,10,0)+J1029+IF(OR(VLOOKUP(I1029,$C$3:$L$6,5,0)=Variables!$B$5,B1029>VLOOKUP(I1029,$C$3:$L$6,8,0)),IF(VLOOKUP(I1029,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1029)-YEAR($B$12))*12+MONTH(B1029)-MONTH($B$12)),((YEAR(B1029)-YEAR(VLOOKUP(I1029,$C$3:$L$6,8,0)))*12+MONTH(B1029)-MONTH(VLOOKUP(I1029,$C$3:$L$6,8,0))))*VLOOKUP(I1029,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1029<>Variables!$B$1,IF(H1029<>0,C1029,I1029),\"\")","v":""},"","",{"$f":"IF(C1030<>\"\",IF(OR(VLOOKUP(C1030,$C$3:$L$6,5,0)=Variables!$B$5,B1030>VLOOKUP(C1030,$C$3:$L$6,8,0)),-D1030*VLOOKUP(C1030,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1030<>Variables!$B$1,IF(C1030<>\"\",$I$9-E1030-F1030,\"\"),-D1030)","v":""},"",{"$f":"IF(C1030<>\"\",IF(D1030+$I$9-E1030-F1030>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1030,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1030,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1030,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1030,$C$3:$L$6,5,0)=Variables!$B$5,B1030>VLOOKUP(I1030,$C$3:$L$6,8,0)),IF(VLOOKUP(I1030,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1030)-YEAR($B$12))*12+MONTH(B1030)-MONTH($B$12)),((YEAR(B1030)-YEAR(VLOOKUP(I1030,$C$3:$L$6,8,0)))*12+MONTH(B1030)-MONTH(VLOOKUP(I1030,$C$3:$L$6,8,0))))*(VLOOKUP(I1030,$C$3:$L$6,10,0)*VLOOKUP(I1030,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1030<>\"\",IF(I1030<>\"\",IF(ISERROR(VLOOKUP(I1030,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1030,$C$3:$L$6,10,0)+J1030+IF(OR(VLOOKUP(I1030,$C$3:$L$6,5,0)=Variables!$B$5,B1030>VLOOKUP(I1030,$C$3:$L$6,8,0)),IF(VLOOKUP(I1030,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1030)-YEAR($B$12))*12+MONTH(B1030)-MONTH($B$12)),((YEAR(B1030)-YEAR(VLOOKUP(I1030,$C$3:$L$6,8,0)))*12+MONTH(B1030)-MONTH(VLOOKUP(I1030,$C$3:$L$6,8,0))))*VLOOKUP(I1030,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1030<>Variables!$B$1,IF(H1030<>0,C1030,I1030),\"\")","v":""},"","",{"$f":"IF(C1031<>\"\",IF(OR(VLOOKUP(C1031,$C$3:$L$6,5,0)=Variables!$B$5,B1031>VLOOKUP(C1031,$C$3:$L$6,8,0)),-D1031*VLOOKUP(C1031,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1031<>Variables!$B$1,IF(C1031<>\"\",$I$9-E1031-F1031,\"\"),-D1031)","v":""},"",{"$f":"IF(C1031<>\"\",IF(D1031+$I$9-E1031-F1031>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1031,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1031,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1031,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1031,$C$3:$L$6,5,0)=Variables!$B$5,B1031>VLOOKUP(I1031,$C$3:$L$6,8,0)),IF(VLOOKUP(I1031,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1031)-YEAR($B$12))*12+MONTH(B1031)-MONTH($B$12)),((YEAR(B1031)-YEAR(VLOOKUP(I1031,$C$3:$L$6,8,0)))*12+MONTH(B1031)-MONTH(VLOOKUP(I1031,$C$3:$L$6,8,0))))*(VLOOKUP(I1031,$C$3:$L$6,10,0)*VLOOKUP(I1031,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1031<>\"\",IF(I1031<>\"\",IF(ISERROR(VLOOKUP(I1031,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1031,$C$3:$L$6,10,0)+J1031+IF(OR(VLOOKUP(I1031,$C$3:$L$6,5,0)=Variables!$B$5,B1031>VLOOKUP(I1031,$C$3:$L$6,8,0)),IF(VLOOKUP(I1031,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1031)-YEAR($B$12))*12+MONTH(B1031)-MONTH($B$12)),((YEAR(B1031)-YEAR(VLOOKUP(I1031,$C$3:$L$6,8,0)))*12+MONTH(B1031)-MONTH(VLOOKUP(I1031,$C$3:$L$6,8,0))))*VLOOKUP(I1031,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1031<>Variables!$B$1,IF(H1031<>0,C1031,I1031),\"\")","v":""},"","",{"$f":"IF(C1032<>\"\",IF(OR(VLOOKUP(C1032,$C$3:$L$6,5,0)=Variables!$B$5,B1032>VLOOKUP(C1032,$C$3:$L$6,8,0)),-D1032*VLOOKUP(C1032,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1032<>Variables!$B$1,IF(C1032<>\"\",$I$9-E1032-F1032,\"\"),-D1032)","v":""},"",{"$f":"IF(C1032<>\"\",IF(D1032+$I$9-E1032-F1032>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1032,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1032,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1032,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1032,$C$3:$L$6,5,0)=Variables!$B$5,B1032>VLOOKUP(I1032,$C$3:$L$6,8,0)),IF(VLOOKUP(I1032,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1032)-YEAR($B$12))*12+MONTH(B1032)-MONTH($B$12)),((YEAR(B1032)-YEAR(VLOOKUP(I1032,$C$3:$L$6,8,0)))*12+MONTH(B1032)-MONTH(VLOOKUP(I1032,$C$3:$L$6,8,0))))*(VLOOKUP(I1032,$C$3:$L$6,10,0)*VLOOKUP(I1032,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1032<>\"\",IF(I1032<>\"\",IF(ISERROR(VLOOKUP(I1032,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1032,$C$3:$L$6,10,0)+J1032+IF(OR(VLOOKUP(I1032,$C$3:$L$6,5,0)=Variables!$B$5,B1032>VLOOKUP(I1032,$C$3:$L$6,8,0)),IF(VLOOKUP(I1032,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1032)-YEAR($B$12))*12+MONTH(B1032)-MONTH($B$12)),((YEAR(B1032)-YEAR(VLOOKUP(I1032,$C$3:$L$6,8,0)))*12+MONTH(B1032)-MONTH(VLOOKUP(I1032,$C$3:$L$6,8,0))))*VLOOKUP(I1032,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1032<>Variables!$B$1,IF(H1032<>0,C1032,I1032),\"\")","v":""},"","",{"$f":"IF(C1033<>\"\",IF(OR(VLOOKUP(C1033,$C$3:$L$6,5,0)=Variables!$B$5,B1033>VLOOKUP(C1033,$C$3:$L$6,8,0)),-D1033*VLOOKUP(C1033,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1033<>Variables!$B$1,IF(C1033<>\"\",$I$9-E1033-F1033,\"\"),-D1033)","v":""},"",{"$f":"IF(C1033<>\"\",IF(D1033+$I$9-E1033-F1033>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1033,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1033,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1033,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1033,$C$3:$L$6,5,0)=Variables!$B$5,B1033>VLOOKUP(I1033,$C$3:$L$6,8,0)),IF(VLOOKUP(I1033,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1033)-YEAR($B$12))*12+MONTH(B1033)-MONTH($B$12)),((YEAR(B1033)-YEAR(VLOOKUP(I1033,$C$3:$L$6,8,0)))*12+MONTH(B1033)-MONTH(VLOOKUP(I1033,$C$3:$L$6,8,0))))*(VLOOKUP(I1033,$C$3:$L$6,10,0)*VLOOKUP(I1033,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1033<>\"\",IF(I1033<>\"\",IF(ISERROR(VLOOKUP(I1033,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1033,$C$3:$L$6,10,0)+J1033+IF(OR(VLOOKUP(I1033,$C$3:$L$6,5,0)=Variables!$B$5,B1033>VLOOKUP(I1033,$C$3:$L$6,8,0)),IF(VLOOKUP(I1033,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1033)-YEAR($B$12))*12+MONTH(B1033)-MONTH($B$12)),((YEAR(B1033)-YEAR(VLOOKUP(I1033,$C$3:$L$6,8,0)))*12+MONTH(B1033)-MONTH(VLOOKUP(I1033,$C$3:$L$6,8,0))))*VLOOKUP(I1033,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1033<>Variables!$B$1,IF(H1033<>0,C1033,I1033),\"\")","v":""},"","",{"$f":"IF(C1034<>\"\",IF(OR(VLOOKUP(C1034,$C$3:$L$6,5,0)=Variables!$B$5,B1034>VLOOKUP(C1034,$C$3:$L$6,8,0)),-D1034*VLOOKUP(C1034,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1034<>Variables!$B$1,IF(C1034<>\"\",$I$9-E1034-F1034,\"\"),-D1034)","v":""},"",{"$f":"IF(C1034<>\"\",IF(D1034+$I$9-E1034-F1034>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1034,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1034,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1034,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1034,$C$3:$L$6,5,0)=Variables!$B$5,B1034>VLOOKUP(I1034,$C$3:$L$6,8,0)),IF(VLOOKUP(I1034,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1034)-YEAR($B$12))*12+MONTH(B1034)-MONTH($B$12)),((YEAR(B1034)-YEAR(VLOOKUP(I1034,$C$3:$L$6,8,0)))*12+MONTH(B1034)-MONTH(VLOOKUP(I1034,$C$3:$L$6,8,0))))*(VLOOKUP(I1034,$C$3:$L$6,10,0)*VLOOKUP(I1034,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1034<>\"\",IF(I1034<>\"\",IF(ISERROR(VLOOKUP(I1034,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1034,$C$3:$L$6,10,0)+J1034+IF(OR(VLOOKUP(I1034,$C$3:$L$6,5,0)=Variables!$B$5,B1034>VLOOKUP(I1034,$C$3:$L$6,8,0)),IF(VLOOKUP(I1034,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1034)-YEAR($B$12))*12+MONTH(B1034)-MONTH($B$12)),((YEAR(B1034)-YEAR(VLOOKUP(I1034,$C$3:$L$6,8,0)))*12+MONTH(B1034)-MONTH(VLOOKUP(I1034,$C$3:$L$6,8,0))))*VLOOKUP(I1034,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1034<>Variables!$B$1,IF(H1034<>0,C1034,I1034),\"\")","v":""},"","",{"$f":"IF(C1035<>\"\",IF(OR(VLOOKUP(C1035,$C$3:$L$6,5,0)=Variables!$B$5,B1035>VLOOKUP(C1035,$C$3:$L$6,8,0)),-D1035*VLOOKUP(C1035,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1035<>Variables!$B$1,IF(C1035<>\"\",$I$9-E1035-F1035,\"\"),-D1035)","v":""},"",{"$f":"IF(C1035<>\"\",IF(D1035+$I$9-E1035-F1035>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1035,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1035,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1035,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1035,$C$3:$L$6,5,0)=Variables!$B$5,B1035>VLOOKUP(I1035,$C$3:$L$6,8,0)),IF(VLOOKUP(I1035,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1035)-YEAR($B$12))*12+MONTH(B1035)-MONTH($B$12)),((YEAR(B1035)-YEAR(VLOOKUP(I1035,$C$3:$L$6,8,0)))*12+MONTH(B1035)-MONTH(VLOOKUP(I1035,$C$3:$L$6,8,0))))*(VLOOKUP(I1035,$C$3:$L$6,10,0)*VLOOKUP(I1035,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1035<>\"\",IF(I1035<>\"\",IF(ISERROR(VLOOKUP(I1035,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1035,$C$3:$L$6,10,0)+J1035+IF(OR(VLOOKUP(I1035,$C$3:$L$6,5,0)=Variables!$B$5,B1035>VLOOKUP(I1035,$C$3:$L$6,8,0)),IF(VLOOKUP(I1035,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1035)-YEAR($B$12))*12+MONTH(B1035)-MONTH($B$12)),((YEAR(B1035)-YEAR(VLOOKUP(I1035,$C$3:$L$6,8,0)))*12+MONTH(B1035)-MONTH(VLOOKUP(I1035,$C$3:$L$6,8,0))))*VLOOKUP(I1035,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1035<>Variables!$B$1,IF(H1035<>0,C1035,I1035),\"\")","v":""},"","",{"$f":"IF(C1036<>\"\",IF(OR(VLOOKUP(C1036,$C$3:$L$6,5,0)=Variables!$B$5,B1036>VLOOKUP(C1036,$C$3:$L$6,8,0)),-D1036*VLOOKUP(C1036,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1036<>Variables!$B$1,IF(C1036<>\"\",$I$9-E1036-F1036,\"\"),-D1036)","v":""},"",{"$f":"IF(C1036<>\"\",IF(D1036+$I$9-E1036-F1036>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1036,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1036,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1036,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1036,$C$3:$L$6,5,0)=Variables!$B$5,B1036>VLOOKUP(I1036,$C$3:$L$6,8,0)),IF(VLOOKUP(I1036,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1036)-YEAR($B$12))*12+MONTH(B1036)-MONTH($B$12)),((YEAR(B1036)-YEAR(VLOOKUP(I1036,$C$3:$L$6,8,0)))*12+MONTH(B1036)-MONTH(VLOOKUP(I1036,$C$3:$L$6,8,0))))*(VLOOKUP(I1036,$C$3:$L$6,10,0)*VLOOKUP(I1036,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1036<>\"\",IF(I1036<>\"\",IF(ISERROR(VLOOKUP(I1036,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1036,$C$3:$L$6,10,0)+J1036+IF(OR(VLOOKUP(I1036,$C$3:$L$6,5,0)=Variables!$B$5,B1036>VLOOKUP(I1036,$C$3:$L$6,8,0)),IF(VLOOKUP(I1036,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1036)-YEAR($B$12))*12+MONTH(B1036)-MONTH($B$12)),((YEAR(B1036)-YEAR(VLOOKUP(I1036,$C$3:$L$6,8,0)))*12+MONTH(B1036)-MONTH(VLOOKUP(I1036,$C$3:$L$6,8,0))))*VLOOKUP(I1036,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1036<>Variables!$B$1,IF(H1036<>0,C1036,I1036),\"\")","v":""},"","",{"$f":"IF(C1037<>\"\",IF(OR(VLOOKUP(C1037,$C$3:$L$6,5,0)=Variables!$B$5,B1037>VLOOKUP(C1037,$C$3:$L$6,8,0)),-D1037*VLOOKUP(C1037,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1037<>Variables!$B$1,IF(C1037<>\"\",$I$9-E1037-F1037,\"\"),-D1037)","v":""},"",{"$f":"IF(C1037<>\"\",IF(D1037+$I$9-E1037-F1037>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1037,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1037,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1037,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1037,$C$3:$L$6,5,0)=Variables!$B$5,B1037>VLOOKUP(I1037,$C$3:$L$6,8,0)),IF(VLOOKUP(I1037,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1037)-YEAR($B$12))*12+MONTH(B1037)-MONTH($B$12)),((YEAR(B1037)-YEAR(VLOOKUP(I1037,$C$3:$L$6,8,0)))*12+MONTH(B1037)-MONTH(VLOOKUP(I1037,$C$3:$L$6,8,0))))*(VLOOKUP(I1037,$C$3:$L$6,10,0)*VLOOKUP(I1037,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1037<>\"\",IF(I1037<>\"\",IF(ISERROR(VLOOKUP(I1037,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1037,$C$3:$L$6,10,0)+J1037+IF(OR(VLOOKUP(I1037,$C$3:$L$6,5,0)=Variables!$B$5,B1037>VLOOKUP(I1037,$C$3:$L$6,8,0)),IF(VLOOKUP(I1037,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1037)-YEAR($B$12))*12+MONTH(B1037)-MONTH($B$12)),((YEAR(B1037)-YEAR(VLOOKUP(I1037,$C$3:$L$6,8,0)))*12+MONTH(B1037)-MONTH(VLOOKUP(I1037,$C$3:$L$6,8,0))))*VLOOKUP(I1037,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1037<>Variables!$B$1,IF(H1037<>0,C1037,I1037),\"\")","v":""},"","",{"$f":"IF(C1038<>\"\",IF(OR(VLOOKUP(C1038,$C$3:$L$6,5,0)=Variables!$B$5,B1038>VLOOKUP(C1038,$C$3:$L$6,8,0)),-D1038*VLOOKUP(C1038,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1038<>Variables!$B$1,IF(C1038<>\"\",$I$9-E1038-F1038,\"\"),-D1038)","v":""},"",{"$f":"IF(C1038<>\"\",IF(D1038+$I$9-E1038-F1038>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1038,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1038,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1038,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1038,$C$3:$L$6,5,0)=Variables!$B$5,B1038>VLOOKUP(I1038,$C$3:$L$6,8,0)),IF(VLOOKUP(I1038,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1038)-YEAR($B$12))*12+MONTH(B1038)-MONTH($B$12)),((YEAR(B1038)-YEAR(VLOOKUP(I1038,$C$3:$L$6,8,0)))*12+MONTH(B1038)-MONTH(VLOOKUP(I1038,$C$3:$L$6,8,0))))*(VLOOKUP(I1038,$C$3:$L$6,10,0)*VLOOKUP(I1038,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1038<>\"\",IF(I1038<>\"\",IF(ISERROR(VLOOKUP(I1038,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1038,$C$3:$L$6,10,0)+J1038+IF(OR(VLOOKUP(I1038,$C$3:$L$6,5,0)=Variables!$B$5,B1038>VLOOKUP(I1038,$C$3:$L$6,8,0)),IF(VLOOKUP(I1038,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1038)-YEAR($B$12))*12+MONTH(B1038)-MONTH($B$12)),((YEAR(B1038)-YEAR(VLOOKUP(I1038,$C$3:$L$6,8,0)))*12+MONTH(B1038)-MONTH(VLOOKUP(I1038,$C$3:$L$6,8,0))))*VLOOKUP(I1038,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1038<>Variables!$B$1,IF(H1038<>0,C1038,I1038),\"\")","v":""},"","",{"$f":"IF(C1039<>\"\",IF(OR(VLOOKUP(C1039,$C$3:$L$6,5,0)=Variables!$B$5,B1039>VLOOKUP(C1039,$C$3:$L$6,8,0)),-D1039*VLOOKUP(C1039,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1039<>Variables!$B$1,IF(C1039<>\"\",$I$9-E1039-F1039,\"\"),-D1039)","v":""},"",{"$f":"IF(C1039<>\"\",IF(D1039+$I$9-E1039-F1039>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1039,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1039,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1039,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1039,$C$3:$L$6,5,0)=Variables!$B$5,B1039>VLOOKUP(I1039,$C$3:$L$6,8,0)),IF(VLOOKUP(I1039,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1039)-YEAR($B$12))*12+MONTH(B1039)-MONTH($B$12)),((YEAR(B1039)-YEAR(VLOOKUP(I1039,$C$3:$L$6,8,0)))*12+MONTH(B1039)-MONTH(VLOOKUP(I1039,$C$3:$L$6,8,0))))*(VLOOKUP(I1039,$C$3:$L$6,10,0)*VLOOKUP(I1039,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1039<>\"\",IF(I1039<>\"\",IF(ISERROR(VLOOKUP(I1039,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1039,$C$3:$L$6,10,0)+J1039+IF(OR(VLOOKUP(I1039,$C$3:$L$6,5,0)=Variables!$B$5,B1039>VLOOKUP(I1039,$C$3:$L$6,8,0)),IF(VLOOKUP(I1039,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1039)-YEAR($B$12))*12+MONTH(B1039)-MONTH($B$12)),((YEAR(B1039)-YEAR(VLOOKUP(I1039,$C$3:$L$6,8,0)))*12+MONTH(B1039)-MONTH(VLOOKUP(I1039,$C$3:$L$6,8,0))))*VLOOKUP(I1039,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1039<>Variables!$B$1,IF(H1039<>0,C1039,I1039),\"\")","v":""},"","",{"$f":"IF(C1040<>\"\",IF(OR(VLOOKUP(C1040,$C$3:$L$6,5,0)=Variables!$B$5,B1040>VLOOKUP(C1040,$C$3:$L$6,8,0)),-D1040*VLOOKUP(C1040,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1040<>Variables!$B$1,IF(C1040<>\"\",$I$9-E1040-F1040,\"\"),-D1040)","v":""},"",{"$f":"IF(C1040<>\"\",IF(D1040+$I$9-E1040-F1040>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1040,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1040,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1040,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1040,$C$3:$L$6,5,0)=Variables!$B$5,B1040>VLOOKUP(I1040,$C$3:$L$6,8,0)),IF(VLOOKUP(I1040,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1040)-YEAR($B$12))*12+MONTH(B1040)-MONTH($B$12)),((YEAR(B1040)-YEAR(VLOOKUP(I1040,$C$3:$L$6,8,0)))*12+MONTH(B1040)-MONTH(VLOOKUP(I1040,$C$3:$L$6,8,0))))*(VLOOKUP(I1040,$C$3:$L$6,10,0)*VLOOKUP(I1040,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1040<>\"\",IF(I1040<>\"\",IF(ISERROR(VLOOKUP(I1040,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1040,$C$3:$L$6,10,0)+J1040+IF(OR(VLOOKUP(I1040,$C$3:$L$6,5,0)=Variables!$B$5,B1040>VLOOKUP(I1040,$C$3:$L$6,8,0)),IF(VLOOKUP(I1040,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1040)-YEAR($B$12))*12+MONTH(B1040)-MONTH($B$12)),((YEAR(B1040)-YEAR(VLOOKUP(I1040,$C$3:$L$6,8,0)))*12+MONTH(B1040)-MONTH(VLOOKUP(I1040,$C$3:$L$6,8,0))))*VLOOKUP(I1040,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1040<>Variables!$B$1,IF(H1040<>0,C1040,I1040),\"\")","v":""},"","",{"$f":"IF(C1041<>\"\",IF(OR(VLOOKUP(C1041,$C$3:$L$6,5,0)=Variables!$B$5,B1041>VLOOKUP(C1041,$C$3:$L$6,8,0)),-D1041*VLOOKUP(C1041,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1041<>Variables!$B$1,IF(C1041<>\"\",$I$9-E1041-F1041,\"\"),-D1041)","v":""},"",{"$f":"IF(C1041<>\"\",IF(D1041+$I$9-E1041-F1041>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1041,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1041,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1041,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1041,$C$3:$L$6,5,0)=Variables!$B$5,B1041>VLOOKUP(I1041,$C$3:$L$6,8,0)),IF(VLOOKUP(I1041,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1041)-YEAR($B$12))*12+MONTH(B1041)-MONTH($B$12)),((YEAR(B1041)-YEAR(VLOOKUP(I1041,$C$3:$L$6,8,0)))*12+MONTH(B1041)-MONTH(VLOOKUP(I1041,$C$3:$L$6,8,0))))*(VLOOKUP(I1041,$C$3:$L$6,10,0)*VLOOKUP(I1041,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1041<>\"\",IF(I1041<>\"\",IF(ISERROR(VLOOKUP(I1041,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1041,$C$3:$L$6,10,0)+J1041+IF(OR(VLOOKUP(I1041,$C$3:$L$6,5,0)=Variables!$B$5,B1041>VLOOKUP(I1041,$C$3:$L$6,8,0)),IF(VLOOKUP(I1041,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1041)-YEAR($B$12))*12+MONTH(B1041)-MONTH($B$12)),((YEAR(B1041)-YEAR(VLOOKUP(I1041,$C$3:$L$6,8,0)))*12+MONTH(B1041)-MONTH(VLOOKUP(I1041,$C$3:$L$6,8,0))))*VLOOKUP(I1041,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1041<>Variables!$B$1,IF(H1041<>0,C1041,I1041),\"\")","v":""},"","",{"$f":"IF(C1042<>\"\",IF(OR(VLOOKUP(C1042,$C$3:$L$6,5,0)=Variables!$B$5,B1042>VLOOKUP(C1042,$C$3:$L$6,8,0)),-D1042*VLOOKUP(C1042,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1042<>Variables!$B$1,IF(C1042<>\"\",$I$9-E1042-F1042,\"\"),-D1042)","v":""},"",{"$f":"IF(C1042<>\"\",IF(D1042+$I$9-E1042-F1042>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1042,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1042,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1042,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1042,$C$3:$L$6,5,0)=Variables!$B$5,B1042>VLOOKUP(I1042,$C$3:$L$6,8,0)),IF(VLOOKUP(I1042,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1042)-YEAR($B$12))*12+MONTH(B1042)-MONTH($B$12)),((YEAR(B1042)-YEAR(VLOOKUP(I1042,$C$3:$L$6,8,0)))*12+MONTH(B1042)-MONTH(VLOOKUP(I1042,$C$3:$L$6,8,0))))*(VLOOKUP(I1042,$C$3:$L$6,10,0)*VLOOKUP(I1042,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1042<>\"\",IF(I1042<>\"\",IF(ISERROR(VLOOKUP(I1042,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1042,$C$3:$L$6,10,0)+J1042+IF(OR(VLOOKUP(I1042,$C$3:$L$6,5,0)=Variables!$B$5,B1042>VLOOKUP(I1042,$C$3:$L$6,8,0)),IF(VLOOKUP(I1042,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1042)-YEAR($B$12))*12+MONTH(B1042)-MONTH($B$12)),((YEAR(B1042)-YEAR(VLOOKUP(I1042,$C$3:$L$6,8,0)))*12+MONTH(B1042)-MONTH(VLOOKUP(I1042,$C$3:$L$6,8,0))))*VLOOKUP(I1042,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1042<>Variables!$B$1,IF(H1042<>0,C1042,I1042),\"\")","v":""},"","",{"$f":"IF(C1043<>\"\",IF(OR(VLOOKUP(C1043,$C$3:$L$6,5,0)=Variables!$B$5,B1043>VLOOKUP(C1043,$C$3:$L$6,8,0)),-D1043*VLOOKUP(C1043,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1043<>Variables!$B$1,IF(C1043<>\"\",$I$9-E1043-F1043,\"\"),-D1043)","v":""},"",{"$f":"IF(C1043<>\"\",IF(D1043+$I$9-E1043-F1043>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1043,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1043,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1043,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1043,$C$3:$L$6,5,0)=Variables!$B$5,B1043>VLOOKUP(I1043,$C$3:$L$6,8,0)),IF(VLOOKUP(I1043,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1043)-YEAR($B$12))*12+MONTH(B1043)-MONTH($B$12)),((YEAR(B1043)-YEAR(VLOOKUP(I1043,$C$3:$L$6,8,0)))*12+MONTH(B1043)-MONTH(VLOOKUP(I1043,$C$3:$L$6,8,0))))*(VLOOKUP(I1043,$C$3:$L$6,10,0)*VLOOKUP(I1043,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1043<>\"\",IF(I1043<>\"\",IF(ISERROR(VLOOKUP(I1043,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1043,$C$3:$L$6,10,0)+J1043+IF(OR(VLOOKUP(I1043,$C$3:$L$6,5,0)=Variables!$B$5,B1043>VLOOKUP(I1043,$C$3:$L$6,8,0)),IF(VLOOKUP(I1043,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1043)-YEAR($B$12))*12+MONTH(B1043)-MONTH($B$12)),((YEAR(B1043)-YEAR(VLOOKUP(I1043,$C$3:$L$6,8,0)))*12+MONTH(B1043)-MONTH(VLOOKUP(I1043,$C$3:$L$6,8,0))))*VLOOKUP(I1043,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1043<>Variables!$B$1,IF(H1043<>0,C1043,I1043),\"\")","v":""},"","",{"$f":"IF(C1044<>\"\",IF(OR(VLOOKUP(C1044,$C$3:$L$6,5,0)=Variables!$B$5,B1044>VLOOKUP(C1044,$C$3:$L$6,8,0)),-D1044*VLOOKUP(C1044,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1044<>Variables!$B$1,IF(C1044<>\"\",$I$9-E1044-F1044,\"\"),-D1044)","v":""},"",{"$f":"IF(C1044<>\"\",IF(D1044+$I$9-E1044-F1044>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1044,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1044,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1044,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1044,$C$3:$L$6,5,0)=Variables!$B$5,B1044>VLOOKUP(I1044,$C$3:$L$6,8,0)),IF(VLOOKUP(I1044,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1044)-YEAR($B$12))*12+MONTH(B1044)-MONTH($B$12)),((YEAR(B1044)-YEAR(VLOOKUP(I1044,$C$3:$L$6,8,0)))*12+MONTH(B1044)-MONTH(VLOOKUP(I1044,$C$3:$L$6,8,0))))*(VLOOKUP(I1044,$C$3:$L$6,10,0)*VLOOKUP(I1044,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1044<>\"\",IF(I1044<>\"\",IF(ISERROR(VLOOKUP(I1044,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1044,$C$3:$L$6,10,0)+J1044+IF(OR(VLOOKUP(I1044,$C$3:$L$6,5,0)=Variables!$B$5,B1044>VLOOKUP(I1044,$C$3:$L$6,8,0)),IF(VLOOKUP(I1044,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1044)-YEAR($B$12))*12+MONTH(B1044)-MONTH($B$12)),((YEAR(B1044)-YEAR(VLOOKUP(I1044,$C$3:$L$6,8,0)))*12+MONTH(B1044)-MONTH(VLOOKUP(I1044,$C$3:$L$6,8,0))))*VLOOKUP(I1044,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1044<>Variables!$B$1,IF(H1044<>0,C1044,I1044),\"\")","v":""},"","",{"$f":"IF(C1045<>\"\",IF(OR(VLOOKUP(C1045,$C$3:$L$6,5,0)=Variables!$B$5,B1045>VLOOKUP(C1045,$C$3:$L$6,8,0)),-D1045*VLOOKUP(C1045,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1045<>Variables!$B$1,IF(C1045<>\"\",$I$9-E1045-F1045,\"\"),-D1045)","v":""},"",{"$f":"IF(C1045<>\"\",IF(D1045+$I$9-E1045-F1045>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1045,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1045,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1045,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1045,$C$3:$L$6,5,0)=Variables!$B$5,B1045>VLOOKUP(I1045,$C$3:$L$6,8,0)),IF(VLOOKUP(I1045,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1045)-YEAR($B$12))*12+MONTH(B1045)-MONTH($B$12)),((YEAR(B1045)-YEAR(VLOOKUP(I1045,$C$3:$L$6,8,0)))*12+MONTH(B1045)-MONTH(VLOOKUP(I1045,$C$3:$L$6,8,0))))*(VLOOKUP(I1045,$C$3:$L$6,10,0)*VLOOKUP(I1045,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1045<>\"\",IF(I1045<>\"\",IF(ISERROR(VLOOKUP(I1045,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1045,$C$3:$L$6,10,0)+J1045+IF(OR(VLOOKUP(I1045,$C$3:$L$6,5,0)=Variables!$B$5,B1045>VLOOKUP(I1045,$C$3:$L$6,8,0)),IF(VLOOKUP(I1045,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1045)-YEAR($B$12))*12+MONTH(B1045)-MONTH($B$12)),((YEAR(B1045)-YEAR(VLOOKUP(I1045,$C$3:$L$6,8,0)))*12+MONTH(B1045)-MONTH(VLOOKUP(I1045,$C$3:$L$6,8,0))))*VLOOKUP(I1045,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1045<>Variables!$B$1,IF(H1045<>0,C1045,I1045),\"\")","v":""},"","",{"$f":"IF(C1046<>\"\",IF(OR(VLOOKUP(C1046,$C$3:$L$6,5,0)=Variables!$B$5,B1046>VLOOKUP(C1046,$C$3:$L$6,8,0)),-D1046*VLOOKUP(C1046,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1046<>Variables!$B$1,IF(C1046<>\"\",$I$9-E1046-F1046,\"\"),-D1046)","v":""},"",{"$f":"IF(C1046<>\"\",IF(D1046+$I$9-E1046-F1046>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1046,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1046,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1046,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1046,$C$3:$L$6,5,0)=Variables!$B$5,B1046>VLOOKUP(I1046,$C$3:$L$6,8,0)),IF(VLOOKUP(I1046,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1046)-YEAR($B$12))*12+MONTH(B1046)-MONTH($B$12)),((YEAR(B1046)-YEAR(VLOOKUP(I1046,$C$3:$L$6,8,0)))*12+MONTH(B1046)-MONTH(VLOOKUP(I1046,$C$3:$L$6,8,0))))*(VLOOKUP(I1046,$C$3:$L$6,10,0)*VLOOKUP(I1046,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1046<>\"\",IF(I1046<>\"\",IF(ISERROR(VLOOKUP(I1046,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1046,$C$3:$L$6,10,0)+J1046+IF(OR(VLOOKUP(I1046,$C$3:$L$6,5,0)=Variables!$B$5,B1046>VLOOKUP(I1046,$C$3:$L$6,8,0)),IF(VLOOKUP(I1046,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1046)-YEAR($B$12))*12+MONTH(B1046)-MONTH($B$12)),((YEAR(B1046)-YEAR(VLOOKUP(I1046,$C$3:$L$6,8,0)))*12+MONTH(B1046)-MONTH(VLOOKUP(I1046,$C$3:$L$6,8,0))))*VLOOKUP(I1046,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1046<>Variables!$B$1,IF(H1046<>0,C1046,I1046),\"\")","v":""},"","",{"$f":"IF(C1047<>\"\",IF(OR(VLOOKUP(C1047,$C$3:$L$6,5,0)=Variables!$B$5,B1047>VLOOKUP(C1047,$C$3:$L$6,8,0)),-D1047*VLOOKUP(C1047,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1047<>Variables!$B$1,IF(C1047<>\"\",$I$9-E1047-F1047,\"\"),-D1047)","v":""},"",{"$f":"IF(C1047<>\"\",IF(D1047+$I$9-E1047-F1047>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1047,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1047,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1047,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1047,$C$3:$L$6,5,0)=Variables!$B$5,B1047>VLOOKUP(I1047,$C$3:$L$6,8,0)),IF(VLOOKUP(I1047,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1047)-YEAR($B$12))*12+MONTH(B1047)-MONTH($B$12)),((YEAR(B1047)-YEAR(VLOOKUP(I1047,$C$3:$L$6,8,0)))*12+MONTH(B1047)-MONTH(VLOOKUP(I1047,$C$3:$L$6,8,0))))*(VLOOKUP(I1047,$C$3:$L$6,10,0)*VLOOKUP(I1047,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1047<>\"\",IF(I1047<>\"\",IF(ISERROR(VLOOKUP(I1047,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1047,$C$3:$L$6,10,0)+J1047+IF(OR(VLOOKUP(I1047,$C$3:$L$6,5,0)=Variables!$B$5,B1047>VLOOKUP(I1047,$C$3:$L$6,8,0)),IF(VLOOKUP(I1047,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1047)-YEAR($B$12))*12+MONTH(B1047)-MONTH($B$12)),((YEAR(B1047)-YEAR(VLOOKUP(I1047,$C$3:$L$6,8,0)))*12+MONTH(B1047)-MONTH(VLOOKUP(I1047,$C$3:$L$6,8,0))))*VLOOKUP(I1047,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1047<>Variables!$B$1,IF(H1047<>0,C1047,I1047),\"\")","v":""},"","",{"$f":"IF(C1048<>\"\",IF(OR(VLOOKUP(C1048,$C$3:$L$6,5,0)=Variables!$B$5,B1048>VLOOKUP(C1048,$C$3:$L$6,8,0)),-D1048*VLOOKUP(C1048,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1048<>Variables!$B$1,IF(C1048<>\"\",$I$9-E1048-F1048,\"\"),-D1048)","v":""},"",{"$f":"IF(C1048<>\"\",IF(D1048+$I$9-E1048-F1048>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1048,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1048,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1048,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1048,$C$3:$L$6,5,0)=Variables!$B$5,B1048>VLOOKUP(I1048,$C$3:$L$6,8,0)),IF(VLOOKUP(I1048,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1048)-YEAR($B$12))*12+MONTH(B1048)-MONTH($B$12)),((YEAR(B1048)-YEAR(VLOOKUP(I1048,$C$3:$L$6,8,0)))*12+MONTH(B1048)-MONTH(VLOOKUP(I1048,$C$3:$L$6,8,0))))*(VLOOKUP(I1048,$C$3:$L$6,10,0)*VLOOKUP(I1048,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1048<>\"\",IF(I1048<>\"\",IF(ISERROR(VLOOKUP(I1048,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1048,$C$3:$L$6,10,0)+J1048+IF(OR(VLOOKUP(I1048,$C$3:$L$6,5,0)=Variables!$B$5,B1048>VLOOKUP(I1048,$C$3:$L$6,8,0)),IF(VLOOKUP(I1048,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1048)-YEAR($B$12))*12+MONTH(B1048)-MONTH($B$12)),((YEAR(B1048)-YEAR(VLOOKUP(I1048,$C$3:$L$6,8,0)))*12+MONTH(B1048)-MONTH(VLOOKUP(I1048,$C$3:$L$6,8,0))))*VLOOKUP(I1048,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1048<>Variables!$B$1,IF(H1048<>0,C1048,I1048),\"\")","v":""},"","",{"$f":"IF(C1049<>\"\",IF(OR(VLOOKUP(C1049,$C$3:$L$6,5,0)=Variables!$B$5,B1049>VLOOKUP(C1049,$C$3:$L$6,8,0)),-D1049*VLOOKUP(C1049,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1049<>Variables!$B$1,IF(C1049<>\"\",$I$9-E1049-F1049,\"\"),-D1049)","v":""},"",{"$f":"IF(C1049<>\"\",IF(D1049+$I$9-E1049-F1049>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1049,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1049,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1049,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1049,$C$3:$L$6,5,0)=Variables!$B$5,B1049>VLOOKUP(I1049,$C$3:$L$6,8,0)),IF(VLOOKUP(I1049,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1049)-YEAR($B$12))*12+MONTH(B1049)-MONTH($B$12)),((YEAR(B1049)-YEAR(VLOOKUP(I1049,$C$3:$L$6,8,0)))*12+MONTH(B1049)-MONTH(VLOOKUP(I1049,$C$3:$L$6,8,0))))*(VLOOKUP(I1049,$C$3:$L$6,10,0)*VLOOKUP(I1049,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1049<>\"\",IF(I1049<>\"\",IF(ISERROR(VLOOKUP(I1049,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1049,$C$3:$L$6,10,0)+J1049+IF(OR(VLOOKUP(I1049,$C$3:$L$6,5,0)=Variables!$B$5,B1049>VLOOKUP(I1049,$C$3:$L$6,8,0)),IF(VLOOKUP(I1049,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1049)-YEAR($B$12))*12+MONTH(B1049)-MONTH($B$12)),((YEAR(B1049)-YEAR(VLOOKUP(I1049,$C$3:$L$6,8,0)))*12+MONTH(B1049)-MONTH(VLOOKUP(I1049,$C$3:$L$6,8,0))))*VLOOKUP(I1049,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1049<>Variables!$B$1,IF(H1049<>0,C1049,I1049),\"\")","v":""},"","",{"$f":"IF(C1050<>\"\",IF(OR(VLOOKUP(C1050,$C$3:$L$6,5,0)=Variables!$B$5,B1050>VLOOKUP(C1050,$C$3:$L$6,8,0)),-D1050*VLOOKUP(C1050,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1050<>Variables!$B$1,IF(C1050<>\"\",$I$9-E1050-F1050,\"\"),-D1050)","v":""},"",{"$f":"IF(C1050<>\"\",IF(D1050+$I$9-E1050-F1050>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1050,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1050,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1050,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1050,$C$3:$L$6,5,0)=Variables!$B$5,B1050>VLOOKUP(I1050,$C$3:$L$6,8,0)),IF(VLOOKUP(I1050,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1050)-YEAR($B$12))*12+MONTH(B1050)-MONTH($B$12)),((YEAR(B1050)-YEAR(VLOOKUP(I1050,$C$3:$L$6,8,0)))*12+MONTH(B1050)-MONTH(VLOOKUP(I1050,$C$3:$L$6,8,0))))*(VLOOKUP(I1050,$C$3:$L$6,10,0)*VLOOKUP(I1050,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1050<>\"\",IF(I1050<>\"\",IF(ISERROR(VLOOKUP(I1050,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1050,$C$3:$L$6,10,0)+J1050+IF(OR(VLOOKUP(I1050,$C$3:$L$6,5,0)=Variables!$B$5,B1050>VLOOKUP(I1050,$C$3:$L$6,8,0)),IF(VLOOKUP(I1050,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1050)-YEAR($B$12))*12+MONTH(B1050)-MONTH($B$12)),((YEAR(B1050)-YEAR(VLOOKUP(I1050,$C$3:$L$6,8,0)))*12+MONTH(B1050)-MONTH(VLOOKUP(I1050,$C$3:$L$6,8,0))))*VLOOKUP(I1050,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1050<>Variables!$B$1,IF(H1050<>0,C1050,I1050),\"\")","v":""},"","",{"$f":"IF(C1051<>\"\",IF(OR(VLOOKUP(C1051,$C$3:$L$6,5,0)=Variables!$B$5,B1051>VLOOKUP(C1051,$C$3:$L$6,8,0)),-D1051*VLOOKUP(C1051,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1051<>Variables!$B$1,IF(C1051<>\"\",$I$9-E1051-F1051,\"\"),-D1051)","v":""},"",{"$f":"IF(C1051<>\"\",IF(D1051+$I$9-E1051-F1051>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1051,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1051,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1051,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1051,$C$3:$L$6,5,0)=Variables!$B$5,B1051>VLOOKUP(I1051,$C$3:$L$6,8,0)),IF(VLOOKUP(I1051,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1051)-YEAR($B$12))*12+MONTH(B1051)-MONTH($B$12)),((YEAR(B1051)-YEAR(VLOOKUP(I1051,$C$3:$L$6,8,0)))*12+MONTH(B1051)-MONTH(VLOOKUP(I1051,$C$3:$L$6,8,0))))*(VLOOKUP(I1051,$C$3:$L$6,10,0)*VLOOKUP(I1051,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1051<>\"\",IF(I1051<>\"\",IF(ISERROR(VLOOKUP(I1051,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1051,$C$3:$L$6,10,0)+J1051+IF(OR(VLOOKUP(I1051,$C$3:$L$6,5,0)=Variables!$B$5,B1051>VLOOKUP(I1051,$C$3:$L$6,8,0)),IF(VLOOKUP(I1051,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1051)-YEAR($B$12))*12+MONTH(B1051)-MONTH($B$12)),((YEAR(B1051)-YEAR(VLOOKUP(I1051,$C$3:$L$6,8,0)))*12+MONTH(B1051)-MONTH(VLOOKUP(I1051,$C$3:$L$6,8,0))))*VLOOKUP(I1051,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1051<>Variables!$B$1,IF(H1051<>0,C1051,I1051),\"\")","v":""},{"$f":"IF(C1052<>\"\",IF(H1051<>0,H1051,L1051),\"\")","v":""},{"$f":"IF(C1052<>\"\",MINPAYMENT(C1052,ROW(B1052),COLUMN(B1052)),\"\")","v":""},{"$f":"IF(C1052<>\"\",IF(OR(VLOOKUP(C1052,$C$3:$L$6,5,0)=Variables!$B$5,B1052>VLOOKUP(C1052,$C$3:$L$6,8,0)),-D1052*VLOOKUP(C1052,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1052<>Variables!$B$1,IF(C1052<>\"\",$I$9-E1052-F1052,\"\"),-D1052)","v":""},"",{"$f":"IF(C1052<>\"\",IF(D1052+$I$9-E1052-F1052>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1052,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1052,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1052,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1052,$C$3:$L$6,5,0)=Variables!$B$5,B1052>VLOOKUP(I1052,$C$3:$L$6,8,0)),IF(VLOOKUP(I1052,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1052)-YEAR($B$12))*12+MONTH(B1052)-MONTH($B$12)),((YEAR(B1052)-YEAR(VLOOKUP(I1052,$C$3:$L$6,8,0)))*12+MONTH(B1052)-MONTH(VLOOKUP(I1052,$C$3:$L$6,8,0))))*(VLOOKUP(I1052,$C$3:$L$6,10,0)*VLOOKUP(I1052,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1052<>\"\",IF(I1052<>\"\",IF(ISERROR(VLOOKUP(I1052,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1052,$C$3:$L$6,10,0)+J1052+IF(OR(VLOOKUP(I1052,$C$3:$L$6,5,0)=Variables!$B$5,B1052>VLOOKUP(I1052,$C$3:$L$6,8,0)),IF(VLOOKUP(I1052,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1052)-YEAR($B$12))*12+MONTH(B1052)-MONTH($B$12)),((YEAR(B1052)-YEAR(VLOOKUP(I1052,$C$3:$L$6,8,0)))*12+MONTH(B1052)-MONTH(VLOOKUP(I1052,$C$3:$L$6,8,0))))*VLOOKUP(I1052,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1052<>\"\",IF(ISERROR(IF(D1052+G1052>=0,K1052+D1052+G1052,\"\")),\"\",IF(D1052+G1052>=0,K1052+D1052+G1052,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1053<>\"\",DATE(YEAR(B1052),MONTH(B1052)+1,DAY(B1052)),\"\")","v":""},{"$f":"IF(I1052<>Variables!$B$1,IF(H1052<>0,C1052,I1052),\"\")","v":""},"","",{"$f":"IF(C1053<>\"\",IF(OR(VLOOKUP(C1053,$C$3:$L$6,5,0)=Variables!$B$5,B1053>VLOOKUP(C1053,$C$3:$L$6,8,0)),-D1053*VLOOKUP(C1053,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1053<>Variables!$B$1,IF(C1053<>\"\",$I$9-E1053-F1053,\"\"),-D1053)","v":""},{"$f":"IF(C1053<>\"\",IF(D1053+G1053<0,D1053+G1053,0),\"\")","v":""},{"$f":"IF(C1053<>\"\",IF(D1053+$I$9-E1053-F1053>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1053,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1053,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1053,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1053,$C$3:$L$6,5,0)=Variables!$B$5,B1053>VLOOKUP(I1053,$C$3:$L$6,8,0)),IF(VLOOKUP(I1053,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1053)-YEAR($B$12))*12+MONTH(B1053)-MONTH($B$12)),((YEAR(B1053)-YEAR(VLOOKUP(I1053,$C$3:$L$6,8,0)))*12+MONTH(B1053)-MONTH(VLOOKUP(I1053,$C$3:$L$6,8,0))))*(VLOOKUP(I1053,$C$3:$L$6,10,0)*VLOOKUP(I1053,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1053<>\"\",IF(I1053<>\"\",IF(ISERROR(VLOOKUP(I1053,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1053,$C$3:$L$6,10,0)+J1053+IF(OR(VLOOKUP(I1053,$C$3:$L$6,5,0)=Variables!$B$5,B1053>VLOOKUP(I1053,$C$3:$L$6,8,0)),IF(VLOOKUP(I1053,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1053)-YEAR($B$12))*12+MONTH(B1053)-MONTH($B$12)),((YEAR(B1053)-YEAR(VLOOKUP(I1053,$C$3:$L$6,8,0)))*12+MONTH(B1053)-MONTH(VLOOKUP(I1053,$C$3:$L$6,8,0))))*VLOOKUP(I1053,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1053<>Variables!$B$1,IF(H1053<>0,C1053,I1053),\"\")","v":""},"","",{"$f":"IF(C1054<>\"\",IF(OR(VLOOKUP(C1054,$C$3:$L$6,5,0)=Variables!$B$5,B1054>VLOOKUP(C1054,$C$3:$L$6,8,0)),-D1054*VLOOKUP(C1054,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1054<>Variables!$B$1,IF(C1054<>\"\",$I$9-E1054-F1054,\"\"),-D1054)","v":""},"",{"$f":"IF(C1054<>\"\",IF(D1054+$I$9-E1054-F1054>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1054,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1054,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1054,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1054,$C$3:$L$6,5,0)=Variables!$B$5,B1054>VLOOKUP(I1054,$C$3:$L$6,8,0)),IF(VLOOKUP(I1054,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1054)-YEAR($B$12))*12+MONTH(B1054)-MONTH($B$12)),((YEAR(B1054)-YEAR(VLOOKUP(I1054,$C$3:$L$6,8,0)))*12+MONTH(B1054)-MONTH(VLOOKUP(I1054,$C$3:$L$6,8,0))))*(VLOOKUP(I1054,$C$3:$L$6,10,0)*VLOOKUP(I1054,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1054<>\"\",IF(I1054<>\"\",IF(ISERROR(VLOOKUP(I1054,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1054,$C$3:$L$6,10,0)+J1054+IF(OR(VLOOKUP(I1054,$C$3:$L$6,5,0)=Variables!$B$5,B1054>VLOOKUP(I1054,$C$3:$L$6,8,0)),IF(VLOOKUP(I1054,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1054)-YEAR($B$12))*12+MONTH(B1054)-MONTH($B$12)),((YEAR(B1054)-YEAR(VLOOKUP(I1054,$C$3:$L$6,8,0)))*12+MONTH(B1054)-MONTH(VLOOKUP(I1054,$C$3:$L$6,8,0))))*VLOOKUP(I1054,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1054<>Variables!$B$1,IF(H1054<>0,C1054,I1054),\"\")","v":""},"","",{"$f":"IF(C1055<>\"\",IF(OR(VLOOKUP(C1055,$C$3:$L$6,5,0)=Variables!$B$5,B1055>VLOOKUP(C1055,$C$3:$L$6,8,0)),-D1055*VLOOKUP(C1055,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1055<>Variables!$B$1,IF(C1055<>\"\",$I$9-E1055-F1055,\"\"),-D1055)","v":""},"",{"$f":"IF(C1055<>\"\",IF(D1055+$I$9-E1055-F1055>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1055,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1055,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1055,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1055,$C$3:$L$6,5,0)=Variables!$B$5,B1055>VLOOKUP(I1055,$C$3:$L$6,8,0)),IF(VLOOKUP(I1055,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1055)-YEAR($B$12))*12+MONTH(B1055)-MONTH($B$12)),((YEAR(B1055)-YEAR(VLOOKUP(I1055,$C$3:$L$6,8,0)))*12+MONTH(B1055)-MONTH(VLOOKUP(I1055,$C$3:$L$6,8,0))))*(VLOOKUP(I1055,$C$3:$L$6,10,0)*VLOOKUP(I1055,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1055<>\"\",IF(I1055<>\"\",IF(ISERROR(VLOOKUP(I1055,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1055,$C$3:$L$6,10,0)+J1055+IF(OR(VLOOKUP(I1055,$C$3:$L$6,5,0)=Variables!$B$5,B1055>VLOOKUP(I1055,$C$3:$L$6,8,0)),IF(VLOOKUP(I1055,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1055)-YEAR($B$12))*12+MONTH(B1055)-MONTH($B$12)),((YEAR(B1055)-YEAR(VLOOKUP(I1055,$C$3:$L$6,8,0)))*12+MONTH(B1055)-MONTH(VLOOKUP(I1055,$C$3:$L$6,8,0))))*VLOOKUP(I1055,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1055<>Variables!$B$1,IF(H1055<>0,C1055,I1055),\"\")","v":""},"","",{"$f":"IF(C1056<>\"\",IF(OR(VLOOKUP(C1056,$C$3:$L$6,5,0)=Variables!$B$5,B1056>VLOOKUP(C1056,$C$3:$L$6,8,0)),-D1056*VLOOKUP(C1056,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1056<>Variables!$B$1,IF(C1056<>\"\",$I$9-E1056-F1056,\"\"),-D1056)","v":""},"",{"$f":"IF(C1056<>\"\",IF(D1056+$I$9-E1056-F1056>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1056,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1056,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1056,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1056,$C$3:$L$6,5,0)=Variables!$B$5,B1056>VLOOKUP(I1056,$C$3:$L$6,8,0)),IF(VLOOKUP(I1056,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1056)-YEAR($B$12))*12+MONTH(B1056)-MONTH($B$12)),((YEAR(B1056)-YEAR(VLOOKUP(I1056,$C$3:$L$6,8,0)))*12+MONTH(B1056)-MONTH(VLOOKUP(I1056,$C$3:$L$6,8,0))))*(VLOOKUP(I1056,$C$3:$L$6,10,0)*VLOOKUP(I1056,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1056<>\"\",IF(I1056<>\"\",IF(ISERROR(VLOOKUP(I1056,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1056,$C$3:$L$6,10,0)+J1056+IF(OR(VLOOKUP(I1056,$C$3:$L$6,5,0)=Variables!$B$5,B1056>VLOOKUP(I1056,$C$3:$L$6,8,0)),IF(VLOOKUP(I1056,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1056)-YEAR($B$12))*12+MONTH(B1056)-MONTH($B$12)),((YEAR(B1056)-YEAR(VLOOKUP(I1056,$C$3:$L$6,8,0)))*12+MONTH(B1056)-MONTH(VLOOKUP(I1056,$C$3:$L$6,8,0))))*VLOOKUP(I1056,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1056<>Variables!$B$1,IF(H1056<>0,C1056,I1056),\"\")","v":""},"","",{"$f":"IF(C1057<>\"\",IF(OR(VLOOKUP(C1057,$C$3:$L$6,5,0)=Variables!$B$5,B1057>VLOOKUP(C1057,$C$3:$L$6,8,0)),-D1057*VLOOKUP(C1057,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1057<>Variables!$B$1,IF(C1057<>\"\",$I$9-E1057-F1057,\"\"),-D1057)","v":""},"",{"$f":"IF(C1057<>\"\",IF(D1057+$I$9-E1057-F1057>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1057,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1057,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1057,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1057,$C$3:$L$6,5,0)=Variables!$B$5,B1057>VLOOKUP(I1057,$C$3:$L$6,8,0)),IF(VLOOKUP(I1057,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1057)-YEAR($B$12))*12+MONTH(B1057)-MONTH($B$12)),((YEAR(B1057)-YEAR(VLOOKUP(I1057,$C$3:$L$6,8,0)))*12+MONTH(B1057)-MONTH(VLOOKUP(I1057,$C$3:$L$6,8,0))))*(VLOOKUP(I1057,$C$3:$L$6,10,0)*VLOOKUP(I1057,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1057<>\"\",IF(I1057<>\"\",IF(ISERROR(VLOOKUP(I1057,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1057,$C$3:$L$6,10,0)+J1057+IF(OR(VLOOKUP(I1057,$C$3:$L$6,5,0)=Variables!$B$5,B1057>VLOOKUP(I1057,$C$3:$L$6,8,0)),IF(VLOOKUP(I1057,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1057)-YEAR($B$12))*12+MONTH(B1057)-MONTH($B$12)),((YEAR(B1057)-YEAR(VLOOKUP(I1057,$C$3:$L$6,8,0)))*12+MONTH(B1057)-MONTH(VLOOKUP(I1057,$C$3:$L$6,8,0))))*VLOOKUP(I1057,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1057<>Variables!$B$1,IF(H1057<>0,C1057,I1057),\"\")","v":""},"","",{"$f":"IF(C1058<>\"\",IF(OR(VLOOKUP(C1058,$C$3:$L$6,5,0)=Variables!$B$5,B1058>VLOOKUP(C1058,$C$3:$L$6,8,0)),-D1058*VLOOKUP(C1058,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1058<>Variables!$B$1,IF(C1058<>\"\",$I$9-E1058-F1058,\"\"),-D1058)","v":""},"",{"$f":"IF(C1058<>\"\",IF(D1058+$I$9-E1058-F1058>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1058,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1058,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1058,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1058,$C$3:$L$6,5,0)=Variables!$B$5,B1058>VLOOKUP(I1058,$C$3:$L$6,8,0)),IF(VLOOKUP(I1058,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1058)-YEAR($B$12))*12+MONTH(B1058)-MONTH($B$12)),((YEAR(B1058)-YEAR(VLOOKUP(I1058,$C$3:$L$6,8,0)))*12+MONTH(B1058)-MONTH(VLOOKUP(I1058,$C$3:$L$6,8,0))))*(VLOOKUP(I1058,$C$3:$L$6,10,0)*VLOOKUP(I1058,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1058<>\"\",IF(I1058<>\"\",IF(ISERROR(VLOOKUP(I1058,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1058,$C$3:$L$6,10,0)+J1058+IF(OR(VLOOKUP(I1058,$C$3:$L$6,5,0)=Variables!$B$5,B1058>VLOOKUP(I1058,$C$3:$L$6,8,0)),IF(VLOOKUP(I1058,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1058)-YEAR($B$12))*12+MONTH(B1058)-MONTH($B$12)),((YEAR(B1058)-YEAR(VLOOKUP(I1058,$C$3:$L$6,8,0)))*12+MONTH(B1058)-MONTH(VLOOKUP(I1058,$C$3:$L$6,8,0))))*VLOOKUP(I1058,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1058<>Variables!$B$1,IF(H1058<>0,C1058,I1058),\"\")","v":""},"","",{"$f":"IF(C1059<>\"\",IF(OR(VLOOKUP(C1059,$C$3:$L$6,5,0)=Variables!$B$5,B1059>VLOOKUP(C1059,$C$3:$L$6,8,0)),-D1059*VLOOKUP(C1059,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1059<>Variables!$B$1,IF(C1059<>\"\",$I$9-E1059-F1059,\"\"),-D1059)","v":""},"",{"$f":"IF(C1059<>\"\",IF(D1059+$I$9-E1059-F1059>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1059,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1059,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1059,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1059,$C$3:$L$6,5,0)=Variables!$B$5,B1059>VLOOKUP(I1059,$C$3:$L$6,8,0)),IF(VLOOKUP(I1059,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1059)-YEAR($B$12))*12+MONTH(B1059)-MONTH($B$12)),((YEAR(B1059)-YEAR(VLOOKUP(I1059,$C$3:$L$6,8,0)))*12+MONTH(B1059)-MONTH(VLOOKUP(I1059,$C$3:$L$6,8,0))))*(VLOOKUP(I1059,$C$3:$L$6,10,0)*VLOOKUP(I1059,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1059<>\"\",IF(I1059<>\"\",IF(ISERROR(VLOOKUP(I1059,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1059,$C$3:$L$6,10,0)+J1059+IF(OR(VLOOKUP(I1059,$C$3:$L$6,5,0)=Variables!$B$5,B1059>VLOOKUP(I1059,$C$3:$L$6,8,0)),IF(VLOOKUP(I1059,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1059)-YEAR($B$12))*12+MONTH(B1059)-MONTH($B$12)),((YEAR(B1059)-YEAR(VLOOKUP(I1059,$C$3:$L$6,8,0)))*12+MONTH(B1059)-MONTH(VLOOKUP(I1059,$C$3:$L$6,8,0))))*VLOOKUP(I1059,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1059<>Variables!$B$1,IF(H1059<>0,C1059,I1059),\"\")","v":""},"","",{"$f":"IF(C1060<>\"\",IF(OR(VLOOKUP(C1060,$C$3:$L$6,5,0)=Variables!$B$5,B1060>VLOOKUP(C1060,$C$3:$L$6,8,0)),-D1060*VLOOKUP(C1060,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1060<>Variables!$B$1,IF(C1060<>\"\",$I$9-E1060-F1060,\"\"),-D1060)","v":""},"",{"$f":"IF(C1060<>\"\",IF(D1060+$I$9-E1060-F1060>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1060,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1060,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1060,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1060,$C$3:$L$6,5,0)=Variables!$B$5,B1060>VLOOKUP(I1060,$C$3:$L$6,8,0)),IF(VLOOKUP(I1060,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1060)-YEAR($B$12))*12+MONTH(B1060)-MONTH($B$12)),((YEAR(B1060)-YEAR(VLOOKUP(I1060,$C$3:$L$6,8,0)))*12+MONTH(B1060)-MONTH(VLOOKUP(I1060,$C$3:$L$6,8,0))))*(VLOOKUP(I1060,$C$3:$L$6,10,0)*VLOOKUP(I1060,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1060<>\"\",IF(I1060<>\"\",IF(ISERROR(VLOOKUP(I1060,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1060,$C$3:$L$6,10,0)+J1060+IF(OR(VLOOKUP(I1060,$C$3:$L$6,5,0)=Variables!$B$5,B1060>VLOOKUP(I1060,$C$3:$L$6,8,0)),IF(VLOOKUP(I1060,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1060)-YEAR($B$12))*12+MONTH(B1060)-MONTH($B$12)),((YEAR(B1060)-YEAR(VLOOKUP(I1060,$C$3:$L$6,8,0)))*12+MONTH(B1060)-MONTH(VLOOKUP(I1060,$C$3:$L$6,8,0))))*VLOOKUP(I1060,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1060<>Variables!$B$1,IF(H1060<>0,C1060,I1060),\"\")","v":""},"","",{"$f":"IF(C1061<>\"\",IF(OR(VLOOKUP(C1061,$C$3:$L$6,5,0)=Variables!$B$5,B1061>VLOOKUP(C1061,$C$3:$L$6,8,0)),-D1061*VLOOKUP(C1061,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1061<>Variables!$B$1,IF(C1061<>\"\",$I$9-E1061-F1061,\"\"),-D1061)","v":""},"",{"$f":"IF(C1061<>\"\",IF(D1061+$I$9-E1061-F1061>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1061,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1061,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1061,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1061,$C$3:$L$6,5,0)=Variables!$B$5,B1061>VLOOKUP(I1061,$C$3:$L$6,8,0)),IF(VLOOKUP(I1061,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1061)-YEAR($B$12))*12+MONTH(B1061)-MONTH($B$12)),((YEAR(B1061)-YEAR(VLOOKUP(I1061,$C$3:$L$6,8,0)))*12+MONTH(B1061)-MONTH(VLOOKUP(I1061,$C$3:$L$6,8,0))))*(VLOOKUP(I1061,$C$3:$L$6,10,0)*VLOOKUP(I1061,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1061<>\"\",IF(I1061<>\"\",IF(ISERROR(VLOOKUP(I1061,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1061,$C$3:$L$6,10,0)+J1061+IF(OR(VLOOKUP(I1061,$C$3:$L$6,5,0)=Variables!$B$5,B1061>VLOOKUP(I1061,$C$3:$L$6,8,0)),IF(VLOOKUP(I1061,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1061)-YEAR($B$12))*12+MONTH(B1061)-MONTH($B$12)),((YEAR(B1061)-YEAR(VLOOKUP(I1061,$C$3:$L$6,8,0)))*12+MONTH(B1061)-MONTH(VLOOKUP(I1061,$C$3:$L$6,8,0))))*VLOOKUP(I1061,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1061<>Variables!$B$1,IF(H1061<>0,C1061,I1061),\"\")","v":""},"","",{"$f":"IF(C1062<>\"\",IF(OR(VLOOKUP(C1062,$C$3:$L$6,5,0)=Variables!$B$5,B1062>VLOOKUP(C1062,$C$3:$L$6,8,0)),-D1062*VLOOKUP(C1062,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1062<>Variables!$B$1,IF(C1062<>\"\",$I$9-E1062-F1062,\"\"),-D1062)","v":""},"",{"$f":"IF(C1062<>\"\",IF(D1062+$I$9-E1062-F1062>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1062,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1062,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1062,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1062,$C$3:$L$6,5,0)=Variables!$B$5,B1062>VLOOKUP(I1062,$C$3:$L$6,8,0)),IF(VLOOKUP(I1062,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1062)-YEAR($B$12))*12+MONTH(B1062)-MONTH($B$12)),((YEAR(B1062)-YEAR(VLOOKUP(I1062,$C$3:$L$6,8,0)))*12+MONTH(B1062)-MONTH(VLOOKUP(I1062,$C$3:$L$6,8,0))))*(VLOOKUP(I1062,$C$3:$L$6,10,0)*VLOOKUP(I1062,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1062<>\"\",IF(I1062<>\"\",IF(ISERROR(VLOOKUP(I1062,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1062,$C$3:$L$6,10,0)+J1062+IF(OR(VLOOKUP(I1062,$C$3:$L$6,5,0)=Variables!$B$5,B1062>VLOOKUP(I1062,$C$3:$L$6,8,0)),IF(VLOOKUP(I1062,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1062)-YEAR($B$12))*12+MONTH(B1062)-MONTH($B$12)),((YEAR(B1062)-YEAR(VLOOKUP(I1062,$C$3:$L$6,8,0)))*12+MONTH(B1062)-MONTH(VLOOKUP(I1062,$C$3:$L$6,8,0))))*VLOOKUP(I1062,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1062<>Variables!$B$1,IF(H1062<>0,C1062,I1062),\"\")","v":""},"","",{"$f":"IF(C1063<>\"\",IF(OR(VLOOKUP(C1063,$C$3:$L$6,5,0)=Variables!$B$5,B1063>VLOOKUP(C1063,$C$3:$L$6,8,0)),-D1063*VLOOKUP(C1063,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1063<>Variables!$B$1,IF(C1063<>\"\",$I$9-E1063-F1063,\"\"),-D1063)","v":""},"",{"$f":"IF(C1063<>\"\",IF(D1063+$I$9-E1063-F1063>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1063,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1063,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1063,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1063,$C$3:$L$6,5,0)=Variables!$B$5,B1063>VLOOKUP(I1063,$C$3:$L$6,8,0)),IF(VLOOKUP(I1063,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1063)-YEAR($B$12))*12+MONTH(B1063)-MONTH($B$12)),((YEAR(B1063)-YEAR(VLOOKUP(I1063,$C$3:$L$6,8,0)))*12+MONTH(B1063)-MONTH(VLOOKUP(I1063,$C$3:$L$6,8,0))))*(VLOOKUP(I1063,$C$3:$L$6,10,0)*VLOOKUP(I1063,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1063<>\"\",IF(I1063<>\"\",IF(ISERROR(VLOOKUP(I1063,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1063,$C$3:$L$6,10,0)+J1063+IF(OR(VLOOKUP(I1063,$C$3:$L$6,5,0)=Variables!$B$5,B1063>VLOOKUP(I1063,$C$3:$L$6,8,0)),IF(VLOOKUP(I1063,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1063)-YEAR($B$12))*12+MONTH(B1063)-MONTH($B$12)),((YEAR(B1063)-YEAR(VLOOKUP(I1063,$C$3:$L$6,8,0)))*12+MONTH(B1063)-MONTH(VLOOKUP(I1063,$C$3:$L$6,8,0))))*VLOOKUP(I1063,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1063<>Variables!$B$1,IF(H1063<>0,C1063,I1063),\"\")","v":""},"","",{"$f":"IF(C1064<>\"\",IF(OR(VLOOKUP(C1064,$C$3:$L$6,5,0)=Variables!$B$5,B1064>VLOOKUP(C1064,$C$3:$L$6,8,0)),-D1064*VLOOKUP(C1064,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1064<>Variables!$B$1,IF(C1064<>\"\",$I$9-E1064-F1064,\"\"),-D1064)","v":""},"",{"$f":"IF(C1064<>\"\",IF(D1064+$I$9-E1064-F1064>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1064,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1064,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1064,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1064,$C$3:$L$6,5,0)=Variables!$B$5,B1064>VLOOKUP(I1064,$C$3:$L$6,8,0)),IF(VLOOKUP(I1064,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1064)-YEAR($B$12))*12+MONTH(B1064)-MONTH($B$12)),((YEAR(B1064)-YEAR(VLOOKUP(I1064,$C$3:$L$6,8,0)))*12+MONTH(B1064)-MONTH(VLOOKUP(I1064,$C$3:$L$6,8,0))))*(VLOOKUP(I1064,$C$3:$L$6,10,0)*VLOOKUP(I1064,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1064<>\"\",IF(I1064<>\"\",IF(ISERROR(VLOOKUP(I1064,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1064,$C$3:$L$6,10,0)+J1064+IF(OR(VLOOKUP(I1064,$C$3:$L$6,5,0)=Variables!$B$5,B1064>VLOOKUP(I1064,$C$3:$L$6,8,0)),IF(VLOOKUP(I1064,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1064)-YEAR($B$12))*12+MONTH(B1064)-MONTH($B$12)),((YEAR(B1064)-YEAR(VLOOKUP(I1064,$C$3:$L$6,8,0)))*12+MONTH(B1064)-MONTH(VLOOKUP(I1064,$C$3:$L$6,8,0))))*VLOOKUP(I1064,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1064<>Variables!$B$1,IF(H1064<>0,C1064,I1064),\"\")","v":""},"","",{"$f":"IF(C1065<>\"\",IF(OR(VLOOKUP(C1065,$C$3:$L$6,5,0)=Variables!$B$5,B1065>VLOOKUP(C1065,$C$3:$L$6,8,0)),-D1065*VLOOKUP(C1065,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1065<>Variables!$B$1,IF(C1065<>\"\",$I$9-E1065-F1065,\"\"),-D1065)","v":""},"",{"$f":"IF(C1065<>\"\",IF(D1065+$I$9-E1065-F1065>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1065,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1065,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1065,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1065,$C$3:$L$6,5,0)=Variables!$B$5,B1065>VLOOKUP(I1065,$C$3:$L$6,8,0)),IF(VLOOKUP(I1065,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1065)-YEAR($B$12))*12+MONTH(B1065)-MONTH($B$12)),((YEAR(B1065)-YEAR(VLOOKUP(I1065,$C$3:$L$6,8,0)))*12+MONTH(B1065)-MONTH(VLOOKUP(I1065,$C$3:$L$6,8,0))))*(VLOOKUP(I1065,$C$3:$L$6,10,0)*VLOOKUP(I1065,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1065<>\"\",IF(I1065<>\"\",IF(ISERROR(VLOOKUP(I1065,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1065,$C$3:$L$6,10,0)+J1065+IF(OR(VLOOKUP(I1065,$C$3:$L$6,5,0)=Variables!$B$5,B1065>VLOOKUP(I1065,$C$3:$L$6,8,0)),IF(VLOOKUP(I1065,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1065)-YEAR($B$12))*12+MONTH(B1065)-MONTH($B$12)),((YEAR(B1065)-YEAR(VLOOKUP(I1065,$C$3:$L$6,8,0)))*12+MONTH(B1065)-MONTH(VLOOKUP(I1065,$C$3:$L$6,8,0))))*VLOOKUP(I1065,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1065<>Variables!$B$1,IF(H1065<>0,C1065,I1065),\"\")","v":""},"","",{"$f":"IF(C1066<>\"\",IF(OR(VLOOKUP(C1066,$C$3:$L$6,5,0)=Variables!$B$5,B1066>VLOOKUP(C1066,$C$3:$L$6,8,0)),-D1066*VLOOKUP(C1066,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1066<>Variables!$B$1,IF(C1066<>\"\",$I$9-E1066-F1066,\"\"),-D1066)","v":""},"",{"$f":"IF(C1066<>\"\",IF(D1066+$I$9-E1066-F1066>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1066,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1066,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1066,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1066,$C$3:$L$6,5,0)=Variables!$B$5,B1066>VLOOKUP(I1066,$C$3:$L$6,8,0)),IF(VLOOKUP(I1066,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1066)-YEAR($B$12))*12+MONTH(B1066)-MONTH($B$12)),((YEAR(B1066)-YEAR(VLOOKUP(I1066,$C$3:$L$6,8,0)))*12+MONTH(B1066)-MONTH(VLOOKUP(I1066,$C$3:$L$6,8,0))))*(VLOOKUP(I1066,$C$3:$L$6,10,0)*VLOOKUP(I1066,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1066<>\"\",IF(I1066<>\"\",IF(ISERROR(VLOOKUP(I1066,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1066,$C$3:$L$6,10,0)+J1066+IF(OR(VLOOKUP(I1066,$C$3:$L$6,5,0)=Variables!$B$5,B1066>VLOOKUP(I1066,$C$3:$L$6,8,0)),IF(VLOOKUP(I1066,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1066)-YEAR($B$12))*12+MONTH(B1066)-MONTH($B$12)),((YEAR(B1066)-YEAR(VLOOKUP(I1066,$C$3:$L$6,8,0)))*12+MONTH(B1066)-MONTH(VLOOKUP(I1066,$C$3:$L$6,8,0))))*VLOOKUP(I1066,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1066<>Variables!$B$1,IF(H1066<>0,C1066,I1066),\"\")","v":""},"","",{"$f":"IF(C1067<>\"\",IF(OR(VLOOKUP(C1067,$C$3:$L$6,5,0)=Variables!$B$5,B1067>VLOOKUP(C1067,$C$3:$L$6,8,0)),-D1067*VLOOKUP(C1067,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1067<>Variables!$B$1,IF(C1067<>\"\",$I$9-E1067-F1067,\"\"),-D1067)","v":""},"",{"$f":"IF(C1067<>\"\",IF(D1067+$I$9-E1067-F1067>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1067,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1067,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1067,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1067,$C$3:$L$6,5,0)=Variables!$B$5,B1067>VLOOKUP(I1067,$C$3:$L$6,8,0)),IF(VLOOKUP(I1067,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1067)-YEAR($B$12))*12+MONTH(B1067)-MONTH($B$12)),((YEAR(B1067)-YEAR(VLOOKUP(I1067,$C$3:$L$6,8,0)))*12+MONTH(B1067)-MONTH(VLOOKUP(I1067,$C$3:$L$6,8,0))))*(VLOOKUP(I1067,$C$3:$L$6,10,0)*VLOOKUP(I1067,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1067<>\"\",IF(I1067<>\"\",IF(ISERROR(VLOOKUP(I1067,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1067,$C$3:$L$6,10,0)+J1067+IF(OR(VLOOKUP(I1067,$C$3:$L$6,5,0)=Variables!$B$5,B1067>VLOOKUP(I1067,$C$3:$L$6,8,0)),IF(VLOOKUP(I1067,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1067)-YEAR($B$12))*12+MONTH(B1067)-MONTH($B$12)),((YEAR(B1067)-YEAR(VLOOKUP(I1067,$C$3:$L$6,8,0)))*12+MONTH(B1067)-MONTH(VLOOKUP(I1067,$C$3:$L$6,8,0))))*VLOOKUP(I1067,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1067<>Variables!$B$1,IF(H1067<>0,C1067,I1067),\"\")","v":""},"","",{"$f":"IF(C1068<>\"\",IF(OR(VLOOKUP(C1068,$C$3:$L$6,5,0)=Variables!$B$5,B1068>VLOOKUP(C1068,$C$3:$L$6,8,0)),-D1068*VLOOKUP(C1068,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1068<>Variables!$B$1,IF(C1068<>\"\",$I$9-E1068-F1068,\"\"),-D1068)","v":""},"",{"$f":"IF(C1068<>\"\",IF(D1068+$I$9-E1068-F1068>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1068,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1068,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1068,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1068,$C$3:$L$6,5,0)=Variables!$B$5,B1068>VLOOKUP(I1068,$C$3:$L$6,8,0)),IF(VLOOKUP(I1068,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1068)-YEAR($B$12))*12+MONTH(B1068)-MONTH($B$12)),((YEAR(B1068)-YEAR(VLOOKUP(I1068,$C$3:$L$6,8,0)))*12+MONTH(B1068)-MONTH(VLOOKUP(I1068,$C$3:$L$6,8,0))))*(VLOOKUP(I1068,$C$3:$L$6,10,0)*VLOOKUP(I1068,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1068<>\"\",IF(I1068<>\"\",IF(ISERROR(VLOOKUP(I1068,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1068,$C$3:$L$6,10,0)+J1068+IF(OR(VLOOKUP(I1068,$C$3:$L$6,5,0)=Variables!$B$5,B1068>VLOOKUP(I1068,$C$3:$L$6,8,0)),IF(VLOOKUP(I1068,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1068)-YEAR($B$12))*12+MONTH(B1068)-MONTH($B$12)),((YEAR(B1068)-YEAR(VLOOKUP(I1068,$C$3:$L$6,8,0)))*12+MONTH(B1068)-MONTH(VLOOKUP(I1068,$C$3:$L$6,8,0))))*VLOOKUP(I1068,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1068<>Variables!$B$1,IF(H1068<>0,C1068,I1068),\"\")","v":""},"","",{"$f":"IF(C1069<>\"\",IF(OR(VLOOKUP(C1069,$C$3:$L$6,5,0)=Variables!$B$5,B1069>VLOOKUP(C1069,$C$3:$L$6,8,0)),-D1069*VLOOKUP(C1069,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1069<>Variables!$B$1,IF(C1069<>\"\",$I$9-E1069-F1069,\"\"),-D1069)","v":""},"",{"$f":"IF(C1069<>\"\",IF(D1069+$I$9-E1069-F1069>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1069,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1069,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1069,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1069,$C$3:$L$6,5,0)=Variables!$B$5,B1069>VLOOKUP(I1069,$C$3:$L$6,8,0)),IF(VLOOKUP(I1069,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1069)-YEAR($B$12))*12+MONTH(B1069)-MONTH($B$12)),((YEAR(B1069)-YEAR(VLOOKUP(I1069,$C$3:$L$6,8,0)))*12+MONTH(B1069)-MONTH(VLOOKUP(I1069,$C$3:$L$6,8,0))))*(VLOOKUP(I1069,$C$3:$L$6,10,0)*VLOOKUP(I1069,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1069<>\"\",IF(I1069<>\"\",IF(ISERROR(VLOOKUP(I1069,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1069,$C$3:$L$6,10,0)+J1069+IF(OR(VLOOKUP(I1069,$C$3:$L$6,5,0)=Variables!$B$5,B1069>VLOOKUP(I1069,$C$3:$L$6,8,0)),IF(VLOOKUP(I1069,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1069)-YEAR($B$12))*12+MONTH(B1069)-MONTH($B$12)),((YEAR(B1069)-YEAR(VLOOKUP(I1069,$C$3:$L$6,8,0)))*12+MONTH(B1069)-MONTH(VLOOKUP(I1069,$C$3:$L$6,8,0))))*VLOOKUP(I1069,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1069<>Variables!$B$1,IF(H1069<>0,C1069,I1069),\"\")","v":""},"","",{"$f":"IF(C1070<>\"\",IF(OR(VLOOKUP(C1070,$C$3:$L$6,5,0)=Variables!$B$5,B1070>VLOOKUP(C1070,$C$3:$L$6,8,0)),-D1070*VLOOKUP(C1070,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1070<>Variables!$B$1,IF(C1070<>\"\",$I$9-E1070-F1070,\"\"),-D1070)","v":""},"",{"$f":"IF(C1070<>\"\",IF(D1070+$I$9-E1070-F1070>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1070,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1070,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1070,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1070,$C$3:$L$6,5,0)=Variables!$B$5,B1070>VLOOKUP(I1070,$C$3:$L$6,8,0)),IF(VLOOKUP(I1070,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1070)-YEAR($B$12))*12+MONTH(B1070)-MONTH($B$12)),((YEAR(B1070)-YEAR(VLOOKUP(I1070,$C$3:$L$6,8,0)))*12+MONTH(B1070)-MONTH(VLOOKUP(I1070,$C$3:$L$6,8,0))))*(VLOOKUP(I1070,$C$3:$L$6,10,0)*VLOOKUP(I1070,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1070<>\"\",IF(I1070<>\"\",IF(ISERROR(VLOOKUP(I1070,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1070,$C$3:$L$6,10,0)+J1070+IF(OR(VLOOKUP(I1070,$C$3:$L$6,5,0)=Variables!$B$5,B1070>VLOOKUP(I1070,$C$3:$L$6,8,0)),IF(VLOOKUP(I1070,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1070)-YEAR($B$12))*12+MONTH(B1070)-MONTH($B$12)),((YEAR(B1070)-YEAR(VLOOKUP(I1070,$C$3:$L$6,8,0)))*12+MONTH(B1070)-MONTH(VLOOKUP(I1070,$C$3:$L$6,8,0))))*VLOOKUP(I1070,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1070<>Variables!$B$1,IF(H1070<>0,C1070,I1070),\"\")","v":""},"","",{"$f":"IF(C1071<>\"\",IF(OR(VLOOKUP(C1071,$C$3:$L$6,5,0)=Variables!$B$5,B1071>VLOOKUP(C1071,$C$3:$L$6,8,0)),-D1071*VLOOKUP(C1071,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1071<>Variables!$B$1,IF(C1071<>\"\",$I$9-E1071-F1071,\"\"),-D1071)","v":""},"",{"$f":"IF(C1071<>\"\",IF(D1071+$I$9-E1071-F1071>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1071,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1071,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1071,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1071,$C$3:$L$6,5,0)=Variables!$B$5,B1071>VLOOKUP(I1071,$C$3:$L$6,8,0)),IF(VLOOKUP(I1071,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1071)-YEAR($B$12))*12+MONTH(B1071)-MONTH($B$12)),((YEAR(B1071)-YEAR(VLOOKUP(I1071,$C$3:$L$6,8,0)))*12+MONTH(B1071)-MONTH(VLOOKUP(I1071,$C$3:$L$6,8,0))))*(VLOOKUP(I1071,$C$3:$L$6,10,0)*VLOOKUP(I1071,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1071<>\"\",IF(I1071<>\"\",IF(ISERROR(VLOOKUP(I1071,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1071,$C$3:$L$6,10,0)+J1071+IF(OR(VLOOKUP(I1071,$C$3:$L$6,5,0)=Variables!$B$5,B1071>VLOOKUP(I1071,$C$3:$L$6,8,0)),IF(VLOOKUP(I1071,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1071)-YEAR($B$12))*12+MONTH(B1071)-MONTH($B$12)),((YEAR(B1071)-YEAR(VLOOKUP(I1071,$C$3:$L$6,8,0)))*12+MONTH(B1071)-MONTH(VLOOKUP(I1071,$C$3:$L$6,8,0))))*VLOOKUP(I1071,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1071<>Variables!$B$1,IF(H1071<>0,C1071,I1071),\"\")","v":""},"","",{"$f":"IF(C1072<>\"\",IF(OR(VLOOKUP(C1072,$C$3:$L$6,5,0)=Variables!$B$5,B1072>VLOOKUP(C1072,$C$3:$L$6,8,0)),-D1072*VLOOKUP(C1072,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1072<>Variables!$B$1,IF(C1072<>\"\",$I$9-E1072-F1072,\"\"),-D1072)","v":""},"",{"$f":"IF(C1072<>\"\",IF(D1072+$I$9-E1072-F1072>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1072,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1072,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1072,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1072,$C$3:$L$6,5,0)=Variables!$B$5,B1072>VLOOKUP(I1072,$C$3:$L$6,8,0)),IF(VLOOKUP(I1072,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1072)-YEAR($B$12))*12+MONTH(B1072)-MONTH($B$12)),((YEAR(B1072)-YEAR(VLOOKUP(I1072,$C$3:$L$6,8,0)))*12+MONTH(B1072)-MONTH(VLOOKUP(I1072,$C$3:$L$6,8,0))))*(VLOOKUP(I1072,$C$3:$L$6,10,0)*VLOOKUP(I1072,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1072<>\"\",IF(I1072<>\"\",IF(ISERROR(VLOOKUP(I1072,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1072,$C$3:$L$6,10,0)+J1072+IF(OR(VLOOKUP(I1072,$C$3:$L$6,5,0)=Variables!$B$5,B1072>VLOOKUP(I1072,$C$3:$L$6,8,0)),IF(VLOOKUP(I1072,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1072)-YEAR($B$12))*12+MONTH(B1072)-MONTH($B$12)),((YEAR(B1072)-YEAR(VLOOKUP(I1072,$C$3:$L$6,8,0)))*12+MONTH(B1072)-MONTH(VLOOKUP(I1072,$C$3:$L$6,8,0))))*VLOOKUP(I1072,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1072<>Variables!$B$1,IF(H1072<>0,C1072,I1072),\"\")","v":""},"","",{"$f":"IF(C1073<>\"\",IF(OR(VLOOKUP(C1073,$C$3:$L$6,5,0)=Variables!$B$5,B1073>VLOOKUP(C1073,$C$3:$L$6,8,0)),-D1073*VLOOKUP(C1073,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1073<>Variables!$B$1,IF(C1073<>\"\",$I$9-E1073-F1073,\"\"),-D1073)","v":""},"",{"$f":"IF(C1073<>\"\",IF(D1073+$I$9-E1073-F1073>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1073,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1073,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1073,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1073,$C$3:$L$6,5,0)=Variables!$B$5,B1073>VLOOKUP(I1073,$C$3:$L$6,8,0)),IF(VLOOKUP(I1073,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1073)-YEAR($B$12))*12+MONTH(B1073)-MONTH($B$12)),((YEAR(B1073)-YEAR(VLOOKUP(I1073,$C$3:$L$6,8,0)))*12+MONTH(B1073)-MONTH(VLOOKUP(I1073,$C$3:$L$6,8,0))))*(VLOOKUP(I1073,$C$3:$L$6,10,0)*VLOOKUP(I1073,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1073<>\"\",IF(I1073<>\"\",IF(ISERROR(VLOOKUP(I1073,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1073,$C$3:$L$6,10,0)+J1073+IF(OR(VLOOKUP(I1073,$C$3:$L$6,5,0)=Variables!$B$5,B1073>VLOOKUP(I1073,$C$3:$L$6,8,0)),IF(VLOOKUP(I1073,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1073)-YEAR($B$12))*12+MONTH(B1073)-MONTH($B$12)),((YEAR(B1073)-YEAR(VLOOKUP(I1073,$C$3:$L$6,8,0)))*12+MONTH(B1073)-MONTH(VLOOKUP(I1073,$C$3:$L$6,8,0))))*VLOOKUP(I1073,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1073<>Variables!$B$1,IF(H1073<>0,C1073,I1073),\"\")","v":""},"","",{"$f":"IF(C1074<>\"\",IF(OR(VLOOKUP(C1074,$C$3:$L$6,5,0)=Variables!$B$5,B1074>VLOOKUP(C1074,$C$3:$L$6,8,0)),-D1074*VLOOKUP(C1074,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1074<>Variables!$B$1,IF(C1074<>\"\",$I$9-E1074-F1074,\"\"),-D1074)","v":""},"",{"$f":"IF(C1074<>\"\",IF(D1074+$I$9-E1074-F1074>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1074,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1074,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1074,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1074,$C$3:$L$6,5,0)=Variables!$B$5,B1074>VLOOKUP(I1074,$C$3:$L$6,8,0)),IF(VLOOKUP(I1074,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1074)-YEAR($B$12))*12+MONTH(B1074)-MONTH($B$12)),((YEAR(B1074)-YEAR(VLOOKUP(I1074,$C$3:$L$6,8,0)))*12+MONTH(B1074)-MONTH(VLOOKUP(I1074,$C$3:$L$6,8,0))))*(VLOOKUP(I1074,$C$3:$L$6,10,0)*VLOOKUP(I1074,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1074<>\"\",IF(I1074<>\"\",IF(ISERROR(VLOOKUP(I1074,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1074,$C$3:$L$6,10,0)+J1074+IF(OR(VLOOKUP(I1074,$C$3:$L$6,5,0)=Variables!$B$5,B1074>VLOOKUP(I1074,$C$3:$L$6,8,0)),IF(VLOOKUP(I1074,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1074)-YEAR($B$12))*12+MONTH(B1074)-MONTH($B$12)),((YEAR(B1074)-YEAR(VLOOKUP(I1074,$C$3:$L$6,8,0)))*12+MONTH(B1074)-MONTH(VLOOKUP(I1074,$C$3:$L$6,8,0))))*VLOOKUP(I1074,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1074<>Variables!$B$1,IF(H1074<>0,C1074,I1074),\"\")","v":""},"","",{"$f":"IF(C1075<>\"\",IF(OR(VLOOKUP(C1075,$C$3:$L$6,5,0)=Variables!$B$5,B1075>VLOOKUP(C1075,$C$3:$L$6,8,0)),-D1075*VLOOKUP(C1075,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1075<>Variables!$B$1,IF(C1075<>\"\",$I$9-E1075-F1075,\"\"),-D1075)","v":""},"",{"$f":"IF(C1075<>\"\",IF(D1075+$I$9-E1075-F1075>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1075,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1075,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1075,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1075,$C$3:$L$6,5,0)=Variables!$B$5,B1075>VLOOKUP(I1075,$C$3:$L$6,8,0)),IF(VLOOKUP(I1075,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1075)-YEAR($B$12))*12+MONTH(B1075)-MONTH($B$12)),((YEAR(B1075)-YEAR(VLOOKUP(I1075,$C$3:$L$6,8,0)))*12+MONTH(B1075)-MONTH(VLOOKUP(I1075,$C$3:$L$6,8,0))))*(VLOOKUP(I1075,$C$3:$L$6,10,0)*VLOOKUP(I1075,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1075<>\"\",IF(I1075<>\"\",IF(ISERROR(VLOOKUP(I1075,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1075,$C$3:$L$6,10,0)+J1075+IF(OR(VLOOKUP(I1075,$C$3:$L$6,5,0)=Variables!$B$5,B1075>VLOOKUP(I1075,$C$3:$L$6,8,0)),IF(VLOOKUP(I1075,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1075)-YEAR($B$12))*12+MONTH(B1075)-MONTH($B$12)),((YEAR(B1075)-YEAR(VLOOKUP(I1075,$C$3:$L$6,8,0)))*12+MONTH(B1075)-MONTH(VLOOKUP(I1075,$C$3:$L$6,8,0))))*VLOOKUP(I1075,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1075<>Variables!$B$1,IF(H1075<>0,C1075,I1075),\"\")","v":""},"","",{"$f":"IF(C1076<>\"\",IF(OR(VLOOKUP(C1076,$C$3:$L$6,5,0)=Variables!$B$5,B1076>VLOOKUP(C1076,$C$3:$L$6,8,0)),-D1076*VLOOKUP(C1076,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1076<>Variables!$B$1,IF(C1076<>\"\",$I$9-E1076-F1076,\"\"),-D1076)","v":""},"",{"$f":"IF(C1076<>\"\",IF(D1076+$I$9-E1076-F1076>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1076,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1076,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1076,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1076,$C$3:$L$6,5,0)=Variables!$B$5,B1076>VLOOKUP(I1076,$C$3:$L$6,8,0)),IF(VLOOKUP(I1076,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1076)-YEAR($B$12))*12+MONTH(B1076)-MONTH($B$12)),((YEAR(B1076)-YEAR(VLOOKUP(I1076,$C$3:$L$6,8,0)))*12+MONTH(B1076)-MONTH(VLOOKUP(I1076,$C$3:$L$6,8,0))))*(VLOOKUP(I1076,$C$3:$L$6,10,0)*VLOOKUP(I1076,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1076<>\"\",IF(I1076<>\"\",IF(ISERROR(VLOOKUP(I1076,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1076,$C$3:$L$6,10,0)+J1076+IF(OR(VLOOKUP(I1076,$C$3:$L$6,5,0)=Variables!$B$5,B1076>VLOOKUP(I1076,$C$3:$L$6,8,0)),IF(VLOOKUP(I1076,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1076)-YEAR($B$12))*12+MONTH(B1076)-MONTH($B$12)),((YEAR(B1076)-YEAR(VLOOKUP(I1076,$C$3:$L$6,8,0)))*12+MONTH(B1076)-MONTH(VLOOKUP(I1076,$C$3:$L$6,8,0))))*VLOOKUP(I1076,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1076<>Variables!$B$1,IF(H1076<>0,C1076,I1076),\"\")","v":""},"","",{"$f":"IF(C1077<>\"\",IF(OR(VLOOKUP(C1077,$C$3:$L$6,5,0)=Variables!$B$5,B1077>VLOOKUP(C1077,$C$3:$L$6,8,0)),-D1077*VLOOKUP(C1077,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1077<>Variables!$B$1,IF(C1077<>\"\",$I$9-E1077-F1077,\"\"),-D1077)","v":""},"",{"$f":"IF(C1077<>\"\",IF(D1077+$I$9-E1077-F1077>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1077,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1077,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1077,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1077,$C$3:$L$6,5,0)=Variables!$B$5,B1077>VLOOKUP(I1077,$C$3:$L$6,8,0)),IF(VLOOKUP(I1077,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1077)-YEAR($B$12))*12+MONTH(B1077)-MONTH($B$12)),((YEAR(B1077)-YEAR(VLOOKUP(I1077,$C$3:$L$6,8,0)))*12+MONTH(B1077)-MONTH(VLOOKUP(I1077,$C$3:$L$6,8,0))))*(VLOOKUP(I1077,$C$3:$L$6,10,0)*VLOOKUP(I1077,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1077<>\"\",IF(I1077<>\"\",IF(ISERROR(VLOOKUP(I1077,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1077,$C$3:$L$6,10,0)+J1077+IF(OR(VLOOKUP(I1077,$C$3:$L$6,5,0)=Variables!$B$5,B1077>VLOOKUP(I1077,$C$3:$L$6,8,0)),IF(VLOOKUP(I1077,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1077)-YEAR($B$12))*12+MONTH(B1077)-MONTH($B$12)),((YEAR(B1077)-YEAR(VLOOKUP(I1077,$C$3:$L$6,8,0)))*12+MONTH(B1077)-MONTH(VLOOKUP(I1077,$C$3:$L$6,8,0))))*VLOOKUP(I1077,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1077<>Variables!$B$1,IF(H1077<>0,C1077,I1077),\"\")","v":""},"","",{"$f":"IF(C1078<>\"\",IF(OR(VLOOKUP(C1078,$C$3:$L$6,5,0)=Variables!$B$5,B1078>VLOOKUP(C1078,$C$3:$L$6,8,0)),-D1078*VLOOKUP(C1078,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1078<>Variables!$B$1,IF(C1078<>\"\",$I$9-E1078-F1078,\"\"),-D1078)","v":""},"",{"$f":"IF(C1078<>\"\",IF(D1078+$I$9-E1078-F1078>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1078,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1078,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1078,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1078,$C$3:$L$6,5,0)=Variables!$B$5,B1078>VLOOKUP(I1078,$C$3:$L$6,8,0)),IF(VLOOKUP(I1078,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1078)-YEAR($B$12))*12+MONTH(B1078)-MONTH($B$12)),((YEAR(B1078)-YEAR(VLOOKUP(I1078,$C$3:$L$6,8,0)))*12+MONTH(B1078)-MONTH(VLOOKUP(I1078,$C$3:$L$6,8,0))))*(VLOOKUP(I1078,$C$3:$L$6,10,0)*VLOOKUP(I1078,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1078<>\"\",IF(I1078<>\"\",IF(ISERROR(VLOOKUP(I1078,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1078,$C$3:$L$6,10,0)+J1078+IF(OR(VLOOKUP(I1078,$C$3:$L$6,5,0)=Variables!$B$5,B1078>VLOOKUP(I1078,$C$3:$L$6,8,0)),IF(VLOOKUP(I1078,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1078)-YEAR($B$12))*12+MONTH(B1078)-MONTH($B$12)),((YEAR(B1078)-YEAR(VLOOKUP(I1078,$C$3:$L$6,8,0)))*12+MONTH(B1078)-MONTH(VLOOKUP(I1078,$C$3:$L$6,8,0))))*VLOOKUP(I1078,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1078<>Variables!$B$1,IF(H1078<>0,C1078,I1078),\"\")","v":""},"","",{"$f":"IF(C1079<>\"\",IF(OR(VLOOKUP(C1079,$C$3:$L$6,5,0)=Variables!$B$5,B1079>VLOOKUP(C1079,$C$3:$L$6,8,0)),-D1079*VLOOKUP(C1079,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1079<>Variables!$B$1,IF(C1079<>\"\",$I$9-E1079-F1079,\"\"),-D1079)","v":""},"",{"$f":"IF(C1079<>\"\",IF(D1079+$I$9-E1079-F1079>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1079,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1079,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1079,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1079,$C$3:$L$6,5,0)=Variables!$B$5,B1079>VLOOKUP(I1079,$C$3:$L$6,8,0)),IF(VLOOKUP(I1079,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1079)-YEAR($B$12))*12+MONTH(B1079)-MONTH($B$12)),((YEAR(B1079)-YEAR(VLOOKUP(I1079,$C$3:$L$6,8,0)))*12+MONTH(B1079)-MONTH(VLOOKUP(I1079,$C$3:$L$6,8,0))))*(VLOOKUP(I1079,$C$3:$L$6,10,0)*VLOOKUP(I1079,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1079<>\"\",IF(I1079<>\"\",IF(ISERROR(VLOOKUP(I1079,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1079,$C$3:$L$6,10,0)+J1079+IF(OR(VLOOKUP(I1079,$C$3:$L$6,5,0)=Variables!$B$5,B1079>VLOOKUP(I1079,$C$3:$L$6,8,0)),IF(VLOOKUP(I1079,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1079)-YEAR($B$12))*12+MONTH(B1079)-MONTH($B$12)),((YEAR(B1079)-YEAR(VLOOKUP(I1079,$C$3:$L$6,8,0)))*12+MONTH(B1079)-MONTH(VLOOKUP(I1079,$C$3:$L$6,8,0))))*VLOOKUP(I1079,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1079<>Variables!$B$1,IF(H1079<>0,C1079,I1079),\"\")","v":""},"","",{"$f":"IF(C1080<>\"\",IF(OR(VLOOKUP(C1080,$C$3:$L$6,5,0)=Variables!$B$5,B1080>VLOOKUP(C1080,$C$3:$L$6,8,0)),-D1080*VLOOKUP(C1080,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1080<>Variables!$B$1,IF(C1080<>\"\",$I$9-E1080-F1080,\"\"),-D1080)","v":""},"",{"$f":"IF(C1080<>\"\",IF(D1080+$I$9-E1080-F1080>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1080,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1080,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1080,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1080,$C$3:$L$6,5,0)=Variables!$B$5,B1080>VLOOKUP(I1080,$C$3:$L$6,8,0)),IF(VLOOKUP(I1080,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1080)-YEAR($B$12))*12+MONTH(B1080)-MONTH($B$12)),((YEAR(B1080)-YEAR(VLOOKUP(I1080,$C$3:$L$6,8,0)))*12+MONTH(B1080)-MONTH(VLOOKUP(I1080,$C$3:$L$6,8,0))))*(VLOOKUP(I1080,$C$3:$L$6,10,0)*VLOOKUP(I1080,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1080<>\"\",IF(I1080<>\"\",IF(ISERROR(VLOOKUP(I1080,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1080,$C$3:$L$6,10,0)+J1080+IF(OR(VLOOKUP(I1080,$C$3:$L$6,5,0)=Variables!$B$5,B1080>VLOOKUP(I1080,$C$3:$L$6,8,0)),IF(VLOOKUP(I1080,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1080)-YEAR($B$12))*12+MONTH(B1080)-MONTH($B$12)),((YEAR(B1080)-YEAR(VLOOKUP(I1080,$C$3:$L$6,8,0)))*12+MONTH(B1080)-MONTH(VLOOKUP(I1080,$C$3:$L$6,8,0))))*VLOOKUP(I1080,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1080<>Variables!$B$1,IF(H1080<>0,C1080,I1080),\"\")","v":""},"","",{"$f":"IF(C1081<>\"\",IF(OR(VLOOKUP(C1081,$C$3:$L$6,5,0)=Variables!$B$5,B1081>VLOOKUP(C1081,$C$3:$L$6,8,0)),-D1081*VLOOKUP(C1081,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1081<>Variables!$B$1,IF(C1081<>\"\",$I$9-E1081-F1081,\"\"),-D1081)","v":""},"",{"$f":"IF(C1081<>\"\",IF(D1081+$I$9-E1081-F1081>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1081,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1081,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1081,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1081,$C$3:$L$6,5,0)=Variables!$B$5,B1081>VLOOKUP(I1081,$C$3:$L$6,8,0)),IF(VLOOKUP(I1081,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1081)-YEAR($B$12))*12+MONTH(B1081)-MONTH($B$12)),((YEAR(B1081)-YEAR(VLOOKUP(I1081,$C$3:$L$6,8,0)))*12+MONTH(B1081)-MONTH(VLOOKUP(I1081,$C$3:$L$6,8,0))))*(VLOOKUP(I1081,$C$3:$L$6,10,0)*VLOOKUP(I1081,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1081<>\"\",IF(I1081<>\"\",IF(ISERROR(VLOOKUP(I1081,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1081,$C$3:$L$6,10,0)+J1081+IF(OR(VLOOKUP(I1081,$C$3:$L$6,5,0)=Variables!$B$5,B1081>VLOOKUP(I1081,$C$3:$L$6,8,0)),IF(VLOOKUP(I1081,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1081)-YEAR($B$12))*12+MONTH(B1081)-MONTH($B$12)),((YEAR(B1081)-YEAR(VLOOKUP(I1081,$C$3:$L$6,8,0)))*12+MONTH(B1081)-MONTH(VLOOKUP(I1081,$C$3:$L$6,8,0))))*VLOOKUP(I1081,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1081<>Variables!$B$1,IF(H1081<>0,C1081,I1081),\"\")","v":""},"","",{"$f":"IF(C1082<>\"\",IF(OR(VLOOKUP(C1082,$C$3:$L$6,5,0)=Variables!$B$5,B1082>VLOOKUP(C1082,$C$3:$L$6,8,0)),-D1082*VLOOKUP(C1082,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1082<>Variables!$B$1,IF(C1082<>\"\",$I$9-E1082-F1082,\"\"),-D1082)","v":""},"",{"$f":"IF(C1082<>\"\",IF(D1082+$I$9-E1082-F1082>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1082,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1082,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1082,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1082,$C$3:$L$6,5,0)=Variables!$B$5,B1082>VLOOKUP(I1082,$C$3:$L$6,8,0)),IF(VLOOKUP(I1082,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1082)-YEAR($B$12))*12+MONTH(B1082)-MONTH($B$12)),((YEAR(B1082)-YEAR(VLOOKUP(I1082,$C$3:$L$6,8,0)))*12+MONTH(B1082)-MONTH(VLOOKUP(I1082,$C$3:$L$6,8,0))))*(VLOOKUP(I1082,$C$3:$L$6,10,0)*VLOOKUP(I1082,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1082<>\"\",IF(I1082<>\"\",IF(ISERROR(VLOOKUP(I1082,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1082,$C$3:$L$6,10,0)+J1082+IF(OR(VLOOKUP(I1082,$C$3:$L$6,5,0)=Variables!$B$5,B1082>VLOOKUP(I1082,$C$3:$L$6,8,0)),IF(VLOOKUP(I1082,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1082)-YEAR($B$12))*12+MONTH(B1082)-MONTH($B$12)),((YEAR(B1082)-YEAR(VLOOKUP(I1082,$C$3:$L$6,8,0)))*12+MONTH(B1082)-MONTH(VLOOKUP(I1082,$C$3:$L$6,8,0))))*VLOOKUP(I1082,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1082<>Variables!$B$1,IF(H1082<>0,C1082,I1082),\"\")","v":""},"","",{"$f":"IF(C1083<>\"\",IF(OR(VLOOKUP(C1083,$C$3:$L$6,5,0)=Variables!$B$5,B1083>VLOOKUP(C1083,$C$3:$L$6,8,0)),-D1083*VLOOKUP(C1083,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1083<>Variables!$B$1,IF(C1083<>\"\",$I$9-E1083-F1083,\"\"),-D1083)","v":""},"",{"$f":"IF(C1083<>\"\",IF(D1083+$I$9-E1083-F1083>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1083,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1083,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1083,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1083,$C$3:$L$6,5,0)=Variables!$B$5,B1083>VLOOKUP(I1083,$C$3:$L$6,8,0)),IF(VLOOKUP(I1083,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1083)-YEAR($B$12))*12+MONTH(B1083)-MONTH($B$12)),((YEAR(B1083)-YEAR(VLOOKUP(I1083,$C$3:$L$6,8,0)))*12+MONTH(B1083)-MONTH(VLOOKUP(I1083,$C$3:$L$6,8,0))))*(VLOOKUP(I1083,$C$3:$L$6,10,0)*VLOOKUP(I1083,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1083<>\"\",IF(I1083<>\"\",IF(ISERROR(VLOOKUP(I1083,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1083,$C$3:$L$6,10,0)+J1083+IF(OR(VLOOKUP(I1083,$C$3:$L$6,5,0)=Variables!$B$5,B1083>VLOOKUP(I1083,$C$3:$L$6,8,0)),IF(VLOOKUP(I1083,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1083)-YEAR($B$12))*12+MONTH(B1083)-MONTH($B$12)),((YEAR(B1083)-YEAR(VLOOKUP(I1083,$C$3:$L$6,8,0)))*12+MONTH(B1083)-MONTH(VLOOKUP(I1083,$C$3:$L$6,8,0))))*VLOOKUP(I1083,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1083<>Variables!$B$1,IF(H1083<>0,C1083,I1083),\"\")","v":""},"","",{"$f":"IF(C1084<>\"\",IF(OR(VLOOKUP(C1084,$C$3:$L$6,5,0)=Variables!$B$5,B1084>VLOOKUP(C1084,$C$3:$L$6,8,0)),-D1084*VLOOKUP(C1084,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1084<>Variables!$B$1,IF(C1084<>\"\",$I$9-E1084-F1084,\"\"),-D1084)","v":""},"",{"$f":"IF(C1084<>\"\",IF(D1084+$I$9-E1084-F1084>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1084,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1084,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1084,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1084,$C$3:$L$6,5,0)=Variables!$B$5,B1084>VLOOKUP(I1084,$C$3:$L$6,8,0)),IF(VLOOKUP(I1084,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1084)-YEAR($B$12))*12+MONTH(B1084)-MONTH($B$12)),((YEAR(B1084)-YEAR(VLOOKUP(I1084,$C$3:$L$6,8,0)))*12+MONTH(B1084)-MONTH(VLOOKUP(I1084,$C$3:$L$6,8,0))))*(VLOOKUP(I1084,$C$3:$L$6,10,0)*VLOOKUP(I1084,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1084<>\"\",IF(I1084<>\"\",IF(ISERROR(VLOOKUP(I1084,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1084,$C$3:$L$6,10,0)+J1084+IF(OR(VLOOKUP(I1084,$C$3:$L$6,5,0)=Variables!$B$5,B1084>VLOOKUP(I1084,$C$3:$L$6,8,0)),IF(VLOOKUP(I1084,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1084)-YEAR($B$12))*12+MONTH(B1084)-MONTH($B$12)),((YEAR(B1084)-YEAR(VLOOKUP(I1084,$C$3:$L$6,8,0)))*12+MONTH(B1084)-MONTH(VLOOKUP(I1084,$C$3:$L$6,8,0))))*VLOOKUP(I1084,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1084<>Variables!$B$1,IF(H1084<>0,C1084,I1084),\"\")","v":""},"","",{"$f":"IF(C1085<>\"\",IF(OR(VLOOKUP(C1085,$C$3:$L$6,5,0)=Variables!$B$5,B1085>VLOOKUP(C1085,$C$3:$L$6,8,0)),-D1085*VLOOKUP(C1085,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1085<>Variables!$B$1,IF(C1085<>\"\",$I$9-E1085-F1085,\"\"),-D1085)","v":""},"",{"$f":"IF(C1085<>\"\",IF(D1085+$I$9-E1085-F1085>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1085,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1085,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1085,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1085,$C$3:$L$6,5,0)=Variables!$B$5,B1085>VLOOKUP(I1085,$C$3:$L$6,8,0)),IF(VLOOKUP(I1085,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1085)-YEAR($B$12))*12+MONTH(B1085)-MONTH($B$12)),((YEAR(B1085)-YEAR(VLOOKUP(I1085,$C$3:$L$6,8,0)))*12+MONTH(B1085)-MONTH(VLOOKUP(I1085,$C$3:$L$6,8,0))))*(VLOOKUP(I1085,$C$3:$L$6,10,0)*VLOOKUP(I1085,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1085<>\"\",IF(I1085<>\"\",IF(ISERROR(VLOOKUP(I1085,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1085,$C$3:$L$6,10,0)+J1085+IF(OR(VLOOKUP(I1085,$C$3:$L$6,5,0)=Variables!$B$5,B1085>VLOOKUP(I1085,$C$3:$L$6,8,0)),IF(VLOOKUP(I1085,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1085)-YEAR($B$12))*12+MONTH(B1085)-MONTH($B$12)),((YEAR(B1085)-YEAR(VLOOKUP(I1085,$C$3:$L$6,8,0)))*12+MONTH(B1085)-MONTH(VLOOKUP(I1085,$C$3:$L$6,8,0))))*VLOOKUP(I1085,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1085<>Variables!$B$1,IF(H1085<>0,C1085,I1085),\"\")","v":""},"","",{"$f":"IF(C1086<>\"\",IF(OR(VLOOKUP(C1086,$C$3:$L$6,5,0)=Variables!$B$5,B1086>VLOOKUP(C1086,$C$3:$L$6,8,0)),-D1086*VLOOKUP(C1086,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1086<>Variables!$B$1,IF(C1086<>\"\",$I$9-E1086-F1086,\"\"),-D1086)","v":""},"",{"$f":"IF(C1086<>\"\",IF(D1086+$I$9-E1086-F1086>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1086,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1086,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1086,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1086,$C$3:$L$6,5,0)=Variables!$B$5,B1086>VLOOKUP(I1086,$C$3:$L$6,8,0)),IF(VLOOKUP(I1086,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1086)-YEAR($B$12))*12+MONTH(B1086)-MONTH($B$12)),((YEAR(B1086)-YEAR(VLOOKUP(I1086,$C$3:$L$6,8,0)))*12+MONTH(B1086)-MONTH(VLOOKUP(I1086,$C$3:$L$6,8,0))))*(VLOOKUP(I1086,$C$3:$L$6,10,0)*VLOOKUP(I1086,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1086<>\"\",IF(I1086<>\"\",IF(ISERROR(VLOOKUP(I1086,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1086,$C$3:$L$6,10,0)+J1086+IF(OR(VLOOKUP(I1086,$C$3:$L$6,5,0)=Variables!$B$5,B1086>VLOOKUP(I1086,$C$3:$L$6,8,0)),IF(VLOOKUP(I1086,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1086)-YEAR($B$12))*12+MONTH(B1086)-MONTH($B$12)),((YEAR(B1086)-YEAR(VLOOKUP(I1086,$C$3:$L$6,8,0)))*12+MONTH(B1086)-MONTH(VLOOKUP(I1086,$C$3:$L$6,8,0))))*VLOOKUP(I1086,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1086<>Variables!$B$1,IF(H1086<>0,C1086,I1086),\"\")","v":""},"","",{"$f":"IF(C1087<>\"\",IF(OR(VLOOKUP(C1087,$C$3:$L$6,5,0)=Variables!$B$5,B1087>VLOOKUP(C1087,$C$3:$L$6,8,0)),-D1087*VLOOKUP(C1087,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1087<>Variables!$B$1,IF(C1087<>\"\",$I$9-E1087-F1087,\"\"),-D1087)","v":""},"",{"$f":"IF(C1087<>\"\",IF(D1087+$I$9-E1087-F1087>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1087,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1087,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1087,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1087,$C$3:$L$6,5,0)=Variables!$B$5,B1087>VLOOKUP(I1087,$C$3:$L$6,8,0)),IF(VLOOKUP(I1087,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1087)-YEAR($B$12))*12+MONTH(B1087)-MONTH($B$12)),((YEAR(B1087)-YEAR(VLOOKUP(I1087,$C$3:$L$6,8,0)))*12+MONTH(B1087)-MONTH(VLOOKUP(I1087,$C$3:$L$6,8,0))))*(VLOOKUP(I1087,$C$3:$L$6,10,0)*VLOOKUP(I1087,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1087<>\"\",IF(I1087<>\"\",IF(ISERROR(VLOOKUP(I1087,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1087,$C$3:$L$6,10,0)+J1087+IF(OR(VLOOKUP(I1087,$C$3:$L$6,5,0)=Variables!$B$5,B1087>VLOOKUP(I1087,$C$3:$L$6,8,0)),IF(VLOOKUP(I1087,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1087)-YEAR($B$12))*12+MONTH(B1087)-MONTH($B$12)),((YEAR(B1087)-YEAR(VLOOKUP(I1087,$C$3:$L$6,8,0)))*12+MONTH(B1087)-MONTH(VLOOKUP(I1087,$C$3:$L$6,8,0))))*VLOOKUP(I1087,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1087<>Variables!$B$1,IF(H1087<>0,C1087,I1087),\"\")","v":""},"","",{"$f":"IF(C1088<>\"\",IF(OR(VLOOKUP(C1088,$C$3:$L$6,5,0)=Variables!$B$5,B1088>VLOOKUP(C1088,$C$3:$L$6,8,0)),-D1088*VLOOKUP(C1088,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1088<>Variables!$B$1,IF(C1088<>\"\",$I$9-E1088-F1088,\"\"),-D1088)","v":""},"",{"$f":"IF(C1088<>\"\",IF(D1088+$I$9-E1088-F1088>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1088,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1088,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1088,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1088,$C$3:$L$6,5,0)=Variables!$B$5,B1088>VLOOKUP(I1088,$C$3:$L$6,8,0)),IF(VLOOKUP(I1088,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1088)-YEAR($B$12))*12+MONTH(B1088)-MONTH($B$12)),((YEAR(B1088)-YEAR(VLOOKUP(I1088,$C$3:$L$6,8,0)))*12+MONTH(B1088)-MONTH(VLOOKUP(I1088,$C$3:$L$6,8,0))))*(VLOOKUP(I1088,$C$3:$L$6,10,0)*VLOOKUP(I1088,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1088<>\"\",IF(I1088<>\"\",IF(ISERROR(VLOOKUP(I1088,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1088,$C$3:$L$6,10,0)+J1088+IF(OR(VLOOKUP(I1088,$C$3:$L$6,5,0)=Variables!$B$5,B1088>VLOOKUP(I1088,$C$3:$L$6,8,0)),IF(VLOOKUP(I1088,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1088)-YEAR($B$12))*12+MONTH(B1088)-MONTH($B$12)),((YEAR(B1088)-YEAR(VLOOKUP(I1088,$C$3:$L$6,8,0)))*12+MONTH(B1088)-MONTH(VLOOKUP(I1088,$C$3:$L$6,8,0))))*VLOOKUP(I1088,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1088<>Variables!$B$1,IF(H1088<>0,C1088,I1088),\"\")","v":""},"","",{"$f":"IF(C1089<>\"\",IF(OR(VLOOKUP(C1089,$C$3:$L$6,5,0)=Variables!$B$5,B1089>VLOOKUP(C1089,$C$3:$L$6,8,0)),-D1089*VLOOKUP(C1089,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1089<>Variables!$B$1,IF(C1089<>\"\",$I$9-E1089-F1089,\"\"),-D1089)","v":""},"",{"$f":"IF(C1089<>\"\",IF(D1089+$I$9-E1089-F1089>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1089,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1089,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1089,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1089,$C$3:$L$6,5,0)=Variables!$B$5,B1089>VLOOKUP(I1089,$C$3:$L$6,8,0)),IF(VLOOKUP(I1089,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1089)-YEAR($B$12))*12+MONTH(B1089)-MONTH($B$12)),((YEAR(B1089)-YEAR(VLOOKUP(I1089,$C$3:$L$6,8,0)))*12+MONTH(B1089)-MONTH(VLOOKUP(I1089,$C$3:$L$6,8,0))))*(VLOOKUP(I1089,$C$3:$L$6,10,0)*VLOOKUP(I1089,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1089<>\"\",IF(I1089<>\"\",IF(ISERROR(VLOOKUP(I1089,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1089,$C$3:$L$6,10,0)+J1089+IF(OR(VLOOKUP(I1089,$C$3:$L$6,5,0)=Variables!$B$5,B1089>VLOOKUP(I1089,$C$3:$L$6,8,0)),IF(VLOOKUP(I1089,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1089)-YEAR($B$12))*12+MONTH(B1089)-MONTH($B$12)),((YEAR(B1089)-YEAR(VLOOKUP(I1089,$C$3:$L$6,8,0)))*12+MONTH(B1089)-MONTH(VLOOKUP(I1089,$C$3:$L$6,8,0))))*VLOOKUP(I1089,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1089<>Variables!$B$1,IF(H1089<>0,C1089,I1089),\"\")","v":""},"","",{"$f":"IF(C1090<>\"\",IF(OR(VLOOKUP(C1090,$C$3:$L$6,5,0)=Variables!$B$5,B1090>VLOOKUP(C1090,$C$3:$L$6,8,0)),-D1090*VLOOKUP(C1090,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1090<>Variables!$B$1,IF(C1090<>\"\",$I$9-E1090-F1090,\"\"),-D1090)","v":""},"",{"$f":"IF(C1090<>\"\",IF(D1090+$I$9-E1090-F1090>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1090,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1090,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1090,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1090,$C$3:$L$6,5,0)=Variables!$B$5,B1090>VLOOKUP(I1090,$C$3:$L$6,8,0)),IF(VLOOKUP(I1090,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1090)-YEAR($B$12))*12+MONTH(B1090)-MONTH($B$12)),((YEAR(B1090)-YEAR(VLOOKUP(I1090,$C$3:$L$6,8,0)))*12+MONTH(B1090)-MONTH(VLOOKUP(I1090,$C$3:$L$6,8,0))))*(VLOOKUP(I1090,$C$3:$L$6,10,0)*VLOOKUP(I1090,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1090<>\"\",IF(I1090<>\"\",IF(ISERROR(VLOOKUP(I1090,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1090,$C$3:$L$6,10,0)+J1090+IF(OR(VLOOKUP(I1090,$C$3:$L$6,5,0)=Variables!$B$5,B1090>VLOOKUP(I1090,$C$3:$L$6,8,0)),IF(VLOOKUP(I1090,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1090)-YEAR($B$12))*12+MONTH(B1090)-MONTH($B$12)),((YEAR(B1090)-YEAR(VLOOKUP(I1090,$C$3:$L$6,8,0)))*12+MONTH(B1090)-MONTH(VLOOKUP(I1090,$C$3:$L$6,8,0))))*VLOOKUP(I1090,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1090<>Variables!$B$1,IF(H1090<>0,C1090,I1090),\"\")","v":""},"","",{"$f":"IF(C1091<>\"\",IF(OR(VLOOKUP(C1091,$C$3:$L$6,5,0)=Variables!$B$5,B1091>VLOOKUP(C1091,$C$3:$L$6,8,0)),-D1091*VLOOKUP(C1091,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1091<>Variables!$B$1,IF(C1091<>\"\",$I$9-E1091-F1091,\"\"),-D1091)","v":""},"",{"$f":"IF(C1091<>\"\",IF(D1091+$I$9-E1091-F1091>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1091,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1091,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1091,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1091,$C$3:$L$6,5,0)=Variables!$B$5,B1091>VLOOKUP(I1091,$C$3:$L$6,8,0)),IF(VLOOKUP(I1091,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1091)-YEAR($B$12))*12+MONTH(B1091)-MONTH($B$12)),((YEAR(B1091)-YEAR(VLOOKUP(I1091,$C$3:$L$6,8,0)))*12+MONTH(B1091)-MONTH(VLOOKUP(I1091,$C$3:$L$6,8,0))))*(VLOOKUP(I1091,$C$3:$L$6,10,0)*VLOOKUP(I1091,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1091<>\"\",IF(I1091<>\"\",IF(ISERROR(VLOOKUP(I1091,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1091,$C$3:$L$6,10,0)+J1091+IF(OR(VLOOKUP(I1091,$C$3:$L$6,5,0)=Variables!$B$5,B1091>VLOOKUP(I1091,$C$3:$L$6,8,0)),IF(VLOOKUP(I1091,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1091)-YEAR($B$12))*12+MONTH(B1091)-MONTH($B$12)),((YEAR(B1091)-YEAR(VLOOKUP(I1091,$C$3:$L$6,8,0)))*12+MONTH(B1091)-MONTH(VLOOKUP(I1091,$C$3:$L$6,8,0))))*VLOOKUP(I1091,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1091<>Variables!$B$1,IF(H1091<>0,C1091,I1091),\"\")","v":""},"","",{"$f":"IF(C1092<>\"\",IF(OR(VLOOKUP(C1092,$C$3:$L$6,5,0)=Variables!$B$5,B1092>VLOOKUP(C1092,$C$3:$L$6,8,0)),-D1092*VLOOKUP(C1092,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1092<>Variables!$B$1,IF(C1092<>\"\",$I$9-E1092-F1092,\"\"),-D1092)","v":""},"",{"$f":"IF(C1092<>\"\",IF(D1092+$I$9-E1092-F1092>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1092,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1092,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1092,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1092,$C$3:$L$6,5,0)=Variables!$B$5,B1092>VLOOKUP(I1092,$C$3:$L$6,8,0)),IF(VLOOKUP(I1092,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1092)-YEAR($B$12))*12+MONTH(B1092)-MONTH($B$12)),((YEAR(B1092)-YEAR(VLOOKUP(I1092,$C$3:$L$6,8,0)))*12+MONTH(B1092)-MONTH(VLOOKUP(I1092,$C$3:$L$6,8,0))))*(VLOOKUP(I1092,$C$3:$L$6,10,0)*VLOOKUP(I1092,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1092<>\"\",IF(I1092<>\"\",IF(ISERROR(VLOOKUP(I1092,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1092,$C$3:$L$6,10,0)+J1092+IF(OR(VLOOKUP(I1092,$C$3:$L$6,5,0)=Variables!$B$5,B1092>VLOOKUP(I1092,$C$3:$L$6,8,0)),IF(VLOOKUP(I1092,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1092)-YEAR($B$12))*12+MONTH(B1092)-MONTH($B$12)),((YEAR(B1092)-YEAR(VLOOKUP(I1092,$C$3:$L$6,8,0)))*12+MONTH(B1092)-MONTH(VLOOKUP(I1092,$C$3:$L$6,8,0))))*VLOOKUP(I1092,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1092<>Variables!$B$1,IF(H1092<>0,C1092,I1092),\"\")","v":""},"","",{"$f":"IF(C1093<>\"\",IF(OR(VLOOKUP(C1093,$C$3:$L$6,5,0)=Variables!$B$5,B1093>VLOOKUP(C1093,$C$3:$L$6,8,0)),-D1093*VLOOKUP(C1093,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1093<>Variables!$B$1,IF(C1093<>\"\",$I$9-E1093-F1093,\"\"),-D1093)","v":""},"",{"$f":"IF(C1093<>\"\",IF(D1093+$I$9-E1093-F1093>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1093,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1093,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1093,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1093,$C$3:$L$6,5,0)=Variables!$B$5,B1093>VLOOKUP(I1093,$C$3:$L$6,8,0)),IF(VLOOKUP(I1093,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1093)-YEAR($B$12))*12+MONTH(B1093)-MONTH($B$12)),((YEAR(B1093)-YEAR(VLOOKUP(I1093,$C$3:$L$6,8,0)))*12+MONTH(B1093)-MONTH(VLOOKUP(I1093,$C$3:$L$6,8,0))))*(VLOOKUP(I1093,$C$3:$L$6,10,0)*VLOOKUP(I1093,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1093<>\"\",IF(I1093<>\"\",IF(ISERROR(VLOOKUP(I1093,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1093,$C$3:$L$6,10,0)+J1093+IF(OR(VLOOKUP(I1093,$C$3:$L$6,5,0)=Variables!$B$5,B1093>VLOOKUP(I1093,$C$3:$L$6,8,0)),IF(VLOOKUP(I1093,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1093)-YEAR($B$12))*12+MONTH(B1093)-MONTH($B$12)),((YEAR(B1093)-YEAR(VLOOKUP(I1093,$C$3:$L$6,8,0)))*12+MONTH(B1093)-MONTH(VLOOKUP(I1093,$C$3:$L$6,8,0))))*VLOOKUP(I1093,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1093<>Variables!$B$1,IF(H1093<>0,C1093,I1093),\"\")","v":""},"","",{"$f":"IF(C1094<>\"\",IF(OR(VLOOKUP(C1094,$C$3:$L$6,5,0)=Variables!$B$5,B1094>VLOOKUP(C1094,$C$3:$L$6,8,0)),-D1094*VLOOKUP(C1094,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1094<>Variables!$B$1,IF(C1094<>\"\",$I$9-E1094-F1094,\"\"),-D1094)","v":""},"",{"$f":"IF(C1094<>\"\",IF(D1094+$I$9-E1094-F1094>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1094,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1094,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1094,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1094,$C$3:$L$6,5,0)=Variables!$B$5,B1094>VLOOKUP(I1094,$C$3:$L$6,8,0)),IF(VLOOKUP(I1094,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1094)-YEAR($B$12))*12+MONTH(B1094)-MONTH($B$12)),((YEAR(B1094)-YEAR(VLOOKUP(I1094,$C$3:$L$6,8,0)))*12+MONTH(B1094)-MONTH(VLOOKUP(I1094,$C$3:$L$6,8,0))))*(VLOOKUP(I1094,$C$3:$L$6,10,0)*VLOOKUP(I1094,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1094<>\"\",IF(I1094<>\"\",IF(ISERROR(VLOOKUP(I1094,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1094,$C$3:$L$6,10,0)+J1094+IF(OR(VLOOKUP(I1094,$C$3:$L$6,5,0)=Variables!$B$5,B1094>VLOOKUP(I1094,$C$3:$L$6,8,0)),IF(VLOOKUP(I1094,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1094)-YEAR($B$12))*12+MONTH(B1094)-MONTH($B$12)),((YEAR(B1094)-YEAR(VLOOKUP(I1094,$C$3:$L$6,8,0)))*12+MONTH(B1094)-MONTH(VLOOKUP(I1094,$C$3:$L$6,8,0))))*VLOOKUP(I1094,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1094<>Variables!$B$1,IF(H1094<>0,C1094,I1094),\"\")","v":""},"","",{"$f":"IF(C1095<>\"\",IF(OR(VLOOKUP(C1095,$C$3:$L$6,5,0)=Variables!$B$5,B1095>VLOOKUP(C1095,$C$3:$L$6,8,0)),-D1095*VLOOKUP(C1095,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1095<>Variables!$B$1,IF(C1095<>\"\",$I$9-E1095-F1095,\"\"),-D1095)","v":""},"",{"$f":"IF(C1095<>\"\",IF(D1095+$I$9-E1095-F1095>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1095,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1095,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1095,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1095,$C$3:$L$6,5,0)=Variables!$B$5,B1095>VLOOKUP(I1095,$C$3:$L$6,8,0)),IF(VLOOKUP(I1095,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1095)-YEAR($B$12))*12+MONTH(B1095)-MONTH($B$12)),((YEAR(B1095)-YEAR(VLOOKUP(I1095,$C$3:$L$6,8,0)))*12+MONTH(B1095)-MONTH(VLOOKUP(I1095,$C$3:$L$6,8,0))))*(VLOOKUP(I1095,$C$3:$L$6,10,0)*VLOOKUP(I1095,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1095<>\"\",IF(I1095<>\"\",IF(ISERROR(VLOOKUP(I1095,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1095,$C$3:$L$6,10,0)+J1095+IF(OR(VLOOKUP(I1095,$C$3:$L$6,5,0)=Variables!$B$5,B1095>VLOOKUP(I1095,$C$3:$L$6,8,0)),IF(VLOOKUP(I1095,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1095)-YEAR($B$12))*12+MONTH(B1095)-MONTH($B$12)),((YEAR(B1095)-YEAR(VLOOKUP(I1095,$C$3:$L$6,8,0)))*12+MONTH(B1095)-MONTH(VLOOKUP(I1095,$C$3:$L$6,8,0))))*VLOOKUP(I1095,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1095<>Variables!$B$1,IF(H1095<>0,C1095,I1095),\"\")","v":""},"","",{"$f":"IF(C1096<>\"\",IF(OR(VLOOKUP(C1096,$C$3:$L$6,5,0)=Variables!$B$5,B1096>VLOOKUP(C1096,$C$3:$L$6,8,0)),-D1096*VLOOKUP(C1096,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1096<>Variables!$B$1,IF(C1096<>\"\",$I$9-E1096-F1096,\"\"),-D1096)","v":""},"",{"$f":"IF(C1096<>\"\",IF(D1096+$I$9-E1096-F1096>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1096,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1096,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1096,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1096,$C$3:$L$6,5,0)=Variables!$B$5,B1096>VLOOKUP(I1096,$C$3:$L$6,8,0)),IF(VLOOKUP(I1096,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1096)-YEAR($B$12))*12+MONTH(B1096)-MONTH($B$12)),((YEAR(B1096)-YEAR(VLOOKUP(I1096,$C$3:$L$6,8,0)))*12+MONTH(B1096)-MONTH(VLOOKUP(I1096,$C$3:$L$6,8,0))))*(VLOOKUP(I1096,$C$3:$L$6,10,0)*VLOOKUP(I1096,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1096<>\"\",IF(I1096<>\"\",IF(ISERROR(VLOOKUP(I1096,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1096,$C$3:$L$6,10,0)+J1096+IF(OR(VLOOKUP(I1096,$C$3:$L$6,5,0)=Variables!$B$5,B1096>VLOOKUP(I1096,$C$3:$L$6,8,0)),IF(VLOOKUP(I1096,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1096)-YEAR($B$12))*12+MONTH(B1096)-MONTH($B$12)),((YEAR(B1096)-YEAR(VLOOKUP(I1096,$C$3:$L$6,8,0)))*12+MONTH(B1096)-MONTH(VLOOKUP(I1096,$C$3:$L$6,8,0))))*VLOOKUP(I1096,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1096<>Variables!$B$1,IF(H1096<>0,C1096,I1096),\"\")","v":""},"","",{"$f":"IF(C1097<>\"\",IF(OR(VLOOKUP(C1097,$C$3:$L$6,5,0)=Variables!$B$5,B1097>VLOOKUP(C1097,$C$3:$L$6,8,0)),-D1097*VLOOKUP(C1097,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1097<>Variables!$B$1,IF(C1097<>\"\",$I$9-E1097-F1097,\"\"),-D1097)","v":""},"",{"$f":"IF(C1097<>\"\",IF(D1097+$I$9-E1097-F1097>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1097,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1097,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1097,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1097,$C$3:$L$6,5,0)=Variables!$B$5,B1097>VLOOKUP(I1097,$C$3:$L$6,8,0)),IF(VLOOKUP(I1097,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1097)-YEAR($B$12))*12+MONTH(B1097)-MONTH($B$12)),((YEAR(B1097)-YEAR(VLOOKUP(I1097,$C$3:$L$6,8,0)))*12+MONTH(B1097)-MONTH(VLOOKUP(I1097,$C$3:$L$6,8,0))))*(VLOOKUP(I1097,$C$3:$L$6,10,0)*VLOOKUP(I1097,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1097<>\"\",IF(I1097<>\"\",IF(ISERROR(VLOOKUP(I1097,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1097,$C$3:$L$6,10,0)+J1097+IF(OR(VLOOKUP(I1097,$C$3:$L$6,5,0)=Variables!$B$5,B1097>VLOOKUP(I1097,$C$3:$L$6,8,0)),IF(VLOOKUP(I1097,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1097)-YEAR($B$12))*12+MONTH(B1097)-MONTH($B$12)),((YEAR(B1097)-YEAR(VLOOKUP(I1097,$C$3:$L$6,8,0)))*12+MONTH(B1097)-MONTH(VLOOKUP(I1097,$C$3:$L$6,8,0))))*VLOOKUP(I1097,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1097<>Variables!$B$1,IF(H1097<>0,C1097,I1097),\"\")","v":""},"","",{"$f":"IF(C1098<>\"\",IF(OR(VLOOKUP(C1098,$C$3:$L$6,5,0)=Variables!$B$5,B1098>VLOOKUP(C1098,$C$3:$L$6,8,0)),-D1098*VLOOKUP(C1098,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1098<>Variables!$B$1,IF(C1098<>\"\",$I$9-E1098-F1098,\"\"),-D1098)","v":""},"",{"$f":"IF(C1098<>\"\",IF(D1098+$I$9-E1098-F1098>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1098,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1098,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1098,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1098,$C$3:$L$6,5,0)=Variables!$B$5,B1098>VLOOKUP(I1098,$C$3:$L$6,8,0)),IF(VLOOKUP(I1098,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1098)-YEAR($B$12))*12+MONTH(B1098)-MONTH($B$12)),((YEAR(B1098)-YEAR(VLOOKUP(I1098,$C$3:$L$6,8,0)))*12+MONTH(B1098)-MONTH(VLOOKUP(I1098,$C$3:$L$6,8,0))))*(VLOOKUP(I1098,$C$3:$L$6,10,0)*VLOOKUP(I1098,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1098<>\"\",IF(I1098<>\"\",IF(ISERROR(VLOOKUP(I1098,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1098,$C$3:$L$6,10,0)+J1098+IF(OR(VLOOKUP(I1098,$C$3:$L$6,5,0)=Variables!$B$5,B1098>VLOOKUP(I1098,$C$3:$L$6,8,0)),IF(VLOOKUP(I1098,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1098)-YEAR($B$12))*12+MONTH(B1098)-MONTH($B$12)),((YEAR(B1098)-YEAR(VLOOKUP(I1098,$C$3:$L$6,8,0)))*12+MONTH(B1098)-MONTH(VLOOKUP(I1098,$C$3:$L$6,8,0))))*VLOOKUP(I1098,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1098<>Variables!$B$1,IF(H1098<>0,C1098,I1098),\"\")","v":""},"","",{"$f":"IF(C1099<>\"\",IF(OR(VLOOKUP(C1099,$C$3:$L$6,5,0)=Variables!$B$5,B1099>VLOOKUP(C1099,$C$3:$L$6,8,0)),-D1099*VLOOKUP(C1099,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1099<>Variables!$B$1,IF(C1099<>\"\",$I$9-E1099-F1099,\"\"),-D1099)","v":""},"",{"$f":"IF(C1099<>\"\",IF(D1099+$I$9-E1099-F1099>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1099,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1099,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1099,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1099,$C$3:$L$6,5,0)=Variables!$B$5,B1099>VLOOKUP(I1099,$C$3:$L$6,8,0)),IF(VLOOKUP(I1099,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1099)-YEAR($B$12))*12+MONTH(B1099)-MONTH($B$12)),((YEAR(B1099)-YEAR(VLOOKUP(I1099,$C$3:$L$6,8,0)))*12+MONTH(B1099)-MONTH(VLOOKUP(I1099,$C$3:$L$6,8,0))))*(VLOOKUP(I1099,$C$3:$L$6,10,0)*VLOOKUP(I1099,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1099<>\"\",IF(I1099<>\"\",IF(ISERROR(VLOOKUP(I1099,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1099,$C$3:$L$6,10,0)+J1099+IF(OR(VLOOKUP(I1099,$C$3:$L$6,5,0)=Variables!$B$5,B1099>VLOOKUP(I1099,$C$3:$L$6,8,0)),IF(VLOOKUP(I1099,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1099)-YEAR($B$12))*12+MONTH(B1099)-MONTH($B$12)),((YEAR(B1099)-YEAR(VLOOKUP(I1099,$C$3:$L$6,8,0)))*12+MONTH(B1099)-MONTH(VLOOKUP(I1099,$C$3:$L$6,8,0))))*VLOOKUP(I1099,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1099<>Variables!$B$1,IF(H1099<>0,C1099,I1099),\"\")","v":""},"","",{"$f":"IF(C1100<>\"\",IF(OR(VLOOKUP(C1100,$C$3:$L$6,5,0)=Variables!$B$5,B1100>VLOOKUP(C1100,$C$3:$L$6,8,0)),-D1100*VLOOKUP(C1100,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1100<>Variables!$B$1,IF(C1100<>\"\",$I$9-E1100-F1100,\"\"),-D1100)","v":""},"",{"$f":"IF(C1100<>\"\",IF(D1100+$I$9-E1100-F1100>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1100,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1100,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1100,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1100,$C$3:$L$6,5,0)=Variables!$B$5,B1100>VLOOKUP(I1100,$C$3:$L$6,8,0)),IF(VLOOKUP(I1100,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1100)-YEAR($B$12))*12+MONTH(B1100)-MONTH($B$12)),((YEAR(B1100)-YEAR(VLOOKUP(I1100,$C$3:$L$6,8,0)))*12+MONTH(B1100)-MONTH(VLOOKUP(I1100,$C$3:$L$6,8,0))))*(VLOOKUP(I1100,$C$3:$L$6,10,0)*VLOOKUP(I1100,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1100<>\"\",IF(I1100<>\"\",IF(ISERROR(VLOOKUP(I1100,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1100,$C$3:$L$6,10,0)+J1100+IF(OR(VLOOKUP(I1100,$C$3:$L$6,5,0)=Variables!$B$5,B1100>VLOOKUP(I1100,$C$3:$L$6,8,0)),IF(VLOOKUP(I1100,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1100)-YEAR($B$12))*12+MONTH(B1100)-MONTH($B$12)),((YEAR(B1100)-YEAR(VLOOKUP(I1100,$C$3:$L$6,8,0)))*12+MONTH(B1100)-MONTH(VLOOKUP(I1100,$C$3:$L$6,8,0))))*VLOOKUP(I1100,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1100<>Variables!$B$1,IF(H1100<>0,C1100,I1100),\"\")","v":""},"","",{"$f":"IF(C1101<>\"\",IF(OR(VLOOKUP(C1101,$C$3:$L$6,5,0)=Variables!$B$5,B1101>VLOOKUP(C1101,$C$3:$L$6,8,0)),-D1101*VLOOKUP(C1101,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1101<>Variables!$B$1,IF(C1101<>\"\",$I$9-E1101-F1101,\"\"),-D1101)","v":""},"",{"$f":"IF(C1101<>\"\",IF(D1101+$I$9-E1101-F1101>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1101,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1101,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1101,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1101,$C$3:$L$6,5,0)=Variables!$B$5,B1101>VLOOKUP(I1101,$C$3:$L$6,8,0)),IF(VLOOKUP(I1101,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1101)-YEAR($B$12))*12+MONTH(B1101)-MONTH($B$12)),((YEAR(B1101)-YEAR(VLOOKUP(I1101,$C$3:$L$6,8,0)))*12+MONTH(B1101)-MONTH(VLOOKUP(I1101,$C$3:$L$6,8,0))))*(VLOOKUP(I1101,$C$3:$L$6,10,0)*VLOOKUP(I1101,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1101<>\"\",IF(I1101<>\"\",IF(ISERROR(VLOOKUP(I1101,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1101,$C$3:$L$6,10,0)+J1101+IF(OR(VLOOKUP(I1101,$C$3:$L$6,5,0)=Variables!$B$5,B1101>VLOOKUP(I1101,$C$3:$L$6,8,0)),IF(VLOOKUP(I1101,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1101)-YEAR($B$12))*12+MONTH(B1101)-MONTH($B$12)),((YEAR(B1101)-YEAR(VLOOKUP(I1101,$C$3:$L$6,8,0)))*12+MONTH(B1101)-MONTH(VLOOKUP(I1101,$C$3:$L$6,8,0))))*VLOOKUP(I1101,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1101<>Variables!$B$1,IF(H1101<>0,C1101,I1101),\"\")","v":""},"","",{"$f":"IF(C1102<>\"\",IF(OR(VLOOKUP(C1102,$C$3:$L$6,5,0)=Variables!$B$5,B1102>VLOOKUP(C1102,$C$3:$L$6,8,0)),-D1102*VLOOKUP(C1102,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1102<>Variables!$B$1,IF(C1102<>\"\",$I$9-E1102-F1102,\"\"),-D1102)","v":""},"",{"$f":"IF(C1102<>\"\",IF(D1102+$I$9-E1102-F1102>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1102,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1102,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1102,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1102,$C$3:$L$6,5,0)=Variables!$B$5,B1102>VLOOKUP(I1102,$C$3:$L$6,8,0)),IF(VLOOKUP(I1102,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1102)-YEAR($B$12))*12+MONTH(B1102)-MONTH($B$12)),((YEAR(B1102)-YEAR(VLOOKUP(I1102,$C$3:$L$6,8,0)))*12+MONTH(B1102)-MONTH(VLOOKUP(I1102,$C$3:$L$6,8,0))))*(VLOOKUP(I1102,$C$3:$L$6,10,0)*VLOOKUP(I1102,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1102<>\"\",IF(I1102<>\"\",IF(ISERROR(VLOOKUP(I1102,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1102,$C$3:$L$6,10,0)+J1102+IF(OR(VLOOKUP(I1102,$C$3:$L$6,5,0)=Variables!$B$5,B1102>VLOOKUP(I1102,$C$3:$L$6,8,0)),IF(VLOOKUP(I1102,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1102)-YEAR($B$12))*12+MONTH(B1102)-MONTH($B$12)),((YEAR(B1102)-YEAR(VLOOKUP(I1102,$C$3:$L$6,8,0)))*12+MONTH(B1102)-MONTH(VLOOKUP(I1102,$C$3:$L$6,8,0))))*VLOOKUP(I1102,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1102<>Variables!$B$1,IF(H1102<>0,C1102,I1102),\"\")","v":""},"","",{"$f":"IF(C1103<>\"\",IF(OR(VLOOKUP(C1103,$C$3:$L$6,5,0)=Variables!$B$5,B1103>VLOOKUP(C1103,$C$3:$L$6,8,0)),-D1103*VLOOKUP(C1103,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1103<>Variables!$B$1,IF(C1103<>\"\",$I$9-E1103-F1103,\"\"),-D1103)","v":""},"",{"$f":"IF(C1103<>\"\",IF(D1103+$I$9-E1103-F1103>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1103,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1103,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1103,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1103,$C$3:$L$6,5,0)=Variables!$B$5,B1103>VLOOKUP(I1103,$C$3:$L$6,8,0)),IF(VLOOKUP(I1103,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1103)-YEAR($B$12))*12+MONTH(B1103)-MONTH($B$12)),((YEAR(B1103)-YEAR(VLOOKUP(I1103,$C$3:$L$6,8,0)))*12+MONTH(B1103)-MONTH(VLOOKUP(I1103,$C$3:$L$6,8,0))))*(VLOOKUP(I1103,$C$3:$L$6,10,0)*VLOOKUP(I1103,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1103<>\"\",IF(I1103<>\"\",IF(ISERROR(VLOOKUP(I1103,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1103,$C$3:$L$6,10,0)+J1103+IF(OR(VLOOKUP(I1103,$C$3:$L$6,5,0)=Variables!$B$5,B1103>VLOOKUP(I1103,$C$3:$L$6,8,0)),IF(VLOOKUP(I1103,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1103)-YEAR($B$12))*12+MONTH(B1103)-MONTH($B$12)),((YEAR(B1103)-YEAR(VLOOKUP(I1103,$C$3:$L$6,8,0)))*12+MONTH(B1103)-MONTH(VLOOKUP(I1103,$C$3:$L$6,8,0))))*VLOOKUP(I1103,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1103<>Variables!$B$1,IF(H1103<>0,C1103,I1103),\"\")","v":""},"","",{"$f":"IF(C1104<>\"\",IF(OR(VLOOKUP(C1104,$C$3:$L$6,5,0)=Variables!$B$5,B1104>VLOOKUP(C1104,$C$3:$L$6,8,0)),-D1104*VLOOKUP(C1104,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1104<>Variables!$B$1,IF(C1104<>\"\",$I$9-E1104-F1104,\"\"),-D1104)","v":""},"",{"$f":"IF(C1104<>\"\",IF(D1104+$I$9-E1104-F1104>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1104,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1104,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1104,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1104,$C$3:$L$6,5,0)=Variables!$B$5,B1104>VLOOKUP(I1104,$C$3:$L$6,8,0)),IF(VLOOKUP(I1104,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1104)-YEAR($B$12))*12+MONTH(B1104)-MONTH($B$12)),((YEAR(B1104)-YEAR(VLOOKUP(I1104,$C$3:$L$6,8,0)))*12+MONTH(B1104)-MONTH(VLOOKUP(I1104,$C$3:$L$6,8,0))))*(VLOOKUP(I1104,$C$3:$L$6,10,0)*VLOOKUP(I1104,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1104<>\"\",IF(I1104<>\"\",IF(ISERROR(VLOOKUP(I1104,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1104,$C$3:$L$6,10,0)+J1104+IF(OR(VLOOKUP(I1104,$C$3:$L$6,5,0)=Variables!$B$5,B1104>VLOOKUP(I1104,$C$3:$L$6,8,0)),IF(VLOOKUP(I1104,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1104)-YEAR($B$12))*12+MONTH(B1104)-MONTH($B$12)),((YEAR(B1104)-YEAR(VLOOKUP(I1104,$C$3:$L$6,8,0)))*12+MONTH(B1104)-MONTH(VLOOKUP(I1104,$C$3:$L$6,8,0))))*VLOOKUP(I1104,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1104<>Variables!$B$1,IF(H1104<>0,C1104,I1104),\"\")","v":""},"","",{"$f":"IF(C1105<>\"\",IF(OR(VLOOKUP(C1105,$C$3:$L$6,5,0)=Variables!$B$5,B1105>VLOOKUP(C1105,$C$3:$L$6,8,0)),-D1105*VLOOKUP(C1105,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1105<>Variables!$B$1,IF(C1105<>\"\",$I$9-E1105-F1105,\"\"),-D1105)","v":""},"",{"$f":"IF(C1105<>\"\",IF(D1105+$I$9-E1105-F1105>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1105,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1105,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1105,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1105,$C$3:$L$6,5,0)=Variables!$B$5,B1105>VLOOKUP(I1105,$C$3:$L$6,8,0)),IF(VLOOKUP(I1105,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1105)-YEAR($B$12))*12+MONTH(B1105)-MONTH($B$12)),((YEAR(B1105)-YEAR(VLOOKUP(I1105,$C$3:$L$6,8,0)))*12+MONTH(B1105)-MONTH(VLOOKUP(I1105,$C$3:$L$6,8,0))))*(VLOOKUP(I1105,$C$3:$L$6,10,0)*VLOOKUP(I1105,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1105<>\"\",IF(I1105<>\"\",IF(ISERROR(VLOOKUP(I1105,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1105,$C$3:$L$6,10,0)+J1105+IF(OR(VLOOKUP(I1105,$C$3:$L$6,5,0)=Variables!$B$5,B1105>VLOOKUP(I1105,$C$3:$L$6,8,0)),IF(VLOOKUP(I1105,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1105)-YEAR($B$12))*12+MONTH(B1105)-MONTH($B$12)),((YEAR(B1105)-YEAR(VLOOKUP(I1105,$C$3:$L$6,8,0)))*12+MONTH(B1105)-MONTH(VLOOKUP(I1105,$C$3:$L$6,8,0))))*VLOOKUP(I1105,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1105<>Variables!$B$1,IF(H1105<>0,C1105,I1105),\"\")","v":""},"","",{"$f":"IF(C1106<>\"\",IF(OR(VLOOKUP(C1106,$C$3:$L$6,5,0)=Variables!$B$5,B1106>VLOOKUP(C1106,$C$3:$L$6,8,0)),-D1106*VLOOKUP(C1106,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1106<>Variables!$B$1,IF(C1106<>\"\",$I$9-E1106-F1106,\"\"),-D1106)","v":""},"",{"$f":"IF(C1106<>\"\",IF(D1106+$I$9-E1106-F1106>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1106,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1106,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1106,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1106,$C$3:$L$6,5,0)=Variables!$B$5,B1106>VLOOKUP(I1106,$C$3:$L$6,8,0)),IF(VLOOKUP(I1106,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1106)-YEAR($B$12))*12+MONTH(B1106)-MONTH($B$12)),((YEAR(B1106)-YEAR(VLOOKUP(I1106,$C$3:$L$6,8,0)))*12+MONTH(B1106)-MONTH(VLOOKUP(I1106,$C$3:$L$6,8,0))))*(VLOOKUP(I1106,$C$3:$L$6,10,0)*VLOOKUP(I1106,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1106<>\"\",IF(I1106<>\"\",IF(ISERROR(VLOOKUP(I1106,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1106,$C$3:$L$6,10,0)+J1106+IF(OR(VLOOKUP(I1106,$C$3:$L$6,5,0)=Variables!$B$5,B1106>VLOOKUP(I1106,$C$3:$L$6,8,0)),IF(VLOOKUP(I1106,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1106)-YEAR($B$12))*12+MONTH(B1106)-MONTH($B$12)),((YEAR(B1106)-YEAR(VLOOKUP(I1106,$C$3:$L$6,8,0)))*12+MONTH(B1106)-MONTH(VLOOKUP(I1106,$C$3:$L$6,8,0))))*VLOOKUP(I1106,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1106<>Variables!$B$1,IF(H1106<>0,C1106,I1106),\"\")","v":""},"","",{"$f":"IF(C1107<>\"\",IF(OR(VLOOKUP(C1107,$C$3:$L$6,5,0)=Variables!$B$5,B1107>VLOOKUP(C1107,$C$3:$L$6,8,0)),-D1107*VLOOKUP(C1107,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1107<>Variables!$B$1,IF(C1107<>\"\",$I$9-E1107-F1107,\"\"),-D1107)","v":""},"",{"$f":"IF(C1107<>\"\",IF(D1107+$I$9-E1107-F1107>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1107,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1107,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1107,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1107,$C$3:$L$6,5,0)=Variables!$B$5,B1107>VLOOKUP(I1107,$C$3:$L$6,8,0)),IF(VLOOKUP(I1107,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1107)-YEAR($B$12))*12+MONTH(B1107)-MONTH($B$12)),((YEAR(B1107)-YEAR(VLOOKUP(I1107,$C$3:$L$6,8,0)))*12+MONTH(B1107)-MONTH(VLOOKUP(I1107,$C$3:$L$6,8,0))))*(VLOOKUP(I1107,$C$3:$L$6,10,0)*VLOOKUP(I1107,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1107<>\"\",IF(I1107<>\"\",IF(ISERROR(VLOOKUP(I1107,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1107,$C$3:$L$6,10,0)+J1107+IF(OR(VLOOKUP(I1107,$C$3:$L$6,5,0)=Variables!$B$5,B1107>VLOOKUP(I1107,$C$3:$L$6,8,0)),IF(VLOOKUP(I1107,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1107)-YEAR($B$12))*12+MONTH(B1107)-MONTH($B$12)),((YEAR(B1107)-YEAR(VLOOKUP(I1107,$C$3:$L$6,8,0)))*12+MONTH(B1107)-MONTH(VLOOKUP(I1107,$C$3:$L$6,8,0))))*VLOOKUP(I1107,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1107<>Variables!$B$1,IF(H1107<>0,C1107,I1107),\"\")","v":""},"","",{"$f":"IF(C1108<>\"\",IF(OR(VLOOKUP(C1108,$C$3:$L$6,5,0)=Variables!$B$5,B1108>VLOOKUP(C1108,$C$3:$L$6,8,0)),-D1108*VLOOKUP(C1108,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1108<>Variables!$B$1,IF(C1108<>\"\",$I$9-E1108-F1108,\"\"),-D1108)","v":""},"",{"$f":"IF(C1108<>\"\",IF(D1108+$I$9-E1108-F1108>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1108,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1108,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1108,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1108,$C$3:$L$6,5,0)=Variables!$B$5,B1108>VLOOKUP(I1108,$C$3:$L$6,8,0)),IF(VLOOKUP(I1108,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1108)-YEAR($B$12))*12+MONTH(B1108)-MONTH($B$12)),((YEAR(B1108)-YEAR(VLOOKUP(I1108,$C$3:$L$6,8,0)))*12+MONTH(B1108)-MONTH(VLOOKUP(I1108,$C$3:$L$6,8,0))))*(VLOOKUP(I1108,$C$3:$L$6,10,0)*VLOOKUP(I1108,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1108<>\"\",IF(I1108<>\"\",IF(ISERROR(VLOOKUP(I1108,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1108,$C$3:$L$6,10,0)+J1108+IF(OR(VLOOKUP(I1108,$C$3:$L$6,5,0)=Variables!$B$5,B1108>VLOOKUP(I1108,$C$3:$L$6,8,0)),IF(VLOOKUP(I1108,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1108)-YEAR($B$12))*12+MONTH(B1108)-MONTH($B$12)),((YEAR(B1108)-YEAR(VLOOKUP(I1108,$C$3:$L$6,8,0)))*12+MONTH(B1108)-MONTH(VLOOKUP(I1108,$C$3:$L$6,8,0))))*VLOOKUP(I1108,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1108<>Variables!$B$1,IF(H1108<>0,C1108,I1108),\"\")","v":""},"","",{"$f":"IF(C1109<>\"\",IF(OR(VLOOKUP(C1109,$C$3:$L$6,5,0)=Variables!$B$5,B1109>VLOOKUP(C1109,$C$3:$L$6,8,0)),-D1109*VLOOKUP(C1109,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1109<>Variables!$B$1,IF(C1109<>\"\",$I$9-E1109-F1109,\"\"),-D1109)","v":""},"",{"$f":"IF(C1109<>\"\",IF(D1109+$I$9-E1109-F1109>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1109,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1109,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1109,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1109,$C$3:$L$6,5,0)=Variables!$B$5,B1109>VLOOKUP(I1109,$C$3:$L$6,8,0)),IF(VLOOKUP(I1109,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1109)-YEAR($B$12))*12+MONTH(B1109)-MONTH($B$12)),((YEAR(B1109)-YEAR(VLOOKUP(I1109,$C$3:$L$6,8,0)))*12+MONTH(B1109)-MONTH(VLOOKUP(I1109,$C$3:$L$6,8,0))))*(VLOOKUP(I1109,$C$3:$L$6,10,0)*VLOOKUP(I1109,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1109<>\"\",IF(I1109<>\"\",IF(ISERROR(VLOOKUP(I1109,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1109,$C$3:$L$6,10,0)+J1109+IF(OR(VLOOKUP(I1109,$C$3:$L$6,5,0)=Variables!$B$5,B1109>VLOOKUP(I1109,$C$3:$L$6,8,0)),IF(VLOOKUP(I1109,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1109)-YEAR($B$12))*12+MONTH(B1109)-MONTH($B$12)),((YEAR(B1109)-YEAR(VLOOKUP(I1109,$C$3:$L$6,8,0)))*12+MONTH(B1109)-MONTH(VLOOKUP(I1109,$C$3:$L$6,8,0))))*VLOOKUP(I1109,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1109<>Variables!$B$1,IF(H1109<>0,C1109,I1109),\"\")","v":""},"","",{"$f":"IF(C1110<>\"\",IF(OR(VLOOKUP(C1110,$C$3:$L$6,5,0)=Variables!$B$5,B1110>VLOOKUP(C1110,$C$3:$L$6,8,0)),-D1110*VLOOKUP(C1110,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1110<>Variables!$B$1,IF(C1110<>\"\",$I$9-E1110-F1110,\"\"),-D1110)","v":""},"",{"$f":"IF(C1110<>\"\",IF(D1110+$I$9-E1110-F1110>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1110,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1110,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1110,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1110,$C$3:$L$6,5,0)=Variables!$B$5,B1110>VLOOKUP(I1110,$C$3:$L$6,8,0)),IF(VLOOKUP(I1110,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1110)-YEAR($B$12))*12+MONTH(B1110)-MONTH($B$12)),((YEAR(B1110)-YEAR(VLOOKUP(I1110,$C$3:$L$6,8,0)))*12+MONTH(B1110)-MONTH(VLOOKUP(I1110,$C$3:$L$6,8,0))))*(VLOOKUP(I1110,$C$3:$L$6,10,0)*VLOOKUP(I1110,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1110<>\"\",IF(I1110<>\"\",IF(ISERROR(VLOOKUP(I1110,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1110,$C$3:$L$6,10,0)+J1110+IF(OR(VLOOKUP(I1110,$C$3:$L$6,5,0)=Variables!$B$5,B1110>VLOOKUP(I1110,$C$3:$L$6,8,0)),IF(VLOOKUP(I1110,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1110)-YEAR($B$12))*12+MONTH(B1110)-MONTH($B$12)),((YEAR(B1110)-YEAR(VLOOKUP(I1110,$C$3:$L$6,8,0)))*12+MONTH(B1110)-MONTH(VLOOKUP(I1110,$C$3:$L$6,8,0))))*VLOOKUP(I1110,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1110<>Variables!$B$1,IF(H1110<>0,C1110,I1110),\"\")","v":""},"","",{"$f":"IF(C1111<>\"\",IF(OR(VLOOKUP(C1111,$C$3:$L$6,5,0)=Variables!$B$5,B1111>VLOOKUP(C1111,$C$3:$L$6,8,0)),-D1111*VLOOKUP(C1111,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1111<>Variables!$B$1,IF(C1111<>\"\",$I$9-E1111-F1111,\"\"),-D1111)","v":""},"",{"$f":"IF(C1111<>\"\",IF(D1111+$I$9-E1111-F1111>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1111,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1111,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1111,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1111,$C$3:$L$6,5,0)=Variables!$B$5,B1111>VLOOKUP(I1111,$C$3:$L$6,8,0)),IF(VLOOKUP(I1111,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1111)-YEAR($B$12))*12+MONTH(B1111)-MONTH($B$12)),((YEAR(B1111)-YEAR(VLOOKUP(I1111,$C$3:$L$6,8,0)))*12+MONTH(B1111)-MONTH(VLOOKUP(I1111,$C$3:$L$6,8,0))))*(VLOOKUP(I1111,$C$3:$L$6,10,0)*VLOOKUP(I1111,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1111<>\"\",IF(I1111<>\"\",IF(ISERROR(VLOOKUP(I1111,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1111,$C$3:$L$6,10,0)+J1111+IF(OR(VLOOKUP(I1111,$C$3:$L$6,5,0)=Variables!$B$5,B1111>VLOOKUP(I1111,$C$3:$L$6,8,0)),IF(VLOOKUP(I1111,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1111)-YEAR($B$12))*12+MONTH(B1111)-MONTH($B$12)),((YEAR(B1111)-YEAR(VLOOKUP(I1111,$C$3:$L$6,8,0)))*12+MONTH(B1111)-MONTH(VLOOKUP(I1111,$C$3:$L$6,8,0))))*VLOOKUP(I1111,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1111<>Variables!$B$1,IF(H1111<>0,C1111,I1111),\"\")","v":""},"","",{"$f":"IF(C1112<>\"\",IF(OR(VLOOKUP(C1112,$C$3:$L$6,5,0)=Variables!$B$5,B1112>VLOOKUP(C1112,$C$3:$L$6,8,0)),-D1112*VLOOKUP(C1112,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1112<>Variables!$B$1,IF(C1112<>\"\",$I$9-E1112-F1112,\"\"),-D1112)","v":""},"",{"$f":"IF(C1112<>\"\",IF(D1112+$I$9-E1112-F1112>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1112,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1112,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1112,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1112,$C$3:$L$6,5,0)=Variables!$B$5,B1112>VLOOKUP(I1112,$C$3:$L$6,8,0)),IF(VLOOKUP(I1112,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1112)-YEAR($B$12))*12+MONTH(B1112)-MONTH($B$12)),((YEAR(B1112)-YEAR(VLOOKUP(I1112,$C$3:$L$6,8,0)))*12+MONTH(B1112)-MONTH(VLOOKUP(I1112,$C$3:$L$6,8,0))))*(VLOOKUP(I1112,$C$3:$L$6,10,0)*VLOOKUP(I1112,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1112<>\"\",IF(I1112<>\"\",IF(ISERROR(VLOOKUP(I1112,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1112,$C$3:$L$6,10,0)+J1112+IF(OR(VLOOKUP(I1112,$C$3:$L$6,5,0)=Variables!$B$5,B1112>VLOOKUP(I1112,$C$3:$L$6,8,0)),IF(VLOOKUP(I1112,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1112)-YEAR($B$12))*12+MONTH(B1112)-MONTH($B$12)),((YEAR(B1112)-YEAR(VLOOKUP(I1112,$C$3:$L$6,8,0)))*12+MONTH(B1112)-MONTH(VLOOKUP(I1112,$C$3:$L$6,8,0))))*VLOOKUP(I1112,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1112<>Variables!$B$1,IF(H1112<>0,C1112,I1112),\"\")","v":""},"","",{"$f":"IF(C1113<>\"\",IF(OR(VLOOKUP(C1113,$C$3:$L$6,5,0)=Variables!$B$5,B1113>VLOOKUP(C1113,$C$3:$L$6,8,0)),-D1113*VLOOKUP(C1113,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1113<>Variables!$B$1,IF(C1113<>\"\",$I$9-E1113-F1113,\"\"),-D1113)","v":""},"",{"$f":"IF(C1113<>\"\",IF(D1113+$I$9-E1113-F1113>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1113,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1113,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1113,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1113,$C$3:$L$6,5,0)=Variables!$B$5,B1113>VLOOKUP(I1113,$C$3:$L$6,8,0)),IF(VLOOKUP(I1113,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1113)-YEAR($B$12))*12+MONTH(B1113)-MONTH($B$12)),((YEAR(B1113)-YEAR(VLOOKUP(I1113,$C$3:$L$6,8,0)))*12+MONTH(B1113)-MONTH(VLOOKUP(I1113,$C$3:$L$6,8,0))))*(VLOOKUP(I1113,$C$3:$L$6,10,0)*VLOOKUP(I1113,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1113<>\"\",IF(I1113<>\"\",IF(ISERROR(VLOOKUP(I1113,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1113,$C$3:$L$6,10,0)+J1113+IF(OR(VLOOKUP(I1113,$C$3:$L$6,5,0)=Variables!$B$5,B1113>VLOOKUP(I1113,$C$3:$L$6,8,0)),IF(VLOOKUP(I1113,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1113)-YEAR($B$12))*12+MONTH(B1113)-MONTH($B$12)),((YEAR(B1113)-YEAR(VLOOKUP(I1113,$C$3:$L$6,8,0)))*12+MONTH(B1113)-MONTH(VLOOKUP(I1113,$C$3:$L$6,8,0))))*VLOOKUP(I1113,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1113<>Variables!$B$1,IF(H1113<>0,C1113,I1113),\"\")","v":""},"","",{"$f":"IF(C1114<>\"\",IF(OR(VLOOKUP(C1114,$C$3:$L$6,5,0)=Variables!$B$5,B1114>VLOOKUP(C1114,$C$3:$L$6,8,0)),-D1114*VLOOKUP(C1114,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1114<>Variables!$B$1,IF(C1114<>\"\",$I$9-E1114-F1114,\"\"),-D1114)","v":""},"",{"$f":"IF(C1114<>\"\",IF(D1114+$I$9-E1114-F1114>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1114,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1114,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1114,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1114,$C$3:$L$6,5,0)=Variables!$B$5,B1114>VLOOKUP(I1114,$C$3:$L$6,8,0)),IF(VLOOKUP(I1114,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1114)-YEAR($B$12))*12+MONTH(B1114)-MONTH($B$12)),((YEAR(B1114)-YEAR(VLOOKUP(I1114,$C$3:$L$6,8,0)))*12+MONTH(B1114)-MONTH(VLOOKUP(I1114,$C$3:$L$6,8,0))))*(VLOOKUP(I1114,$C$3:$L$6,10,0)*VLOOKUP(I1114,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1114<>\"\",IF(I1114<>\"\",IF(ISERROR(VLOOKUP(I1114,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1114,$C$3:$L$6,10,0)+J1114+IF(OR(VLOOKUP(I1114,$C$3:$L$6,5,0)=Variables!$B$5,B1114>VLOOKUP(I1114,$C$3:$L$6,8,0)),IF(VLOOKUP(I1114,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1114)-YEAR($B$12))*12+MONTH(B1114)-MONTH($B$12)),((YEAR(B1114)-YEAR(VLOOKUP(I1114,$C$3:$L$6,8,0)))*12+MONTH(B1114)-MONTH(VLOOKUP(I1114,$C$3:$L$6,8,0))))*VLOOKUP(I1114,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1114<>Variables!$B$1,IF(H1114<>0,C1114,I1114),\"\")","v":""},"","",{"$f":"IF(C1115<>\"\",IF(OR(VLOOKUP(C1115,$C$3:$L$6,5,0)=Variables!$B$5,B1115>VLOOKUP(C1115,$C$3:$L$6,8,0)),-D1115*VLOOKUP(C1115,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1115<>Variables!$B$1,IF(C1115<>\"\",$I$9-E1115-F1115,\"\"),-D1115)","v":""},"",{"$f":"IF(C1115<>\"\",IF(D1115+$I$9-E1115-F1115>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1115,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1115,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1115,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1115,$C$3:$L$6,5,0)=Variables!$B$5,B1115>VLOOKUP(I1115,$C$3:$L$6,8,0)),IF(VLOOKUP(I1115,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1115)-YEAR($B$12))*12+MONTH(B1115)-MONTH($B$12)),((YEAR(B1115)-YEAR(VLOOKUP(I1115,$C$3:$L$6,8,0)))*12+MONTH(B1115)-MONTH(VLOOKUP(I1115,$C$3:$L$6,8,0))))*(VLOOKUP(I1115,$C$3:$L$6,10,0)*VLOOKUP(I1115,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1115<>\"\",IF(I1115<>\"\",IF(ISERROR(VLOOKUP(I1115,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1115,$C$3:$L$6,10,0)+J1115+IF(OR(VLOOKUP(I1115,$C$3:$L$6,5,0)=Variables!$B$5,B1115>VLOOKUP(I1115,$C$3:$L$6,8,0)),IF(VLOOKUP(I1115,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1115)-YEAR($B$12))*12+MONTH(B1115)-MONTH($B$12)),((YEAR(B1115)-YEAR(VLOOKUP(I1115,$C$3:$L$6,8,0)))*12+MONTH(B1115)-MONTH(VLOOKUP(I1115,$C$3:$L$6,8,0))))*VLOOKUP(I1115,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1115<>Variables!$B$1,IF(H1115<>0,C1115,I1115),\"\")","v":""},{"$f":"IF(C1116<>\"\",IF(H1115<>0,H1115,L1115),\"\")","v":""},{"$f":"IF(C1116<>\"\",MINPAYMENT(C1116,ROW(B1116),COLUMN(B1116)),\"\")","v":""},{"$f":"IF(C1116<>\"\",IF(OR(VLOOKUP(C1116,$C$3:$L$6,5,0)=Variables!$B$5,B1116>VLOOKUP(C1116,$C$3:$L$6,8,0)),-D1116*VLOOKUP(C1116,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1116<>Variables!$B$1,IF(C1116<>\"\",$I$9-E1116-F1116,\"\"),-D1116)","v":""},"",{"$f":"IF(C1116<>\"\",IF(D1116+$I$9-E1116-F1116>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1116,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1116,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1116,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1116,$C$3:$L$6,5,0)=Variables!$B$5,B1116>VLOOKUP(I1116,$C$3:$L$6,8,0)),IF(VLOOKUP(I1116,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1116)-YEAR($B$12))*12+MONTH(B1116)-MONTH($B$12)),((YEAR(B1116)-YEAR(VLOOKUP(I1116,$C$3:$L$6,8,0)))*12+MONTH(B1116)-MONTH(VLOOKUP(I1116,$C$3:$L$6,8,0))))*(VLOOKUP(I1116,$C$3:$L$6,10,0)*VLOOKUP(I1116,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1116<>\"\",IF(I1116<>\"\",IF(ISERROR(VLOOKUP(I1116,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1116,$C$3:$L$6,10,0)+J1116+IF(OR(VLOOKUP(I1116,$C$3:$L$6,5,0)=Variables!$B$5,B1116>VLOOKUP(I1116,$C$3:$L$6,8,0)),IF(VLOOKUP(I1116,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1116)-YEAR($B$12))*12+MONTH(B1116)-MONTH($B$12)),((YEAR(B1116)-YEAR(VLOOKUP(I1116,$C$3:$L$6,8,0)))*12+MONTH(B1116)-MONTH(VLOOKUP(I1116,$C$3:$L$6,8,0))))*VLOOKUP(I1116,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1116<>\"\",IF(ISERROR(IF(D1116+G1116>=0,K1116+D1116+G1116,\"\")),\"\",IF(D1116+G1116>=0,K1116+D1116+G1116,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1117<>\"\",DATE(YEAR(B1116),MONTH(B1116)+1,DAY(B1116)),\"\")","v":""},{"$f":"IF(I1116<>Variables!$B$1,IF(H1116<>0,C1116,I1116),\"\")","v":""},"","",{"$f":"IF(C1117<>\"\",IF(OR(VLOOKUP(C1117,$C$3:$L$6,5,0)=Variables!$B$5,B1117>VLOOKUP(C1117,$C$3:$L$6,8,0)),-D1117*VLOOKUP(C1117,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1117<>Variables!$B$1,IF(C1117<>\"\",$I$9-E1117-F1117,\"\"),-D1117)","v":""},{"$f":"IF(C1117<>\"\",IF(D1117+G1117<0,D1117+G1117,0),\"\")","v":""},{"$f":"IF(C1117<>\"\",IF(D1117+$I$9-E1117-F1117>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1117,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1117,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1117,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1117,$C$3:$L$6,5,0)=Variables!$B$5,B1117>VLOOKUP(I1117,$C$3:$L$6,8,0)),IF(VLOOKUP(I1117,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1117)-YEAR($B$12))*12+MONTH(B1117)-MONTH($B$12)),((YEAR(B1117)-YEAR(VLOOKUP(I1117,$C$3:$L$6,8,0)))*12+MONTH(B1117)-MONTH(VLOOKUP(I1117,$C$3:$L$6,8,0))))*(VLOOKUP(I1117,$C$3:$L$6,10,0)*VLOOKUP(I1117,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1117<>\"\",IF(I1117<>\"\",IF(ISERROR(VLOOKUP(I1117,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1117,$C$3:$L$6,10,0)+J1117+IF(OR(VLOOKUP(I1117,$C$3:$L$6,5,0)=Variables!$B$5,B1117>VLOOKUP(I1117,$C$3:$L$6,8,0)),IF(VLOOKUP(I1117,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1117)-YEAR($B$12))*12+MONTH(B1117)-MONTH($B$12)),((YEAR(B1117)-YEAR(VLOOKUP(I1117,$C$3:$L$6,8,0)))*12+MONTH(B1117)-MONTH(VLOOKUP(I1117,$C$3:$L$6,8,0))))*VLOOKUP(I1117,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1117<>Variables!$B$1,IF(H1117<>0,C1117,I1117),\"\")","v":""},"","",{"$f":"IF(C1118<>\"\",IF(OR(VLOOKUP(C1118,$C$3:$L$6,5,0)=Variables!$B$5,B1118>VLOOKUP(C1118,$C$3:$L$6,8,0)),-D1118*VLOOKUP(C1118,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1118<>Variables!$B$1,IF(C1118<>\"\",$I$9-E1118-F1118,\"\"),-D1118)","v":""},"",{"$f":"IF(C1118<>\"\",IF(D1118+$I$9-E1118-F1118>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1118,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1118,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1118,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1118,$C$3:$L$6,5,0)=Variables!$B$5,B1118>VLOOKUP(I1118,$C$3:$L$6,8,0)),IF(VLOOKUP(I1118,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1118)-YEAR($B$12))*12+MONTH(B1118)-MONTH($B$12)),((YEAR(B1118)-YEAR(VLOOKUP(I1118,$C$3:$L$6,8,0)))*12+MONTH(B1118)-MONTH(VLOOKUP(I1118,$C$3:$L$6,8,0))))*(VLOOKUP(I1118,$C$3:$L$6,10,0)*VLOOKUP(I1118,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1118<>\"\",IF(I1118<>\"\",IF(ISERROR(VLOOKUP(I1118,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1118,$C$3:$L$6,10,0)+J1118+IF(OR(VLOOKUP(I1118,$C$3:$L$6,5,0)=Variables!$B$5,B1118>VLOOKUP(I1118,$C$3:$L$6,8,0)),IF(VLOOKUP(I1118,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1118)-YEAR($B$12))*12+MONTH(B1118)-MONTH($B$12)),((YEAR(B1118)-YEAR(VLOOKUP(I1118,$C$3:$L$6,8,0)))*12+MONTH(B1118)-MONTH(VLOOKUP(I1118,$C$3:$L$6,8,0))))*VLOOKUP(I1118,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1118<>Variables!$B$1,IF(H1118<>0,C1118,I1118),\"\")","v":""},"","",{"$f":"IF(C1119<>\"\",IF(OR(VLOOKUP(C1119,$C$3:$L$6,5,0)=Variables!$B$5,B1119>VLOOKUP(C1119,$C$3:$L$6,8,0)),-D1119*VLOOKUP(C1119,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1119<>Variables!$B$1,IF(C1119<>\"\",$I$9-E1119-F1119,\"\"),-D1119)","v":""},"",{"$f":"IF(C1119<>\"\",IF(D1119+$I$9-E1119-F1119>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1119,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1119,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1119,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1119,$C$3:$L$6,5,0)=Variables!$B$5,B1119>VLOOKUP(I1119,$C$3:$L$6,8,0)),IF(VLOOKUP(I1119,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1119)-YEAR($B$12))*12+MONTH(B1119)-MONTH($B$12)),((YEAR(B1119)-YEAR(VLOOKUP(I1119,$C$3:$L$6,8,0)))*12+MONTH(B1119)-MONTH(VLOOKUP(I1119,$C$3:$L$6,8,0))))*(VLOOKUP(I1119,$C$3:$L$6,10,0)*VLOOKUP(I1119,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1119<>\"\",IF(I1119<>\"\",IF(ISERROR(VLOOKUP(I1119,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1119,$C$3:$L$6,10,0)+J1119+IF(OR(VLOOKUP(I1119,$C$3:$L$6,5,0)=Variables!$B$5,B1119>VLOOKUP(I1119,$C$3:$L$6,8,0)),IF(VLOOKUP(I1119,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1119)-YEAR($B$12))*12+MONTH(B1119)-MONTH($B$12)),((YEAR(B1119)-YEAR(VLOOKUP(I1119,$C$3:$L$6,8,0)))*12+MONTH(B1119)-MONTH(VLOOKUP(I1119,$C$3:$L$6,8,0))))*VLOOKUP(I1119,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1119<>Variables!$B$1,IF(H1119<>0,C1119,I1119),\"\")","v":""},"","",{"$f":"IF(C1120<>\"\",IF(OR(VLOOKUP(C1120,$C$3:$L$6,5,0)=Variables!$B$5,B1120>VLOOKUP(C1120,$C$3:$L$6,8,0)),-D1120*VLOOKUP(C1120,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1120<>Variables!$B$1,IF(C1120<>\"\",$I$9-E1120-F1120,\"\"),-D1120)","v":""},"",{"$f":"IF(C1120<>\"\",IF(D1120+$I$9-E1120-F1120>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1120,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1120,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1120,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1120,$C$3:$L$6,5,0)=Variables!$B$5,B1120>VLOOKUP(I1120,$C$3:$L$6,8,0)),IF(VLOOKUP(I1120,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1120)-YEAR($B$12))*12+MONTH(B1120)-MONTH($B$12)),((YEAR(B1120)-YEAR(VLOOKUP(I1120,$C$3:$L$6,8,0)))*12+MONTH(B1120)-MONTH(VLOOKUP(I1120,$C$3:$L$6,8,0))))*(VLOOKUP(I1120,$C$3:$L$6,10,0)*VLOOKUP(I1120,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1120<>\"\",IF(I1120<>\"\",IF(ISERROR(VLOOKUP(I1120,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1120,$C$3:$L$6,10,0)+J1120+IF(OR(VLOOKUP(I1120,$C$3:$L$6,5,0)=Variables!$B$5,B1120>VLOOKUP(I1120,$C$3:$L$6,8,0)),IF(VLOOKUP(I1120,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1120)-YEAR($B$12))*12+MONTH(B1120)-MONTH($B$12)),((YEAR(B1120)-YEAR(VLOOKUP(I1120,$C$3:$L$6,8,0)))*12+MONTH(B1120)-MONTH(VLOOKUP(I1120,$C$3:$L$6,8,0))))*VLOOKUP(I1120,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1120<>Variables!$B$1,IF(H1120<>0,C1120,I1120),\"\")","v":""},"","",{"$f":"IF(C1121<>\"\",IF(OR(VLOOKUP(C1121,$C$3:$L$6,5,0)=Variables!$B$5,B1121>VLOOKUP(C1121,$C$3:$L$6,8,0)),-D1121*VLOOKUP(C1121,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1121<>Variables!$B$1,IF(C1121<>\"\",$I$9-E1121-F1121,\"\"),-D1121)","v":""},"",{"$f":"IF(C1121<>\"\",IF(D1121+$I$9-E1121-F1121>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1121,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1121,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1121,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1121,$C$3:$L$6,5,0)=Variables!$B$5,B1121>VLOOKUP(I1121,$C$3:$L$6,8,0)),IF(VLOOKUP(I1121,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1121)-YEAR($B$12))*12+MONTH(B1121)-MONTH($B$12)),((YEAR(B1121)-YEAR(VLOOKUP(I1121,$C$3:$L$6,8,0)))*12+MONTH(B1121)-MONTH(VLOOKUP(I1121,$C$3:$L$6,8,0))))*(VLOOKUP(I1121,$C$3:$L$6,10,0)*VLOOKUP(I1121,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1121<>\"\",IF(I1121<>\"\",IF(ISERROR(VLOOKUP(I1121,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1121,$C$3:$L$6,10,0)+J1121+IF(OR(VLOOKUP(I1121,$C$3:$L$6,5,0)=Variables!$B$5,B1121>VLOOKUP(I1121,$C$3:$L$6,8,0)),IF(VLOOKUP(I1121,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1121)-YEAR($B$12))*12+MONTH(B1121)-MONTH($B$12)),((YEAR(B1121)-YEAR(VLOOKUP(I1121,$C$3:$L$6,8,0)))*12+MONTH(B1121)-MONTH(VLOOKUP(I1121,$C$3:$L$6,8,0))))*VLOOKUP(I1121,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1121<>Variables!$B$1,IF(H1121<>0,C1121,I1121),\"\")","v":""},"","",{"$f":"IF(C1122<>\"\",IF(OR(VLOOKUP(C1122,$C$3:$L$6,5,0)=Variables!$B$5,B1122>VLOOKUP(C1122,$C$3:$L$6,8,0)),-D1122*VLOOKUP(C1122,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1122<>Variables!$B$1,IF(C1122<>\"\",$I$9-E1122-F1122,\"\"),-D1122)","v":""},"",{"$f":"IF(C1122<>\"\",IF(D1122+$I$9-E1122-F1122>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1122,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1122,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1122,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1122,$C$3:$L$6,5,0)=Variables!$B$5,B1122>VLOOKUP(I1122,$C$3:$L$6,8,0)),IF(VLOOKUP(I1122,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1122)-YEAR($B$12))*12+MONTH(B1122)-MONTH($B$12)),((YEAR(B1122)-YEAR(VLOOKUP(I1122,$C$3:$L$6,8,0)))*12+MONTH(B1122)-MONTH(VLOOKUP(I1122,$C$3:$L$6,8,0))))*(VLOOKUP(I1122,$C$3:$L$6,10,0)*VLOOKUP(I1122,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1122<>\"\",IF(I1122<>\"\",IF(ISERROR(VLOOKUP(I1122,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1122,$C$3:$L$6,10,0)+J1122+IF(OR(VLOOKUP(I1122,$C$3:$L$6,5,0)=Variables!$B$5,B1122>VLOOKUP(I1122,$C$3:$L$6,8,0)),IF(VLOOKUP(I1122,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1122)-YEAR($B$12))*12+MONTH(B1122)-MONTH($B$12)),((YEAR(B1122)-YEAR(VLOOKUP(I1122,$C$3:$L$6,8,0)))*12+MONTH(B1122)-MONTH(VLOOKUP(I1122,$C$3:$L$6,8,0))))*VLOOKUP(I1122,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1122<>Variables!$B$1,IF(H1122<>0,C1122,I1122),\"\")","v":""},"","",{"$f":"IF(C1123<>\"\",IF(OR(VLOOKUP(C1123,$C$3:$L$6,5,0)=Variables!$B$5,B1123>VLOOKUP(C1123,$C$3:$L$6,8,0)),-D1123*VLOOKUP(C1123,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1123<>Variables!$B$1,IF(C1123<>\"\",$I$9-E1123-F1123,\"\"),-D1123)","v":""},"",{"$f":"IF(C1123<>\"\",IF(D1123+$I$9-E1123-F1123>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1123,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1123,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1123,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1123,$C$3:$L$6,5,0)=Variables!$B$5,B1123>VLOOKUP(I1123,$C$3:$L$6,8,0)),IF(VLOOKUP(I1123,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1123)-YEAR($B$12))*12+MONTH(B1123)-MONTH($B$12)),((YEAR(B1123)-YEAR(VLOOKUP(I1123,$C$3:$L$6,8,0)))*12+MONTH(B1123)-MONTH(VLOOKUP(I1123,$C$3:$L$6,8,0))))*(VLOOKUP(I1123,$C$3:$L$6,10,0)*VLOOKUP(I1123,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1123<>\"\",IF(I1123<>\"\",IF(ISERROR(VLOOKUP(I1123,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1123,$C$3:$L$6,10,0)+J1123+IF(OR(VLOOKUP(I1123,$C$3:$L$6,5,0)=Variables!$B$5,B1123>VLOOKUP(I1123,$C$3:$L$6,8,0)),IF(VLOOKUP(I1123,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1123)-YEAR($B$12))*12+MONTH(B1123)-MONTH($B$12)),((YEAR(B1123)-YEAR(VLOOKUP(I1123,$C$3:$L$6,8,0)))*12+MONTH(B1123)-MONTH(VLOOKUP(I1123,$C$3:$L$6,8,0))))*VLOOKUP(I1123,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1123<>Variables!$B$1,IF(H1123<>0,C1123,I1123),\"\")","v":""},"","",{"$f":"IF(C1124<>\"\",IF(OR(VLOOKUP(C1124,$C$3:$L$6,5,0)=Variables!$B$5,B1124>VLOOKUP(C1124,$C$3:$L$6,8,0)),-D1124*VLOOKUP(C1124,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1124<>Variables!$B$1,IF(C1124<>\"\",$I$9-E1124-F1124,\"\"),-D1124)","v":""},"",{"$f":"IF(C1124<>\"\",IF(D1124+$I$9-E1124-F1124>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1124,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1124,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1124,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1124,$C$3:$L$6,5,0)=Variables!$B$5,B1124>VLOOKUP(I1124,$C$3:$L$6,8,0)),IF(VLOOKUP(I1124,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1124)-YEAR($B$12))*12+MONTH(B1124)-MONTH($B$12)),((YEAR(B1124)-YEAR(VLOOKUP(I1124,$C$3:$L$6,8,0)))*12+MONTH(B1124)-MONTH(VLOOKUP(I1124,$C$3:$L$6,8,0))))*(VLOOKUP(I1124,$C$3:$L$6,10,0)*VLOOKUP(I1124,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1124<>\"\",IF(I1124<>\"\",IF(ISERROR(VLOOKUP(I1124,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1124,$C$3:$L$6,10,0)+J1124+IF(OR(VLOOKUP(I1124,$C$3:$L$6,5,0)=Variables!$B$5,B1124>VLOOKUP(I1124,$C$3:$L$6,8,0)),IF(VLOOKUP(I1124,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1124)-YEAR($B$12))*12+MONTH(B1124)-MONTH($B$12)),((YEAR(B1124)-YEAR(VLOOKUP(I1124,$C$3:$L$6,8,0)))*12+MONTH(B1124)-MONTH(VLOOKUP(I1124,$C$3:$L$6,8,0))))*VLOOKUP(I1124,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1124<>Variables!$B$1,IF(H1124<>0,C1124,I1124),\"\")","v":""},"","",{"$f":"IF(C1125<>\"\",IF(OR(VLOOKUP(C1125,$C$3:$L$6,5,0)=Variables!$B$5,B1125>VLOOKUP(C1125,$C$3:$L$6,8,0)),-D1125*VLOOKUP(C1125,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1125<>Variables!$B$1,IF(C1125<>\"\",$I$9-E1125-F1125,\"\"),-D1125)","v":""},"",{"$f":"IF(C1125<>\"\",IF(D1125+$I$9-E1125-F1125>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1125,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1125,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1125,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1125,$C$3:$L$6,5,0)=Variables!$B$5,B1125>VLOOKUP(I1125,$C$3:$L$6,8,0)),IF(VLOOKUP(I1125,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1125)-YEAR($B$12))*12+MONTH(B1125)-MONTH($B$12)),((YEAR(B1125)-YEAR(VLOOKUP(I1125,$C$3:$L$6,8,0)))*12+MONTH(B1125)-MONTH(VLOOKUP(I1125,$C$3:$L$6,8,0))))*(VLOOKUP(I1125,$C$3:$L$6,10,0)*VLOOKUP(I1125,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1125<>\"\",IF(I1125<>\"\",IF(ISERROR(VLOOKUP(I1125,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1125,$C$3:$L$6,10,0)+J1125+IF(OR(VLOOKUP(I1125,$C$3:$L$6,5,0)=Variables!$B$5,B1125>VLOOKUP(I1125,$C$3:$L$6,8,0)),IF(VLOOKUP(I1125,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1125)-YEAR($B$12))*12+MONTH(B1125)-MONTH($B$12)),((YEAR(B1125)-YEAR(VLOOKUP(I1125,$C$3:$L$6,8,0)))*12+MONTH(B1125)-MONTH(VLOOKUP(I1125,$C$3:$L$6,8,0))))*VLOOKUP(I1125,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1125<>Variables!$B$1,IF(H1125<>0,C1125,I1125),\"\")","v":""},"","",{"$f":"IF(C1126<>\"\",IF(OR(VLOOKUP(C1126,$C$3:$L$6,5,0)=Variables!$B$5,B1126>VLOOKUP(C1126,$C$3:$L$6,8,0)),-D1126*VLOOKUP(C1126,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1126<>Variables!$B$1,IF(C1126<>\"\",$I$9-E1126-F1126,\"\"),-D1126)","v":""},"",{"$f":"IF(C1126<>\"\",IF(D1126+$I$9-E1126-F1126>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1126,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1126,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1126,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1126,$C$3:$L$6,5,0)=Variables!$B$5,B1126>VLOOKUP(I1126,$C$3:$L$6,8,0)),IF(VLOOKUP(I1126,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1126)-YEAR($B$12))*12+MONTH(B1126)-MONTH($B$12)),((YEAR(B1126)-YEAR(VLOOKUP(I1126,$C$3:$L$6,8,0)))*12+MONTH(B1126)-MONTH(VLOOKUP(I1126,$C$3:$L$6,8,0))))*(VLOOKUP(I1126,$C$3:$L$6,10,0)*VLOOKUP(I1126,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1126<>\"\",IF(I1126<>\"\",IF(ISERROR(VLOOKUP(I1126,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1126,$C$3:$L$6,10,0)+J1126+IF(OR(VLOOKUP(I1126,$C$3:$L$6,5,0)=Variables!$B$5,B1126>VLOOKUP(I1126,$C$3:$L$6,8,0)),IF(VLOOKUP(I1126,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1126)-YEAR($B$12))*12+MONTH(B1126)-MONTH($B$12)),((YEAR(B1126)-YEAR(VLOOKUP(I1126,$C$3:$L$6,8,0)))*12+MONTH(B1126)-MONTH(VLOOKUP(I1126,$C$3:$L$6,8,0))))*VLOOKUP(I1126,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1126<>Variables!$B$1,IF(H1126<>0,C1126,I1126),\"\")","v":""},"","",{"$f":"IF(C1127<>\"\",IF(OR(VLOOKUP(C1127,$C$3:$L$6,5,0)=Variables!$B$5,B1127>VLOOKUP(C1127,$C$3:$L$6,8,0)),-D1127*VLOOKUP(C1127,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1127<>Variables!$B$1,IF(C1127<>\"\",$I$9-E1127-F1127,\"\"),-D1127)","v":""},"",{"$f":"IF(C1127<>\"\",IF(D1127+$I$9-E1127-F1127>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1127,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1127,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1127,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1127,$C$3:$L$6,5,0)=Variables!$B$5,B1127>VLOOKUP(I1127,$C$3:$L$6,8,0)),IF(VLOOKUP(I1127,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1127)-YEAR($B$12))*12+MONTH(B1127)-MONTH($B$12)),((YEAR(B1127)-YEAR(VLOOKUP(I1127,$C$3:$L$6,8,0)))*12+MONTH(B1127)-MONTH(VLOOKUP(I1127,$C$3:$L$6,8,0))))*(VLOOKUP(I1127,$C$3:$L$6,10,0)*VLOOKUP(I1127,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1127<>\"\",IF(I1127<>\"\",IF(ISERROR(VLOOKUP(I1127,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1127,$C$3:$L$6,10,0)+J1127+IF(OR(VLOOKUP(I1127,$C$3:$L$6,5,0)=Variables!$B$5,B1127>VLOOKUP(I1127,$C$3:$L$6,8,0)),IF(VLOOKUP(I1127,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1127)-YEAR($B$12))*12+MONTH(B1127)-MONTH($B$12)),((YEAR(B1127)-YEAR(VLOOKUP(I1127,$C$3:$L$6,8,0)))*12+MONTH(B1127)-MONTH(VLOOKUP(I1127,$C$3:$L$6,8,0))))*VLOOKUP(I1127,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1127<>Variables!$B$1,IF(H1127<>0,C1127,I1127),\"\")","v":""},"","",{"$f":"IF(C1128<>\"\",IF(OR(VLOOKUP(C1128,$C$3:$L$6,5,0)=Variables!$B$5,B1128>VLOOKUP(C1128,$C$3:$L$6,8,0)),-D1128*VLOOKUP(C1128,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1128<>Variables!$B$1,IF(C1128<>\"\",$I$9-E1128-F1128,\"\"),-D1128)","v":""},"",{"$f":"IF(C1128<>\"\",IF(D1128+$I$9-E1128-F1128>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1128,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1128,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1128,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1128,$C$3:$L$6,5,0)=Variables!$B$5,B1128>VLOOKUP(I1128,$C$3:$L$6,8,0)),IF(VLOOKUP(I1128,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1128)-YEAR($B$12))*12+MONTH(B1128)-MONTH($B$12)),((YEAR(B1128)-YEAR(VLOOKUP(I1128,$C$3:$L$6,8,0)))*12+MONTH(B1128)-MONTH(VLOOKUP(I1128,$C$3:$L$6,8,0))))*(VLOOKUP(I1128,$C$3:$L$6,10,0)*VLOOKUP(I1128,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1128<>\"\",IF(I1128<>\"\",IF(ISERROR(VLOOKUP(I1128,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1128,$C$3:$L$6,10,0)+J1128+IF(OR(VLOOKUP(I1128,$C$3:$L$6,5,0)=Variables!$B$5,B1128>VLOOKUP(I1128,$C$3:$L$6,8,0)),IF(VLOOKUP(I1128,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1128)-YEAR($B$12))*12+MONTH(B1128)-MONTH($B$12)),((YEAR(B1128)-YEAR(VLOOKUP(I1128,$C$3:$L$6,8,0)))*12+MONTH(B1128)-MONTH(VLOOKUP(I1128,$C$3:$L$6,8,0))))*VLOOKUP(I1128,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1128<>Variables!$B$1,IF(H1128<>0,C1128,I1128),\"\")","v":""},"","",{"$f":"IF(C1129<>\"\",IF(OR(VLOOKUP(C1129,$C$3:$L$6,5,0)=Variables!$B$5,B1129>VLOOKUP(C1129,$C$3:$L$6,8,0)),-D1129*VLOOKUP(C1129,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1129<>Variables!$B$1,IF(C1129<>\"\",$I$9-E1129-F1129,\"\"),-D1129)","v":""},"",{"$f":"IF(C1129<>\"\",IF(D1129+$I$9-E1129-F1129>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1129,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1129,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1129,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1129,$C$3:$L$6,5,0)=Variables!$B$5,B1129>VLOOKUP(I1129,$C$3:$L$6,8,0)),IF(VLOOKUP(I1129,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1129)-YEAR($B$12))*12+MONTH(B1129)-MONTH($B$12)),((YEAR(B1129)-YEAR(VLOOKUP(I1129,$C$3:$L$6,8,0)))*12+MONTH(B1129)-MONTH(VLOOKUP(I1129,$C$3:$L$6,8,0))))*(VLOOKUP(I1129,$C$3:$L$6,10,0)*VLOOKUP(I1129,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1129<>\"\",IF(I1129<>\"\",IF(ISERROR(VLOOKUP(I1129,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1129,$C$3:$L$6,10,0)+J1129+IF(OR(VLOOKUP(I1129,$C$3:$L$6,5,0)=Variables!$B$5,B1129>VLOOKUP(I1129,$C$3:$L$6,8,0)),IF(VLOOKUP(I1129,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1129)-YEAR($B$12))*12+MONTH(B1129)-MONTH($B$12)),((YEAR(B1129)-YEAR(VLOOKUP(I1129,$C$3:$L$6,8,0)))*12+MONTH(B1129)-MONTH(VLOOKUP(I1129,$C$3:$L$6,8,0))))*VLOOKUP(I1129,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1129<>Variables!$B$1,IF(H1129<>0,C1129,I1129),\"\")","v":""},"","",{"$f":"IF(C1130<>\"\",IF(OR(VLOOKUP(C1130,$C$3:$L$6,5,0)=Variables!$B$5,B1130>VLOOKUP(C1130,$C$3:$L$6,8,0)),-D1130*VLOOKUP(C1130,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1130<>Variables!$B$1,IF(C1130<>\"\",$I$9-E1130-F1130,\"\"),-D1130)","v":""},"",{"$f":"IF(C1130<>\"\",IF(D1130+$I$9-E1130-F1130>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1130,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1130,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1130,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1130,$C$3:$L$6,5,0)=Variables!$B$5,B1130>VLOOKUP(I1130,$C$3:$L$6,8,0)),IF(VLOOKUP(I1130,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1130)-YEAR($B$12))*12+MONTH(B1130)-MONTH($B$12)),((YEAR(B1130)-YEAR(VLOOKUP(I1130,$C$3:$L$6,8,0)))*12+MONTH(B1130)-MONTH(VLOOKUP(I1130,$C$3:$L$6,8,0))))*(VLOOKUP(I1130,$C$3:$L$6,10,0)*VLOOKUP(I1130,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1130<>\"\",IF(I1130<>\"\",IF(ISERROR(VLOOKUP(I1130,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1130,$C$3:$L$6,10,0)+J1130+IF(OR(VLOOKUP(I1130,$C$3:$L$6,5,0)=Variables!$B$5,B1130>VLOOKUP(I1130,$C$3:$L$6,8,0)),IF(VLOOKUP(I1130,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1130)-YEAR($B$12))*12+MONTH(B1130)-MONTH($B$12)),((YEAR(B1130)-YEAR(VLOOKUP(I1130,$C$3:$L$6,8,0)))*12+MONTH(B1130)-MONTH(VLOOKUP(I1130,$C$3:$L$6,8,0))))*VLOOKUP(I1130,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1130<>Variables!$B$1,IF(H1130<>0,C1130,I1130),\"\")","v":""},"","",{"$f":"IF(C1131<>\"\",IF(OR(VLOOKUP(C1131,$C$3:$L$6,5,0)=Variables!$B$5,B1131>VLOOKUP(C1131,$C$3:$L$6,8,0)),-D1131*VLOOKUP(C1131,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1131<>Variables!$B$1,IF(C1131<>\"\",$I$9-E1131-F1131,\"\"),-D1131)","v":""},"",{"$f":"IF(C1131<>\"\",IF(D1131+$I$9-E1131-F1131>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1131,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1131,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1131,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1131,$C$3:$L$6,5,0)=Variables!$B$5,B1131>VLOOKUP(I1131,$C$3:$L$6,8,0)),IF(VLOOKUP(I1131,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1131)-YEAR($B$12))*12+MONTH(B1131)-MONTH($B$12)),((YEAR(B1131)-YEAR(VLOOKUP(I1131,$C$3:$L$6,8,0)))*12+MONTH(B1131)-MONTH(VLOOKUP(I1131,$C$3:$L$6,8,0))))*(VLOOKUP(I1131,$C$3:$L$6,10,0)*VLOOKUP(I1131,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1131<>\"\",IF(I1131<>\"\",IF(ISERROR(VLOOKUP(I1131,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1131,$C$3:$L$6,10,0)+J1131+IF(OR(VLOOKUP(I1131,$C$3:$L$6,5,0)=Variables!$B$5,B1131>VLOOKUP(I1131,$C$3:$L$6,8,0)),IF(VLOOKUP(I1131,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1131)-YEAR($B$12))*12+MONTH(B1131)-MONTH($B$12)),((YEAR(B1131)-YEAR(VLOOKUP(I1131,$C$3:$L$6,8,0)))*12+MONTH(B1131)-MONTH(VLOOKUP(I1131,$C$3:$L$6,8,0))))*VLOOKUP(I1131,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1131<>Variables!$B$1,IF(H1131<>0,C1131,I1131),\"\")","v":""},"","",{"$f":"IF(C1132<>\"\",IF(OR(VLOOKUP(C1132,$C$3:$L$6,5,0)=Variables!$B$5,B1132>VLOOKUP(C1132,$C$3:$L$6,8,0)),-D1132*VLOOKUP(C1132,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1132<>Variables!$B$1,IF(C1132<>\"\",$I$9-E1132-F1132,\"\"),-D1132)","v":""},"",{"$f":"IF(C1132<>\"\",IF(D1132+$I$9-E1132-F1132>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1132,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1132,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1132,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1132,$C$3:$L$6,5,0)=Variables!$B$5,B1132>VLOOKUP(I1132,$C$3:$L$6,8,0)),IF(VLOOKUP(I1132,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1132)-YEAR($B$12))*12+MONTH(B1132)-MONTH($B$12)),((YEAR(B1132)-YEAR(VLOOKUP(I1132,$C$3:$L$6,8,0)))*12+MONTH(B1132)-MONTH(VLOOKUP(I1132,$C$3:$L$6,8,0))))*(VLOOKUP(I1132,$C$3:$L$6,10,0)*VLOOKUP(I1132,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1132<>\"\",IF(I1132<>\"\",IF(ISERROR(VLOOKUP(I1132,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1132,$C$3:$L$6,10,0)+J1132+IF(OR(VLOOKUP(I1132,$C$3:$L$6,5,0)=Variables!$B$5,B1132>VLOOKUP(I1132,$C$3:$L$6,8,0)),IF(VLOOKUP(I1132,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1132)-YEAR($B$12))*12+MONTH(B1132)-MONTH($B$12)),((YEAR(B1132)-YEAR(VLOOKUP(I1132,$C$3:$L$6,8,0)))*12+MONTH(B1132)-MONTH(VLOOKUP(I1132,$C$3:$L$6,8,0))))*VLOOKUP(I1132,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1132<>Variables!$B$1,IF(H1132<>0,C1132,I1132),\"\")","v":""},"","",{"$f":"IF(C1133<>\"\",IF(OR(VLOOKUP(C1133,$C$3:$L$6,5,0)=Variables!$B$5,B1133>VLOOKUP(C1133,$C$3:$L$6,8,0)),-D1133*VLOOKUP(C1133,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1133<>Variables!$B$1,IF(C1133<>\"\",$I$9-E1133-F1133,\"\"),-D1133)","v":""},"",{"$f":"IF(C1133<>\"\",IF(D1133+$I$9-E1133-F1133>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1133,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1133,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1133,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1133,$C$3:$L$6,5,0)=Variables!$B$5,B1133>VLOOKUP(I1133,$C$3:$L$6,8,0)),IF(VLOOKUP(I1133,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1133)-YEAR($B$12))*12+MONTH(B1133)-MONTH($B$12)),((YEAR(B1133)-YEAR(VLOOKUP(I1133,$C$3:$L$6,8,0)))*12+MONTH(B1133)-MONTH(VLOOKUP(I1133,$C$3:$L$6,8,0))))*(VLOOKUP(I1133,$C$3:$L$6,10,0)*VLOOKUP(I1133,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1133<>\"\",IF(I1133<>\"\",IF(ISERROR(VLOOKUP(I1133,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1133,$C$3:$L$6,10,0)+J1133+IF(OR(VLOOKUP(I1133,$C$3:$L$6,5,0)=Variables!$B$5,B1133>VLOOKUP(I1133,$C$3:$L$6,8,0)),IF(VLOOKUP(I1133,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1133)-YEAR($B$12))*12+MONTH(B1133)-MONTH($B$12)),((YEAR(B1133)-YEAR(VLOOKUP(I1133,$C$3:$L$6,8,0)))*12+MONTH(B1133)-MONTH(VLOOKUP(I1133,$C$3:$L$6,8,0))))*VLOOKUP(I1133,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1133<>Variables!$B$1,IF(H1133<>0,C1133,I1133),\"\")","v":""},"","",{"$f":"IF(C1134<>\"\",IF(OR(VLOOKUP(C1134,$C$3:$L$6,5,0)=Variables!$B$5,B1134>VLOOKUP(C1134,$C$3:$L$6,8,0)),-D1134*VLOOKUP(C1134,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1134<>Variables!$B$1,IF(C1134<>\"\",$I$9-E1134-F1134,\"\"),-D1134)","v":""},"",{"$f":"IF(C1134<>\"\",IF(D1134+$I$9-E1134-F1134>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1134,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1134,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1134,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1134,$C$3:$L$6,5,0)=Variables!$B$5,B1134>VLOOKUP(I1134,$C$3:$L$6,8,0)),IF(VLOOKUP(I1134,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1134)-YEAR($B$12))*12+MONTH(B1134)-MONTH($B$12)),((YEAR(B1134)-YEAR(VLOOKUP(I1134,$C$3:$L$6,8,0)))*12+MONTH(B1134)-MONTH(VLOOKUP(I1134,$C$3:$L$6,8,0))))*(VLOOKUP(I1134,$C$3:$L$6,10,0)*VLOOKUP(I1134,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1134<>\"\",IF(I1134<>\"\",IF(ISERROR(VLOOKUP(I1134,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1134,$C$3:$L$6,10,0)+J1134+IF(OR(VLOOKUP(I1134,$C$3:$L$6,5,0)=Variables!$B$5,B1134>VLOOKUP(I1134,$C$3:$L$6,8,0)),IF(VLOOKUP(I1134,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1134)-YEAR($B$12))*12+MONTH(B1134)-MONTH($B$12)),((YEAR(B1134)-YEAR(VLOOKUP(I1134,$C$3:$L$6,8,0)))*12+MONTH(B1134)-MONTH(VLOOKUP(I1134,$C$3:$L$6,8,0))))*VLOOKUP(I1134,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1134<>Variables!$B$1,IF(H1134<>0,C1134,I1134),\"\")","v":""},"","",{"$f":"IF(C1135<>\"\",IF(OR(VLOOKUP(C1135,$C$3:$L$6,5,0)=Variables!$B$5,B1135>VLOOKUP(C1135,$C$3:$L$6,8,0)),-D1135*VLOOKUP(C1135,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1135<>Variables!$B$1,IF(C1135<>\"\",$I$9-E1135-F1135,\"\"),-D1135)","v":""},"",{"$f":"IF(C1135<>\"\",IF(D1135+$I$9-E1135-F1135>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1135,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1135,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1135,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1135,$C$3:$L$6,5,0)=Variables!$B$5,B1135>VLOOKUP(I1135,$C$3:$L$6,8,0)),IF(VLOOKUP(I1135,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1135)-YEAR($B$12))*12+MONTH(B1135)-MONTH($B$12)),((YEAR(B1135)-YEAR(VLOOKUP(I1135,$C$3:$L$6,8,0)))*12+MONTH(B1135)-MONTH(VLOOKUP(I1135,$C$3:$L$6,8,0))))*(VLOOKUP(I1135,$C$3:$L$6,10,0)*VLOOKUP(I1135,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1135<>\"\",IF(I1135<>\"\",IF(ISERROR(VLOOKUP(I1135,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1135,$C$3:$L$6,10,0)+J1135+IF(OR(VLOOKUP(I1135,$C$3:$L$6,5,0)=Variables!$B$5,B1135>VLOOKUP(I1135,$C$3:$L$6,8,0)),IF(VLOOKUP(I1135,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1135)-YEAR($B$12))*12+MONTH(B1135)-MONTH($B$12)),((YEAR(B1135)-YEAR(VLOOKUP(I1135,$C$3:$L$6,8,0)))*12+MONTH(B1135)-MONTH(VLOOKUP(I1135,$C$3:$L$6,8,0))))*VLOOKUP(I1135,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1135<>Variables!$B$1,IF(H1135<>0,C1135,I1135),\"\")","v":""},"","",{"$f":"IF(C1136<>\"\",IF(OR(VLOOKUP(C1136,$C$3:$L$6,5,0)=Variables!$B$5,B1136>VLOOKUP(C1136,$C$3:$L$6,8,0)),-D1136*VLOOKUP(C1136,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1136<>Variables!$B$1,IF(C1136<>\"\",$I$9-E1136-F1136,\"\"),-D1136)","v":""},"",{"$f":"IF(C1136<>\"\",IF(D1136+$I$9-E1136-F1136>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1136,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1136,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1136,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1136,$C$3:$L$6,5,0)=Variables!$B$5,B1136>VLOOKUP(I1136,$C$3:$L$6,8,0)),IF(VLOOKUP(I1136,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1136)-YEAR($B$12))*12+MONTH(B1136)-MONTH($B$12)),((YEAR(B1136)-YEAR(VLOOKUP(I1136,$C$3:$L$6,8,0)))*12+MONTH(B1136)-MONTH(VLOOKUP(I1136,$C$3:$L$6,8,0))))*(VLOOKUP(I1136,$C$3:$L$6,10,0)*VLOOKUP(I1136,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1136<>\"\",IF(I1136<>\"\",IF(ISERROR(VLOOKUP(I1136,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1136,$C$3:$L$6,10,0)+J1136+IF(OR(VLOOKUP(I1136,$C$3:$L$6,5,0)=Variables!$B$5,B1136>VLOOKUP(I1136,$C$3:$L$6,8,0)),IF(VLOOKUP(I1136,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1136)-YEAR($B$12))*12+MONTH(B1136)-MONTH($B$12)),((YEAR(B1136)-YEAR(VLOOKUP(I1136,$C$3:$L$6,8,0)))*12+MONTH(B1136)-MONTH(VLOOKUP(I1136,$C$3:$L$6,8,0))))*VLOOKUP(I1136,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1136<>Variables!$B$1,IF(H1136<>0,C1136,I1136),\"\")","v":""},"","",{"$f":"IF(C1137<>\"\",IF(OR(VLOOKUP(C1137,$C$3:$L$6,5,0)=Variables!$B$5,B1137>VLOOKUP(C1137,$C$3:$L$6,8,0)),-D1137*VLOOKUP(C1137,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1137<>Variables!$B$1,IF(C1137<>\"\",$I$9-E1137-F1137,\"\"),-D1137)","v":""},"",{"$f":"IF(C1137<>\"\",IF(D1137+$I$9-E1137-F1137>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1137,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1137,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1137,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1137,$C$3:$L$6,5,0)=Variables!$B$5,B1137>VLOOKUP(I1137,$C$3:$L$6,8,0)),IF(VLOOKUP(I1137,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1137)-YEAR($B$12))*12+MONTH(B1137)-MONTH($B$12)),((YEAR(B1137)-YEAR(VLOOKUP(I1137,$C$3:$L$6,8,0)))*12+MONTH(B1137)-MONTH(VLOOKUP(I1137,$C$3:$L$6,8,0))))*(VLOOKUP(I1137,$C$3:$L$6,10,0)*VLOOKUP(I1137,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1137<>\"\",IF(I1137<>\"\",IF(ISERROR(VLOOKUP(I1137,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1137,$C$3:$L$6,10,0)+J1137+IF(OR(VLOOKUP(I1137,$C$3:$L$6,5,0)=Variables!$B$5,B1137>VLOOKUP(I1137,$C$3:$L$6,8,0)),IF(VLOOKUP(I1137,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1137)-YEAR($B$12))*12+MONTH(B1137)-MONTH($B$12)),((YEAR(B1137)-YEAR(VLOOKUP(I1137,$C$3:$L$6,8,0)))*12+MONTH(B1137)-MONTH(VLOOKUP(I1137,$C$3:$L$6,8,0))))*VLOOKUP(I1137,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1137<>Variables!$B$1,IF(H1137<>0,C1137,I1137),\"\")","v":""},"","",{"$f":"IF(C1138<>\"\",IF(OR(VLOOKUP(C1138,$C$3:$L$6,5,0)=Variables!$B$5,B1138>VLOOKUP(C1138,$C$3:$L$6,8,0)),-D1138*VLOOKUP(C1138,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1138<>Variables!$B$1,IF(C1138<>\"\",$I$9-E1138-F1138,\"\"),-D1138)","v":""},"",{"$f":"IF(C1138<>\"\",IF(D1138+$I$9-E1138-F1138>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1138,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1138,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1138,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1138,$C$3:$L$6,5,0)=Variables!$B$5,B1138>VLOOKUP(I1138,$C$3:$L$6,8,0)),IF(VLOOKUP(I1138,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1138)-YEAR($B$12))*12+MONTH(B1138)-MONTH($B$12)),((YEAR(B1138)-YEAR(VLOOKUP(I1138,$C$3:$L$6,8,0)))*12+MONTH(B1138)-MONTH(VLOOKUP(I1138,$C$3:$L$6,8,0))))*(VLOOKUP(I1138,$C$3:$L$6,10,0)*VLOOKUP(I1138,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1138<>\"\",IF(I1138<>\"\",IF(ISERROR(VLOOKUP(I1138,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1138,$C$3:$L$6,10,0)+J1138+IF(OR(VLOOKUP(I1138,$C$3:$L$6,5,0)=Variables!$B$5,B1138>VLOOKUP(I1138,$C$3:$L$6,8,0)),IF(VLOOKUP(I1138,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1138)-YEAR($B$12))*12+MONTH(B1138)-MONTH($B$12)),((YEAR(B1138)-YEAR(VLOOKUP(I1138,$C$3:$L$6,8,0)))*12+MONTH(B1138)-MONTH(VLOOKUP(I1138,$C$3:$L$6,8,0))))*VLOOKUP(I1138,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1138<>Variables!$B$1,IF(H1138<>0,C1138,I1138),\"\")","v":""},"","",{"$f":"IF(C1139<>\"\",IF(OR(VLOOKUP(C1139,$C$3:$L$6,5,0)=Variables!$B$5,B1139>VLOOKUP(C1139,$C$3:$L$6,8,0)),-D1139*VLOOKUP(C1139,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1139<>Variables!$B$1,IF(C1139<>\"\",$I$9-E1139-F1139,\"\"),-D1139)","v":""},"",{"$f":"IF(C1139<>\"\",IF(D1139+$I$9-E1139-F1139>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1139,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1139,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1139,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1139,$C$3:$L$6,5,0)=Variables!$B$5,B1139>VLOOKUP(I1139,$C$3:$L$6,8,0)),IF(VLOOKUP(I1139,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1139)-YEAR($B$12))*12+MONTH(B1139)-MONTH($B$12)),((YEAR(B1139)-YEAR(VLOOKUP(I1139,$C$3:$L$6,8,0)))*12+MONTH(B1139)-MONTH(VLOOKUP(I1139,$C$3:$L$6,8,0))))*(VLOOKUP(I1139,$C$3:$L$6,10,0)*VLOOKUP(I1139,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1139<>\"\",IF(I1139<>\"\",IF(ISERROR(VLOOKUP(I1139,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1139,$C$3:$L$6,10,0)+J1139+IF(OR(VLOOKUP(I1139,$C$3:$L$6,5,0)=Variables!$B$5,B1139>VLOOKUP(I1139,$C$3:$L$6,8,0)),IF(VLOOKUP(I1139,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1139)-YEAR($B$12))*12+MONTH(B1139)-MONTH($B$12)),((YEAR(B1139)-YEAR(VLOOKUP(I1139,$C$3:$L$6,8,0)))*12+MONTH(B1139)-MONTH(VLOOKUP(I1139,$C$3:$L$6,8,0))))*VLOOKUP(I1139,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1139<>Variables!$B$1,IF(H1139<>0,C1139,I1139),\"\")","v":""},"","",{"$f":"IF(C1140<>\"\",IF(OR(VLOOKUP(C1140,$C$3:$L$6,5,0)=Variables!$B$5,B1140>VLOOKUP(C1140,$C$3:$L$6,8,0)),-D1140*VLOOKUP(C1140,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1140<>Variables!$B$1,IF(C1140<>\"\",$I$9-E1140-F1140,\"\"),-D1140)","v":""},"",{"$f":"IF(C1140<>\"\",IF(D1140+$I$9-E1140-F1140>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1140,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1140,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1140,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1140,$C$3:$L$6,5,0)=Variables!$B$5,B1140>VLOOKUP(I1140,$C$3:$L$6,8,0)),IF(VLOOKUP(I1140,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1140)-YEAR($B$12))*12+MONTH(B1140)-MONTH($B$12)),((YEAR(B1140)-YEAR(VLOOKUP(I1140,$C$3:$L$6,8,0)))*12+MONTH(B1140)-MONTH(VLOOKUP(I1140,$C$3:$L$6,8,0))))*(VLOOKUP(I1140,$C$3:$L$6,10,0)*VLOOKUP(I1140,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1140<>\"\",IF(I1140<>\"\",IF(ISERROR(VLOOKUP(I1140,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1140,$C$3:$L$6,10,0)+J1140+IF(OR(VLOOKUP(I1140,$C$3:$L$6,5,0)=Variables!$B$5,B1140>VLOOKUP(I1140,$C$3:$L$6,8,0)),IF(VLOOKUP(I1140,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1140)-YEAR($B$12))*12+MONTH(B1140)-MONTH($B$12)),((YEAR(B1140)-YEAR(VLOOKUP(I1140,$C$3:$L$6,8,0)))*12+MONTH(B1140)-MONTH(VLOOKUP(I1140,$C$3:$L$6,8,0))))*VLOOKUP(I1140,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1140<>Variables!$B$1,IF(H1140<>0,C1140,I1140),\"\")","v":""},"","",{"$f":"IF(C1141<>\"\",IF(OR(VLOOKUP(C1141,$C$3:$L$6,5,0)=Variables!$B$5,B1141>VLOOKUP(C1141,$C$3:$L$6,8,0)),-D1141*VLOOKUP(C1141,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1141<>Variables!$B$1,IF(C1141<>\"\",$I$9-E1141-F1141,\"\"),-D1141)","v":""},"",{"$f":"IF(C1141<>\"\",IF(D1141+$I$9-E1141-F1141>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1141,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1141,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1141,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1141,$C$3:$L$6,5,0)=Variables!$B$5,B1141>VLOOKUP(I1141,$C$3:$L$6,8,0)),IF(VLOOKUP(I1141,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1141)-YEAR($B$12))*12+MONTH(B1141)-MONTH($B$12)),((YEAR(B1141)-YEAR(VLOOKUP(I1141,$C$3:$L$6,8,0)))*12+MONTH(B1141)-MONTH(VLOOKUP(I1141,$C$3:$L$6,8,0))))*(VLOOKUP(I1141,$C$3:$L$6,10,0)*VLOOKUP(I1141,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1141<>\"\",IF(I1141<>\"\",IF(ISERROR(VLOOKUP(I1141,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1141,$C$3:$L$6,10,0)+J1141+IF(OR(VLOOKUP(I1141,$C$3:$L$6,5,0)=Variables!$B$5,B1141>VLOOKUP(I1141,$C$3:$L$6,8,0)),IF(VLOOKUP(I1141,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1141)-YEAR($B$12))*12+MONTH(B1141)-MONTH($B$12)),((YEAR(B1141)-YEAR(VLOOKUP(I1141,$C$3:$L$6,8,0)))*12+MONTH(B1141)-MONTH(VLOOKUP(I1141,$C$3:$L$6,8,0))))*VLOOKUP(I1141,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1141<>Variables!$B$1,IF(H1141<>0,C1141,I1141),\"\")","v":""},"","",{"$f":"IF(C1142<>\"\",IF(OR(VLOOKUP(C1142,$C$3:$L$6,5,0)=Variables!$B$5,B1142>VLOOKUP(C1142,$C$3:$L$6,8,0)),-D1142*VLOOKUP(C1142,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1142<>Variables!$B$1,IF(C1142<>\"\",$I$9-E1142-F1142,\"\"),-D1142)","v":""},"",{"$f":"IF(C1142<>\"\",IF(D1142+$I$9-E1142-F1142>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1142,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1142,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1142,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1142,$C$3:$L$6,5,0)=Variables!$B$5,B1142>VLOOKUP(I1142,$C$3:$L$6,8,0)),IF(VLOOKUP(I1142,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1142)-YEAR($B$12))*12+MONTH(B1142)-MONTH($B$12)),((YEAR(B1142)-YEAR(VLOOKUP(I1142,$C$3:$L$6,8,0)))*12+MONTH(B1142)-MONTH(VLOOKUP(I1142,$C$3:$L$6,8,0))))*(VLOOKUP(I1142,$C$3:$L$6,10,0)*VLOOKUP(I1142,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1142<>\"\",IF(I1142<>\"\",IF(ISERROR(VLOOKUP(I1142,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1142,$C$3:$L$6,10,0)+J1142+IF(OR(VLOOKUP(I1142,$C$3:$L$6,5,0)=Variables!$B$5,B1142>VLOOKUP(I1142,$C$3:$L$6,8,0)),IF(VLOOKUP(I1142,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1142)-YEAR($B$12))*12+MONTH(B1142)-MONTH($B$12)),((YEAR(B1142)-YEAR(VLOOKUP(I1142,$C$3:$L$6,8,0)))*12+MONTH(B1142)-MONTH(VLOOKUP(I1142,$C$3:$L$6,8,0))))*VLOOKUP(I1142,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1142<>Variables!$B$1,IF(H1142<>0,C1142,I1142),\"\")","v":""},"","",{"$f":"IF(C1143<>\"\",IF(OR(VLOOKUP(C1143,$C$3:$L$6,5,0)=Variables!$B$5,B1143>VLOOKUP(C1143,$C$3:$L$6,8,0)),-D1143*VLOOKUP(C1143,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1143<>Variables!$B$1,IF(C1143<>\"\",$I$9-E1143-F1143,\"\"),-D1143)","v":""},"",{"$f":"IF(C1143<>\"\",IF(D1143+$I$9-E1143-F1143>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1143,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1143,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1143,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1143,$C$3:$L$6,5,0)=Variables!$B$5,B1143>VLOOKUP(I1143,$C$3:$L$6,8,0)),IF(VLOOKUP(I1143,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1143)-YEAR($B$12))*12+MONTH(B1143)-MONTH($B$12)),((YEAR(B1143)-YEAR(VLOOKUP(I1143,$C$3:$L$6,8,0)))*12+MONTH(B1143)-MONTH(VLOOKUP(I1143,$C$3:$L$6,8,0))))*(VLOOKUP(I1143,$C$3:$L$6,10,0)*VLOOKUP(I1143,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1143<>\"\",IF(I1143<>\"\",IF(ISERROR(VLOOKUP(I1143,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1143,$C$3:$L$6,10,0)+J1143+IF(OR(VLOOKUP(I1143,$C$3:$L$6,5,0)=Variables!$B$5,B1143>VLOOKUP(I1143,$C$3:$L$6,8,0)),IF(VLOOKUP(I1143,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1143)-YEAR($B$12))*12+MONTH(B1143)-MONTH($B$12)),((YEAR(B1143)-YEAR(VLOOKUP(I1143,$C$3:$L$6,8,0)))*12+MONTH(B1143)-MONTH(VLOOKUP(I1143,$C$3:$L$6,8,0))))*VLOOKUP(I1143,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1143<>Variables!$B$1,IF(H1143<>0,C1143,I1143),\"\")","v":""},"","",{"$f":"IF(C1144<>\"\",IF(OR(VLOOKUP(C1144,$C$3:$L$6,5,0)=Variables!$B$5,B1144>VLOOKUP(C1144,$C$3:$L$6,8,0)),-D1144*VLOOKUP(C1144,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1144<>Variables!$B$1,IF(C1144<>\"\",$I$9-E1144-F1144,\"\"),-D1144)","v":""},"",{"$f":"IF(C1144<>\"\",IF(D1144+$I$9-E1144-F1144>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1144,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1144,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1144,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1144,$C$3:$L$6,5,0)=Variables!$B$5,B1144>VLOOKUP(I1144,$C$3:$L$6,8,0)),IF(VLOOKUP(I1144,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1144)-YEAR($B$12))*12+MONTH(B1144)-MONTH($B$12)),((YEAR(B1144)-YEAR(VLOOKUP(I1144,$C$3:$L$6,8,0)))*12+MONTH(B1144)-MONTH(VLOOKUP(I1144,$C$3:$L$6,8,0))))*(VLOOKUP(I1144,$C$3:$L$6,10,0)*VLOOKUP(I1144,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1144<>\"\",IF(I1144<>\"\",IF(ISERROR(VLOOKUP(I1144,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1144,$C$3:$L$6,10,0)+J1144+IF(OR(VLOOKUP(I1144,$C$3:$L$6,5,0)=Variables!$B$5,B1144>VLOOKUP(I1144,$C$3:$L$6,8,0)),IF(VLOOKUP(I1144,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1144)-YEAR($B$12))*12+MONTH(B1144)-MONTH($B$12)),((YEAR(B1144)-YEAR(VLOOKUP(I1144,$C$3:$L$6,8,0)))*12+MONTH(B1144)-MONTH(VLOOKUP(I1144,$C$3:$L$6,8,0))))*VLOOKUP(I1144,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1144<>Variables!$B$1,IF(H1144<>0,C1144,I1144),\"\")","v":""},"","",{"$f":"IF(C1145<>\"\",IF(OR(VLOOKUP(C1145,$C$3:$L$6,5,0)=Variables!$B$5,B1145>VLOOKUP(C1145,$C$3:$L$6,8,0)),-D1145*VLOOKUP(C1145,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1145<>Variables!$B$1,IF(C1145<>\"\",$I$9-E1145-F1145,\"\"),-D1145)","v":""},"",{"$f":"IF(C1145<>\"\",IF(D1145+$I$9-E1145-F1145>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1145,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1145,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1145,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1145,$C$3:$L$6,5,0)=Variables!$B$5,B1145>VLOOKUP(I1145,$C$3:$L$6,8,0)),IF(VLOOKUP(I1145,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1145)-YEAR($B$12))*12+MONTH(B1145)-MONTH($B$12)),((YEAR(B1145)-YEAR(VLOOKUP(I1145,$C$3:$L$6,8,0)))*12+MONTH(B1145)-MONTH(VLOOKUP(I1145,$C$3:$L$6,8,0))))*(VLOOKUP(I1145,$C$3:$L$6,10,0)*VLOOKUP(I1145,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1145<>\"\",IF(I1145<>\"\",IF(ISERROR(VLOOKUP(I1145,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1145,$C$3:$L$6,10,0)+J1145+IF(OR(VLOOKUP(I1145,$C$3:$L$6,5,0)=Variables!$B$5,B1145>VLOOKUP(I1145,$C$3:$L$6,8,0)),IF(VLOOKUP(I1145,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1145)-YEAR($B$12))*12+MONTH(B1145)-MONTH($B$12)),((YEAR(B1145)-YEAR(VLOOKUP(I1145,$C$3:$L$6,8,0)))*12+MONTH(B1145)-MONTH(VLOOKUP(I1145,$C$3:$L$6,8,0))))*VLOOKUP(I1145,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1145<>Variables!$B$1,IF(H1145<>0,C1145,I1145),\"\")","v":""},"","",{"$f":"IF(C1146<>\"\",IF(OR(VLOOKUP(C1146,$C$3:$L$6,5,0)=Variables!$B$5,B1146>VLOOKUP(C1146,$C$3:$L$6,8,0)),-D1146*VLOOKUP(C1146,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1146<>Variables!$B$1,IF(C1146<>\"\",$I$9-E1146-F1146,\"\"),-D1146)","v":""},"",{"$f":"IF(C1146<>\"\",IF(D1146+$I$9-E1146-F1146>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1146,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1146,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1146,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1146,$C$3:$L$6,5,0)=Variables!$B$5,B1146>VLOOKUP(I1146,$C$3:$L$6,8,0)),IF(VLOOKUP(I1146,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1146)-YEAR($B$12))*12+MONTH(B1146)-MONTH($B$12)),((YEAR(B1146)-YEAR(VLOOKUP(I1146,$C$3:$L$6,8,0)))*12+MONTH(B1146)-MONTH(VLOOKUP(I1146,$C$3:$L$6,8,0))))*(VLOOKUP(I1146,$C$3:$L$6,10,0)*VLOOKUP(I1146,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1146<>\"\",IF(I1146<>\"\",IF(ISERROR(VLOOKUP(I1146,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1146,$C$3:$L$6,10,0)+J1146+IF(OR(VLOOKUP(I1146,$C$3:$L$6,5,0)=Variables!$B$5,B1146>VLOOKUP(I1146,$C$3:$L$6,8,0)),IF(VLOOKUP(I1146,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1146)-YEAR($B$12))*12+MONTH(B1146)-MONTH($B$12)),((YEAR(B1146)-YEAR(VLOOKUP(I1146,$C$3:$L$6,8,0)))*12+MONTH(B1146)-MONTH(VLOOKUP(I1146,$C$3:$L$6,8,0))))*VLOOKUP(I1146,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1146<>Variables!$B$1,IF(H1146<>0,C1146,I1146),\"\")","v":""},"","",{"$f":"IF(C1147<>\"\",IF(OR(VLOOKUP(C1147,$C$3:$L$6,5,0)=Variables!$B$5,B1147>VLOOKUP(C1147,$C$3:$L$6,8,0)),-D1147*VLOOKUP(C1147,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1147<>Variables!$B$1,IF(C1147<>\"\",$I$9-E1147-F1147,\"\"),-D1147)","v":""},"",{"$f":"IF(C1147<>\"\",IF(D1147+$I$9-E1147-F1147>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1147,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1147,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1147,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1147,$C$3:$L$6,5,0)=Variables!$B$5,B1147>VLOOKUP(I1147,$C$3:$L$6,8,0)),IF(VLOOKUP(I1147,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1147)-YEAR($B$12))*12+MONTH(B1147)-MONTH($B$12)),((YEAR(B1147)-YEAR(VLOOKUP(I1147,$C$3:$L$6,8,0)))*12+MONTH(B1147)-MONTH(VLOOKUP(I1147,$C$3:$L$6,8,0))))*(VLOOKUP(I1147,$C$3:$L$6,10,0)*VLOOKUP(I1147,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1147<>\"\",IF(I1147<>\"\",IF(ISERROR(VLOOKUP(I1147,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1147,$C$3:$L$6,10,0)+J1147+IF(OR(VLOOKUP(I1147,$C$3:$L$6,5,0)=Variables!$B$5,B1147>VLOOKUP(I1147,$C$3:$L$6,8,0)),IF(VLOOKUP(I1147,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1147)-YEAR($B$12))*12+MONTH(B1147)-MONTH($B$12)),((YEAR(B1147)-YEAR(VLOOKUP(I1147,$C$3:$L$6,8,0)))*12+MONTH(B1147)-MONTH(VLOOKUP(I1147,$C$3:$L$6,8,0))))*VLOOKUP(I1147,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1147<>Variables!$B$1,IF(H1147<>0,C1147,I1147),\"\")","v":""},"","",{"$f":"IF(C1148<>\"\",IF(OR(VLOOKUP(C1148,$C$3:$L$6,5,0)=Variables!$B$5,B1148>VLOOKUP(C1148,$C$3:$L$6,8,0)),-D1148*VLOOKUP(C1148,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1148<>Variables!$B$1,IF(C1148<>\"\",$I$9-E1148-F1148,\"\"),-D1148)","v":""},"",{"$f":"IF(C1148<>\"\",IF(D1148+$I$9-E1148-F1148>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1148,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1148,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1148,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1148,$C$3:$L$6,5,0)=Variables!$B$5,B1148>VLOOKUP(I1148,$C$3:$L$6,8,0)),IF(VLOOKUP(I1148,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1148)-YEAR($B$12))*12+MONTH(B1148)-MONTH($B$12)),((YEAR(B1148)-YEAR(VLOOKUP(I1148,$C$3:$L$6,8,0)))*12+MONTH(B1148)-MONTH(VLOOKUP(I1148,$C$3:$L$6,8,0))))*(VLOOKUP(I1148,$C$3:$L$6,10,0)*VLOOKUP(I1148,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1148<>\"\",IF(I1148<>\"\",IF(ISERROR(VLOOKUP(I1148,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1148,$C$3:$L$6,10,0)+J1148+IF(OR(VLOOKUP(I1148,$C$3:$L$6,5,0)=Variables!$B$5,B1148>VLOOKUP(I1148,$C$3:$L$6,8,0)),IF(VLOOKUP(I1148,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1148)-YEAR($B$12))*12+MONTH(B1148)-MONTH($B$12)),((YEAR(B1148)-YEAR(VLOOKUP(I1148,$C$3:$L$6,8,0)))*12+MONTH(B1148)-MONTH(VLOOKUP(I1148,$C$3:$L$6,8,0))))*VLOOKUP(I1148,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1148<>Variables!$B$1,IF(H1148<>0,C1148,I1148),\"\")","v":""},"","",{"$f":"IF(C1149<>\"\",IF(OR(VLOOKUP(C1149,$C$3:$L$6,5,0)=Variables!$B$5,B1149>VLOOKUP(C1149,$C$3:$L$6,8,0)),-D1149*VLOOKUP(C1149,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1149<>Variables!$B$1,IF(C1149<>\"\",$I$9-E1149-F1149,\"\"),-D1149)","v":""},"",{"$f":"IF(C1149<>\"\",IF(D1149+$I$9-E1149-F1149>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1149,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1149,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1149,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1149,$C$3:$L$6,5,0)=Variables!$B$5,B1149>VLOOKUP(I1149,$C$3:$L$6,8,0)),IF(VLOOKUP(I1149,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1149)-YEAR($B$12))*12+MONTH(B1149)-MONTH($B$12)),((YEAR(B1149)-YEAR(VLOOKUP(I1149,$C$3:$L$6,8,0)))*12+MONTH(B1149)-MONTH(VLOOKUP(I1149,$C$3:$L$6,8,0))))*(VLOOKUP(I1149,$C$3:$L$6,10,0)*VLOOKUP(I1149,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1149<>\"\",IF(I1149<>\"\",IF(ISERROR(VLOOKUP(I1149,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1149,$C$3:$L$6,10,0)+J1149+IF(OR(VLOOKUP(I1149,$C$3:$L$6,5,0)=Variables!$B$5,B1149>VLOOKUP(I1149,$C$3:$L$6,8,0)),IF(VLOOKUP(I1149,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1149)-YEAR($B$12))*12+MONTH(B1149)-MONTH($B$12)),((YEAR(B1149)-YEAR(VLOOKUP(I1149,$C$3:$L$6,8,0)))*12+MONTH(B1149)-MONTH(VLOOKUP(I1149,$C$3:$L$6,8,0))))*VLOOKUP(I1149,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1149<>Variables!$B$1,IF(H1149<>0,C1149,I1149),\"\")","v":""},"","",{"$f":"IF(C1150<>\"\",IF(OR(VLOOKUP(C1150,$C$3:$L$6,5,0)=Variables!$B$5,B1150>VLOOKUP(C1150,$C$3:$L$6,8,0)),-D1150*VLOOKUP(C1150,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1150<>Variables!$B$1,IF(C1150<>\"\",$I$9-E1150-F1150,\"\"),-D1150)","v":""},"",{"$f":"IF(C1150<>\"\",IF(D1150+$I$9-E1150-F1150>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1150,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1150,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1150,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1150,$C$3:$L$6,5,0)=Variables!$B$5,B1150>VLOOKUP(I1150,$C$3:$L$6,8,0)),IF(VLOOKUP(I1150,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1150)-YEAR($B$12))*12+MONTH(B1150)-MONTH($B$12)),((YEAR(B1150)-YEAR(VLOOKUP(I1150,$C$3:$L$6,8,0)))*12+MONTH(B1150)-MONTH(VLOOKUP(I1150,$C$3:$L$6,8,0))))*(VLOOKUP(I1150,$C$3:$L$6,10,0)*VLOOKUP(I1150,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1150<>\"\",IF(I1150<>\"\",IF(ISERROR(VLOOKUP(I1150,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1150,$C$3:$L$6,10,0)+J1150+IF(OR(VLOOKUP(I1150,$C$3:$L$6,5,0)=Variables!$B$5,B1150>VLOOKUP(I1150,$C$3:$L$6,8,0)),IF(VLOOKUP(I1150,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1150)-YEAR($B$12))*12+MONTH(B1150)-MONTH($B$12)),((YEAR(B1150)-YEAR(VLOOKUP(I1150,$C$3:$L$6,8,0)))*12+MONTH(B1150)-MONTH(VLOOKUP(I1150,$C$3:$L$6,8,0))))*VLOOKUP(I1150,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1150<>Variables!$B$1,IF(H1150<>0,C1150,I1150),\"\")","v":""},"","",{"$f":"IF(C1151<>\"\",IF(OR(VLOOKUP(C1151,$C$3:$L$6,5,0)=Variables!$B$5,B1151>VLOOKUP(C1151,$C$3:$L$6,8,0)),-D1151*VLOOKUP(C1151,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1151<>Variables!$B$1,IF(C1151<>\"\",$I$9-E1151-F1151,\"\"),-D1151)","v":""},"",{"$f":"IF(C1151<>\"\",IF(D1151+$I$9-E1151-F1151>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1151,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1151,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1151,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1151,$C$3:$L$6,5,0)=Variables!$B$5,B1151>VLOOKUP(I1151,$C$3:$L$6,8,0)),IF(VLOOKUP(I1151,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1151)-YEAR($B$12))*12+MONTH(B1151)-MONTH($B$12)),((YEAR(B1151)-YEAR(VLOOKUP(I1151,$C$3:$L$6,8,0)))*12+MONTH(B1151)-MONTH(VLOOKUP(I1151,$C$3:$L$6,8,0))))*(VLOOKUP(I1151,$C$3:$L$6,10,0)*VLOOKUP(I1151,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1151<>\"\",IF(I1151<>\"\",IF(ISERROR(VLOOKUP(I1151,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1151,$C$3:$L$6,10,0)+J1151+IF(OR(VLOOKUP(I1151,$C$3:$L$6,5,0)=Variables!$B$5,B1151>VLOOKUP(I1151,$C$3:$L$6,8,0)),IF(VLOOKUP(I1151,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1151)-YEAR($B$12))*12+MONTH(B1151)-MONTH($B$12)),((YEAR(B1151)-YEAR(VLOOKUP(I1151,$C$3:$L$6,8,0)))*12+MONTH(B1151)-MONTH(VLOOKUP(I1151,$C$3:$L$6,8,0))))*VLOOKUP(I1151,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1151<>Variables!$B$1,IF(H1151<>0,C1151,I1151),\"\")","v":""},"","",{"$f":"IF(C1152<>\"\",IF(OR(VLOOKUP(C1152,$C$3:$L$6,5,0)=Variables!$B$5,B1152>VLOOKUP(C1152,$C$3:$L$6,8,0)),-D1152*VLOOKUP(C1152,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1152<>Variables!$B$1,IF(C1152<>\"\",$I$9-E1152-F1152,\"\"),-D1152)","v":""},"",{"$f":"IF(C1152<>\"\",IF(D1152+$I$9-E1152-F1152>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1152,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1152,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1152,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1152,$C$3:$L$6,5,0)=Variables!$B$5,B1152>VLOOKUP(I1152,$C$3:$L$6,8,0)),IF(VLOOKUP(I1152,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1152)-YEAR($B$12))*12+MONTH(B1152)-MONTH($B$12)),((YEAR(B1152)-YEAR(VLOOKUP(I1152,$C$3:$L$6,8,0)))*12+MONTH(B1152)-MONTH(VLOOKUP(I1152,$C$3:$L$6,8,0))))*(VLOOKUP(I1152,$C$3:$L$6,10,0)*VLOOKUP(I1152,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1152<>\"\",IF(I1152<>\"\",IF(ISERROR(VLOOKUP(I1152,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1152,$C$3:$L$6,10,0)+J1152+IF(OR(VLOOKUP(I1152,$C$3:$L$6,5,0)=Variables!$B$5,B1152>VLOOKUP(I1152,$C$3:$L$6,8,0)),IF(VLOOKUP(I1152,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1152)-YEAR($B$12))*12+MONTH(B1152)-MONTH($B$12)),((YEAR(B1152)-YEAR(VLOOKUP(I1152,$C$3:$L$6,8,0)))*12+MONTH(B1152)-MONTH(VLOOKUP(I1152,$C$3:$L$6,8,0))))*VLOOKUP(I1152,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1152<>Variables!$B$1,IF(H1152<>0,C1152,I1152),\"\")","v":""},"","",{"$f":"IF(C1153<>\"\",IF(OR(VLOOKUP(C1153,$C$3:$L$6,5,0)=Variables!$B$5,B1153>VLOOKUP(C1153,$C$3:$L$6,8,0)),-D1153*VLOOKUP(C1153,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1153<>Variables!$B$1,IF(C1153<>\"\",$I$9-E1153-F1153,\"\"),-D1153)","v":""},"",{"$f":"IF(C1153<>\"\",IF(D1153+$I$9-E1153-F1153>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1153,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1153,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1153,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1153,$C$3:$L$6,5,0)=Variables!$B$5,B1153>VLOOKUP(I1153,$C$3:$L$6,8,0)),IF(VLOOKUP(I1153,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1153)-YEAR($B$12))*12+MONTH(B1153)-MONTH($B$12)),((YEAR(B1153)-YEAR(VLOOKUP(I1153,$C$3:$L$6,8,0)))*12+MONTH(B1153)-MONTH(VLOOKUP(I1153,$C$3:$L$6,8,0))))*(VLOOKUP(I1153,$C$3:$L$6,10,0)*VLOOKUP(I1153,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1153<>\"\",IF(I1153<>\"\",IF(ISERROR(VLOOKUP(I1153,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1153,$C$3:$L$6,10,0)+J1153+IF(OR(VLOOKUP(I1153,$C$3:$L$6,5,0)=Variables!$B$5,B1153>VLOOKUP(I1153,$C$3:$L$6,8,0)),IF(VLOOKUP(I1153,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1153)-YEAR($B$12))*12+MONTH(B1153)-MONTH($B$12)),((YEAR(B1153)-YEAR(VLOOKUP(I1153,$C$3:$L$6,8,0)))*12+MONTH(B1153)-MONTH(VLOOKUP(I1153,$C$3:$L$6,8,0))))*VLOOKUP(I1153,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1153<>Variables!$B$1,IF(H1153<>0,C1153,I1153),\"\")","v":""},"","",{"$f":"IF(C1154<>\"\",IF(OR(VLOOKUP(C1154,$C$3:$L$6,5,0)=Variables!$B$5,B1154>VLOOKUP(C1154,$C$3:$L$6,8,0)),-D1154*VLOOKUP(C1154,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1154<>Variables!$B$1,IF(C1154<>\"\",$I$9-E1154-F1154,\"\"),-D1154)","v":""},"",{"$f":"IF(C1154<>\"\",IF(D1154+$I$9-E1154-F1154>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1154,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1154,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1154,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1154,$C$3:$L$6,5,0)=Variables!$B$5,B1154>VLOOKUP(I1154,$C$3:$L$6,8,0)),IF(VLOOKUP(I1154,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1154)-YEAR($B$12))*12+MONTH(B1154)-MONTH($B$12)),((YEAR(B1154)-YEAR(VLOOKUP(I1154,$C$3:$L$6,8,0)))*12+MONTH(B1154)-MONTH(VLOOKUP(I1154,$C$3:$L$6,8,0))))*(VLOOKUP(I1154,$C$3:$L$6,10,0)*VLOOKUP(I1154,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1154<>\"\",IF(I1154<>\"\",IF(ISERROR(VLOOKUP(I1154,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1154,$C$3:$L$6,10,0)+J1154+IF(OR(VLOOKUP(I1154,$C$3:$L$6,5,0)=Variables!$B$5,B1154>VLOOKUP(I1154,$C$3:$L$6,8,0)),IF(VLOOKUP(I1154,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1154)-YEAR($B$12))*12+MONTH(B1154)-MONTH($B$12)),((YEAR(B1154)-YEAR(VLOOKUP(I1154,$C$3:$L$6,8,0)))*12+MONTH(B1154)-MONTH(VLOOKUP(I1154,$C$3:$L$6,8,0))))*VLOOKUP(I1154,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1154<>Variables!$B$1,IF(H1154<>0,C1154,I1154),\"\")","v":""},"","",{"$f":"IF(C1155<>\"\",IF(OR(VLOOKUP(C1155,$C$3:$L$6,5,0)=Variables!$B$5,B1155>VLOOKUP(C1155,$C$3:$L$6,8,0)),-D1155*VLOOKUP(C1155,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1155<>Variables!$B$1,IF(C1155<>\"\",$I$9-E1155-F1155,\"\"),-D1155)","v":""},"",{"$f":"IF(C1155<>\"\",IF(D1155+$I$9-E1155-F1155>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1155,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1155,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1155,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1155,$C$3:$L$6,5,0)=Variables!$B$5,B1155>VLOOKUP(I1155,$C$3:$L$6,8,0)),IF(VLOOKUP(I1155,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1155)-YEAR($B$12))*12+MONTH(B1155)-MONTH($B$12)),((YEAR(B1155)-YEAR(VLOOKUP(I1155,$C$3:$L$6,8,0)))*12+MONTH(B1155)-MONTH(VLOOKUP(I1155,$C$3:$L$6,8,0))))*(VLOOKUP(I1155,$C$3:$L$6,10,0)*VLOOKUP(I1155,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1155<>\"\",IF(I1155<>\"\",IF(ISERROR(VLOOKUP(I1155,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1155,$C$3:$L$6,10,0)+J1155+IF(OR(VLOOKUP(I1155,$C$3:$L$6,5,0)=Variables!$B$5,B1155>VLOOKUP(I1155,$C$3:$L$6,8,0)),IF(VLOOKUP(I1155,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1155)-YEAR($B$12))*12+MONTH(B1155)-MONTH($B$12)),((YEAR(B1155)-YEAR(VLOOKUP(I1155,$C$3:$L$6,8,0)))*12+MONTH(B1155)-MONTH(VLOOKUP(I1155,$C$3:$L$6,8,0))))*VLOOKUP(I1155,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1155<>Variables!$B$1,IF(H1155<>0,C1155,I1155),\"\")","v":""},"","",{"$f":"IF(C1156<>\"\",IF(OR(VLOOKUP(C1156,$C$3:$L$6,5,0)=Variables!$B$5,B1156>VLOOKUP(C1156,$C$3:$L$6,8,0)),-D1156*VLOOKUP(C1156,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1156<>Variables!$B$1,IF(C1156<>\"\",$I$9-E1156-F1156,\"\"),-D1156)","v":""},"",{"$f":"IF(C1156<>\"\",IF(D1156+$I$9-E1156-F1156>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1156,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1156,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1156,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1156,$C$3:$L$6,5,0)=Variables!$B$5,B1156>VLOOKUP(I1156,$C$3:$L$6,8,0)),IF(VLOOKUP(I1156,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1156)-YEAR($B$12))*12+MONTH(B1156)-MONTH($B$12)),((YEAR(B1156)-YEAR(VLOOKUP(I1156,$C$3:$L$6,8,0)))*12+MONTH(B1156)-MONTH(VLOOKUP(I1156,$C$3:$L$6,8,0))))*(VLOOKUP(I1156,$C$3:$L$6,10,0)*VLOOKUP(I1156,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1156<>\"\",IF(I1156<>\"\",IF(ISERROR(VLOOKUP(I1156,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1156,$C$3:$L$6,10,0)+J1156+IF(OR(VLOOKUP(I1156,$C$3:$L$6,5,0)=Variables!$B$5,B1156>VLOOKUP(I1156,$C$3:$L$6,8,0)),IF(VLOOKUP(I1156,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1156)-YEAR($B$12))*12+MONTH(B1156)-MONTH($B$12)),((YEAR(B1156)-YEAR(VLOOKUP(I1156,$C$3:$L$6,8,0)))*12+MONTH(B1156)-MONTH(VLOOKUP(I1156,$C$3:$L$6,8,0))))*VLOOKUP(I1156,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1156<>Variables!$B$1,IF(H1156<>0,C1156,I1156),\"\")","v":""},"","",{"$f":"IF(C1157<>\"\",IF(OR(VLOOKUP(C1157,$C$3:$L$6,5,0)=Variables!$B$5,B1157>VLOOKUP(C1157,$C$3:$L$6,8,0)),-D1157*VLOOKUP(C1157,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1157<>Variables!$B$1,IF(C1157<>\"\",$I$9-E1157-F1157,\"\"),-D1157)","v":""},"",{"$f":"IF(C1157<>\"\",IF(D1157+$I$9-E1157-F1157>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1157,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1157,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1157,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1157,$C$3:$L$6,5,0)=Variables!$B$5,B1157>VLOOKUP(I1157,$C$3:$L$6,8,0)),IF(VLOOKUP(I1157,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1157)-YEAR($B$12))*12+MONTH(B1157)-MONTH($B$12)),((YEAR(B1157)-YEAR(VLOOKUP(I1157,$C$3:$L$6,8,0)))*12+MONTH(B1157)-MONTH(VLOOKUP(I1157,$C$3:$L$6,8,0))))*(VLOOKUP(I1157,$C$3:$L$6,10,0)*VLOOKUP(I1157,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1157<>\"\",IF(I1157<>\"\",IF(ISERROR(VLOOKUP(I1157,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1157,$C$3:$L$6,10,0)+J1157+IF(OR(VLOOKUP(I1157,$C$3:$L$6,5,0)=Variables!$B$5,B1157>VLOOKUP(I1157,$C$3:$L$6,8,0)),IF(VLOOKUP(I1157,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1157)-YEAR($B$12))*12+MONTH(B1157)-MONTH($B$12)),((YEAR(B1157)-YEAR(VLOOKUP(I1157,$C$3:$L$6,8,0)))*12+MONTH(B1157)-MONTH(VLOOKUP(I1157,$C$3:$L$6,8,0))))*VLOOKUP(I1157,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1157<>Variables!$B$1,IF(H1157<>0,C1157,I1157),\"\")","v":""},"","",{"$f":"IF(C1158<>\"\",IF(OR(VLOOKUP(C1158,$C$3:$L$6,5,0)=Variables!$B$5,B1158>VLOOKUP(C1158,$C$3:$L$6,8,0)),-D1158*VLOOKUP(C1158,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1158<>Variables!$B$1,IF(C1158<>\"\",$I$9-E1158-F1158,\"\"),-D1158)","v":""},"",{"$f":"IF(C1158<>\"\",IF(D1158+$I$9-E1158-F1158>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1158,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1158,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1158,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1158,$C$3:$L$6,5,0)=Variables!$B$5,B1158>VLOOKUP(I1158,$C$3:$L$6,8,0)),IF(VLOOKUP(I1158,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1158)-YEAR($B$12))*12+MONTH(B1158)-MONTH($B$12)),((YEAR(B1158)-YEAR(VLOOKUP(I1158,$C$3:$L$6,8,0)))*12+MONTH(B1158)-MONTH(VLOOKUP(I1158,$C$3:$L$6,8,0))))*(VLOOKUP(I1158,$C$3:$L$6,10,0)*VLOOKUP(I1158,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1158<>\"\",IF(I1158<>\"\",IF(ISERROR(VLOOKUP(I1158,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1158,$C$3:$L$6,10,0)+J1158+IF(OR(VLOOKUP(I1158,$C$3:$L$6,5,0)=Variables!$B$5,B1158>VLOOKUP(I1158,$C$3:$L$6,8,0)),IF(VLOOKUP(I1158,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1158)-YEAR($B$12))*12+MONTH(B1158)-MONTH($B$12)),((YEAR(B1158)-YEAR(VLOOKUP(I1158,$C$3:$L$6,8,0)))*12+MONTH(B1158)-MONTH(VLOOKUP(I1158,$C$3:$L$6,8,0))))*VLOOKUP(I1158,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1158<>Variables!$B$1,IF(H1158<>0,C1158,I1158),\"\")","v":""},"","",{"$f":"IF(C1159<>\"\",IF(OR(VLOOKUP(C1159,$C$3:$L$6,5,0)=Variables!$B$5,B1159>VLOOKUP(C1159,$C$3:$L$6,8,0)),-D1159*VLOOKUP(C1159,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1159<>Variables!$B$1,IF(C1159<>\"\",$I$9-E1159-F1159,\"\"),-D1159)","v":""},"",{"$f":"IF(C1159<>\"\",IF(D1159+$I$9-E1159-F1159>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1159,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1159,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1159,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1159,$C$3:$L$6,5,0)=Variables!$B$5,B1159>VLOOKUP(I1159,$C$3:$L$6,8,0)),IF(VLOOKUP(I1159,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1159)-YEAR($B$12))*12+MONTH(B1159)-MONTH($B$12)),((YEAR(B1159)-YEAR(VLOOKUP(I1159,$C$3:$L$6,8,0)))*12+MONTH(B1159)-MONTH(VLOOKUP(I1159,$C$3:$L$6,8,0))))*(VLOOKUP(I1159,$C$3:$L$6,10,0)*VLOOKUP(I1159,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1159<>\"\",IF(I1159<>\"\",IF(ISERROR(VLOOKUP(I1159,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1159,$C$3:$L$6,10,0)+J1159+IF(OR(VLOOKUP(I1159,$C$3:$L$6,5,0)=Variables!$B$5,B1159>VLOOKUP(I1159,$C$3:$L$6,8,0)),IF(VLOOKUP(I1159,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1159)-YEAR($B$12))*12+MONTH(B1159)-MONTH($B$12)),((YEAR(B1159)-YEAR(VLOOKUP(I1159,$C$3:$L$6,8,0)))*12+MONTH(B1159)-MONTH(VLOOKUP(I1159,$C$3:$L$6,8,0))))*VLOOKUP(I1159,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1159<>Variables!$B$1,IF(H1159<>0,C1159,I1159),\"\")","v":""},"","",{"$f":"IF(C1160<>\"\",IF(OR(VLOOKUP(C1160,$C$3:$L$6,5,0)=Variables!$B$5,B1160>VLOOKUP(C1160,$C$3:$L$6,8,0)),-D1160*VLOOKUP(C1160,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1160<>Variables!$B$1,IF(C1160<>\"\",$I$9-E1160-F1160,\"\"),-D1160)","v":""},"",{"$f":"IF(C1160<>\"\",IF(D1160+$I$9-E1160-F1160>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1160,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1160,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1160,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1160,$C$3:$L$6,5,0)=Variables!$B$5,B1160>VLOOKUP(I1160,$C$3:$L$6,8,0)),IF(VLOOKUP(I1160,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1160)-YEAR($B$12))*12+MONTH(B1160)-MONTH($B$12)),((YEAR(B1160)-YEAR(VLOOKUP(I1160,$C$3:$L$6,8,0)))*12+MONTH(B1160)-MONTH(VLOOKUP(I1160,$C$3:$L$6,8,0))))*(VLOOKUP(I1160,$C$3:$L$6,10,0)*VLOOKUP(I1160,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1160<>\"\",IF(I1160<>\"\",IF(ISERROR(VLOOKUP(I1160,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1160,$C$3:$L$6,10,0)+J1160+IF(OR(VLOOKUP(I1160,$C$3:$L$6,5,0)=Variables!$B$5,B1160>VLOOKUP(I1160,$C$3:$L$6,8,0)),IF(VLOOKUP(I1160,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1160)-YEAR($B$12))*12+MONTH(B1160)-MONTH($B$12)),((YEAR(B1160)-YEAR(VLOOKUP(I1160,$C$3:$L$6,8,0)))*12+MONTH(B1160)-MONTH(VLOOKUP(I1160,$C$3:$L$6,8,0))))*VLOOKUP(I1160,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1160<>Variables!$B$1,IF(H1160<>0,C1160,I1160),\"\")","v":""},"","",{"$f":"IF(C1161<>\"\",IF(OR(VLOOKUP(C1161,$C$3:$L$6,5,0)=Variables!$B$5,B1161>VLOOKUP(C1161,$C$3:$L$6,8,0)),-D1161*VLOOKUP(C1161,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1161<>Variables!$B$1,IF(C1161<>\"\",$I$9-E1161-F1161,\"\"),-D1161)","v":""},"",{"$f":"IF(C1161<>\"\",IF(D1161+$I$9-E1161-F1161>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1161,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1161,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1161,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1161,$C$3:$L$6,5,0)=Variables!$B$5,B1161>VLOOKUP(I1161,$C$3:$L$6,8,0)),IF(VLOOKUP(I1161,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1161)-YEAR($B$12))*12+MONTH(B1161)-MONTH($B$12)),((YEAR(B1161)-YEAR(VLOOKUP(I1161,$C$3:$L$6,8,0)))*12+MONTH(B1161)-MONTH(VLOOKUP(I1161,$C$3:$L$6,8,0))))*(VLOOKUP(I1161,$C$3:$L$6,10,0)*VLOOKUP(I1161,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1161<>\"\",IF(I1161<>\"\",IF(ISERROR(VLOOKUP(I1161,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1161,$C$3:$L$6,10,0)+J1161+IF(OR(VLOOKUP(I1161,$C$3:$L$6,5,0)=Variables!$B$5,B1161>VLOOKUP(I1161,$C$3:$L$6,8,0)),IF(VLOOKUP(I1161,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1161)-YEAR($B$12))*12+MONTH(B1161)-MONTH($B$12)),((YEAR(B1161)-YEAR(VLOOKUP(I1161,$C$3:$L$6,8,0)))*12+MONTH(B1161)-MONTH(VLOOKUP(I1161,$C$3:$L$6,8,0))))*VLOOKUP(I1161,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1161<>Variables!$B$1,IF(H1161<>0,C1161,I1161),\"\")","v":""},"","",{"$f":"IF(C1162<>\"\",IF(OR(VLOOKUP(C1162,$C$3:$L$6,5,0)=Variables!$B$5,B1162>VLOOKUP(C1162,$C$3:$L$6,8,0)),-D1162*VLOOKUP(C1162,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1162<>Variables!$B$1,IF(C1162<>\"\",$I$9-E1162-F1162,\"\"),-D1162)","v":""},"",{"$f":"IF(C1162<>\"\",IF(D1162+$I$9-E1162-F1162>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1162,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1162,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1162,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1162,$C$3:$L$6,5,0)=Variables!$B$5,B1162>VLOOKUP(I1162,$C$3:$L$6,8,0)),IF(VLOOKUP(I1162,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1162)-YEAR($B$12))*12+MONTH(B1162)-MONTH($B$12)),((YEAR(B1162)-YEAR(VLOOKUP(I1162,$C$3:$L$6,8,0)))*12+MONTH(B1162)-MONTH(VLOOKUP(I1162,$C$3:$L$6,8,0))))*(VLOOKUP(I1162,$C$3:$L$6,10,0)*VLOOKUP(I1162,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1162<>\"\",IF(I1162<>\"\",IF(ISERROR(VLOOKUP(I1162,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1162,$C$3:$L$6,10,0)+J1162+IF(OR(VLOOKUP(I1162,$C$3:$L$6,5,0)=Variables!$B$5,B1162>VLOOKUP(I1162,$C$3:$L$6,8,0)),IF(VLOOKUP(I1162,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1162)-YEAR($B$12))*12+MONTH(B1162)-MONTH($B$12)),((YEAR(B1162)-YEAR(VLOOKUP(I1162,$C$3:$L$6,8,0)))*12+MONTH(B1162)-MONTH(VLOOKUP(I1162,$C$3:$L$6,8,0))))*VLOOKUP(I1162,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1162<>Variables!$B$1,IF(H1162<>0,C1162,I1162),\"\")","v":""},"","",{"$f":"IF(C1163<>\"\",IF(OR(VLOOKUP(C1163,$C$3:$L$6,5,0)=Variables!$B$5,B1163>VLOOKUP(C1163,$C$3:$L$6,8,0)),-D1163*VLOOKUP(C1163,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1163<>Variables!$B$1,IF(C1163<>\"\",$I$9-E1163-F1163,\"\"),-D1163)","v":""},"",{"$f":"IF(C1163<>\"\",IF(D1163+$I$9-E1163-F1163>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1163,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1163,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1163,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1163,$C$3:$L$6,5,0)=Variables!$B$5,B1163>VLOOKUP(I1163,$C$3:$L$6,8,0)),IF(VLOOKUP(I1163,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1163)-YEAR($B$12))*12+MONTH(B1163)-MONTH($B$12)),((YEAR(B1163)-YEAR(VLOOKUP(I1163,$C$3:$L$6,8,0)))*12+MONTH(B1163)-MONTH(VLOOKUP(I1163,$C$3:$L$6,8,0))))*(VLOOKUP(I1163,$C$3:$L$6,10,0)*VLOOKUP(I1163,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1163<>\"\",IF(I1163<>\"\",IF(ISERROR(VLOOKUP(I1163,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1163,$C$3:$L$6,10,0)+J1163+IF(OR(VLOOKUP(I1163,$C$3:$L$6,5,0)=Variables!$B$5,B1163>VLOOKUP(I1163,$C$3:$L$6,8,0)),IF(VLOOKUP(I1163,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1163)-YEAR($B$12))*12+MONTH(B1163)-MONTH($B$12)),((YEAR(B1163)-YEAR(VLOOKUP(I1163,$C$3:$L$6,8,0)))*12+MONTH(B1163)-MONTH(VLOOKUP(I1163,$C$3:$L$6,8,0))))*VLOOKUP(I1163,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1163<>Variables!$B$1,IF(H1163<>0,C1163,I1163),\"\")","v":""},"","",{"$f":"IF(C1164<>\"\",IF(OR(VLOOKUP(C1164,$C$3:$L$6,5,0)=Variables!$B$5,B1164>VLOOKUP(C1164,$C$3:$L$6,8,0)),-D1164*VLOOKUP(C1164,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1164<>Variables!$B$1,IF(C1164<>\"\",$I$9-E1164-F1164,\"\"),-D1164)","v":""},"",{"$f":"IF(C1164<>\"\",IF(D1164+$I$9-E1164-F1164>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1164,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1164,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1164,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1164,$C$3:$L$6,5,0)=Variables!$B$5,B1164>VLOOKUP(I1164,$C$3:$L$6,8,0)),IF(VLOOKUP(I1164,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1164)-YEAR($B$12))*12+MONTH(B1164)-MONTH($B$12)),((YEAR(B1164)-YEAR(VLOOKUP(I1164,$C$3:$L$6,8,0)))*12+MONTH(B1164)-MONTH(VLOOKUP(I1164,$C$3:$L$6,8,0))))*(VLOOKUP(I1164,$C$3:$L$6,10,0)*VLOOKUP(I1164,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1164<>\"\",IF(I1164<>\"\",IF(ISERROR(VLOOKUP(I1164,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1164,$C$3:$L$6,10,0)+J1164+IF(OR(VLOOKUP(I1164,$C$3:$L$6,5,0)=Variables!$B$5,B1164>VLOOKUP(I1164,$C$3:$L$6,8,0)),IF(VLOOKUP(I1164,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1164)-YEAR($B$12))*12+MONTH(B1164)-MONTH($B$12)),((YEAR(B1164)-YEAR(VLOOKUP(I1164,$C$3:$L$6,8,0)))*12+MONTH(B1164)-MONTH(VLOOKUP(I1164,$C$3:$L$6,8,0))))*VLOOKUP(I1164,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1164<>Variables!$B$1,IF(H1164<>0,C1164,I1164),\"\")","v":""},"","",{"$f":"IF(C1165<>\"\",IF(OR(VLOOKUP(C1165,$C$3:$L$6,5,0)=Variables!$B$5,B1165>VLOOKUP(C1165,$C$3:$L$6,8,0)),-D1165*VLOOKUP(C1165,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1165<>Variables!$B$1,IF(C1165<>\"\",$I$9-E1165-F1165,\"\"),-D1165)","v":""},"",{"$f":"IF(C1165<>\"\",IF(D1165+$I$9-E1165-F1165>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1165,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1165,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1165,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1165,$C$3:$L$6,5,0)=Variables!$B$5,B1165>VLOOKUP(I1165,$C$3:$L$6,8,0)),IF(VLOOKUP(I1165,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1165)-YEAR($B$12))*12+MONTH(B1165)-MONTH($B$12)),((YEAR(B1165)-YEAR(VLOOKUP(I1165,$C$3:$L$6,8,0)))*12+MONTH(B1165)-MONTH(VLOOKUP(I1165,$C$3:$L$6,8,0))))*(VLOOKUP(I1165,$C$3:$L$6,10,0)*VLOOKUP(I1165,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1165<>\"\",IF(I1165<>\"\",IF(ISERROR(VLOOKUP(I1165,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1165,$C$3:$L$6,10,0)+J1165+IF(OR(VLOOKUP(I1165,$C$3:$L$6,5,0)=Variables!$B$5,B1165>VLOOKUP(I1165,$C$3:$L$6,8,0)),IF(VLOOKUP(I1165,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1165)-YEAR($B$12))*12+MONTH(B1165)-MONTH($B$12)),((YEAR(B1165)-YEAR(VLOOKUP(I1165,$C$3:$L$6,8,0)))*12+MONTH(B1165)-MONTH(VLOOKUP(I1165,$C$3:$L$6,8,0))))*VLOOKUP(I1165,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1165<>Variables!$B$1,IF(H1165<>0,C1165,I1165),\"\")","v":""},"","",{"$f":"IF(C1166<>\"\",IF(OR(VLOOKUP(C1166,$C$3:$L$6,5,0)=Variables!$B$5,B1166>VLOOKUP(C1166,$C$3:$L$6,8,0)),-D1166*VLOOKUP(C1166,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1166<>Variables!$B$1,IF(C1166<>\"\",$I$9-E1166-F1166,\"\"),-D1166)","v":""},"",{"$f":"IF(C1166<>\"\",IF(D1166+$I$9-E1166-F1166>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1166,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1166,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1166,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1166,$C$3:$L$6,5,0)=Variables!$B$5,B1166>VLOOKUP(I1166,$C$3:$L$6,8,0)),IF(VLOOKUP(I1166,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1166)-YEAR($B$12))*12+MONTH(B1166)-MONTH($B$12)),((YEAR(B1166)-YEAR(VLOOKUP(I1166,$C$3:$L$6,8,0)))*12+MONTH(B1166)-MONTH(VLOOKUP(I1166,$C$3:$L$6,8,0))))*(VLOOKUP(I1166,$C$3:$L$6,10,0)*VLOOKUP(I1166,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1166<>\"\",IF(I1166<>\"\",IF(ISERROR(VLOOKUP(I1166,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1166,$C$3:$L$6,10,0)+J1166+IF(OR(VLOOKUP(I1166,$C$3:$L$6,5,0)=Variables!$B$5,B1166>VLOOKUP(I1166,$C$3:$L$6,8,0)),IF(VLOOKUP(I1166,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1166)-YEAR($B$12))*12+MONTH(B1166)-MONTH($B$12)),((YEAR(B1166)-YEAR(VLOOKUP(I1166,$C$3:$L$6,8,0)))*12+MONTH(B1166)-MONTH(VLOOKUP(I1166,$C$3:$L$6,8,0))))*VLOOKUP(I1166,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1166<>Variables!$B$1,IF(H1166<>0,C1166,I1166),\"\")","v":""},"","",{"$f":"IF(C1167<>\"\",IF(OR(VLOOKUP(C1167,$C$3:$L$6,5,0)=Variables!$B$5,B1167>VLOOKUP(C1167,$C$3:$L$6,8,0)),-D1167*VLOOKUP(C1167,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1167<>Variables!$B$1,IF(C1167<>\"\",$I$9-E1167-F1167,\"\"),-D1167)","v":""},"",{"$f":"IF(C1167<>\"\",IF(D1167+$I$9-E1167-F1167>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1167,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1167,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1167,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1167,$C$3:$L$6,5,0)=Variables!$B$5,B1167>VLOOKUP(I1167,$C$3:$L$6,8,0)),IF(VLOOKUP(I1167,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1167)-YEAR($B$12))*12+MONTH(B1167)-MONTH($B$12)),((YEAR(B1167)-YEAR(VLOOKUP(I1167,$C$3:$L$6,8,0)))*12+MONTH(B1167)-MONTH(VLOOKUP(I1167,$C$3:$L$6,8,0))))*(VLOOKUP(I1167,$C$3:$L$6,10,0)*VLOOKUP(I1167,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1167<>\"\",IF(I1167<>\"\",IF(ISERROR(VLOOKUP(I1167,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1167,$C$3:$L$6,10,0)+J1167+IF(OR(VLOOKUP(I1167,$C$3:$L$6,5,0)=Variables!$B$5,B1167>VLOOKUP(I1167,$C$3:$L$6,8,0)),IF(VLOOKUP(I1167,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1167)-YEAR($B$12))*12+MONTH(B1167)-MONTH($B$12)),((YEAR(B1167)-YEAR(VLOOKUP(I1167,$C$3:$L$6,8,0)))*12+MONTH(B1167)-MONTH(VLOOKUP(I1167,$C$3:$L$6,8,0))))*VLOOKUP(I1167,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1167<>Variables!$B$1,IF(H1167<>0,C1167,I1167),\"\")","v":""},"","",{"$f":"IF(C1168<>\"\",IF(OR(VLOOKUP(C1168,$C$3:$L$6,5,0)=Variables!$B$5,B1168>VLOOKUP(C1168,$C$3:$L$6,8,0)),-D1168*VLOOKUP(C1168,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1168<>Variables!$B$1,IF(C1168<>\"\",$I$9-E1168-F1168,\"\"),-D1168)","v":""},"",{"$f":"IF(C1168<>\"\",IF(D1168+$I$9-E1168-F1168>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1168,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1168,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1168,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1168,$C$3:$L$6,5,0)=Variables!$B$5,B1168>VLOOKUP(I1168,$C$3:$L$6,8,0)),IF(VLOOKUP(I1168,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1168)-YEAR($B$12))*12+MONTH(B1168)-MONTH($B$12)),((YEAR(B1168)-YEAR(VLOOKUP(I1168,$C$3:$L$6,8,0)))*12+MONTH(B1168)-MONTH(VLOOKUP(I1168,$C$3:$L$6,8,0))))*(VLOOKUP(I1168,$C$3:$L$6,10,0)*VLOOKUP(I1168,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1168<>\"\",IF(I1168<>\"\",IF(ISERROR(VLOOKUP(I1168,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1168,$C$3:$L$6,10,0)+J1168+IF(OR(VLOOKUP(I1168,$C$3:$L$6,5,0)=Variables!$B$5,B1168>VLOOKUP(I1168,$C$3:$L$6,8,0)),IF(VLOOKUP(I1168,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1168)-YEAR($B$12))*12+MONTH(B1168)-MONTH($B$12)),((YEAR(B1168)-YEAR(VLOOKUP(I1168,$C$3:$L$6,8,0)))*12+MONTH(B1168)-MONTH(VLOOKUP(I1168,$C$3:$L$6,8,0))))*VLOOKUP(I1168,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1168<>Variables!$B$1,IF(H1168<>0,C1168,I1168),\"\")","v":""},"","",{"$f":"IF(C1169<>\"\",IF(OR(VLOOKUP(C1169,$C$3:$L$6,5,0)=Variables!$B$5,B1169>VLOOKUP(C1169,$C$3:$L$6,8,0)),-D1169*VLOOKUP(C1169,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1169<>Variables!$B$1,IF(C1169<>\"\",$I$9-E1169-F1169,\"\"),-D1169)","v":""},"",{"$f":"IF(C1169<>\"\",IF(D1169+$I$9-E1169-F1169>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1169,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1169,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1169,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1169,$C$3:$L$6,5,0)=Variables!$B$5,B1169>VLOOKUP(I1169,$C$3:$L$6,8,0)),IF(VLOOKUP(I1169,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1169)-YEAR($B$12))*12+MONTH(B1169)-MONTH($B$12)),((YEAR(B1169)-YEAR(VLOOKUP(I1169,$C$3:$L$6,8,0)))*12+MONTH(B1169)-MONTH(VLOOKUP(I1169,$C$3:$L$6,8,0))))*(VLOOKUP(I1169,$C$3:$L$6,10,0)*VLOOKUP(I1169,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1169<>\"\",IF(I1169<>\"\",IF(ISERROR(VLOOKUP(I1169,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1169,$C$3:$L$6,10,0)+J1169+IF(OR(VLOOKUP(I1169,$C$3:$L$6,5,0)=Variables!$B$5,B1169>VLOOKUP(I1169,$C$3:$L$6,8,0)),IF(VLOOKUP(I1169,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1169)-YEAR($B$12))*12+MONTH(B1169)-MONTH($B$12)),((YEAR(B1169)-YEAR(VLOOKUP(I1169,$C$3:$L$6,8,0)))*12+MONTH(B1169)-MONTH(VLOOKUP(I1169,$C$3:$L$6,8,0))))*VLOOKUP(I1169,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1169<>Variables!$B$1,IF(H1169<>0,C1169,I1169),\"\")","v":""},"","",{"$f":"IF(C1170<>\"\",IF(OR(VLOOKUP(C1170,$C$3:$L$6,5,0)=Variables!$B$5,B1170>VLOOKUP(C1170,$C$3:$L$6,8,0)),-D1170*VLOOKUP(C1170,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1170<>Variables!$B$1,IF(C1170<>\"\",$I$9-E1170-F1170,\"\"),-D1170)","v":""},"",{"$f":"IF(C1170<>\"\",IF(D1170+$I$9-E1170-F1170>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1170,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1170,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1170,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1170,$C$3:$L$6,5,0)=Variables!$B$5,B1170>VLOOKUP(I1170,$C$3:$L$6,8,0)),IF(VLOOKUP(I1170,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1170)-YEAR($B$12))*12+MONTH(B1170)-MONTH($B$12)),((YEAR(B1170)-YEAR(VLOOKUP(I1170,$C$3:$L$6,8,0)))*12+MONTH(B1170)-MONTH(VLOOKUP(I1170,$C$3:$L$6,8,0))))*(VLOOKUP(I1170,$C$3:$L$6,10,0)*VLOOKUP(I1170,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1170<>\"\",IF(I1170<>\"\",IF(ISERROR(VLOOKUP(I1170,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1170,$C$3:$L$6,10,0)+J1170+IF(OR(VLOOKUP(I1170,$C$3:$L$6,5,0)=Variables!$B$5,B1170>VLOOKUP(I1170,$C$3:$L$6,8,0)),IF(VLOOKUP(I1170,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1170)-YEAR($B$12))*12+MONTH(B1170)-MONTH($B$12)),((YEAR(B1170)-YEAR(VLOOKUP(I1170,$C$3:$L$6,8,0)))*12+MONTH(B1170)-MONTH(VLOOKUP(I1170,$C$3:$L$6,8,0))))*VLOOKUP(I1170,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1170<>Variables!$B$1,IF(H1170<>0,C1170,I1170),\"\")","v":""},"","",{"$f":"IF(C1171<>\"\",IF(OR(VLOOKUP(C1171,$C$3:$L$6,5,0)=Variables!$B$5,B1171>VLOOKUP(C1171,$C$3:$L$6,8,0)),-D1171*VLOOKUP(C1171,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1171<>Variables!$B$1,IF(C1171<>\"\",$I$9-E1171-F1171,\"\"),-D1171)","v":""},"",{"$f":"IF(C1171<>\"\",IF(D1171+$I$9-E1171-F1171>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1171,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1171,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1171,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1171,$C$3:$L$6,5,0)=Variables!$B$5,B1171>VLOOKUP(I1171,$C$3:$L$6,8,0)),IF(VLOOKUP(I1171,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1171)-YEAR($B$12))*12+MONTH(B1171)-MONTH($B$12)),((YEAR(B1171)-YEAR(VLOOKUP(I1171,$C$3:$L$6,8,0)))*12+MONTH(B1171)-MONTH(VLOOKUP(I1171,$C$3:$L$6,8,0))))*(VLOOKUP(I1171,$C$3:$L$6,10,0)*VLOOKUP(I1171,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1171<>\"\",IF(I1171<>\"\",IF(ISERROR(VLOOKUP(I1171,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1171,$C$3:$L$6,10,0)+J1171+IF(OR(VLOOKUP(I1171,$C$3:$L$6,5,0)=Variables!$B$5,B1171>VLOOKUP(I1171,$C$3:$L$6,8,0)),IF(VLOOKUP(I1171,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1171)-YEAR($B$12))*12+MONTH(B1171)-MONTH($B$12)),((YEAR(B1171)-YEAR(VLOOKUP(I1171,$C$3:$L$6,8,0)))*12+MONTH(B1171)-MONTH(VLOOKUP(I1171,$C$3:$L$6,8,0))))*VLOOKUP(I1171,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1171<>Variables!$B$1,IF(H1171<>0,C1171,I1171),\"\")","v":""},"","",{"$f":"IF(C1172<>\"\",IF(OR(VLOOKUP(C1172,$C$3:$L$6,5,0)=Variables!$B$5,B1172>VLOOKUP(C1172,$C$3:$L$6,8,0)),-D1172*VLOOKUP(C1172,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1172<>Variables!$B$1,IF(C1172<>\"\",$I$9-E1172-F1172,\"\"),-D1172)","v":""},"",{"$f":"IF(C1172<>\"\",IF(D1172+$I$9-E1172-F1172>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1172,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1172,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1172,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1172,$C$3:$L$6,5,0)=Variables!$B$5,B1172>VLOOKUP(I1172,$C$3:$L$6,8,0)),IF(VLOOKUP(I1172,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1172)-YEAR($B$12))*12+MONTH(B1172)-MONTH($B$12)),((YEAR(B1172)-YEAR(VLOOKUP(I1172,$C$3:$L$6,8,0)))*12+MONTH(B1172)-MONTH(VLOOKUP(I1172,$C$3:$L$6,8,0))))*(VLOOKUP(I1172,$C$3:$L$6,10,0)*VLOOKUP(I1172,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1172<>\"\",IF(I1172<>\"\",IF(ISERROR(VLOOKUP(I1172,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1172,$C$3:$L$6,10,0)+J1172+IF(OR(VLOOKUP(I1172,$C$3:$L$6,5,0)=Variables!$B$5,B1172>VLOOKUP(I1172,$C$3:$L$6,8,0)),IF(VLOOKUP(I1172,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1172)-YEAR($B$12))*12+MONTH(B1172)-MONTH($B$12)),((YEAR(B1172)-YEAR(VLOOKUP(I1172,$C$3:$L$6,8,0)))*12+MONTH(B1172)-MONTH(VLOOKUP(I1172,$C$3:$L$6,8,0))))*VLOOKUP(I1172,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1172<>Variables!$B$1,IF(H1172<>0,C1172,I1172),\"\")","v":""},"","",{"$f":"IF(C1173<>\"\",IF(OR(VLOOKUP(C1173,$C$3:$L$6,5,0)=Variables!$B$5,B1173>VLOOKUP(C1173,$C$3:$L$6,8,0)),-D1173*VLOOKUP(C1173,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1173<>Variables!$B$1,IF(C1173<>\"\",$I$9-E1173-F1173,\"\"),-D1173)","v":""},"",{"$f":"IF(C1173<>\"\",IF(D1173+$I$9-E1173-F1173>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1173,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1173,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1173,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1173,$C$3:$L$6,5,0)=Variables!$B$5,B1173>VLOOKUP(I1173,$C$3:$L$6,8,0)),IF(VLOOKUP(I1173,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1173)-YEAR($B$12))*12+MONTH(B1173)-MONTH($B$12)),((YEAR(B1173)-YEAR(VLOOKUP(I1173,$C$3:$L$6,8,0)))*12+MONTH(B1173)-MONTH(VLOOKUP(I1173,$C$3:$L$6,8,0))))*(VLOOKUP(I1173,$C$3:$L$6,10,0)*VLOOKUP(I1173,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1173<>\"\",IF(I1173<>\"\",IF(ISERROR(VLOOKUP(I1173,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1173,$C$3:$L$6,10,0)+J1173+IF(OR(VLOOKUP(I1173,$C$3:$L$6,5,0)=Variables!$B$5,B1173>VLOOKUP(I1173,$C$3:$L$6,8,0)),IF(VLOOKUP(I1173,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1173)-YEAR($B$12))*12+MONTH(B1173)-MONTH($B$12)),((YEAR(B1173)-YEAR(VLOOKUP(I1173,$C$3:$L$6,8,0)))*12+MONTH(B1173)-MONTH(VLOOKUP(I1173,$C$3:$L$6,8,0))))*VLOOKUP(I1173,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1173<>Variables!$B$1,IF(H1173<>0,C1173,I1173),\"\")","v":""},"","",{"$f":"IF(C1174<>\"\",IF(OR(VLOOKUP(C1174,$C$3:$L$6,5,0)=Variables!$B$5,B1174>VLOOKUP(C1174,$C$3:$L$6,8,0)),-D1174*VLOOKUP(C1174,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1174<>Variables!$B$1,IF(C1174<>\"\",$I$9-E1174-F1174,\"\"),-D1174)","v":""},"",{"$f":"IF(C1174<>\"\",IF(D1174+$I$9-E1174-F1174>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1174,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1174,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1174,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1174,$C$3:$L$6,5,0)=Variables!$B$5,B1174>VLOOKUP(I1174,$C$3:$L$6,8,0)),IF(VLOOKUP(I1174,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1174)-YEAR($B$12))*12+MONTH(B1174)-MONTH($B$12)),((YEAR(B1174)-YEAR(VLOOKUP(I1174,$C$3:$L$6,8,0)))*12+MONTH(B1174)-MONTH(VLOOKUP(I1174,$C$3:$L$6,8,0))))*(VLOOKUP(I1174,$C$3:$L$6,10,0)*VLOOKUP(I1174,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1174<>\"\",IF(I1174<>\"\",IF(ISERROR(VLOOKUP(I1174,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1174,$C$3:$L$6,10,0)+J1174+IF(OR(VLOOKUP(I1174,$C$3:$L$6,5,0)=Variables!$B$5,B1174>VLOOKUP(I1174,$C$3:$L$6,8,0)),IF(VLOOKUP(I1174,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1174)-YEAR($B$12))*12+MONTH(B1174)-MONTH($B$12)),((YEAR(B1174)-YEAR(VLOOKUP(I1174,$C$3:$L$6,8,0)))*12+MONTH(B1174)-MONTH(VLOOKUP(I1174,$C$3:$L$6,8,0))))*VLOOKUP(I1174,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1174<>Variables!$B$1,IF(H1174<>0,C1174,I1174),\"\")","v":""},"","",{"$f":"IF(C1175<>\"\",IF(OR(VLOOKUP(C1175,$C$3:$L$6,5,0)=Variables!$B$5,B1175>VLOOKUP(C1175,$C$3:$L$6,8,0)),-D1175*VLOOKUP(C1175,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1175<>Variables!$B$1,IF(C1175<>\"\",$I$9-E1175-F1175,\"\"),-D1175)","v":""},"",{"$f":"IF(C1175<>\"\",IF(D1175+$I$9-E1175-F1175>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1175,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1175,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1175,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1175,$C$3:$L$6,5,0)=Variables!$B$5,B1175>VLOOKUP(I1175,$C$3:$L$6,8,0)),IF(VLOOKUP(I1175,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1175)-YEAR($B$12))*12+MONTH(B1175)-MONTH($B$12)),((YEAR(B1175)-YEAR(VLOOKUP(I1175,$C$3:$L$6,8,0)))*12+MONTH(B1175)-MONTH(VLOOKUP(I1175,$C$3:$L$6,8,0))))*(VLOOKUP(I1175,$C$3:$L$6,10,0)*VLOOKUP(I1175,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1175<>\"\",IF(I1175<>\"\",IF(ISERROR(VLOOKUP(I1175,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1175,$C$3:$L$6,10,0)+J1175+IF(OR(VLOOKUP(I1175,$C$3:$L$6,5,0)=Variables!$B$5,B1175>VLOOKUP(I1175,$C$3:$L$6,8,0)),IF(VLOOKUP(I1175,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1175)-YEAR($B$12))*12+MONTH(B1175)-MONTH($B$12)),((YEAR(B1175)-YEAR(VLOOKUP(I1175,$C$3:$L$6,8,0)))*12+MONTH(B1175)-MONTH(VLOOKUP(I1175,$C$3:$L$6,8,0))))*VLOOKUP(I1175,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1175<>Variables!$B$1,IF(H1175<>0,C1175,I1175),\"\")","v":""},"","",{"$f":"IF(C1176<>\"\",IF(OR(VLOOKUP(C1176,$C$3:$L$6,5,0)=Variables!$B$5,B1176>VLOOKUP(C1176,$C$3:$L$6,8,0)),-D1176*VLOOKUP(C1176,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1176<>Variables!$B$1,IF(C1176<>\"\",$I$9-E1176-F1176,\"\"),-D1176)","v":""},"",{"$f":"IF(C1176<>\"\",IF(D1176+$I$9-E1176-F1176>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1176,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1176,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1176,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1176,$C$3:$L$6,5,0)=Variables!$B$5,B1176>VLOOKUP(I1176,$C$3:$L$6,8,0)),IF(VLOOKUP(I1176,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1176)-YEAR($B$12))*12+MONTH(B1176)-MONTH($B$12)),((YEAR(B1176)-YEAR(VLOOKUP(I1176,$C$3:$L$6,8,0)))*12+MONTH(B1176)-MONTH(VLOOKUP(I1176,$C$3:$L$6,8,0))))*(VLOOKUP(I1176,$C$3:$L$6,10,0)*VLOOKUP(I1176,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1176<>\"\",IF(I1176<>\"\",IF(ISERROR(VLOOKUP(I1176,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1176,$C$3:$L$6,10,0)+J1176+IF(OR(VLOOKUP(I1176,$C$3:$L$6,5,0)=Variables!$B$5,B1176>VLOOKUP(I1176,$C$3:$L$6,8,0)),IF(VLOOKUP(I1176,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1176)-YEAR($B$12))*12+MONTH(B1176)-MONTH($B$12)),((YEAR(B1176)-YEAR(VLOOKUP(I1176,$C$3:$L$6,8,0)))*12+MONTH(B1176)-MONTH(VLOOKUP(I1176,$C$3:$L$6,8,0))))*VLOOKUP(I1176,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1176<>Variables!$B$1,IF(H1176<>0,C1176,I1176),\"\")","v":""},"","",{"$f":"IF(C1177<>\"\",IF(OR(VLOOKUP(C1177,$C$3:$L$6,5,0)=Variables!$B$5,B1177>VLOOKUP(C1177,$C$3:$L$6,8,0)),-D1177*VLOOKUP(C1177,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1177<>Variables!$B$1,IF(C1177<>\"\",$I$9-E1177-F1177,\"\"),-D1177)","v":""},"",{"$f":"IF(C1177<>\"\",IF(D1177+$I$9-E1177-F1177>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1177,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1177,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1177,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1177,$C$3:$L$6,5,0)=Variables!$B$5,B1177>VLOOKUP(I1177,$C$3:$L$6,8,0)),IF(VLOOKUP(I1177,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1177)-YEAR($B$12))*12+MONTH(B1177)-MONTH($B$12)),((YEAR(B1177)-YEAR(VLOOKUP(I1177,$C$3:$L$6,8,0)))*12+MONTH(B1177)-MONTH(VLOOKUP(I1177,$C$3:$L$6,8,0))))*(VLOOKUP(I1177,$C$3:$L$6,10,0)*VLOOKUP(I1177,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1177<>\"\",IF(I1177<>\"\",IF(ISERROR(VLOOKUP(I1177,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1177,$C$3:$L$6,10,0)+J1177+IF(OR(VLOOKUP(I1177,$C$3:$L$6,5,0)=Variables!$B$5,B1177>VLOOKUP(I1177,$C$3:$L$6,8,0)),IF(VLOOKUP(I1177,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1177)-YEAR($B$12))*12+MONTH(B1177)-MONTH($B$12)),((YEAR(B1177)-YEAR(VLOOKUP(I1177,$C$3:$L$6,8,0)))*12+MONTH(B1177)-MONTH(VLOOKUP(I1177,$C$3:$L$6,8,0))))*VLOOKUP(I1177,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1177<>Variables!$B$1,IF(H1177<>0,C1177,I1177),\"\")","v":""},"","",{"$f":"IF(C1178<>\"\",IF(OR(VLOOKUP(C1178,$C$3:$L$6,5,0)=Variables!$B$5,B1178>VLOOKUP(C1178,$C$3:$L$6,8,0)),-D1178*VLOOKUP(C1178,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1178<>Variables!$B$1,IF(C1178<>\"\",$I$9-E1178-F1178,\"\"),-D1178)","v":""},"",{"$f":"IF(C1178<>\"\",IF(D1178+$I$9-E1178-F1178>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1178,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1178,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1178,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1178,$C$3:$L$6,5,0)=Variables!$B$5,B1178>VLOOKUP(I1178,$C$3:$L$6,8,0)),IF(VLOOKUP(I1178,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1178)-YEAR($B$12))*12+MONTH(B1178)-MONTH($B$12)),((YEAR(B1178)-YEAR(VLOOKUP(I1178,$C$3:$L$6,8,0)))*12+MONTH(B1178)-MONTH(VLOOKUP(I1178,$C$3:$L$6,8,0))))*(VLOOKUP(I1178,$C$3:$L$6,10,0)*VLOOKUP(I1178,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1178<>\"\",IF(I1178<>\"\",IF(ISERROR(VLOOKUP(I1178,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1178,$C$3:$L$6,10,0)+J1178+IF(OR(VLOOKUP(I1178,$C$3:$L$6,5,0)=Variables!$B$5,B1178>VLOOKUP(I1178,$C$3:$L$6,8,0)),IF(VLOOKUP(I1178,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1178)-YEAR($B$12))*12+MONTH(B1178)-MONTH($B$12)),((YEAR(B1178)-YEAR(VLOOKUP(I1178,$C$3:$L$6,8,0)))*12+MONTH(B1178)-MONTH(VLOOKUP(I1178,$C$3:$L$6,8,0))))*VLOOKUP(I1178,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1178<>Variables!$B$1,IF(H1178<>0,C1178,I1178),\"\")","v":""},"","",{"$f":"IF(C1179<>\"\",IF(OR(VLOOKUP(C1179,$C$3:$L$6,5,0)=Variables!$B$5,B1179>VLOOKUP(C1179,$C$3:$L$6,8,0)),-D1179*VLOOKUP(C1179,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1179<>Variables!$B$1,IF(C1179<>\"\",$I$9-E1179-F1179,\"\"),-D1179)","v":""},"",{"$f":"IF(C1179<>\"\",IF(D1179+$I$9-E1179-F1179>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1179,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1179,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1179,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1179,$C$3:$L$6,5,0)=Variables!$B$5,B1179>VLOOKUP(I1179,$C$3:$L$6,8,0)),IF(VLOOKUP(I1179,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1179)-YEAR($B$12))*12+MONTH(B1179)-MONTH($B$12)),((YEAR(B1179)-YEAR(VLOOKUP(I1179,$C$3:$L$6,8,0)))*12+MONTH(B1179)-MONTH(VLOOKUP(I1179,$C$3:$L$6,8,0))))*(VLOOKUP(I1179,$C$3:$L$6,10,0)*VLOOKUP(I1179,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1179<>\"\",IF(I1179<>\"\",IF(ISERROR(VLOOKUP(I1179,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1179,$C$3:$L$6,10,0)+J1179+IF(OR(VLOOKUP(I1179,$C$3:$L$6,5,0)=Variables!$B$5,B1179>VLOOKUP(I1179,$C$3:$L$6,8,0)),IF(VLOOKUP(I1179,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1179)-YEAR($B$12))*12+MONTH(B1179)-MONTH($B$12)),((YEAR(B1179)-YEAR(VLOOKUP(I1179,$C$3:$L$6,8,0)))*12+MONTH(B1179)-MONTH(VLOOKUP(I1179,$C$3:$L$6,8,0))))*VLOOKUP(I1179,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1179<>Variables!$B$1,IF(H1179<>0,C1179,I1179),\"\")","v":""},{"$f":"IF(C1180<>\"\",IF(H1179<>0,H1179,L1179),\"\")","v":""},{"$f":"IF(C1180<>\"\",MINPAYMENT(C1180,ROW(B1180),COLUMN(B1180)),\"\")","v":""},{"$f":"IF(C1180<>\"\",IF(OR(VLOOKUP(C1180,$C$3:$L$6,5,0)=Variables!$B$5,B1180>VLOOKUP(C1180,$C$3:$L$6,8,0)),-D1180*VLOOKUP(C1180,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1180<>Variables!$B$1,IF(C1180<>\"\",$I$9-E1180-F1180,\"\"),-D1180)","v":""},"",{"$f":"IF(C1180<>\"\",IF(D1180+$I$9-E1180-F1180>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1180,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1180,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1180,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1180,$C$3:$L$6,5,0)=Variables!$B$5,B1180>VLOOKUP(I1180,$C$3:$L$6,8,0)),IF(VLOOKUP(I1180,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1180)-YEAR($B$12))*12+MONTH(B1180)-MONTH($B$12)),((YEAR(B1180)-YEAR(VLOOKUP(I1180,$C$3:$L$6,8,0)))*12+MONTH(B1180)-MONTH(VLOOKUP(I1180,$C$3:$L$6,8,0))))*(VLOOKUP(I1180,$C$3:$L$6,10,0)*VLOOKUP(I1180,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1180<>\"\",IF(I1180<>\"\",IF(ISERROR(VLOOKUP(I1180,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1180,$C$3:$L$6,10,0)+J1180+IF(OR(VLOOKUP(I1180,$C$3:$L$6,5,0)=Variables!$B$5,B1180>VLOOKUP(I1180,$C$3:$L$6,8,0)),IF(VLOOKUP(I1180,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1180)-YEAR($B$12))*12+MONTH(B1180)-MONTH($B$12)),((YEAR(B1180)-YEAR(VLOOKUP(I1180,$C$3:$L$6,8,0)))*12+MONTH(B1180)-MONTH(VLOOKUP(I1180,$C$3:$L$6,8,0))))*VLOOKUP(I1180,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1180<>\"\",IF(ISERROR(IF(D1180+G1180>=0,K1180+D1180+G1180,\"\")),\"\",IF(D1180+G1180>=0,K1180+D1180+G1180,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1181<>\"\",DATE(YEAR(B1180),MONTH(B1180)+1,DAY(B1180)),\"\")","v":""},{"$f":"IF(I1180<>Variables!$B$1,IF(H1180<>0,C1180,I1180),\"\")","v":""},"","",{"$f":"IF(C1181<>\"\",IF(OR(VLOOKUP(C1181,$C$3:$L$6,5,0)=Variables!$B$5,B1181>VLOOKUP(C1181,$C$3:$L$6,8,0)),-D1181*VLOOKUP(C1181,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1181<>Variables!$B$1,IF(C1181<>\"\",$I$9-E1181-F1181,\"\"),-D1181)","v":""},{"$f":"IF(C1181<>\"\",IF(D1181+G1181<0,D1181+G1181,0),\"\")","v":""},{"$f":"IF(C1181<>\"\",IF(D1181+$I$9-E1181-F1181>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1181,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1181,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1181,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1181,$C$3:$L$6,5,0)=Variables!$B$5,B1181>VLOOKUP(I1181,$C$3:$L$6,8,0)),IF(VLOOKUP(I1181,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1181)-YEAR($B$12))*12+MONTH(B1181)-MONTH($B$12)),((YEAR(B1181)-YEAR(VLOOKUP(I1181,$C$3:$L$6,8,0)))*12+MONTH(B1181)-MONTH(VLOOKUP(I1181,$C$3:$L$6,8,0))))*(VLOOKUP(I1181,$C$3:$L$6,10,0)*VLOOKUP(I1181,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1181<>\"\",IF(I1181<>\"\",IF(ISERROR(VLOOKUP(I1181,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1181,$C$3:$L$6,10,0)+J1181+IF(OR(VLOOKUP(I1181,$C$3:$L$6,5,0)=Variables!$B$5,B1181>VLOOKUP(I1181,$C$3:$L$6,8,0)),IF(VLOOKUP(I1181,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1181)-YEAR($B$12))*12+MONTH(B1181)-MONTH($B$12)),((YEAR(B1181)-YEAR(VLOOKUP(I1181,$C$3:$L$6,8,0)))*12+MONTH(B1181)-MONTH(VLOOKUP(I1181,$C$3:$L$6,8,0))))*VLOOKUP(I1181,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1181<>Variables!$B$1,IF(H1181<>0,C1181,I1181),\"\")","v":""},"","",{"$f":"IF(C1182<>\"\",IF(OR(VLOOKUP(C1182,$C$3:$L$6,5,0)=Variables!$B$5,B1182>VLOOKUP(C1182,$C$3:$L$6,8,0)),-D1182*VLOOKUP(C1182,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1182<>Variables!$B$1,IF(C1182<>\"\",$I$9-E1182-F1182,\"\"),-D1182)","v":""},"",{"$f":"IF(C1182<>\"\",IF(D1182+$I$9-E1182-F1182>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1182,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1182,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1182,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1182,$C$3:$L$6,5,0)=Variables!$B$5,B1182>VLOOKUP(I1182,$C$3:$L$6,8,0)),IF(VLOOKUP(I1182,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1182)-YEAR($B$12))*12+MONTH(B1182)-MONTH($B$12)),((YEAR(B1182)-YEAR(VLOOKUP(I1182,$C$3:$L$6,8,0)))*12+MONTH(B1182)-MONTH(VLOOKUP(I1182,$C$3:$L$6,8,0))))*(VLOOKUP(I1182,$C$3:$L$6,10,0)*VLOOKUP(I1182,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1182<>\"\",IF(I1182<>\"\",IF(ISERROR(VLOOKUP(I1182,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1182,$C$3:$L$6,10,0)+J1182+IF(OR(VLOOKUP(I1182,$C$3:$L$6,5,0)=Variables!$B$5,B1182>VLOOKUP(I1182,$C$3:$L$6,8,0)),IF(VLOOKUP(I1182,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1182)-YEAR($B$12))*12+MONTH(B1182)-MONTH($B$12)),((YEAR(B1182)-YEAR(VLOOKUP(I1182,$C$3:$L$6,8,0)))*12+MONTH(B1182)-MONTH(VLOOKUP(I1182,$C$3:$L$6,8,0))))*VLOOKUP(I1182,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1182<>Variables!$B$1,IF(H1182<>0,C1182,I1182),\"\")","v":""},"","",{"$f":"IF(C1183<>\"\",IF(OR(VLOOKUP(C1183,$C$3:$L$6,5,0)=Variables!$B$5,B1183>VLOOKUP(C1183,$C$3:$L$6,8,0)),-D1183*VLOOKUP(C1183,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1183<>Variables!$B$1,IF(C1183<>\"\",$I$9-E1183-F1183,\"\"),-D1183)","v":""},"",{"$f":"IF(C1183<>\"\",IF(D1183+$I$9-E1183-F1183>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1183,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1183,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1183,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1183,$C$3:$L$6,5,0)=Variables!$B$5,B1183>VLOOKUP(I1183,$C$3:$L$6,8,0)),IF(VLOOKUP(I1183,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1183)-YEAR($B$12))*12+MONTH(B1183)-MONTH($B$12)),((YEAR(B1183)-YEAR(VLOOKUP(I1183,$C$3:$L$6,8,0)))*12+MONTH(B1183)-MONTH(VLOOKUP(I1183,$C$3:$L$6,8,0))))*(VLOOKUP(I1183,$C$3:$L$6,10,0)*VLOOKUP(I1183,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1183<>\"\",IF(I1183<>\"\",IF(ISERROR(VLOOKUP(I1183,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1183,$C$3:$L$6,10,0)+J1183+IF(OR(VLOOKUP(I1183,$C$3:$L$6,5,0)=Variables!$B$5,B1183>VLOOKUP(I1183,$C$3:$L$6,8,0)),IF(VLOOKUP(I1183,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1183)-YEAR($B$12))*12+MONTH(B1183)-MONTH($B$12)),((YEAR(B1183)-YEAR(VLOOKUP(I1183,$C$3:$L$6,8,0)))*12+MONTH(B1183)-MONTH(VLOOKUP(I1183,$C$3:$L$6,8,0))))*VLOOKUP(I1183,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1183<>Variables!$B$1,IF(H1183<>0,C1183,I1183),\"\")","v":""},"","",{"$f":"IF(C1184<>\"\",IF(OR(VLOOKUP(C1184,$C$3:$L$6,5,0)=Variables!$B$5,B1184>VLOOKUP(C1184,$C$3:$L$6,8,0)),-D1184*VLOOKUP(C1184,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1184<>Variables!$B$1,IF(C1184<>\"\",$I$9-E1184-F1184,\"\"),-D1184)","v":""},"",{"$f":"IF(C1184<>\"\",IF(D1184+$I$9-E1184-F1184>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1184,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1184,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1184,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1184,$C$3:$L$6,5,0)=Variables!$B$5,B1184>VLOOKUP(I1184,$C$3:$L$6,8,0)),IF(VLOOKUP(I1184,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1184)-YEAR($B$12))*12+MONTH(B1184)-MONTH($B$12)),((YEAR(B1184)-YEAR(VLOOKUP(I1184,$C$3:$L$6,8,0)))*12+MONTH(B1184)-MONTH(VLOOKUP(I1184,$C$3:$L$6,8,0))))*(VLOOKUP(I1184,$C$3:$L$6,10,0)*VLOOKUP(I1184,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1184<>\"\",IF(I1184<>\"\",IF(ISERROR(VLOOKUP(I1184,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1184,$C$3:$L$6,10,0)+J1184+IF(OR(VLOOKUP(I1184,$C$3:$L$6,5,0)=Variables!$B$5,B1184>VLOOKUP(I1184,$C$3:$L$6,8,0)),IF(VLOOKUP(I1184,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1184)-YEAR($B$12))*12+MONTH(B1184)-MONTH($B$12)),((YEAR(B1184)-YEAR(VLOOKUP(I1184,$C$3:$L$6,8,0)))*12+MONTH(B1184)-MONTH(VLOOKUP(I1184,$C$3:$L$6,8,0))))*VLOOKUP(I1184,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1184<>Variables!$B$1,IF(H1184<>0,C1184,I1184),\"\")","v":""},"","",{"$f":"IF(C1185<>\"\",IF(OR(VLOOKUP(C1185,$C$3:$L$6,5,0)=Variables!$B$5,B1185>VLOOKUP(C1185,$C$3:$L$6,8,0)),-D1185*VLOOKUP(C1185,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1185<>Variables!$B$1,IF(C1185<>\"\",$I$9-E1185-F1185,\"\"),-D1185)","v":""},"",{"$f":"IF(C1185<>\"\",IF(D1185+$I$9-E1185-F1185>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1185,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1185,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1185,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1185,$C$3:$L$6,5,0)=Variables!$B$5,B1185>VLOOKUP(I1185,$C$3:$L$6,8,0)),IF(VLOOKUP(I1185,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1185)-YEAR($B$12))*12+MONTH(B1185)-MONTH($B$12)),((YEAR(B1185)-YEAR(VLOOKUP(I1185,$C$3:$L$6,8,0)))*12+MONTH(B1185)-MONTH(VLOOKUP(I1185,$C$3:$L$6,8,0))))*(VLOOKUP(I1185,$C$3:$L$6,10,0)*VLOOKUP(I1185,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1185<>\"\",IF(I1185<>\"\",IF(ISERROR(VLOOKUP(I1185,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1185,$C$3:$L$6,10,0)+J1185+IF(OR(VLOOKUP(I1185,$C$3:$L$6,5,0)=Variables!$B$5,B1185>VLOOKUP(I1185,$C$3:$L$6,8,0)),IF(VLOOKUP(I1185,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1185)-YEAR($B$12))*12+MONTH(B1185)-MONTH($B$12)),((YEAR(B1185)-YEAR(VLOOKUP(I1185,$C$3:$L$6,8,0)))*12+MONTH(B1185)-MONTH(VLOOKUP(I1185,$C$3:$L$6,8,0))))*VLOOKUP(I1185,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1185<>Variables!$B$1,IF(H1185<>0,C1185,I1185),\"\")","v":""},"","",{"$f":"IF(C1186<>\"\",IF(OR(VLOOKUP(C1186,$C$3:$L$6,5,0)=Variables!$B$5,B1186>VLOOKUP(C1186,$C$3:$L$6,8,0)),-D1186*VLOOKUP(C1186,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1186<>Variables!$B$1,IF(C1186<>\"\",$I$9-E1186-F1186,\"\"),-D1186)","v":""},"",{"$f":"IF(C1186<>\"\",IF(D1186+$I$9-E1186-F1186>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1186,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1186,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1186,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1186,$C$3:$L$6,5,0)=Variables!$B$5,B1186>VLOOKUP(I1186,$C$3:$L$6,8,0)),IF(VLOOKUP(I1186,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1186)-YEAR($B$12))*12+MONTH(B1186)-MONTH($B$12)),((YEAR(B1186)-YEAR(VLOOKUP(I1186,$C$3:$L$6,8,0)))*12+MONTH(B1186)-MONTH(VLOOKUP(I1186,$C$3:$L$6,8,0))))*(VLOOKUP(I1186,$C$3:$L$6,10,0)*VLOOKUP(I1186,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1186<>\"\",IF(I1186<>\"\",IF(ISERROR(VLOOKUP(I1186,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1186,$C$3:$L$6,10,0)+J1186+IF(OR(VLOOKUP(I1186,$C$3:$L$6,5,0)=Variables!$B$5,B1186>VLOOKUP(I1186,$C$3:$L$6,8,0)),IF(VLOOKUP(I1186,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1186)-YEAR($B$12))*12+MONTH(B1186)-MONTH($B$12)),((YEAR(B1186)-YEAR(VLOOKUP(I1186,$C$3:$L$6,8,0)))*12+MONTH(B1186)-MONTH(VLOOKUP(I1186,$C$3:$L$6,8,0))))*VLOOKUP(I1186,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1186<>Variables!$B$1,IF(H1186<>0,C1186,I1186),\"\")","v":""},"","",{"$f":"IF(C1187<>\"\",IF(OR(VLOOKUP(C1187,$C$3:$L$6,5,0)=Variables!$B$5,B1187>VLOOKUP(C1187,$C$3:$L$6,8,0)),-D1187*VLOOKUP(C1187,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1187<>Variables!$B$1,IF(C1187<>\"\",$I$9-E1187-F1187,\"\"),-D1187)","v":""},"",{"$f":"IF(C1187<>\"\",IF(D1187+$I$9-E1187-F1187>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1187,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1187,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1187,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1187,$C$3:$L$6,5,0)=Variables!$B$5,B1187>VLOOKUP(I1187,$C$3:$L$6,8,0)),IF(VLOOKUP(I1187,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1187)-YEAR($B$12))*12+MONTH(B1187)-MONTH($B$12)),((YEAR(B1187)-YEAR(VLOOKUP(I1187,$C$3:$L$6,8,0)))*12+MONTH(B1187)-MONTH(VLOOKUP(I1187,$C$3:$L$6,8,0))))*(VLOOKUP(I1187,$C$3:$L$6,10,0)*VLOOKUP(I1187,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1187<>\"\",IF(I1187<>\"\",IF(ISERROR(VLOOKUP(I1187,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1187,$C$3:$L$6,10,0)+J1187+IF(OR(VLOOKUP(I1187,$C$3:$L$6,5,0)=Variables!$B$5,B1187>VLOOKUP(I1187,$C$3:$L$6,8,0)),IF(VLOOKUP(I1187,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1187)-YEAR($B$12))*12+MONTH(B1187)-MONTH($B$12)),((YEAR(B1187)-YEAR(VLOOKUP(I1187,$C$3:$L$6,8,0)))*12+MONTH(B1187)-MONTH(VLOOKUP(I1187,$C$3:$L$6,8,0))))*VLOOKUP(I1187,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1187<>Variables!$B$1,IF(H1187<>0,C1187,I1187),\"\")","v":""},"","",{"$f":"IF(C1188<>\"\",IF(OR(VLOOKUP(C1188,$C$3:$L$6,5,0)=Variables!$B$5,B1188>VLOOKUP(C1188,$C$3:$L$6,8,0)),-D1188*VLOOKUP(C1188,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1188<>Variables!$B$1,IF(C1188<>\"\",$I$9-E1188-F1188,\"\"),-D1188)","v":""},"",{"$f":"IF(C1188<>\"\",IF(D1188+$I$9-E1188-F1188>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1188,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1188,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1188,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1188,$C$3:$L$6,5,0)=Variables!$B$5,B1188>VLOOKUP(I1188,$C$3:$L$6,8,0)),IF(VLOOKUP(I1188,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1188)-YEAR($B$12))*12+MONTH(B1188)-MONTH($B$12)),((YEAR(B1188)-YEAR(VLOOKUP(I1188,$C$3:$L$6,8,0)))*12+MONTH(B1188)-MONTH(VLOOKUP(I1188,$C$3:$L$6,8,0))))*(VLOOKUP(I1188,$C$3:$L$6,10,0)*VLOOKUP(I1188,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1188<>\"\",IF(I1188<>\"\",IF(ISERROR(VLOOKUP(I1188,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1188,$C$3:$L$6,10,0)+J1188+IF(OR(VLOOKUP(I1188,$C$3:$L$6,5,0)=Variables!$B$5,B1188>VLOOKUP(I1188,$C$3:$L$6,8,0)),IF(VLOOKUP(I1188,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1188)-YEAR($B$12))*12+MONTH(B1188)-MONTH($B$12)),((YEAR(B1188)-YEAR(VLOOKUP(I1188,$C$3:$L$6,8,0)))*12+MONTH(B1188)-MONTH(VLOOKUP(I1188,$C$3:$L$6,8,0))))*VLOOKUP(I1188,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1188<>Variables!$B$1,IF(H1188<>0,C1188,I1188),\"\")","v":""},"","",{"$f":"IF(C1189<>\"\",IF(OR(VLOOKUP(C1189,$C$3:$L$6,5,0)=Variables!$B$5,B1189>VLOOKUP(C1189,$C$3:$L$6,8,0)),-D1189*VLOOKUP(C1189,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1189<>Variables!$B$1,IF(C1189<>\"\",$I$9-E1189-F1189,\"\"),-D1189)","v":""},"",{"$f":"IF(C1189<>\"\",IF(D1189+$I$9-E1189-F1189>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1189,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1189,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1189,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1189,$C$3:$L$6,5,0)=Variables!$B$5,B1189>VLOOKUP(I1189,$C$3:$L$6,8,0)),IF(VLOOKUP(I1189,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1189)-YEAR($B$12))*12+MONTH(B1189)-MONTH($B$12)),((YEAR(B1189)-YEAR(VLOOKUP(I1189,$C$3:$L$6,8,0)))*12+MONTH(B1189)-MONTH(VLOOKUP(I1189,$C$3:$L$6,8,0))))*(VLOOKUP(I1189,$C$3:$L$6,10,0)*VLOOKUP(I1189,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1189<>\"\",IF(I1189<>\"\",IF(ISERROR(VLOOKUP(I1189,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1189,$C$3:$L$6,10,0)+J1189+IF(OR(VLOOKUP(I1189,$C$3:$L$6,5,0)=Variables!$B$5,B1189>VLOOKUP(I1189,$C$3:$L$6,8,0)),IF(VLOOKUP(I1189,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1189)-YEAR($B$12))*12+MONTH(B1189)-MONTH($B$12)),((YEAR(B1189)-YEAR(VLOOKUP(I1189,$C$3:$L$6,8,0)))*12+MONTH(B1189)-MONTH(VLOOKUP(I1189,$C$3:$L$6,8,0))))*VLOOKUP(I1189,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1189<>Variables!$B$1,IF(H1189<>0,C1189,I1189),\"\")","v":""},"","",{"$f":"IF(C1190<>\"\",IF(OR(VLOOKUP(C1190,$C$3:$L$6,5,0)=Variables!$B$5,B1190>VLOOKUP(C1190,$C$3:$L$6,8,0)),-D1190*VLOOKUP(C1190,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1190<>Variables!$B$1,IF(C1190<>\"\",$I$9-E1190-F1190,\"\"),-D1190)","v":""},"",{"$f":"IF(C1190<>\"\",IF(D1190+$I$9-E1190-F1190>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1190,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1190,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1190,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1190,$C$3:$L$6,5,0)=Variables!$B$5,B1190>VLOOKUP(I1190,$C$3:$L$6,8,0)),IF(VLOOKUP(I1190,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1190)-YEAR($B$12))*12+MONTH(B1190)-MONTH($B$12)),((YEAR(B1190)-YEAR(VLOOKUP(I1190,$C$3:$L$6,8,0)))*12+MONTH(B1190)-MONTH(VLOOKUP(I1190,$C$3:$L$6,8,0))))*(VLOOKUP(I1190,$C$3:$L$6,10,0)*VLOOKUP(I1190,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1190<>\"\",IF(I1190<>\"\",IF(ISERROR(VLOOKUP(I1190,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1190,$C$3:$L$6,10,0)+J1190+IF(OR(VLOOKUP(I1190,$C$3:$L$6,5,0)=Variables!$B$5,B1190>VLOOKUP(I1190,$C$3:$L$6,8,0)),IF(VLOOKUP(I1190,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1190)-YEAR($B$12))*12+MONTH(B1190)-MONTH($B$12)),((YEAR(B1190)-YEAR(VLOOKUP(I1190,$C$3:$L$6,8,0)))*12+MONTH(B1190)-MONTH(VLOOKUP(I1190,$C$3:$L$6,8,0))))*VLOOKUP(I1190,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1190<>Variables!$B$1,IF(H1190<>0,C1190,I1190),\"\")","v":""},"","",{"$f":"IF(C1191<>\"\",IF(OR(VLOOKUP(C1191,$C$3:$L$6,5,0)=Variables!$B$5,B1191>VLOOKUP(C1191,$C$3:$L$6,8,0)),-D1191*VLOOKUP(C1191,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1191<>Variables!$B$1,IF(C1191<>\"\",$I$9-E1191-F1191,\"\"),-D1191)","v":""},"",{"$f":"IF(C1191<>\"\",IF(D1191+$I$9-E1191-F1191>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1191,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1191,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1191,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1191,$C$3:$L$6,5,0)=Variables!$B$5,B1191>VLOOKUP(I1191,$C$3:$L$6,8,0)),IF(VLOOKUP(I1191,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1191)-YEAR($B$12))*12+MONTH(B1191)-MONTH($B$12)),((YEAR(B1191)-YEAR(VLOOKUP(I1191,$C$3:$L$6,8,0)))*12+MONTH(B1191)-MONTH(VLOOKUP(I1191,$C$3:$L$6,8,0))))*(VLOOKUP(I1191,$C$3:$L$6,10,0)*VLOOKUP(I1191,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1191<>\"\",IF(I1191<>\"\",IF(ISERROR(VLOOKUP(I1191,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1191,$C$3:$L$6,10,0)+J1191+IF(OR(VLOOKUP(I1191,$C$3:$L$6,5,0)=Variables!$B$5,B1191>VLOOKUP(I1191,$C$3:$L$6,8,0)),IF(VLOOKUP(I1191,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1191)-YEAR($B$12))*12+MONTH(B1191)-MONTH($B$12)),((YEAR(B1191)-YEAR(VLOOKUP(I1191,$C$3:$L$6,8,0)))*12+MONTH(B1191)-MONTH(VLOOKUP(I1191,$C$3:$L$6,8,0))))*VLOOKUP(I1191,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1191<>Variables!$B$1,IF(H1191<>0,C1191,I1191),\"\")","v":""},"","",{"$f":"IF(C1192<>\"\",IF(OR(VLOOKUP(C1192,$C$3:$L$6,5,0)=Variables!$B$5,B1192>VLOOKUP(C1192,$C$3:$L$6,8,0)),-D1192*VLOOKUP(C1192,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1192<>Variables!$B$1,IF(C1192<>\"\",$I$9-E1192-F1192,\"\"),-D1192)","v":""},"",{"$f":"IF(C1192<>\"\",IF(D1192+$I$9-E1192-F1192>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1192,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1192,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1192,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1192,$C$3:$L$6,5,0)=Variables!$B$5,B1192>VLOOKUP(I1192,$C$3:$L$6,8,0)),IF(VLOOKUP(I1192,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1192)-YEAR($B$12))*12+MONTH(B1192)-MONTH($B$12)),((YEAR(B1192)-YEAR(VLOOKUP(I1192,$C$3:$L$6,8,0)))*12+MONTH(B1192)-MONTH(VLOOKUP(I1192,$C$3:$L$6,8,0))))*(VLOOKUP(I1192,$C$3:$L$6,10,0)*VLOOKUP(I1192,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1192<>\"\",IF(I1192<>\"\",IF(ISERROR(VLOOKUP(I1192,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1192,$C$3:$L$6,10,0)+J1192+IF(OR(VLOOKUP(I1192,$C$3:$L$6,5,0)=Variables!$B$5,B1192>VLOOKUP(I1192,$C$3:$L$6,8,0)),IF(VLOOKUP(I1192,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1192)-YEAR($B$12))*12+MONTH(B1192)-MONTH($B$12)),((YEAR(B1192)-YEAR(VLOOKUP(I1192,$C$3:$L$6,8,0)))*12+MONTH(B1192)-MONTH(VLOOKUP(I1192,$C$3:$L$6,8,0))))*VLOOKUP(I1192,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1192<>Variables!$B$1,IF(H1192<>0,C1192,I1192),\"\")","v":""},"","",{"$f":"IF(C1193<>\"\",IF(OR(VLOOKUP(C1193,$C$3:$L$6,5,0)=Variables!$B$5,B1193>VLOOKUP(C1193,$C$3:$L$6,8,0)),-D1193*VLOOKUP(C1193,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1193<>Variables!$B$1,IF(C1193<>\"\",$I$9-E1193-F1193,\"\"),-D1193)","v":""},"",{"$f":"IF(C1193<>\"\",IF(D1193+$I$9-E1193-F1193>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1193,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1193,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1193,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1193,$C$3:$L$6,5,0)=Variables!$B$5,B1193>VLOOKUP(I1193,$C$3:$L$6,8,0)),IF(VLOOKUP(I1193,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1193)-YEAR($B$12))*12+MONTH(B1193)-MONTH($B$12)),((YEAR(B1193)-YEAR(VLOOKUP(I1193,$C$3:$L$6,8,0)))*12+MONTH(B1193)-MONTH(VLOOKUP(I1193,$C$3:$L$6,8,0))))*(VLOOKUP(I1193,$C$3:$L$6,10,0)*VLOOKUP(I1193,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1193<>\"\",IF(I1193<>\"\",IF(ISERROR(VLOOKUP(I1193,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1193,$C$3:$L$6,10,0)+J1193+IF(OR(VLOOKUP(I1193,$C$3:$L$6,5,0)=Variables!$B$5,B1193>VLOOKUP(I1193,$C$3:$L$6,8,0)),IF(VLOOKUP(I1193,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1193)-YEAR($B$12))*12+MONTH(B1193)-MONTH($B$12)),((YEAR(B1193)-YEAR(VLOOKUP(I1193,$C$3:$L$6,8,0)))*12+MONTH(B1193)-MONTH(VLOOKUP(I1193,$C$3:$L$6,8,0))))*VLOOKUP(I1193,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1193<>Variables!$B$1,IF(H1193<>0,C1193,I1193),\"\")","v":""},"","",{"$f":"IF(C1194<>\"\",IF(OR(VLOOKUP(C1194,$C$3:$L$6,5,0)=Variables!$B$5,B1194>VLOOKUP(C1194,$C$3:$L$6,8,0)),-D1194*VLOOKUP(C1194,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1194<>Variables!$B$1,IF(C1194<>\"\",$I$9-E1194-F1194,\"\"),-D1194)","v":""},"",{"$f":"IF(C1194<>\"\",IF(D1194+$I$9-E1194-F1194>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1194,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1194,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1194,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1194,$C$3:$L$6,5,0)=Variables!$B$5,B1194>VLOOKUP(I1194,$C$3:$L$6,8,0)),IF(VLOOKUP(I1194,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1194)-YEAR($B$12))*12+MONTH(B1194)-MONTH($B$12)),((YEAR(B1194)-YEAR(VLOOKUP(I1194,$C$3:$L$6,8,0)))*12+MONTH(B1194)-MONTH(VLOOKUP(I1194,$C$3:$L$6,8,0))))*(VLOOKUP(I1194,$C$3:$L$6,10,0)*VLOOKUP(I1194,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1194<>\"\",IF(I1194<>\"\",IF(ISERROR(VLOOKUP(I1194,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1194,$C$3:$L$6,10,0)+J1194+IF(OR(VLOOKUP(I1194,$C$3:$L$6,5,0)=Variables!$B$5,B1194>VLOOKUP(I1194,$C$3:$L$6,8,0)),IF(VLOOKUP(I1194,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1194)-YEAR($B$12))*12+MONTH(B1194)-MONTH($B$12)),((YEAR(B1194)-YEAR(VLOOKUP(I1194,$C$3:$L$6,8,0)))*12+MONTH(B1194)-MONTH(VLOOKUP(I1194,$C$3:$L$6,8,0))))*VLOOKUP(I1194,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1194<>Variables!$B$1,IF(H1194<>0,C1194,I1194),\"\")","v":""},"","",{"$f":"IF(C1195<>\"\",IF(OR(VLOOKUP(C1195,$C$3:$L$6,5,0)=Variables!$B$5,B1195>VLOOKUP(C1195,$C$3:$L$6,8,0)),-D1195*VLOOKUP(C1195,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1195<>Variables!$B$1,IF(C1195<>\"\",$I$9-E1195-F1195,\"\"),-D1195)","v":""},"",{"$f":"IF(C1195<>\"\",IF(D1195+$I$9-E1195-F1195>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1195,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1195,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1195,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1195,$C$3:$L$6,5,0)=Variables!$B$5,B1195>VLOOKUP(I1195,$C$3:$L$6,8,0)),IF(VLOOKUP(I1195,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1195)-YEAR($B$12))*12+MONTH(B1195)-MONTH($B$12)),((YEAR(B1195)-YEAR(VLOOKUP(I1195,$C$3:$L$6,8,0)))*12+MONTH(B1195)-MONTH(VLOOKUP(I1195,$C$3:$L$6,8,0))))*(VLOOKUP(I1195,$C$3:$L$6,10,0)*VLOOKUP(I1195,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1195<>\"\",IF(I1195<>\"\",IF(ISERROR(VLOOKUP(I1195,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1195,$C$3:$L$6,10,0)+J1195+IF(OR(VLOOKUP(I1195,$C$3:$L$6,5,0)=Variables!$B$5,B1195>VLOOKUP(I1195,$C$3:$L$6,8,0)),IF(VLOOKUP(I1195,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1195)-YEAR($B$12))*12+MONTH(B1195)-MONTH($B$12)),((YEAR(B1195)-YEAR(VLOOKUP(I1195,$C$3:$L$6,8,0)))*12+MONTH(B1195)-MONTH(VLOOKUP(I1195,$C$3:$L$6,8,0))))*VLOOKUP(I1195,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1195<>Variables!$B$1,IF(H1195<>0,C1195,I1195),\"\")","v":""},"","",{"$f":"IF(C1196<>\"\",IF(OR(VLOOKUP(C1196,$C$3:$L$6,5,0)=Variables!$B$5,B1196>VLOOKUP(C1196,$C$3:$L$6,8,0)),-D1196*VLOOKUP(C1196,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1196<>Variables!$B$1,IF(C1196<>\"\",$I$9-E1196-F1196,\"\"),-D1196)","v":""},"",{"$f":"IF(C1196<>\"\",IF(D1196+$I$9-E1196-F1196>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1196,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1196,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1196,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1196,$C$3:$L$6,5,0)=Variables!$B$5,B1196>VLOOKUP(I1196,$C$3:$L$6,8,0)),IF(VLOOKUP(I1196,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1196)-YEAR($B$12))*12+MONTH(B1196)-MONTH($B$12)),((YEAR(B1196)-YEAR(VLOOKUP(I1196,$C$3:$L$6,8,0)))*12+MONTH(B1196)-MONTH(VLOOKUP(I1196,$C$3:$L$6,8,0))))*(VLOOKUP(I1196,$C$3:$L$6,10,0)*VLOOKUP(I1196,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1196<>\"\",IF(I1196<>\"\",IF(ISERROR(VLOOKUP(I1196,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1196,$C$3:$L$6,10,0)+J1196+IF(OR(VLOOKUP(I1196,$C$3:$L$6,5,0)=Variables!$B$5,B1196>VLOOKUP(I1196,$C$3:$L$6,8,0)),IF(VLOOKUP(I1196,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1196)-YEAR($B$12))*12+MONTH(B1196)-MONTH($B$12)),((YEAR(B1196)-YEAR(VLOOKUP(I1196,$C$3:$L$6,8,0)))*12+MONTH(B1196)-MONTH(VLOOKUP(I1196,$C$3:$L$6,8,0))))*VLOOKUP(I1196,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1196<>Variables!$B$1,IF(H1196<>0,C1196,I1196),\"\")","v":""},"","",{"$f":"IF(C1197<>\"\",IF(OR(VLOOKUP(C1197,$C$3:$L$6,5,0)=Variables!$B$5,B1197>VLOOKUP(C1197,$C$3:$L$6,8,0)),-D1197*VLOOKUP(C1197,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1197<>Variables!$B$1,IF(C1197<>\"\",$I$9-E1197-F1197,\"\"),-D1197)","v":""},"",{"$f":"IF(C1197<>\"\",IF(D1197+$I$9-E1197-F1197>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1197,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1197,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1197,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1197,$C$3:$L$6,5,0)=Variables!$B$5,B1197>VLOOKUP(I1197,$C$3:$L$6,8,0)),IF(VLOOKUP(I1197,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1197)-YEAR($B$12))*12+MONTH(B1197)-MONTH($B$12)),((YEAR(B1197)-YEAR(VLOOKUP(I1197,$C$3:$L$6,8,0)))*12+MONTH(B1197)-MONTH(VLOOKUP(I1197,$C$3:$L$6,8,0))))*(VLOOKUP(I1197,$C$3:$L$6,10,0)*VLOOKUP(I1197,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1197<>\"\",IF(I1197<>\"\",IF(ISERROR(VLOOKUP(I1197,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1197,$C$3:$L$6,10,0)+J1197+IF(OR(VLOOKUP(I1197,$C$3:$L$6,5,0)=Variables!$B$5,B1197>VLOOKUP(I1197,$C$3:$L$6,8,0)),IF(VLOOKUP(I1197,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1197)-YEAR($B$12))*12+MONTH(B1197)-MONTH($B$12)),((YEAR(B1197)-YEAR(VLOOKUP(I1197,$C$3:$L$6,8,0)))*12+MONTH(B1197)-MONTH(VLOOKUP(I1197,$C$3:$L$6,8,0))))*VLOOKUP(I1197,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1197<>Variables!$B$1,IF(H1197<>0,C1197,I1197),\"\")","v":""},"","",{"$f":"IF(C1198<>\"\",IF(OR(VLOOKUP(C1198,$C$3:$L$6,5,0)=Variables!$B$5,B1198>VLOOKUP(C1198,$C$3:$L$6,8,0)),-D1198*VLOOKUP(C1198,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1198<>Variables!$B$1,IF(C1198<>\"\",$I$9-E1198-F1198,\"\"),-D1198)","v":""},"",{"$f":"IF(C1198<>\"\",IF(D1198+$I$9-E1198-F1198>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1198,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1198,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1198,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1198,$C$3:$L$6,5,0)=Variables!$B$5,B1198>VLOOKUP(I1198,$C$3:$L$6,8,0)),IF(VLOOKUP(I1198,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1198)-YEAR($B$12))*12+MONTH(B1198)-MONTH($B$12)),((YEAR(B1198)-YEAR(VLOOKUP(I1198,$C$3:$L$6,8,0)))*12+MONTH(B1198)-MONTH(VLOOKUP(I1198,$C$3:$L$6,8,0))))*(VLOOKUP(I1198,$C$3:$L$6,10,0)*VLOOKUP(I1198,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1198<>\"\",IF(I1198<>\"\",IF(ISERROR(VLOOKUP(I1198,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1198,$C$3:$L$6,10,0)+J1198+IF(OR(VLOOKUP(I1198,$C$3:$L$6,5,0)=Variables!$B$5,B1198>VLOOKUP(I1198,$C$3:$L$6,8,0)),IF(VLOOKUP(I1198,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1198)-YEAR($B$12))*12+MONTH(B1198)-MONTH($B$12)),((YEAR(B1198)-YEAR(VLOOKUP(I1198,$C$3:$L$6,8,0)))*12+MONTH(B1198)-MONTH(VLOOKUP(I1198,$C$3:$L$6,8,0))))*VLOOKUP(I1198,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1198<>Variables!$B$1,IF(H1198<>0,C1198,I1198),\"\")","v":""},"","",{"$f":"IF(C1199<>\"\",IF(OR(VLOOKUP(C1199,$C$3:$L$6,5,0)=Variables!$B$5,B1199>VLOOKUP(C1199,$C$3:$L$6,8,0)),-D1199*VLOOKUP(C1199,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1199<>Variables!$B$1,IF(C1199<>\"\",$I$9-E1199-F1199,\"\"),-D1199)","v":""},"",{"$f":"IF(C1199<>\"\",IF(D1199+$I$9-E1199-F1199>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1199,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1199,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1199,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1199,$C$3:$L$6,5,0)=Variables!$B$5,B1199>VLOOKUP(I1199,$C$3:$L$6,8,0)),IF(VLOOKUP(I1199,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1199)-YEAR($B$12))*12+MONTH(B1199)-MONTH($B$12)),((YEAR(B1199)-YEAR(VLOOKUP(I1199,$C$3:$L$6,8,0)))*12+MONTH(B1199)-MONTH(VLOOKUP(I1199,$C$3:$L$6,8,0))))*(VLOOKUP(I1199,$C$3:$L$6,10,0)*VLOOKUP(I1199,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1199<>\"\",IF(I1199<>\"\",IF(ISERROR(VLOOKUP(I1199,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1199,$C$3:$L$6,10,0)+J1199+IF(OR(VLOOKUP(I1199,$C$3:$L$6,5,0)=Variables!$B$5,B1199>VLOOKUP(I1199,$C$3:$L$6,8,0)),IF(VLOOKUP(I1199,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1199)-YEAR($B$12))*12+MONTH(B1199)-MONTH($B$12)),((YEAR(B1199)-YEAR(VLOOKUP(I1199,$C$3:$L$6,8,0)))*12+MONTH(B1199)-MONTH(VLOOKUP(I1199,$C$3:$L$6,8,0))))*VLOOKUP(I1199,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1199<>Variables!$B$1,IF(H1199<>0,C1199,I1199),\"\")","v":""},"","",{"$f":"IF(C1200<>\"\",IF(OR(VLOOKUP(C1200,$C$3:$L$6,5,0)=Variables!$B$5,B1200>VLOOKUP(C1200,$C$3:$L$6,8,0)),-D1200*VLOOKUP(C1200,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1200<>Variables!$B$1,IF(C1200<>\"\",$I$9-E1200-F1200,\"\"),-D1200)","v":""},"",{"$f":"IF(C1200<>\"\",IF(D1200+$I$9-E1200-F1200>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1200,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1200,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1200,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1200,$C$3:$L$6,5,0)=Variables!$B$5,B1200>VLOOKUP(I1200,$C$3:$L$6,8,0)),IF(VLOOKUP(I1200,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1200)-YEAR($B$12))*12+MONTH(B1200)-MONTH($B$12)),((YEAR(B1200)-YEAR(VLOOKUP(I1200,$C$3:$L$6,8,0)))*12+MONTH(B1200)-MONTH(VLOOKUP(I1200,$C$3:$L$6,8,0))))*(VLOOKUP(I1200,$C$3:$L$6,10,0)*VLOOKUP(I1200,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1200<>\"\",IF(I1200<>\"\",IF(ISERROR(VLOOKUP(I1200,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1200,$C$3:$L$6,10,0)+J1200+IF(OR(VLOOKUP(I1200,$C$3:$L$6,5,0)=Variables!$B$5,B1200>VLOOKUP(I1200,$C$3:$L$6,8,0)),IF(VLOOKUP(I1200,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1200)-YEAR($B$12))*12+MONTH(B1200)-MONTH($B$12)),((YEAR(B1200)-YEAR(VLOOKUP(I1200,$C$3:$L$6,8,0)))*12+MONTH(B1200)-MONTH(VLOOKUP(I1200,$C$3:$L$6,8,0))))*VLOOKUP(I1200,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1200<>Variables!$B$1,IF(H1200<>0,C1200,I1200),\"\")","v":""},"","",{"$f":"IF(C1201<>\"\",IF(OR(VLOOKUP(C1201,$C$3:$L$6,5,0)=Variables!$B$5,B1201>VLOOKUP(C1201,$C$3:$L$6,8,0)),-D1201*VLOOKUP(C1201,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1201<>Variables!$B$1,IF(C1201<>\"\",$I$9-E1201-F1201,\"\"),-D1201)","v":""},"",{"$f":"IF(C1201<>\"\",IF(D1201+$I$9-E1201-F1201>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1201,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1201,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1201,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1201,$C$3:$L$6,5,0)=Variables!$B$5,B1201>VLOOKUP(I1201,$C$3:$L$6,8,0)),IF(VLOOKUP(I1201,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1201)-YEAR($B$12))*12+MONTH(B1201)-MONTH($B$12)),((YEAR(B1201)-YEAR(VLOOKUP(I1201,$C$3:$L$6,8,0)))*12+MONTH(B1201)-MONTH(VLOOKUP(I1201,$C$3:$L$6,8,0))))*(VLOOKUP(I1201,$C$3:$L$6,10,0)*VLOOKUP(I1201,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1201<>\"\",IF(I1201<>\"\",IF(ISERROR(VLOOKUP(I1201,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1201,$C$3:$L$6,10,0)+J1201+IF(OR(VLOOKUP(I1201,$C$3:$L$6,5,0)=Variables!$B$5,B1201>VLOOKUP(I1201,$C$3:$L$6,8,0)),IF(VLOOKUP(I1201,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1201)-YEAR($B$12))*12+MONTH(B1201)-MONTH($B$12)),((YEAR(B1201)-YEAR(VLOOKUP(I1201,$C$3:$L$6,8,0)))*12+MONTH(B1201)-MONTH(VLOOKUP(I1201,$C$3:$L$6,8,0))))*VLOOKUP(I1201,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1201<>Variables!$B$1,IF(H1201<>0,C1201,I1201),\"\")","v":""},"","",{"$f":"IF(C1202<>\"\",IF(OR(VLOOKUP(C1202,$C$3:$L$6,5,0)=Variables!$B$5,B1202>VLOOKUP(C1202,$C$3:$L$6,8,0)),-D1202*VLOOKUP(C1202,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1202<>Variables!$B$1,IF(C1202<>\"\",$I$9-E1202-F1202,\"\"),-D1202)","v":""},"",{"$f":"IF(C1202<>\"\",IF(D1202+$I$9-E1202-F1202>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1202,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1202,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1202,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1202,$C$3:$L$6,5,0)=Variables!$B$5,B1202>VLOOKUP(I1202,$C$3:$L$6,8,0)),IF(VLOOKUP(I1202,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1202)-YEAR($B$12))*12+MONTH(B1202)-MONTH($B$12)),((YEAR(B1202)-YEAR(VLOOKUP(I1202,$C$3:$L$6,8,0)))*12+MONTH(B1202)-MONTH(VLOOKUP(I1202,$C$3:$L$6,8,0))))*(VLOOKUP(I1202,$C$3:$L$6,10,0)*VLOOKUP(I1202,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1202<>\"\",IF(I1202<>\"\",IF(ISERROR(VLOOKUP(I1202,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1202,$C$3:$L$6,10,0)+J1202+IF(OR(VLOOKUP(I1202,$C$3:$L$6,5,0)=Variables!$B$5,B1202>VLOOKUP(I1202,$C$3:$L$6,8,0)),IF(VLOOKUP(I1202,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1202)-YEAR($B$12))*12+MONTH(B1202)-MONTH($B$12)),((YEAR(B1202)-YEAR(VLOOKUP(I1202,$C$3:$L$6,8,0)))*12+MONTH(B1202)-MONTH(VLOOKUP(I1202,$C$3:$L$6,8,0))))*VLOOKUP(I1202,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1202<>Variables!$B$1,IF(H1202<>0,C1202,I1202),\"\")","v":""},"","",{"$f":"IF(C1203<>\"\",IF(OR(VLOOKUP(C1203,$C$3:$L$6,5,0)=Variables!$B$5,B1203>VLOOKUP(C1203,$C$3:$L$6,8,0)),-D1203*VLOOKUP(C1203,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1203<>Variables!$B$1,IF(C1203<>\"\",$I$9-E1203-F1203,\"\"),-D1203)","v":""},"",{"$f":"IF(C1203<>\"\",IF(D1203+$I$9-E1203-F1203>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1203,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1203,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1203,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1203,$C$3:$L$6,5,0)=Variables!$B$5,B1203>VLOOKUP(I1203,$C$3:$L$6,8,0)),IF(VLOOKUP(I1203,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1203)-YEAR($B$12))*12+MONTH(B1203)-MONTH($B$12)),((YEAR(B1203)-YEAR(VLOOKUP(I1203,$C$3:$L$6,8,0)))*12+MONTH(B1203)-MONTH(VLOOKUP(I1203,$C$3:$L$6,8,0))))*(VLOOKUP(I1203,$C$3:$L$6,10,0)*VLOOKUP(I1203,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1203<>\"\",IF(I1203<>\"\",IF(ISERROR(VLOOKUP(I1203,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1203,$C$3:$L$6,10,0)+J1203+IF(OR(VLOOKUP(I1203,$C$3:$L$6,5,0)=Variables!$B$5,B1203>VLOOKUP(I1203,$C$3:$L$6,8,0)),IF(VLOOKUP(I1203,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1203)-YEAR($B$12))*12+MONTH(B1203)-MONTH($B$12)),((YEAR(B1203)-YEAR(VLOOKUP(I1203,$C$3:$L$6,8,0)))*12+MONTH(B1203)-MONTH(VLOOKUP(I1203,$C$3:$L$6,8,0))))*VLOOKUP(I1203,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1203<>Variables!$B$1,IF(H1203<>0,C1203,I1203),\"\")","v":""},"","",{"$f":"IF(C1204<>\"\",IF(OR(VLOOKUP(C1204,$C$3:$L$6,5,0)=Variables!$B$5,B1204>VLOOKUP(C1204,$C$3:$L$6,8,0)),-D1204*VLOOKUP(C1204,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1204<>Variables!$B$1,IF(C1204<>\"\",$I$9-E1204-F1204,\"\"),-D1204)","v":""},"",{"$f":"IF(C1204<>\"\",IF(D1204+$I$9-E1204-F1204>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1204,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1204,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1204,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1204,$C$3:$L$6,5,0)=Variables!$B$5,B1204>VLOOKUP(I1204,$C$3:$L$6,8,0)),IF(VLOOKUP(I1204,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1204)-YEAR($B$12))*12+MONTH(B1204)-MONTH($B$12)),((YEAR(B1204)-YEAR(VLOOKUP(I1204,$C$3:$L$6,8,0)))*12+MONTH(B1204)-MONTH(VLOOKUP(I1204,$C$3:$L$6,8,0))))*(VLOOKUP(I1204,$C$3:$L$6,10,0)*VLOOKUP(I1204,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1204<>\"\",IF(I1204<>\"\",IF(ISERROR(VLOOKUP(I1204,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1204,$C$3:$L$6,10,0)+J1204+IF(OR(VLOOKUP(I1204,$C$3:$L$6,5,0)=Variables!$B$5,B1204>VLOOKUP(I1204,$C$3:$L$6,8,0)),IF(VLOOKUP(I1204,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1204)-YEAR($B$12))*12+MONTH(B1204)-MONTH($B$12)),((YEAR(B1204)-YEAR(VLOOKUP(I1204,$C$3:$L$6,8,0)))*12+MONTH(B1204)-MONTH(VLOOKUP(I1204,$C$3:$L$6,8,0))))*VLOOKUP(I1204,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1204<>Variables!$B$1,IF(H1204<>0,C1204,I1204),\"\")","v":""},"","",{"$f":"IF(C1205<>\"\",IF(OR(VLOOKUP(C1205,$C$3:$L$6,5,0)=Variables!$B$5,B1205>VLOOKUP(C1205,$C$3:$L$6,8,0)),-D1205*VLOOKUP(C1205,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1205<>Variables!$B$1,IF(C1205<>\"\",$I$9-E1205-F1205,\"\"),-D1205)","v":""},"",{"$f":"IF(C1205<>\"\",IF(D1205+$I$9-E1205-F1205>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1205,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1205,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1205,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1205,$C$3:$L$6,5,0)=Variables!$B$5,B1205>VLOOKUP(I1205,$C$3:$L$6,8,0)),IF(VLOOKUP(I1205,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1205)-YEAR($B$12))*12+MONTH(B1205)-MONTH($B$12)),((YEAR(B1205)-YEAR(VLOOKUP(I1205,$C$3:$L$6,8,0)))*12+MONTH(B1205)-MONTH(VLOOKUP(I1205,$C$3:$L$6,8,0))))*(VLOOKUP(I1205,$C$3:$L$6,10,0)*VLOOKUP(I1205,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1205<>\"\",IF(I1205<>\"\",IF(ISERROR(VLOOKUP(I1205,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1205,$C$3:$L$6,10,0)+J1205+IF(OR(VLOOKUP(I1205,$C$3:$L$6,5,0)=Variables!$B$5,B1205>VLOOKUP(I1205,$C$3:$L$6,8,0)),IF(VLOOKUP(I1205,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1205)-YEAR($B$12))*12+MONTH(B1205)-MONTH($B$12)),((YEAR(B1205)-YEAR(VLOOKUP(I1205,$C$3:$L$6,8,0)))*12+MONTH(B1205)-MONTH(VLOOKUP(I1205,$C$3:$L$6,8,0))))*VLOOKUP(I1205,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1205<>Variables!$B$1,IF(H1205<>0,C1205,I1205),\"\")","v":""},"","",{"$f":"IF(C1206<>\"\",IF(OR(VLOOKUP(C1206,$C$3:$L$6,5,0)=Variables!$B$5,B1206>VLOOKUP(C1206,$C$3:$L$6,8,0)),-D1206*VLOOKUP(C1206,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1206<>Variables!$B$1,IF(C1206<>\"\",$I$9-E1206-F1206,\"\"),-D1206)","v":""},"",{"$f":"IF(C1206<>\"\",IF(D1206+$I$9-E1206-F1206>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1206,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1206,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1206,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1206,$C$3:$L$6,5,0)=Variables!$B$5,B1206>VLOOKUP(I1206,$C$3:$L$6,8,0)),IF(VLOOKUP(I1206,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1206)-YEAR($B$12))*12+MONTH(B1206)-MONTH($B$12)),((YEAR(B1206)-YEAR(VLOOKUP(I1206,$C$3:$L$6,8,0)))*12+MONTH(B1206)-MONTH(VLOOKUP(I1206,$C$3:$L$6,8,0))))*(VLOOKUP(I1206,$C$3:$L$6,10,0)*VLOOKUP(I1206,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1206<>\"\",IF(I1206<>\"\",IF(ISERROR(VLOOKUP(I1206,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1206,$C$3:$L$6,10,0)+J1206+IF(OR(VLOOKUP(I1206,$C$3:$L$6,5,0)=Variables!$B$5,B1206>VLOOKUP(I1206,$C$3:$L$6,8,0)),IF(VLOOKUP(I1206,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1206)-YEAR($B$12))*12+MONTH(B1206)-MONTH($B$12)),((YEAR(B1206)-YEAR(VLOOKUP(I1206,$C$3:$L$6,8,0)))*12+MONTH(B1206)-MONTH(VLOOKUP(I1206,$C$3:$L$6,8,0))))*VLOOKUP(I1206,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1206<>Variables!$B$1,IF(H1206<>0,C1206,I1206),\"\")","v":""},"","",{"$f":"IF(C1207<>\"\",IF(OR(VLOOKUP(C1207,$C$3:$L$6,5,0)=Variables!$B$5,B1207>VLOOKUP(C1207,$C$3:$L$6,8,0)),-D1207*VLOOKUP(C1207,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1207<>Variables!$B$1,IF(C1207<>\"\",$I$9-E1207-F1207,\"\"),-D1207)","v":""},"",{"$f":"IF(C1207<>\"\",IF(D1207+$I$9-E1207-F1207>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1207,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1207,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1207,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1207,$C$3:$L$6,5,0)=Variables!$B$5,B1207>VLOOKUP(I1207,$C$3:$L$6,8,0)),IF(VLOOKUP(I1207,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1207)-YEAR($B$12))*12+MONTH(B1207)-MONTH($B$12)),((YEAR(B1207)-YEAR(VLOOKUP(I1207,$C$3:$L$6,8,0)))*12+MONTH(B1207)-MONTH(VLOOKUP(I1207,$C$3:$L$6,8,0))))*(VLOOKUP(I1207,$C$3:$L$6,10,0)*VLOOKUP(I1207,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1207<>\"\",IF(I1207<>\"\",IF(ISERROR(VLOOKUP(I1207,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1207,$C$3:$L$6,10,0)+J1207+IF(OR(VLOOKUP(I1207,$C$3:$L$6,5,0)=Variables!$B$5,B1207>VLOOKUP(I1207,$C$3:$L$6,8,0)),IF(VLOOKUP(I1207,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1207)-YEAR($B$12))*12+MONTH(B1207)-MONTH($B$12)),((YEAR(B1207)-YEAR(VLOOKUP(I1207,$C$3:$L$6,8,0)))*12+MONTH(B1207)-MONTH(VLOOKUP(I1207,$C$3:$L$6,8,0))))*VLOOKUP(I1207,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1207<>Variables!$B$1,IF(H1207<>0,C1207,I1207),\"\")","v":""},"","",{"$f":"IF(C1208<>\"\",IF(OR(VLOOKUP(C1208,$C$3:$L$6,5,0)=Variables!$B$5,B1208>VLOOKUP(C1208,$C$3:$L$6,8,0)),-D1208*VLOOKUP(C1208,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1208<>Variables!$B$1,IF(C1208<>\"\",$I$9-E1208-F1208,\"\"),-D1208)","v":""},"",{"$f":"IF(C1208<>\"\",IF(D1208+$I$9-E1208-F1208>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1208,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1208,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1208,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1208,$C$3:$L$6,5,0)=Variables!$B$5,B1208>VLOOKUP(I1208,$C$3:$L$6,8,0)),IF(VLOOKUP(I1208,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1208)-YEAR($B$12))*12+MONTH(B1208)-MONTH($B$12)),((YEAR(B1208)-YEAR(VLOOKUP(I1208,$C$3:$L$6,8,0)))*12+MONTH(B1208)-MONTH(VLOOKUP(I1208,$C$3:$L$6,8,0))))*(VLOOKUP(I1208,$C$3:$L$6,10,0)*VLOOKUP(I1208,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1208<>\"\",IF(I1208<>\"\",IF(ISERROR(VLOOKUP(I1208,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1208,$C$3:$L$6,10,0)+J1208+IF(OR(VLOOKUP(I1208,$C$3:$L$6,5,0)=Variables!$B$5,B1208>VLOOKUP(I1208,$C$3:$L$6,8,0)),IF(VLOOKUP(I1208,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1208)-YEAR($B$12))*12+MONTH(B1208)-MONTH($B$12)),((YEAR(B1208)-YEAR(VLOOKUP(I1208,$C$3:$L$6,8,0)))*12+MONTH(B1208)-MONTH(VLOOKUP(I1208,$C$3:$L$6,8,0))))*VLOOKUP(I1208,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1208<>Variables!$B$1,IF(H1208<>0,C1208,I1208),\"\")","v":""},"","",{"$f":"IF(C1209<>\"\",IF(OR(VLOOKUP(C1209,$C$3:$L$6,5,0)=Variables!$B$5,B1209>VLOOKUP(C1209,$C$3:$L$6,8,0)),-D1209*VLOOKUP(C1209,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1209<>Variables!$B$1,IF(C1209<>\"\",$I$9-E1209-F1209,\"\"),-D1209)","v":""},"",{"$f":"IF(C1209<>\"\",IF(D1209+$I$9-E1209-F1209>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1209,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1209,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1209,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1209,$C$3:$L$6,5,0)=Variables!$B$5,B1209>VLOOKUP(I1209,$C$3:$L$6,8,0)),IF(VLOOKUP(I1209,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1209)-YEAR($B$12))*12+MONTH(B1209)-MONTH($B$12)),((YEAR(B1209)-YEAR(VLOOKUP(I1209,$C$3:$L$6,8,0)))*12+MONTH(B1209)-MONTH(VLOOKUP(I1209,$C$3:$L$6,8,0))))*(VLOOKUP(I1209,$C$3:$L$6,10,0)*VLOOKUP(I1209,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1209<>\"\",IF(I1209<>\"\",IF(ISERROR(VLOOKUP(I1209,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1209,$C$3:$L$6,10,0)+J1209+IF(OR(VLOOKUP(I1209,$C$3:$L$6,5,0)=Variables!$B$5,B1209>VLOOKUP(I1209,$C$3:$L$6,8,0)),IF(VLOOKUP(I1209,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1209)-YEAR($B$12))*12+MONTH(B1209)-MONTH($B$12)),((YEAR(B1209)-YEAR(VLOOKUP(I1209,$C$3:$L$6,8,0)))*12+MONTH(B1209)-MONTH(VLOOKUP(I1209,$C$3:$L$6,8,0))))*VLOOKUP(I1209,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1209<>Variables!$B$1,IF(H1209<>0,C1209,I1209),\"\")","v":""},"","",{"$f":"IF(C1210<>\"\",IF(OR(VLOOKUP(C1210,$C$3:$L$6,5,0)=Variables!$B$5,B1210>VLOOKUP(C1210,$C$3:$L$6,8,0)),-D1210*VLOOKUP(C1210,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1210<>Variables!$B$1,IF(C1210<>\"\",$I$9-E1210-F1210,\"\"),-D1210)","v":""},"",{"$f":"IF(C1210<>\"\",IF(D1210+$I$9-E1210-F1210>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1210,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1210,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1210,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1210,$C$3:$L$6,5,0)=Variables!$B$5,B1210>VLOOKUP(I1210,$C$3:$L$6,8,0)),IF(VLOOKUP(I1210,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1210)-YEAR($B$12))*12+MONTH(B1210)-MONTH($B$12)),((YEAR(B1210)-YEAR(VLOOKUP(I1210,$C$3:$L$6,8,0)))*12+MONTH(B1210)-MONTH(VLOOKUP(I1210,$C$3:$L$6,8,0))))*(VLOOKUP(I1210,$C$3:$L$6,10,0)*VLOOKUP(I1210,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1210<>\"\",IF(I1210<>\"\",IF(ISERROR(VLOOKUP(I1210,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1210,$C$3:$L$6,10,0)+J1210+IF(OR(VLOOKUP(I1210,$C$3:$L$6,5,0)=Variables!$B$5,B1210>VLOOKUP(I1210,$C$3:$L$6,8,0)),IF(VLOOKUP(I1210,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1210)-YEAR($B$12))*12+MONTH(B1210)-MONTH($B$12)),((YEAR(B1210)-YEAR(VLOOKUP(I1210,$C$3:$L$6,8,0)))*12+MONTH(B1210)-MONTH(VLOOKUP(I1210,$C$3:$L$6,8,0))))*VLOOKUP(I1210,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1210<>Variables!$B$1,IF(H1210<>0,C1210,I1210),\"\")","v":""},"","",{"$f":"IF(C1211<>\"\",IF(OR(VLOOKUP(C1211,$C$3:$L$6,5,0)=Variables!$B$5,B1211>VLOOKUP(C1211,$C$3:$L$6,8,0)),-D1211*VLOOKUP(C1211,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1211<>Variables!$B$1,IF(C1211<>\"\",$I$9-E1211-F1211,\"\"),-D1211)","v":""},"",{"$f":"IF(C1211<>\"\",IF(D1211+$I$9-E1211-F1211>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1211,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1211,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1211,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1211,$C$3:$L$6,5,0)=Variables!$B$5,B1211>VLOOKUP(I1211,$C$3:$L$6,8,0)),IF(VLOOKUP(I1211,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1211)-YEAR($B$12))*12+MONTH(B1211)-MONTH($B$12)),((YEAR(B1211)-YEAR(VLOOKUP(I1211,$C$3:$L$6,8,0)))*12+MONTH(B1211)-MONTH(VLOOKUP(I1211,$C$3:$L$6,8,0))))*(VLOOKUP(I1211,$C$3:$L$6,10,0)*VLOOKUP(I1211,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1211<>\"\",IF(I1211<>\"\",IF(ISERROR(VLOOKUP(I1211,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1211,$C$3:$L$6,10,0)+J1211+IF(OR(VLOOKUP(I1211,$C$3:$L$6,5,0)=Variables!$B$5,B1211>VLOOKUP(I1211,$C$3:$L$6,8,0)),IF(VLOOKUP(I1211,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1211)-YEAR($B$12))*12+MONTH(B1211)-MONTH($B$12)),((YEAR(B1211)-YEAR(VLOOKUP(I1211,$C$3:$L$6,8,0)))*12+MONTH(B1211)-MONTH(VLOOKUP(I1211,$C$3:$L$6,8,0))))*VLOOKUP(I1211,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1211<>Variables!$B$1,IF(H1211<>0,C1211,I1211),\"\")","v":""},"","",{"$f":"IF(C1212<>\"\",IF(OR(VLOOKUP(C1212,$C$3:$L$6,5,0)=Variables!$B$5,B1212>VLOOKUP(C1212,$C$3:$L$6,8,0)),-D1212*VLOOKUP(C1212,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1212<>Variables!$B$1,IF(C1212<>\"\",$I$9-E1212-F1212,\"\"),-D1212)","v":""},"",{"$f":"IF(C1212<>\"\",IF(D1212+$I$9-E1212-F1212>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1212,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1212,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1212,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1212,$C$3:$L$6,5,0)=Variables!$B$5,B1212>VLOOKUP(I1212,$C$3:$L$6,8,0)),IF(VLOOKUP(I1212,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1212)-YEAR($B$12))*12+MONTH(B1212)-MONTH($B$12)),((YEAR(B1212)-YEAR(VLOOKUP(I1212,$C$3:$L$6,8,0)))*12+MONTH(B1212)-MONTH(VLOOKUP(I1212,$C$3:$L$6,8,0))))*(VLOOKUP(I1212,$C$3:$L$6,10,0)*VLOOKUP(I1212,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1212<>\"\",IF(I1212<>\"\",IF(ISERROR(VLOOKUP(I1212,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1212,$C$3:$L$6,10,0)+J1212+IF(OR(VLOOKUP(I1212,$C$3:$L$6,5,0)=Variables!$B$5,B1212>VLOOKUP(I1212,$C$3:$L$6,8,0)),IF(VLOOKUP(I1212,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1212)-YEAR($B$12))*12+MONTH(B1212)-MONTH($B$12)),((YEAR(B1212)-YEAR(VLOOKUP(I1212,$C$3:$L$6,8,0)))*12+MONTH(B1212)-MONTH(VLOOKUP(I1212,$C$3:$L$6,8,0))))*VLOOKUP(I1212,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1212<>Variables!$B$1,IF(H1212<>0,C1212,I1212),\"\")","v":""},"","",{"$f":"IF(C1213<>\"\",IF(OR(VLOOKUP(C1213,$C$3:$L$6,5,0)=Variables!$B$5,B1213>VLOOKUP(C1213,$C$3:$L$6,8,0)),-D1213*VLOOKUP(C1213,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1213<>Variables!$B$1,IF(C1213<>\"\",$I$9-E1213-F1213,\"\"),-D1213)","v":""},"",{"$f":"IF(C1213<>\"\",IF(D1213+$I$9-E1213-F1213>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1213,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1213,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1213,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1213,$C$3:$L$6,5,0)=Variables!$B$5,B1213>VLOOKUP(I1213,$C$3:$L$6,8,0)),IF(VLOOKUP(I1213,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1213)-YEAR($B$12))*12+MONTH(B1213)-MONTH($B$12)),((YEAR(B1213)-YEAR(VLOOKUP(I1213,$C$3:$L$6,8,0)))*12+MONTH(B1213)-MONTH(VLOOKUP(I1213,$C$3:$L$6,8,0))))*(VLOOKUP(I1213,$C$3:$L$6,10,0)*VLOOKUP(I1213,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1213<>\"\",IF(I1213<>\"\",IF(ISERROR(VLOOKUP(I1213,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1213,$C$3:$L$6,10,0)+J1213+IF(OR(VLOOKUP(I1213,$C$3:$L$6,5,0)=Variables!$B$5,B1213>VLOOKUP(I1213,$C$3:$L$6,8,0)),IF(VLOOKUP(I1213,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1213)-YEAR($B$12))*12+MONTH(B1213)-MONTH($B$12)),((YEAR(B1213)-YEAR(VLOOKUP(I1213,$C$3:$L$6,8,0)))*12+MONTH(B1213)-MONTH(VLOOKUP(I1213,$C$3:$L$6,8,0))))*VLOOKUP(I1213,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1213<>Variables!$B$1,IF(H1213<>0,C1213,I1213),\"\")","v":""},"","",{"$f":"IF(C1214<>\"\",IF(OR(VLOOKUP(C1214,$C$3:$L$6,5,0)=Variables!$B$5,B1214>VLOOKUP(C1214,$C$3:$L$6,8,0)),-D1214*VLOOKUP(C1214,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1214<>Variables!$B$1,IF(C1214<>\"\",$I$9-E1214-F1214,\"\"),-D1214)","v":""},"",{"$f":"IF(C1214<>\"\",IF(D1214+$I$9-E1214-F1214>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1214,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1214,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1214,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1214,$C$3:$L$6,5,0)=Variables!$B$5,B1214>VLOOKUP(I1214,$C$3:$L$6,8,0)),IF(VLOOKUP(I1214,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1214)-YEAR($B$12))*12+MONTH(B1214)-MONTH($B$12)),((YEAR(B1214)-YEAR(VLOOKUP(I1214,$C$3:$L$6,8,0)))*12+MONTH(B1214)-MONTH(VLOOKUP(I1214,$C$3:$L$6,8,0))))*(VLOOKUP(I1214,$C$3:$L$6,10,0)*VLOOKUP(I1214,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1214<>\"\",IF(I1214<>\"\",IF(ISERROR(VLOOKUP(I1214,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1214,$C$3:$L$6,10,0)+J1214+IF(OR(VLOOKUP(I1214,$C$3:$L$6,5,0)=Variables!$B$5,B1214>VLOOKUP(I1214,$C$3:$L$6,8,0)),IF(VLOOKUP(I1214,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1214)-YEAR($B$12))*12+MONTH(B1214)-MONTH($B$12)),((YEAR(B1214)-YEAR(VLOOKUP(I1214,$C$3:$L$6,8,0)))*12+MONTH(B1214)-MONTH(VLOOKUP(I1214,$C$3:$L$6,8,0))))*VLOOKUP(I1214,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1214<>Variables!$B$1,IF(H1214<>0,C1214,I1214),\"\")","v":""},"","",{"$f":"IF(C1215<>\"\",IF(OR(VLOOKUP(C1215,$C$3:$L$6,5,0)=Variables!$B$5,B1215>VLOOKUP(C1215,$C$3:$L$6,8,0)),-D1215*VLOOKUP(C1215,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1215<>Variables!$B$1,IF(C1215<>\"\",$I$9-E1215-F1215,\"\"),-D1215)","v":""},"",{"$f":"IF(C1215<>\"\",IF(D1215+$I$9-E1215-F1215>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1215,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1215,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1215,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1215,$C$3:$L$6,5,0)=Variables!$B$5,B1215>VLOOKUP(I1215,$C$3:$L$6,8,0)),IF(VLOOKUP(I1215,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1215)-YEAR($B$12))*12+MONTH(B1215)-MONTH($B$12)),((YEAR(B1215)-YEAR(VLOOKUP(I1215,$C$3:$L$6,8,0)))*12+MONTH(B1215)-MONTH(VLOOKUP(I1215,$C$3:$L$6,8,0))))*(VLOOKUP(I1215,$C$3:$L$6,10,0)*VLOOKUP(I1215,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1215<>\"\",IF(I1215<>\"\",IF(ISERROR(VLOOKUP(I1215,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1215,$C$3:$L$6,10,0)+J1215+IF(OR(VLOOKUP(I1215,$C$3:$L$6,5,0)=Variables!$B$5,B1215>VLOOKUP(I1215,$C$3:$L$6,8,0)),IF(VLOOKUP(I1215,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1215)-YEAR($B$12))*12+MONTH(B1215)-MONTH($B$12)),((YEAR(B1215)-YEAR(VLOOKUP(I1215,$C$3:$L$6,8,0)))*12+MONTH(B1215)-MONTH(VLOOKUP(I1215,$C$3:$L$6,8,0))))*VLOOKUP(I1215,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1215<>Variables!$B$1,IF(H1215<>0,C1215,I1215),\"\")","v":""},"","",{"$f":"IF(C1216<>\"\",IF(OR(VLOOKUP(C1216,$C$3:$L$6,5,0)=Variables!$B$5,B1216>VLOOKUP(C1216,$C$3:$L$6,8,0)),-D1216*VLOOKUP(C1216,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1216<>Variables!$B$1,IF(C1216<>\"\",$I$9-E1216-F1216,\"\"),-D1216)","v":""},"",{"$f":"IF(C1216<>\"\",IF(D1216+$I$9-E1216-F1216>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1216,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1216,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1216,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1216,$C$3:$L$6,5,0)=Variables!$B$5,B1216>VLOOKUP(I1216,$C$3:$L$6,8,0)),IF(VLOOKUP(I1216,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1216)-YEAR($B$12))*12+MONTH(B1216)-MONTH($B$12)),((YEAR(B1216)-YEAR(VLOOKUP(I1216,$C$3:$L$6,8,0)))*12+MONTH(B1216)-MONTH(VLOOKUP(I1216,$C$3:$L$6,8,0))))*(VLOOKUP(I1216,$C$3:$L$6,10,0)*VLOOKUP(I1216,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1216<>\"\",IF(I1216<>\"\",IF(ISERROR(VLOOKUP(I1216,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1216,$C$3:$L$6,10,0)+J1216+IF(OR(VLOOKUP(I1216,$C$3:$L$6,5,0)=Variables!$B$5,B1216>VLOOKUP(I1216,$C$3:$L$6,8,0)),IF(VLOOKUP(I1216,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1216)-YEAR($B$12))*12+MONTH(B1216)-MONTH($B$12)),((YEAR(B1216)-YEAR(VLOOKUP(I1216,$C$3:$L$6,8,0)))*12+MONTH(B1216)-MONTH(VLOOKUP(I1216,$C$3:$L$6,8,0))))*VLOOKUP(I1216,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1216<>Variables!$B$1,IF(H1216<>0,C1216,I1216),\"\")","v":""},"","",{"$f":"IF(C1217<>\"\",IF(OR(VLOOKUP(C1217,$C$3:$L$6,5,0)=Variables!$B$5,B1217>VLOOKUP(C1217,$C$3:$L$6,8,0)),-D1217*VLOOKUP(C1217,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1217<>Variables!$B$1,IF(C1217<>\"\",$I$9-E1217-F1217,\"\"),-D1217)","v":""},"",{"$f":"IF(C1217<>\"\",IF(D1217+$I$9-E1217-F1217>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1217,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1217,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1217,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1217,$C$3:$L$6,5,0)=Variables!$B$5,B1217>VLOOKUP(I1217,$C$3:$L$6,8,0)),IF(VLOOKUP(I1217,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1217)-YEAR($B$12))*12+MONTH(B1217)-MONTH($B$12)),((YEAR(B1217)-YEAR(VLOOKUP(I1217,$C$3:$L$6,8,0)))*12+MONTH(B1217)-MONTH(VLOOKUP(I1217,$C$3:$L$6,8,0))))*(VLOOKUP(I1217,$C$3:$L$6,10,0)*VLOOKUP(I1217,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1217<>\"\",IF(I1217<>\"\",IF(ISERROR(VLOOKUP(I1217,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1217,$C$3:$L$6,10,0)+J1217+IF(OR(VLOOKUP(I1217,$C$3:$L$6,5,0)=Variables!$B$5,B1217>VLOOKUP(I1217,$C$3:$L$6,8,0)),IF(VLOOKUP(I1217,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1217)-YEAR($B$12))*12+MONTH(B1217)-MONTH($B$12)),((YEAR(B1217)-YEAR(VLOOKUP(I1217,$C$3:$L$6,8,0)))*12+MONTH(B1217)-MONTH(VLOOKUP(I1217,$C$3:$L$6,8,0))))*VLOOKUP(I1217,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1217<>Variables!$B$1,IF(H1217<>0,C1217,I1217),\"\")","v":""},"","",{"$f":"IF(C1218<>\"\",IF(OR(VLOOKUP(C1218,$C$3:$L$6,5,0)=Variables!$B$5,B1218>VLOOKUP(C1218,$C$3:$L$6,8,0)),-D1218*VLOOKUP(C1218,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1218<>Variables!$B$1,IF(C1218<>\"\",$I$9-E1218-F1218,\"\"),-D1218)","v":""},"",{"$f":"IF(C1218<>\"\",IF(D1218+$I$9-E1218-F1218>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1218,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1218,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1218,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1218,$C$3:$L$6,5,0)=Variables!$B$5,B1218>VLOOKUP(I1218,$C$3:$L$6,8,0)),IF(VLOOKUP(I1218,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1218)-YEAR($B$12))*12+MONTH(B1218)-MONTH($B$12)),((YEAR(B1218)-YEAR(VLOOKUP(I1218,$C$3:$L$6,8,0)))*12+MONTH(B1218)-MONTH(VLOOKUP(I1218,$C$3:$L$6,8,0))))*(VLOOKUP(I1218,$C$3:$L$6,10,0)*VLOOKUP(I1218,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1218<>\"\",IF(I1218<>\"\",IF(ISERROR(VLOOKUP(I1218,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1218,$C$3:$L$6,10,0)+J1218+IF(OR(VLOOKUP(I1218,$C$3:$L$6,5,0)=Variables!$B$5,B1218>VLOOKUP(I1218,$C$3:$L$6,8,0)),IF(VLOOKUP(I1218,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1218)-YEAR($B$12))*12+MONTH(B1218)-MONTH($B$12)),((YEAR(B1218)-YEAR(VLOOKUP(I1218,$C$3:$L$6,8,0)))*12+MONTH(B1218)-MONTH(VLOOKUP(I1218,$C$3:$L$6,8,0))))*VLOOKUP(I1218,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1218<>Variables!$B$1,IF(H1218<>0,C1218,I1218),\"\")","v":""},"","",{"$f":"IF(C1219<>\"\",IF(OR(VLOOKUP(C1219,$C$3:$L$6,5,0)=Variables!$B$5,B1219>VLOOKUP(C1219,$C$3:$L$6,8,0)),-D1219*VLOOKUP(C1219,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1219<>Variables!$B$1,IF(C1219<>\"\",$I$9-E1219-F1219,\"\"),-D1219)","v":""},"",{"$f":"IF(C1219<>\"\",IF(D1219+$I$9-E1219-F1219>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1219,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1219,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1219,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1219,$C$3:$L$6,5,0)=Variables!$B$5,B1219>VLOOKUP(I1219,$C$3:$L$6,8,0)),IF(VLOOKUP(I1219,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1219)-YEAR($B$12))*12+MONTH(B1219)-MONTH($B$12)),((YEAR(B1219)-YEAR(VLOOKUP(I1219,$C$3:$L$6,8,0)))*12+MONTH(B1219)-MONTH(VLOOKUP(I1219,$C$3:$L$6,8,0))))*(VLOOKUP(I1219,$C$3:$L$6,10,0)*VLOOKUP(I1219,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1219<>\"\",IF(I1219<>\"\",IF(ISERROR(VLOOKUP(I1219,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1219,$C$3:$L$6,10,0)+J1219+IF(OR(VLOOKUP(I1219,$C$3:$L$6,5,0)=Variables!$B$5,B1219>VLOOKUP(I1219,$C$3:$L$6,8,0)),IF(VLOOKUP(I1219,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1219)-YEAR($B$12))*12+MONTH(B1219)-MONTH($B$12)),((YEAR(B1219)-YEAR(VLOOKUP(I1219,$C$3:$L$6,8,0)))*12+MONTH(B1219)-MONTH(VLOOKUP(I1219,$C$3:$L$6,8,0))))*VLOOKUP(I1219,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1219<>Variables!$B$1,IF(H1219<>0,C1219,I1219),\"\")","v":""},"","",{"$f":"IF(C1220<>\"\",IF(OR(VLOOKUP(C1220,$C$3:$L$6,5,0)=Variables!$B$5,B1220>VLOOKUP(C1220,$C$3:$L$6,8,0)),-D1220*VLOOKUP(C1220,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1220<>Variables!$B$1,IF(C1220<>\"\",$I$9-E1220-F1220,\"\"),-D1220)","v":""},"",{"$f":"IF(C1220<>\"\",IF(D1220+$I$9-E1220-F1220>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1220,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1220,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1220,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1220,$C$3:$L$6,5,0)=Variables!$B$5,B1220>VLOOKUP(I1220,$C$3:$L$6,8,0)),IF(VLOOKUP(I1220,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1220)-YEAR($B$12))*12+MONTH(B1220)-MONTH($B$12)),((YEAR(B1220)-YEAR(VLOOKUP(I1220,$C$3:$L$6,8,0)))*12+MONTH(B1220)-MONTH(VLOOKUP(I1220,$C$3:$L$6,8,0))))*(VLOOKUP(I1220,$C$3:$L$6,10,0)*VLOOKUP(I1220,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1220<>\"\",IF(I1220<>\"\",IF(ISERROR(VLOOKUP(I1220,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1220,$C$3:$L$6,10,0)+J1220+IF(OR(VLOOKUP(I1220,$C$3:$L$6,5,0)=Variables!$B$5,B1220>VLOOKUP(I1220,$C$3:$L$6,8,0)),IF(VLOOKUP(I1220,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1220)-YEAR($B$12))*12+MONTH(B1220)-MONTH($B$12)),((YEAR(B1220)-YEAR(VLOOKUP(I1220,$C$3:$L$6,8,0)))*12+MONTH(B1220)-MONTH(VLOOKUP(I1220,$C$3:$L$6,8,0))))*VLOOKUP(I1220,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1220<>Variables!$B$1,IF(H1220<>0,C1220,I1220),\"\")","v":""},"","",{"$f":"IF(C1221<>\"\",IF(OR(VLOOKUP(C1221,$C$3:$L$6,5,0)=Variables!$B$5,B1221>VLOOKUP(C1221,$C$3:$L$6,8,0)),-D1221*VLOOKUP(C1221,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1221<>Variables!$B$1,IF(C1221<>\"\",$I$9-E1221-F1221,\"\"),-D1221)","v":""},"",{"$f":"IF(C1221<>\"\",IF(D1221+$I$9-E1221-F1221>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1221,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1221,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1221,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1221,$C$3:$L$6,5,0)=Variables!$B$5,B1221>VLOOKUP(I1221,$C$3:$L$6,8,0)),IF(VLOOKUP(I1221,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1221)-YEAR($B$12))*12+MONTH(B1221)-MONTH($B$12)),((YEAR(B1221)-YEAR(VLOOKUP(I1221,$C$3:$L$6,8,0)))*12+MONTH(B1221)-MONTH(VLOOKUP(I1221,$C$3:$L$6,8,0))))*(VLOOKUP(I1221,$C$3:$L$6,10,0)*VLOOKUP(I1221,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1221<>\"\",IF(I1221<>\"\",IF(ISERROR(VLOOKUP(I1221,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1221,$C$3:$L$6,10,0)+J1221+IF(OR(VLOOKUP(I1221,$C$3:$L$6,5,0)=Variables!$B$5,B1221>VLOOKUP(I1221,$C$3:$L$6,8,0)),IF(VLOOKUP(I1221,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1221)-YEAR($B$12))*12+MONTH(B1221)-MONTH($B$12)),((YEAR(B1221)-YEAR(VLOOKUP(I1221,$C$3:$L$6,8,0)))*12+MONTH(B1221)-MONTH(VLOOKUP(I1221,$C$3:$L$6,8,0))))*VLOOKUP(I1221,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1221<>Variables!$B$1,IF(H1221<>0,C1221,I1221),\"\")","v":""},"","",{"$f":"IF(C1222<>\"\",IF(OR(VLOOKUP(C1222,$C$3:$L$6,5,0)=Variables!$B$5,B1222>VLOOKUP(C1222,$C$3:$L$6,8,0)),-D1222*VLOOKUP(C1222,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1222<>Variables!$B$1,IF(C1222<>\"\",$I$9-E1222-F1222,\"\"),-D1222)","v":""},"",{"$f":"IF(C1222<>\"\",IF(D1222+$I$9-E1222-F1222>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1222,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1222,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1222,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1222,$C$3:$L$6,5,0)=Variables!$B$5,B1222>VLOOKUP(I1222,$C$3:$L$6,8,0)),IF(VLOOKUP(I1222,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1222)-YEAR($B$12))*12+MONTH(B1222)-MONTH($B$12)),((YEAR(B1222)-YEAR(VLOOKUP(I1222,$C$3:$L$6,8,0)))*12+MONTH(B1222)-MONTH(VLOOKUP(I1222,$C$3:$L$6,8,0))))*(VLOOKUP(I1222,$C$3:$L$6,10,0)*VLOOKUP(I1222,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1222<>\"\",IF(I1222<>\"\",IF(ISERROR(VLOOKUP(I1222,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1222,$C$3:$L$6,10,0)+J1222+IF(OR(VLOOKUP(I1222,$C$3:$L$6,5,0)=Variables!$B$5,B1222>VLOOKUP(I1222,$C$3:$L$6,8,0)),IF(VLOOKUP(I1222,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1222)-YEAR($B$12))*12+MONTH(B1222)-MONTH($B$12)),((YEAR(B1222)-YEAR(VLOOKUP(I1222,$C$3:$L$6,8,0)))*12+MONTH(B1222)-MONTH(VLOOKUP(I1222,$C$3:$L$6,8,0))))*VLOOKUP(I1222,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1222<>Variables!$B$1,IF(H1222<>0,C1222,I1222),\"\")","v":""},"","",{"$f":"IF(C1223<>\"\",IF(OR(VLOOKUP(C1223,$C$3:$L$6,5,0)=Variables!$B$5,B1223>VLOOKUP(C1223,$C$3:$L$6,8,0)),-D1223*VLOOKUP(C1223,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1223<>Variables!$B$1,IF(C1223<>\"\",$I$9-E1223-F1223,\"\"),-D1223)","v":""},"",{"$f":"IF(C1223<>\"\",IF(D1223+$I$9-E1223-F1223>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1223,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1223,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1223,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1223,$C$3:$L$6,5,0)=Variables!$B$5,B1223>VLOOKUP(I1223,$C$3:$L$6,8,0)),IF(VLOOKUP(I1223,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1223)-YEAR($B$12))*12+MONTH(B1223)-MONTH($B$12)),((YEAR(B1223)-YEAR(VLOOKUP(I1223,$C$3:$L$6,8,0)))*12+MONTH(B1223)-MONTH(VLOOKUP(I1223,$C$3:$L$6,8,0))))*(VLOOKUP(I1223,$C$3:$L$6,10,0)*VLOOKUP(I1223,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1223<>\"\",IF(I1223<>\"\",IF(ISERROR(VLOOKUP(I1223,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1223,$C$3:$L$6,10,0)+J1223+IF(OR(VLOOKUP(I1223,$C$3:$L$6,5,0)=Variables!$B$5,B1223>VLOOKUP(I1223,$C$3:$L$6,8,0)),IF(VLOOKUP(I1223,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1223)-YEAR($B$12))*12+MONTH(B1223)-MONTH($B$12)),((YEAR(B1223)-YEAR(VLOOKUP(I1223,$C$3:$L$6,8,0)))*12+MONTH(B1223)-MONTH(VLOOKUP(I1223,$C$3:$L$6,8,0))))*VLOOKUP(I1223,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1223<>Variables!$B$1,IF(H1223<>0,C1223,I1223),\"\")","v":""},"","",{"$f":"IF(C1224<>\"\",IF(OR(VLOOKUP(C1224,$C$3:$L$6,5,0)=Variables!$B$5,B1224>VLOOKUP(C1224,$C$3:$L$6,8,0)),-D1224*VLOOKUP(C1224,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1224<>Variables!$B$1,IF(C1224<>\"\",$I$9-E1224-F1224,\"\"),-D1224)","v":""},"",{"$f":"IF(C1224<>\"\",IF(D1224+$I$9-E1224-F1224>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1224,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1224,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1224,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1224,$C$3:$L$6,5,0)=Variables!$B$5,B1224>VLOOKUP(I1224,$C$3:$L$6,8,0)),IF(VLOOKUP(I1224,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1224)-YEAR($B$12))*12+MONTH(B1224)-MONTH($B$12)),((YEAR(B1224)-YEAR(VLOOKUP(I1224,$C$3:$L$6,8,0)))*12+MONTH(B1224)-MONTH(VLOOKUP(I1224,$C$3:$L$6,8,0))))*(VLOOKUP(I1224,$C$3:$L$6,10,0)*VLOOKUP(I1224,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1224<>\"\",IF(I1224<>\"\",IF(ISERROR(VLOOKUP(I1224,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1224,$C$3:$L$6,10,0)+J1224+IF(OR(VLOOKUP(I1224,$C$3:$L$6,5,0)=Variables!$B$5,B1224>VLOOKUP(I1224,$C$3:$L$6,8,0)),IF(VLOOKUP(I1224,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1224)-YEAR($B$12))*12+MONTH(B1224)-MONTH($B$12)),((YEAR(B1224)-YEAR(VLOOKUP(I1224,$C$3:$L$6,8,0)))*12+MONTH(B1224)-MONTH(VLOOKUP(I1224,$C$3:$L$6,8,0))))*VLOOKUP(I1224,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1224<>Variables!$B$1,IF(H1224<>0,C1224,I1224),\"\")","v":""},"","",{"$f":"IF(C1225<>\"\",IF(OR(VLOOKUP(C1225,$C$3:$L$6,5,0)=Variables!$B$5,B1225>VLOOKUP(C1225,$C$3:$L$6,8,0)),-D1225*VLOOKUP(C1225,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1225<>Variables!$B$1,IF(C1225<>\"\",$I$9-E1225-F1225,\"\"),-D1225)","v":""},"",{"$f":"IF(C1225<>\"\",IF(D1225+$I$9-E1225-F1225>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1225,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1225,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1225,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1225,$C$3:$L$6,5,0)=Variables!$B$5,B1225>VLOOKUP(I1225,$C$3:$L$6,8,0)),IF(VLOOKUP(I1225,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1225)-YEAR($B$12))*12+MONTH(B1225)-MONTH($B$12)),((YEAR(B1225)-YEAR(VLOOKUP(I1225,$C$3:$L$6,8,0)))*12+MONTH(B1225)-MONTH(VLOOKUP(I1225,$C$3:$L$6,8,0))))*(VLOOKUP(I1225,$C$3:$L$6,10,0)*VLOOKUP(I1225,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1225<>\"\",IF(I1225<>\"\",IF(ISERROR(VLOOKUP(I1225,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1225,$C$3:$L$6,10,0)+J1225+IF(OR(VLOOKUP(I1225,$C$3:$L$6,5,0)=Variables!$B$5,B1225>VLOOKUP(I1225,$C$3:$L$6,8,0)),IF(VLOOKUP(I1225,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1225)-YEAR($B$12))*12+MONTH(B1225)-MONTH($B$12)),((YEAR(B1225)-YEAR(VLOOKUP(I1225,$C$3:$L$6,8,0)))*12+MONTH(B1225)-MONTH(VLOOKUP(I1225,$C$3:$L$6,8,0))))*VLOOKUP(I1225,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1225<>Variables!$B$1,IF(H1225<>0,C1225,I1225),\"\")","v":""},"","",{"$f":"IF(C1226<>\"\",IF(OR(VLOOKUP(C1226,$C$3:$L$6,5,0)=Variables!$B$5,B1226>VLOOKUP(C1226,$C$3:$L$6,8,0)),-D1226*VLOOKUP(C1226,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1226<>Variables!$B$1,IF(C1226<>\"\",$I$9-E1226-F1226,\"\"),-D1226)","v":""},"",{"$f":"IF(C1226<>\"\",IF(D1226+$I$9-E1226-F1226>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1226,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1226,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1226,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1226,$C$3:$L$6,5,0)=Variables!$B$5,B1226>VLOOKUP(I1226,$C$3:$L$6,8,0)),IF(VLOOKUP(I1226,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1226)-YEAR($B$12))*12+MONTH(B1226)-MONTH($B$12)),((YEAR(B1226)-YEAR(VLOOKUP(I1226,$C$3:$L$6,8,0)))*12+MONTH(B1226)-MONTH(VLOOKUP(I1226,$C$3:$L$6,8,0))))*(VLOOKUP(I1226,$C$3:$L$6,10,0)*VLOOKUP(I1226,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1226<>\"\",IF(I1226<>\"\",IF(ISERROR(VLOOKUP(I1226,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1226,$C$3:$L$6,10,0)+J1226+IF(OR(VLOOKUP(I1226,$C$3:$L$6,5,0)=Variables!$B$5,B1226>VLOOKUP(I1226,$C$3:$L$6,8,0)),IF(VLOOKUP(I1226,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1226)-YEAR($B$12))*12+MONTH(B1226)-MONTH($B$12)),((YEAR(B1226)-YEAR(VLOOKUP(I1226,$C$3:$L$6,8,0)))*12+MONTH(B1226)-MONTH(VLOOKUP(I1226,$C$3:$L$6,8,0))))*VLOOKUP(I1226,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1226<>Variables!$B$1,IF(H1226<>0,C1226,I1226),\"\")","v":""},"","",{"$f":"IF(C1227<>\"\",IF(OR(VLOOKUP(C1227,$C$3:$L$6,5,0)=Variables!$B$5,B1227>VLOOKUP(C1227,$C$3:$L$6,8,0)),-D1227*VLOOKUP(C1227,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1227<>Variables!$B$1,IF(C1227<>\"\",$I$9-E1227-F1227,\"\"),-D1227)","v":""},"",{"$f":"IF(C1227<>\"\",IF(D1227+$I$9-E1227-F1227>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1227,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1227,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1227,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1227,$C$3:$L$6,5,0)=Variables!$B$5,B1227>VLOOKUP(I1227,$C$3:$L$6,8,0)),IF(VLOOKUP(I1227,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1227)-YEAR($B$12))*12+MONTH(B1227)-MONTH($B$12)),((YEAR(B1227)-YEAR(VLOOKUP(I1227,$C$3:$L$6,8,0)))*12+MONTH(B1227)-MONTH(VLOOKUP(I1227,$C$3:$L$6,8,0))))*(VLOOKUP(I1227,$C$3:$L$6,10,0)*VLOOKUP(I1227,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1227<>\"\",IF(I1227<>\"\",IF(ISERROR(VLOOKUP(I1227,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1227,$C$3:$L$6,10,0)+J1227+IF(OR(VLOOKUP(I1227,$C$3:$L$6,5,0)=Variables!$B$5,B1227>VLOOKUP(I1227,$C$3:$L$6,8,0)),IF(VLOOKUP(I1227,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1227)-YEAR($B$12))*12+MONTH(B1227)-MONTH($B$12)),((YEAR(B1227)-YEAR(VLOOKUP(I1227,$C$3:$L$6,8,0)))*12+MONTH(B1227)-MONTH(VLOOKUP(I1227,$C$3:$L$6,8,0))))*VLOOKUP(I1227,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1227<>Variables!$B$1,IF(H1227<>0,C1227,I1227),\"\")","v":""},"","",{"$f":"IF(C1228<>\"\",IF(OR(VLOOKUP(C1228,$C$3:$L$6,5,0)=Variables!$B$5,B1228>VLOOKUP(C1228,$C$3:$L$6,8,0)),-D1228*VLOOKUP(C1228,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1228<>Variables!$B$1,IF(C1228<>\"\",$I$9-E1228-F1228,\"\"),-D1228)","v":""},"",{"$f":"IF(C1228<>\"\",IF(D1228+$I$9-E1228-F1228>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1228,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1228,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1228,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1228,$C$3:$L$6,5,0)=Variables!$B$5,B1228>VLOOKUP(I1228,$C$3:$L$6,8,0)),IF(VLOOKUP(I1228,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1228)-YEAR($B$12))*12+MONTH(B1228)-MONTH($B$12)),((YEAR(B1228)-YEAR(VLOOKUP(I1228,$C$3:$L$6,8,0)))*12+MONTH(B1228)-MONTH(VLOOKUP(I1228,$C$3:$L$6,8,0))))*(VLOOKUP(I1228,$C$3:$L$6,10,0)*VLOOKUP(I1228,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1228<>\"\",IF(I1228<>\"\",IF(ISERROR(VLOOKUP(I1228,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1228,$C$3:$L$6,10,0)+J1228+IF(OR(VLOOKUP(I1228,$C$3:$L$6,5,0)=Variables!$B$5,B1228>VLOOKUP(I1228,$C$3:$L$6,8,0)),IF(VLOOKUP(I1228,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1228)-YEAR($B$12))*12+MONTH(B1228)-MONTH($B$12)),((YEAR(B1228)-YEAR(VLOOKUP(I1228,$C$3:$L$6,8,0)))*12+MONTH(B1228)-MONTH(VLOOKUP(I1228,$C$3:$L$6,8,0))))*VLOOKUP(I1228,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1228<>Variables!$B$1,IF(H1228<>0,C1228,I1228),\"\")","v":""},"","",{"$f":"IF(C1229<>\"\",IF(OR(VLOOKUP(C1229,$C$3:$L$6,5,0)=Variables!$B$5,B1229>VLOOKUP(C1229,$C$3:$L$6,8,0)),-D1229*VLOOKUP(C1229,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1229<>Variables!$B$1,IF(C1229<>\"\",$I$9-E1229-F1229,\"\"),-D1229)","v":""},"",{"$f":"IF(C1229<>\"\",IF(D1229+$I$9-E1229-F1229>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1229,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1229,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1229,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1229,$C$3:$L$6,5,0)=Variables!$B$5,B1229>VLOOKUP(I1229,$C$3:$L$6,8,0)),IF(VLOOKUP(I1229,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1229)-YEAR($B$12))*12+MONTH(B1229)-MONTH($B$12)),((YEAR(B1229)-YEAR(VLOOKUP(I1229,$C$3:$L$6,8,0)))*12+MONTH(B1229)-MONTH(VLOOKUP(I1229,$C$3:$L$6,8,0))))*(VLOOKUP(I1229,$C$3:$L$6,10,0)*VLOOKUP(I1229,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1229<>\"\",IF(I1229<>\"\",IF(ISERROR(VLOOKUP(I1229,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1229,$C$3:$L$6,10,0)+J1229+IF(OR(VLOOKUP(I1229,$C$3:$L$6,5,0)=Variables!$B$5,B1229>VLOOKUP(I1229,$C$3:$L$6,8,0)),IF(VLOOKUP(I1229,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1229)-YEAR($B$12))*12+MONTH(B1229)-MONTH($B$12)),((YEAR(B1229)-YEAR(VLOOKUP(I1229,$C$3:$L$6,8,0)))*12+MONTH(B1229)-MONTH(VLOOKUP(I1229,$C$3:$L$6,8,0))))*VLOOKUP(I1229,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1229<>Variables!$B$1,IF(H1229<>0,C1229,I1229),\"\")","v":""},"","",{"$f":"IF(C1230<>\"\",IF(OR(VLOOKUP(C1230,$C$3:$L$6,5,0)=Variables!$B$5,B1230>VLOOKUP(C1230,$C$3:$L$6,8,0)),-D1230*VLOOKUP(C1230,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1230<>Variables!$B$1,IF(C1230<>\"\",$I$9-E1230-F1230,\"\"),-D1230)","v":""},"",{"$f":"IF(C1230<>\"\",IF(D1230+$I$9-E1230-F1230>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1230,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1230,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1230,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1230,$C$3:$L$6,5,0)=Variables!$B$5,B1230>VLOOKUP(I1230,$C$3:$L$6,8,0)),IF(VLOOKUP(I1230,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1230)-YEAR($B$12))*12+MONTH(B1230)-MONTH($B$12)),((YEAR(B1230)-YEAR(VLOOKUP(I1230,$C$3:$L$6,8,0)))*12+MONTH(B1230)-MONTH(VLOOKUP(I1230,$C$3:$L$6,8,0))))*(VLOOKUP(I1230,$C$3:$L$6,10,0)*VLOOKUP(I1230,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1230<>\"\",IF(I1230<>\"\",IF(ISERROR(VLOOKUP(I1230,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1230,$C$3:$L$6,10,0)+J1230+IF(OR(VLOOKUP(I1230,$C$3:$L$6,5,0)=Variables!$B$5,B1230>VLOOKUP(I1230,$C$3:$L$6,8,0)),IF(VLOOKUP(I1230,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1230)-YEAR($B$12))*12+MONTH(B1230)-MONTH($B$12)),((YEAR(B1230)-YEAR(VLOOKUP(I1230,$C$3:$L$6,8,0)))*12+MONTH(B1230)-MONTH(VLOOKUP(I1230,$C$3:$L$6,8,0))))*VLOOKUP(I1230,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1230<>Variables!$B$1,IF(H1230<>0,C1230,I1230),\"\")","v":""},"","",{"$f":"IF(C1231<>\"\",IF(OR(VLOOKUP(C1231,$C$3:$L$6,5,0)=Variables!$B$5,B1231>VLOOKUP(C1231,$C$3:$L$6,8,0)),-D1231*VLOOKUP(C1231,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1231<>Variables!$B$1,IF(C1231<>\"\",$I$9-E1231-F1231,\"\"),-D1231)","v":""},"",{"$f":"IF(C1231<>\"\",IF(D1231+$I$9-E1231-F1231>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1231,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1231,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1231,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1231,$C$3:$L$6,5,0)=Variables!$B$5,B1231>VLOOKUP(I1231,$C$3:$L$6,8,0)),IF(VLOOKUP(I1231,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1231)-YEAR($B$12))*12+MONTH(B1231)-MONTH($B$12)),((YEAR(B1231)-YEAR(VLOOKUP(I1231,$C$3:$L$6,8,0)))*12+MONTH(B1231)-MONTH(VLOOKUP(I1231,$C$3:$L$6,8,0))))*(VLOOKUP(I1231,$C$3:$L$6,10,0)*VLOOKUP(I1231,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1231<>\"\",IF(I1231<>\"\",IF(ISERROR(VLOOKUP(I1231,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1231,$C$3:$L$6,10,0)+J1231+IF(OR(VLOOKUP(I1231,$C$3:$L$6,5,0)=Variables!$B$5,B1231>VLOOKUP(I1231,$C$3:$L$6,8,0)),IF(VLOOKUP(I1231,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1231)-YEAR($B$12))*12+MONTH(B1231)-MONTH($B$12)),((YEAR(B1231)-YEAR(VLOOKUP(I1231,$C$3:$L$6,8,0)))*12+MONTH(B1231)-MONTH(VLOOKUP(I1231,$C$3:$L$6,8,0))))*VLOOKUP(I1231,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1231<>Variables!$B$1,IF(H1231<>0,C1231,I1231),\"\")","v":""},"","",{"$f":"IF(C1232<>\"\",IF(OR(VLOOKUP(C1232,$C$3:$L$6,5,0)=Variables!$B$5,B1232>VLOOKUP(C1232,$C$3:$L$6,8,0)),-D1232*VLOOKUP(C1232,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1232<>Variables!$B$1,IF(C1232<>\"\",$I$9-E1232-F1232,\"\"),-D1232)","v":""},"",{"$f":"IF(C1232<>\"\",IF(D1232+$I$9-E1232-F1232>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1232,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1232,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1232,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1232,$C$3:$L$6,5,0)=Variables!$B$5,B1232>VLOOKUP(I1232,$C$3:$L$6,8,0)),IF(VLOOKUP(I1232,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1232)-YEAR($B$12))*12+MONTH(B1232)-MONTH($B$12)),((YEAR(B1232)-YEAR(VLOOKUP(I1232,$C$3:$L$6,8,0)))*12+MONTH(B1232)-MONTH(VLOOKUP(I1232,$C$3:$L$6,8,0))))*(VLOOKUP(I1232,$C$3:$L$6,10,0)*VLOOKUP(I1232,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1232<>\"\",IF(I1232<>\"\",IF(ISERROR(VLOOKUP(I1232,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1232,$C$3:$L$6,10,0)+J1232+IF(OR(VLOOKUP(I1232,$C$3:$L$6,5,0)=Variables!$B$5,B1232>VLOOKUP(I1232,$C$3:$L$6,8,0)),IF(VLOOKUP(I1232,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1232)-YEAR($B$12))*12+MONTH(B1232)-MONTH($B$12)),((YEAR(B1232)-YEAR(VLOOKUP(I1232,$C$3:$L$6,8,0)))*12+MONTH(B1232)-MONTH(VLOOKUP(I1232,$C$3:$L$6,8,0))))*VLOOKUP(I1232,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1232<>Variables!$B$1,IF(H1232<>0,C1232,I1232),\"\")","v":""},"","",{"$f":"IF(C1233<>\"\",IF(OR(VLOOKUP(C1233,$C$3:$L$6,5,0)=Variables!$B$5,B1233>VLOOKUP(C1233,$C$3:$L$6,8,0)),-D1233*VLOOKUP(C1233,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1233<>Variables!$B$1,IF(C1233<>\"\",$I$9-E1233-F1233,\"\"),-D1233)","v":""},"",{"$f":"IF(C1233<>\"\",IF(D1233+$I$9-E1233-F1233>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1233,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1233,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1233,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1233,$C$3:$L$6,5,0)=Variables!$B$5,B1233>VLOOKUP(I1233,$C$3:$L$6,8,0)),IF(VLOOKUP(I1233,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1233)-YEAR($B$12))*12+MONTH(B1233)-MONTH($B$12)),((YEAR(B1233)-YEAR(VLOOKUP(I1233,$C$3:$L$6,8,0)))*12+MONTH(B1233)-MONTH(VLOOKUP(I1233,$C$3:$L$6,8,0))))*(VLOOKUP(I1233,$C$3:$L$6,10,0)*VLOOKUP(I1233,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1233<>\"\",IF(I1233<>\"\",IF(ISERROR(VLOOKUP(I1233,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1233,$C$3:$L$6,10,0)+J1233+IF(OR(VLOOKUP(I1233,$C$3:$L$6,5,0)=Variables!$B$5,B1233>VLOOKUP(I1233,$C$3:$L$6,8,0)),IF(VLOOKUP(I1233,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1233)-YEAR($B$12))*12+MONTH(B1233)-MONTH($B$12)),((YEAR(B1233)-YEAR(VLOOKUP(I1233,$C$3:$L$6,8,0)))*12+MONTH(B1233)-MONTH(VLOOKUP(I1233,$C$3:$L$6,8,0))))*VLOOKUP(I1233,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1233<>Variables!$B$1,IF(H1233<>0,C1233,I1233),\"\")","v":""},"","",{"$f":"IF(C1234<>\"\",IF(OR(VLOOKUP(C1234,$C$3:$L$6,5,0)=Variables!$B$5,B1234>VLOOKUP(C1234,$C$3:$L$6,8,0)),-D1234*VLOOKUP(C1234,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1234<>Variables!$B$1,IF(C1234<>\"\",$I$9-E1234-F1234,\"\"),-D1234)","v":""},"",{"$f":"IF(C1234<>\"\",IF(D1234+$I$9-E1234-F1234>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1234,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1234,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1234,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1234,$C$3:$L$6,5,0)=Variables!$B$5,B1234>VLOOKUP(I1234,$C$3:$L$6,8,0)),IF(VLOOKUP(I1234,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1234)-YEAR($B$12))*12+MONTH(B1234)-MONTH($B$12)),((YEAR(B1234)-YEAR(VLOOKUP(I1234,$C$3:$L$6,8,0)))*12+MONTH(B1234)-MONTH(VLOOKUP(I1234,$C$3:$L$6,8,0))))*(VLOOKUP(I1234,$C$3:$L$6,10,0)*VLOOKUP(I1234,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1234<>\"\",IF(I1234<>\"\",IF(ISERROR(VLOOKUP(I1234,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1234,$C$3:$L$6,10,0)+J1234+IF(OR(VLOOKUP(I1234,$C$3:$L$6,5,0)=Variables!$B$5,B1234>VLOOKUP(I1234,$C$3:$L$6,8,0)),IF(VLOOKUP(I1234,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1234)-YEAR($B$12))*12+MONTH(B1234)-MONTH($B$12)),((YEAR(B1234)-YEAR(VLOOKUP(I1234,$C$3:$L$6,8,0)))*12+MONTH(B1234)-MONTH(VLOOKUP(I1234,$C$3:$L$6,8,0))))*VLOOKUP(I1234,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1234<>Variables!$B$1,IF(H1234<>0,C1234,I1234),\"\")","v":""},"","",{"$f":"IF(C1235<>\"\",IF(OR(VLOOKUP(C1235,$C$3:$L$6,5,0)=Variables!$B$5,B1235>VLOOKUP(C1235,$C$3:$L$6,8,0)),-D1235*VLOOKUP(C1235,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1235<>Variables!$B$1,IF(C1235<>\"\",$I$9-E1235-F1235,\"\"),-D1235)","v":""},"",{"$f":"IF(C1235<>\"\",IF(D1235+$I$9-E1235-F1235>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1235,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1235,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1235,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1235,$C$3:$L$6,5,0)=Variables!$B$5,B1235>VLOOKUP(I1235,$C$3:$L$6,8,0)),IF(VLOOKUP(I1235,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1235)-YEAR($B$12))*12+MONTH(B1235)-MONTH($B$12)),((YEAR(B1235)-YEAR(VLOOKUP(I1235,$C$3:$L$6,8,0)))*12+MONTH(B1235)-MONTH(VLOOKUP(I1235,$C$3:$L$6,8,0))))*(VLOOKUP(I1235,$C$3:$L$6,10,0)*VLOOKUP(I1235,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1235<>\"\",IF(I1235<>\"\",IF(ISERROR(VLOOKUP(I1235,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1235,$C$3:$L$6,10,0)+J1235+IF(OR(VLOOKUP(I1235,$C$3:$L$6,5,0)=Variables!$B$5,B1235>VLOOKUP(I1235,$C$3:$L$6,8,0)),IF(VLOOKUP(I1235,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1235)-YEAR($B$12))*12+MONTH(B1235)-MONTH($B$12)),((YEAR(B1235)-YEAR(VLOOKUP(I1235,$C$3:$L$6,8,0)))*12+MONTH(B1235)-MONTH(VLOOKUP(I1235,$C$3:$L$6,8,0))))*VLOOKUP(I1235,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1235<>Variables!$B$1,IF(H1235<>0,C1235,I1235),\"\")","v":""},"","",{"$f":"IF(C1236<>\"\",IF(OR(VLOOKUP(C1236,$C$3:$L$6,5,0)=Variables!$B$5,B1236>VLOOKUP(C1236,$C$3:$L$6,8,0)),-D1236*VLOOKUP(C1236,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1236<>Variables!$B$1,IF(C1236<>\"\",$I$9-E1236-F1236,\"\"),-D1236)","v":""},"",{"$f":"IF(C1236<>\"\",IF(D1236+$I$9-E1236-F1236>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1236,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1236,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1236,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1236,$C$3:$L$6,5,0)=Variables!$B$5,B1236>VLOOKUP(I1236,$C$3:$L$6,8,0)),IF(VLOOKUP(I1236,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1236)-YEAR($B$12))*12+MONTH(B1236)-MONTH($B$12)),((YEAR(B1236)-YEAR(VLOOKUP(I1236,$C$3:$L$6,8,0)))*12+MONTH(B1236)-MONTH(VLOOKUP(I1236,$C$3:$L$6,8,0))))*(VLOOKUP(I1236,$C$3:$L$6,10,0)*VLOOKUP(I1236,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1236<>\"\",IF(I1236<>\"\",IF(ISERROR(VLOOKUP(I1236,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1236,$C$3:$L$6,10,0)+J1236+IF(OR(VLOOKUP(I1236,$C$3:$L$6,5,0)=Variables!$B$5,B1236>VLOOKUP(I1236,$C$3:$L$6,8,0)),IF(VLOOKUP(I1236,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1236)-YEAR($B$12))*12+MONTH(B1236)-MONTH($B$12)),((YEAR(B1236)-YEAR(VLOOKUP(I1236,$C$3:$L$6,8,0)))*12+MONTH(B1236)-MONTH(VLOOKUP(I1236,$C$3:$L$6,8,0))))*VLOOKUP(I1236,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1236<>Variables!$B$1,IF(H1236<>0,C1236,I1236),\"\")","v":""},"","",{"$f":"IF(C1237<>\"\",IF(OR(VLOOKUP(C1237,$C$3:$L$6,5,0)=Variables!$B$5,B1237>VLOOKUP(C1237,$C$3:$L$6,8,0)),-D1237*VLOOKUP(C1237,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1237<>Variables!$B$1,IF(C1237<>\"\",$I$9-E1237-F1237,\"\"),-D1237)","v":""},"",{"$f":"IF(C1237<>\"\",IF(D1237+$I$9-E1237-F1237>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1237,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1237,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1237,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1237,$C$3:$L$6,5,0)=Variables!$B$5,B1237>VLOOKUP(I1237,$C$3:$L$6,8,0)),IF(VLOOKUP(I1237,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1237)-YEAR($B$12))*12+MONTH(B1237)-MONTH($B$12)),((YEAR(B1237)-YEAR(VLOOKUP(I1237,$C$3:$L$6,8,0)))*12+MONTH(B1237)-MONTH(VLOOKUP(I1237,$C$3:$L$6,8,0))))*(VLOOKUP(I1237,$C$3:$L$6,10,0)*VLOOKUP(I1237,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1237<>\"\",IF(I1237<>\"\",IF(ISERROR(VLOOKUP(I1237,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1237,$C$3:$L$6,10,0)+J1237+IF(OR(VLOOKUP(I1237,$C$3:$L$6,5,0)=Variables!$B$5,B1237>VLOOKUP(I1237,$C$3:$L$6,8,0)),IF(VLOOKUP(I1237,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1237)-YEAR($B$12))*12+MONTH(B1237)-MONTH($B$12)),((YEAR(B1237)-YEAR(VLOOKUP(I1237,$C$3:$L$6,8,0)))*12+MONTH(B1237)-MONTH(VLOOKUP(I1237,$C$3:$L$6,8,0))))*VLOOKUP(I1237,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1237<>Variables!$B$1,IF(H1237<>0,C1237,I1237),\"\")","v":""},"","",{"$f":"IF(C1238<>\"\",IF(OR(VLOOKUP(C1238,$C$3:$L$6,5,0)=Variables!$B$5,B1238>VLOOKUP(C1238,$C$3:$L$6,8,0)),-D1238*VLOOKUP(C1238,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1238<>Variables!$B$1,IF(C1238<>\"\",$I$9-E1238-F1238,\"\"),-D1238)","v":""},"",{"$f":"IF(C1238<>\"\",IF(D1238+$I$9-E1238-F1238>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1238,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1238,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1238,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1238,$C$3:$L$6,5,0)=Variables!$B$5,B1238>VLOOKUP(I1238,$C$3:$L$6,8,0)),IF(VLOOKUP(I1238,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1238)-YEAR($B$12))*12+MONTH(B1238)-MONTH($B$12)),((YEAR(B1238)-YEAR(VLOOKUP(I1238,$C$3:$L$6,8,0)))*12+MONTH(B1238)-MONTH(VLOOKUP(I1238,$C$3:$L$6,8,0))))*(VLOOKUP(I1238,$C$3:$L$6,10,0)*VLOOKUP(I1238,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1238<>\"\",IF(I1238<>\"\",IF(ISERROR(VLOOKUP(I1238,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1238,$C$3:$L$6,10,0)+J1238+IF(OR(VLOOKUP(I1238,$C$3:$L$6,5,0)=Variables!$B$5,B1238>VLOOKUP(I1238,$C$3:$L$6,8,0)),IF(VLOOKUP(I1238,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1238)-YEAR($B$12))*12+MONTH(B1238)-MONTH($B$12)),((YEAR(B1238)-YEAR(VLOOKUP(I1238,$C$3:$L$6,8,0)))*12+MONTH(B1238)-MONTH(VLOOKUP(I1238,$C$3:$L$6,8,0))))*VLOOKUP(I1238,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1238<>Variables!$B$1,IF(H1238<>0,C1238,I1238),\"\")","v":""},"","",{"$f":"IF(C1239<>\"\",IF(OR(VLOOKUP(C1239,$C$3:$L$6,5,0)=Variables!$B$5,B1239>VLOOKUP(C1239,$C$3:$L$6,8,0)),-D1239*VLOOKUP(C1239,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1239<>Variables!$B$1,IF(C1239<>\"\",$I$9-E1239-F1239,\"\"),-D1239)","v":""},"",{"$f":"IF(C1239<>\"\",IF(D1239+$I$9-E1239-F1239>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1239,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1239,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1239,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1239,$C$3:$L$6,5,0)=Variables!$B$5,B1239>VLOOKUP(I1239,$C$3:$L$6,8,0)),IF(VLOOKUP(I1239,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1239)-YEAR($B$12))*12+MONTH(B1239)-MONTH($B$12)),((YEAR(B1239)-YEAR(VLOOKUP(I1239,$C$3:$L$6,8,0)))*12+MONTH(B1239)-MONTH(VLOOKUP(I1239,$C$3:$L$6,8,0))))*(VLOOKUP(I1239,$C$3:$L$6,10,0)*VLOOKUP(I1239,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1239<>\"\",IF(I1239<>\"\",IF(ISERROR(VLOOKUP(I1239,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1239,$C$3:$L$6,10,0)+J1239+IF(OR(VLOOKUP(I1239,$C$3:$L$6,5,0)=Variables!$B$5,B1239>VLOOKUP(I1239,$C$3:$L$6,8,0)),IF(VLOOKUP(I1239,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1239)-YEAR($B$12))*12+MONTH(B1239)-MONTH($B$12)),((YEAR(B1239)-YEAR(VLOOKUP(I1239,$C$3:$L$6,8,0)))*12+MONTH(B1239)-MONTH(VLOOKUP(I1239,$C$3:$L$6,8,0))))*VLOOKUP(I1239,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1239<>Variables!$B$1,IF(H1239<>0,C1239,I1239),\"\")","v":""},"","",{"$f":"IF(C1240<>\"\",IF(OR(VLOOKUP(C1240,$C$3:$L$6,5,0)=Variables!$B$5,B1240>VLOOKUP(C1240,$C$3:$L$6,8,0)),-D1240*VLOOKUP(C1240,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1240<>Variables!$B$1,IF(C1240<>\"\",$I$9-E1240-F1240,\"\"),-D1240)","v":""},"",{"$f":"IF(C1240<>\"\",IF(D1240+$I$9-E1240-F1240>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1240,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1240,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1240,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1240,$C$3:$L$6,5,0)=Variables!$B$5,B1240>VLOOKUP(I1240,$C$3:$L$6,8,0)),IF(VLOOKUP(I1240,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1240)-YEAR($B$12))*12+MONTH(B1240)-MONTH($B$12)),((YEAR(B1240)-YEAR(VLOOKUP(I1240,$C$3:$L$6,8,0)))*12+MONTH(B1240)-MONTH(VLOOKUP(I1240,$C$3:$L$6,8,0))))*(VLOOKUP(I1240,$C$3:$L$6,10,0)*VLOOKUP(I1240,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1240<>\"\",IF(I1240<>\"\",IF(ISERROR(VLOOKUP(I1240,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1240,$C$3:$L$6,10,0)+J1240+IF(OR(VLOOKUP(I1240,$C$3:$L$6,5,0)=Variables!$B$5,B1240>VLOOKUP(I1240,$C$3:$L$6,8,0)),IF(VLOOKUP(I1240,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1240)-YEAR($B$12))*12+MONTH(B1240)-MONTH($B$12)),((YEAR(B1240)-YEAR(VLOOKUP(I1240,$C$3:$L$6,8,0)))*12+MONTH(B1240)-MONTH(VLOOKUP(I1240,$C$3:$L$6,8,0))))*VLOOKUP(I1240,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1240<>Variables!$B$1,IF(H1240<>0,C1240,I1240),\"\")","v":""},"","",{"$f":"IF(C1241<>\"\",IF(OR(VLOOKUP(C1241,$C$3:$L$6,5,0)=Variables!$B$5,B1241>VLOOKUP(C1241,$C$3:$L$6,8,0)),-D1241*VLOOKUP(C1241,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1241<>Variables!$B$1,IF(C1241<>\"\",$I$9-E1241-F1241,\"\"),-D1241)","v":""},"",{"$f":"IF(C1241<>\"\",IF(D1241+$I$9-E1241-F1241>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1241,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1241,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1241,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1241,$C$3:$L$6,5,0)=Variables!$B$5,B1241>VLOOKUP(I1241,$C$3:$L$6,8,0)),IF(VLOOKUP(I1241,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1241)-YEAR($B$12))*12+MONTH(B1241)-MONTH($B$12)),((YEAR(B1241)-YEAR(VLOOKUP(I1241,$C$3:$L$6,8,0)))*12+MONTH(B1241)-MONTH(VLOOKUP(I1241,$C$3:$L$6,8,0))))*(VLOOKUP(I1241,$C$3:$L$6,10,0)*VLOOKUP(I1241,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1241<>\"\",IF(I1241<>\"\",IF(ISERROR(VLOOKUP(I1241,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1241,$C$3:$L$6,10,0)+J1241+IF(OR(VLOOKUP(I1241,$C$3:$L$6,5,0)=Variables!$B$5,B1241>VLOOKUP(I1241,$C$3:$L$6,8,0)),IF(VLOOKUP(I1241,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1241)-YEAR($B$12))*12+MONTH(B1241)-MONTH($B$12)),((YEAR(B1241)-YEAR(VLOOKUP(I1241,$C$3:$L$6,8,0)))*12+MONTH(B1241)-MONTH(VLOOKUP(I1241,$C$3:$L$6,8,0))))*VLOOKUP(I1241,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1241<>Variables!$B$1,IF(H1241<>0,C1241,I1241),\"\")","v":""},"","",{"$f":"IF(C1242<>\"\",IF(OR(VLOOKUP(C1242,$C$3:$L$6,5,0)=Variables!$B$5,B1242>VLOOKUP(C1242,$C$3:$L$6,8,0)),-D1242*VLOOKUP(C1242,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1242<>Variables!$B$1,IF(C1242<>\"\",$I$9-E1242-F1242,\"\"),-D1242)","v":""},"",{"$f":"IF(C1242<>\"\",IF(D1242+$I$9-E1242-F1242>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1242,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1242,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1242,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1242,$C$3:$L$6,5,0)=Variables!$B$5,B1242>VLOOKUP(I1242,$C$3:$L$6,8,0)),IF(VLOOKUP(I1242,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1242)-YEAR($B$12))*12+MONTH(B1242)-MONTH($B$12)),((YEAR(B1242)-YEAR(VLOOKUP(I1242,$C$3:$L$6,8,0)))*12+MONTH(B1242)-MONTH(VLOOKUP(I1242,$C$3:$L$6,8,0))))*(VLOOKUP(I1242,$C$3:$L$6,10,0)*VLOOKUP(I1242,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1242<>\"\",IF(I1242<>\"\",IF(ISERROR(VLOOKUP(I1242,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1242,$C$3:$L$6,10,0)+J1242+IF(OR(VLOOKUP(I1242,$C$3:$L$6,5,0)=Variables!$B$5,B1242>VLOOKUP(I1242,$C$3:$L$6,8,0)),IF(VLOOKUP(I1242,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1242)-YEAR($B$12))*12+MONTH(B1242)-MONTH($B$12)),((YEAR(B1242)-YEAR(VLOOKUP(I1242,$C$3:$L$6,8,0)))*12+MONTH(B1242)-MONTH(VLOOKUP(I1242,$C$3:$L$6,8,0))))*VLOOKUP(I1242,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1242<>Variables!$B$1,IF(H1242<>0,C1242,I1242),\"\")","v":""},"","",{"$f":"IF(C1243<>\"\",IF(OR(VLOOKUP(C1243,$C$3:$L$6,5,0)=Variables!$B$5,B1243>VLOOKUP(C1243,$C$3:$L$6,8,0)),-D1243*VLOOKUP(C1243,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1243<>Variables!$B$1,IF(C1243<>\"\",$I$9-E1243-F1243,\"\"),-D1243)","v":""},"",{"$f":"IF(C1243<>\"\",IF(D1243+$I$9-E1243-F1243>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1243,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1243,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1243,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1243,$C$3:$L$6,5,0)=Variables!$B$5,B1243>VLOOKUP(I1243,$C$3:$L$6,8,0)),IF(VLOOKUP(I1243,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1243)-YEAR($B$12))*12+MONTH(B1243)-MONTH($B$12)),((YEAR(B1243)-YEAR(VLOOKUP(I1243,$C$3:$L$6,8,0)))*12+MONTH(B1243)-MONTH(VLOOKUP(I1243,$C$3:$L$6,8,0))))*(VLOOKUP(I1243,$C$3:$L$6,10,0)*VLOOKUP(I1243,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1243<>\"\",IF(I1243<>\"\",IF(ISERROR(VLOOKUP(I1243,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1243,$C$3:$L$6,10,0)+J1243+IF(OR(VLOOKUP(I1243,$C$3:$L$6,5,0)=Variables!$B$5,B1243>VLOOKUP(I1243,$C$3:$L$6,8,0)),IF(VLOOKUP(I1243,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1243)-YEAR($B$12))*12+MONTH(B1243)-MONTH($B$12)),((YEAR(B1243)-YEAR(VLOOKUP(I1243,$C$3:$L$6,8,0)))*12+MONTH(B1243)-MONTH(VLOOKUP(I1243,$C$3:$L$6,8,0))))*VLOOKUP(I1243,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1243<>Variables!$B$1,IF(H1243<>0,C1243,I1243),\"\")","v":""},{"$f":"IF(C1244<>\"\",IF(H1243<>0,H1243,L1243),\"\")","v":""},{"$f":"IF(C1244<>\"\",MINPAYMENT(C1244,ROW(B1244),COLUMN(B1244)),\"\")","v":""},{"$f":"IF(C1244<>\"\",IF(OR(VLOOKUP(C1244,$C$3:$L$6,5,0)=Variables!$B$5,B1244>VLOOKUP(C1244,$C$3:$L$6,8,0)),-D1244*VLOOKUP(C1244,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1244<>Variables!$B$1,IF(C1244<>\"\",$I$9-E1244-F1244,\"\"),-D1244)","v":""},"",{"$f":"IF(C1244<>\"\",IF(D1244+$I$9-E1244-F1244>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1244,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1244,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1244,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1244,$C$3:$L$6,5,0)=Variables!$B$5,B1244>VLOOKUP(I1244,$C$3:$L$6,8,0)),IF(VLOOKUP(I1244,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1244)-YEAR($B$12))*12+MONTH(B1244)-MONTH($B$12)),((YEAR(B1244)-YEAR(VLOOKUP(I1244,$C$3:$L$6,8,0)))*12+MONTH(B1244)-MONTH(VLOOKUP(I1244,$C$3:$L$6,8,0))))*(VLOOKUP(I1244,$C$3:$L$6,10,0)*VLOOKUP(I1244,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1244<>\"\",IF(I1244<>\"\",IF(ISERROR(VLOOKUP(I1244,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1244,$C$3:$L$6,10,0)+J1244+IF(OR(VLOOKUP(I1244,$C$3:$L$6,5,0)=Variables!$B$5,B1244>VLOOKUP(I1244,$C$3:$L$6,8,0)),IF(VLOOKUP(I1244,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1244)-YEAR($B$12))*12+MONTH(B1244)-MONTH($B$12)),((YEAR(B1244)-YEAR(VLOOKUP(I1244,$C$3:$L$6,8,0)))*12+MONTH(B1244)-MONTH(VLOOKUP(I1244,$C$3:$L$6,8,0))))*VLOOKUP(I1244,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1244<>\"\",IF(ISERROR(IF(D1244+G1244>=0,K1244+D1244+G1244,\"\")),\"\",IF(D1244+G1244>=0,K1244+D1244+G1244,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1245<>\"\",DATE(YEAR(B1244),MONTH(B1244)+1,DAY(B1244)),\"\")","v":""},{"$f":"IF(I1244<>Variables!$B$1,IF(H1244<>0,C1244,I1244),\"\")","v":""},"","",{"$f":"IF(C1245<>\"\",IF(OR(VLOOKUP(C1245,$C$3:$L$6,5,0)=Variables!$B$5,B1245>VLOOKUP(C1245,$C$3:$L$6,8,0)),-D1245*VLOOKUP(C1245,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1245<>Variables!$B$1,IF(C1245<>\"\",$I$9-E1245-F1245,\"\"),-D1245)","v":""},{"$f":"IF(C1245<>\"\",IF(D1245+G1245<0,D1245+G1245,0),\"\")","v":""},{"$f":"IF(C1245<>\"\",IF(D1245+$I$9-E1245-F1245>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1245,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1245,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1245,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1245,$C$3:$L$6,5,0)=Variables!$B$5,B1245>VLOOKUP(I1245,$C$3:$L$6,8,0)),IF(VLOOKUP(I1245,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1245)-YEAR($B$12))*12+MONTH(B1245)-MONTH($B$12)),((YEAR(B1245)-YEAR(VLOOKUP(I1245,$C$3:$L$6,8,0)))*12+MONTH(B1245)-MONTH(VLOOKUP(I1245,$C$3:$L$6,8,0))))*(VLOOKUP(I1245,$C$3:$L$6,10,0)*VLOOKUP(I1245,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1245<>\"\",IF(I1245<>\"\",IF(ISERROR(VLOOKUP(I1245,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1245,$C$3:$L$6,10,0)+J1245+IF(OR(VLOOKUP(I1245,$C$3:$L$6,5,0)=Variables!$B$5,B1245>VLOOKUP(I1245,$C$3:$L$6,8,0)),IF(VLOOKUP(I1245,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1245)-YEAR($B$12))*12+MONTH(B1245)-MONTH($B$12)),((YEAR(B1245)-YEAR(VLOOKUP(I1245,$C$3:$L$6,8,0)))*12+MONTH(B1245)-MONTH(VLOOKUP(I1245,$C$3:$L$6,8,0))))*VLOOKUP(I1245,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1245<>Variables!$B$1,IF(H1245<>0,C1245,I1245),\"\")","v":""},"","",{"$f":"IF(C1246<>\"\",IF(OR(VLOOKUP(C1246,$C$3:$L$6,5,0)=Variables!$B$5,B1246>VLOOKUP(C1246,$C$3:$L$6,8,0)),-D1246*VLOOKUP(C1246,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1246<>Variables!$B$1,IF(C1246<>\"\",$I$9-E1246-F1246,\"\"),-D1246)","v":""},"",{"$f":"IF(C1246<>\"\",IF(D1246+$I$9-E1246-F1246>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1246,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1246,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1246,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1246,$C$3:$L$6,5,0)=Variables!$B$5,B1246>VLOOKUP(I1246,$C$3:$L$6,8,0)),IF(VLOOKUP(I1246,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1246)-YEAR($B$12))*12+MONTH(B1246)-MONTH($B$12)),((YEAR(B1246)-YEAR(VLOOKUP(I1246,$C$3:$L$6,8,0)))*12+MONTH(B1246)-MONTH(VLOOKUP(I1246,$C$3:$L$6,8,0))))*(VLOOKUP(I1246,$C$3:$L$6,10,0)*VLOOKUP(I1246,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1246<>\"\",IF(I1246<>\"\",IF(ISERROR(VLOOKUP(I1246,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1246,$C$3:$L$6,10,0)+J1246+IF(OR(VLOOKUP(I1246,$C$3:$L$6,5,0)=Variables!$B$5,B1246>VLOOKUP(I1246,$C$3:$L$6,8,0)),IF(VLOOKUP(I1246,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1246)-YEAR($B$12))*12+MONTH(B1246)-MONTH($B$12)),((YEAR(B1246)-YEAR(VLOOKUP(I1246,$C$3:$L$6,8,0)))*12+MONTH(B1246)-MONTH(VLOOKUP(I1246,$C$3:$L$6,8,0))))*VLOOKUP(I1246,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1246<>Variables!$B$1,IF(H1246<>0,C1246,I1246),\"\")","v":""},"","",{"$f":"IF(C1247<>\"\",IF(OR(VLOOKUP(C1247,$C$3:$L$6,5,0)=Variables!$B$5,B1247>VLOOKUP(C1247,$C$3:$L$6,8,0)),-D1247*VLOOKUP(C1247,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1247<>Variables!$B$1,IF(C1247<>\"\",$I$9-E1247-F1247,\"\"),-D1247)","v":""},"",{"$f":"IF(C1247<>\"\",IF(D1247+$I$9-E1247-F1247>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1247,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1247,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1247,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1247,$C$3:$L$6,5,0)=Variables!$B$5,B1247>VLOOKUP(I1247,$C$3:$L$6,8,0)),IF(VLOOKUP(I1247,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1247)-YEAR($B$12))*12+MONTH(B1247)-MONTH($B$12)),((YEAR(B1247)-YEAR(VLOOKUP(I1247,$C$3:$L$6,8,0)))*12+MONTH(B1247)-MONTH(VLOOKUP(I1247,$C$3:$L$6,8,0))))*(VLOOKUP(I1247,$C$3:$L$6,10,0)*VLOOKUP(I1247,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1247<>\"\",IF(I1247<>\"\",IF(ISERROR(VLOOKUP(I1247,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1247,$C$3:$L$6,10,0)+J1247+IF(OR(VLOOKUP(I1247,$C$3:$L$6,5,0)=Variables!$B$5,B1247>VLOOKUP(I1247,$C$3:$L$6,8,0)),IF(VLOOKUP(I1247,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1247)-YEAR($B$12))*12+MONTH(B1247)-MONTH($B$12)),((YEAR(B1247)-YEAR(VLOOKUP(I1247,$C$3:$L$6,8,0)))*12+MONTH(B1247)-MONTH(VLOOKUP(I1247,$C$3:$L$6,8,0))))*VLOOKUP(I1247,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1247<>Variables!$B$1,IF(H1247<>0,C1247,I1247),\"\")","v":""},"","",{"$f":"IF(C1248<>\"\",IF(OR(VLOOKUP(C1248,$C$3:$L$6,5,0)=Variables!$B$5,B1248>VLOOKUP(C1248,$C$3:$L$6,8,0)),-D1248*VLOOKUP(C1248,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1248<>Variables!$B$1,IF(C1248<>\"\",$I$9-E1248-F1248,\"\"),-D1248)","v":""},"",{"$f":"IF(C1248<>\"\",IF(D1248+$I$9-E1248-F1248>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1248,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1248,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1248,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1248,$C$3:$L$6,5,0)=Variables!$B$5,B1248>VLOOKUP(I1248,$C$3:$L$6,8,0)),IF(VLOOKUP(I1248,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1248)-YEAR($B$12))*12+MONTH(B1248)-MONTH($B$12)),((YEAR(B1248)-YEAR(VLOOKUP(I1248,$C$3:$L$6,8,0)))*12+MONTH(B1248)-MONTH(VLOOKUP(I1248,$C$3:$L$6,8,0))))*(VLOOKUP(I1248,$C$3:$L$6,10,0)*VLOOKUP(I1248,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1248<>\"\",IF(I1248<>\"\",IF(ISERROR(VLOOKUP(I1248,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1248,$C$3:$L$6,10,0)+J1248+IF(OR(VLOOKUP(I1248,$C$3:$L$6,5,0)=Variables!$B$5,B1248>VLOOKUP(I1248,$C$3:$L$6,8,0)),IF(VLOOKUP(I1248,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1248)-YEAR($B$12))*12+MONTH(B1248)-MONTH($B$12)),((YEAR(B1248)-YEAR(VLOOKUP(I1248,$C$3:$L$6,8,0)))*12+MONTH(B1248)-MONTH(VLOOKUP(I1248,$C$3:$L$6,8,0))))*VLOOKUP(I1248,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1248<>Variables!$B$1,IF(H1248<>0,C1248,I1248),\"\")","v":""},"","",{"$f":"IF(C1249<>\"\",IF(OR(VLOOKUP(C1249,$C$3:$L$6,5,0)=Variables!$B$5,B1249>VLOOKUP(C1249,$C$3:$L$6,8,0)),-D1249*VLOOKUP(C1249,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1249<>Variables!$B$1,IF(C1249<>\"\",$I$9-E1249-F1249,\"\"),-D1249)","v":""},"",{"$f":"IF(C1249<>\"\",IF(D1249+$I$9-E1249-F1249>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1249,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1249,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1249,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1249,$C$3:$L$6,5,0)=Variables!$B$5,B1249>VLOOKUP(I1249,$C$3:$L$6,8,0)),IF(VLOOKUP(I1249,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1249)-YEAR($B$12))*12+MONTH(B1249)-MONTH($B$12)),((YEAR(B1249)-YEAR(VLOOKUP(I1249,$C$3:$L$6,8,0)))*12+MONTH(B1249)-MONTH(VLOOKUP(I1249,$C$3:$L$6,8,0))))*(VLOOKUP(I1249,$C$3:$L$6,10,0)*VLOOKUP(I1249,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1249<>\"\",IF(I1249<>\"\",IF(ISERROR(VLOOKUP(I1249,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1249,$C$3:$L$6,10,0)+J1249+IF(OR(VLOOKUP(I1249,$C$3:$L$6,5,0)=Variables!$B$5,B1249>VLOOKUP(I1249,$C$3:$L$6,8,0)),IF(VLOOKUP(I1249,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1249)-YEAR($B$12))*12+MONTH(B1249)-MONTH($B$12)),((YEAR(B1249)-YEAR(VLOOKUP(I1249,$C$3:$L$6,8,0)))*12+MONTH(B1249)-MONTH(VLOOKUP(I1249,$C$3:$L$6,8,0))))*VLOOKUP(I1249,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1249<>Variables!$B$1,IF(H1249<>0,C1249,I1249),\"\")","v":""},"","",{"$f":"IF(C1250<>\"\",IF(OR(VLOOKUP(C1250,$C$3:$L$6,5,0)=Variables!$B$5,B1250>VLOOKUP(C1250,$C$3:$L$6,8,0)),-D1250*VLOOKUP(C1250,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1250<>Variables!$B$1,IF(C1250<>\"\",$I$9-E1250-F1250,\"\"),-D1250)","v":""},"",{"$f":"IF(C1250<>\"\",IF(D1250+$I$9-E1250-F1250>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1250,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1250,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1250,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1250,$C$3:$L$6,5,0)=Variables!$B$5,B1250>VLOOKUP(I1250,$C$3:$L$6,8,0)),IF(VLOOKUP(I1250,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1250)-YEAR($B$12))*12+MONTH(B1250)-MONTH($B$12)),((YEAR(B1250)-YEAR(VLOOKUP(I1250,$C$3:$L$6,8,0)))*12+MONTH(B1250)-MONTH(VLOOKUP(I1250,$C$3:$L$6,8,0))))*(VLOOKUP(I1250,$C$3:$L$6,10,0)*VLOOKUP(I1250,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1250<>\"\",IF(I1250<>\"\",IF(ISERROR(VLOOKUP(I1250,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1250,$C$3:$L$6,10,0)+J1250+IF(OR(VLOOKUP(I1250,$C$3:$L$6,5,0)=Variables!$B$5,B1250>VLOOKUP(I1250,$C$3:$L$6,8,0)),IF(VLOOKUP(I1250,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1250)-YEAR($B$12))*12+MONTH(B1250)-MONTH($B$12)),((YEAR(B1250)-YEAR(VLOOKUP(I1250,$C$3:$L$6,8,0)))*12+MONTH(B1250)-MONTH(VLOOKUP(I1250,$C$3:$L$6,8,0))))*VLOOKUP(I1250,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1250<>Variables!$B$1,IF(H1250<>0,C1250,I1250),\"\")","v":""},"","",{"$f":"IF(C1251<>\"\",IF(OR(VLOOKUP(C1251,$C$3:$L$6,5,0)=Variables!$B$5,B1251>VLOOKUP(C1251,$C$3:$L$6,8,0)),-D1251*VLOOKUP(C1251,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1251<>Variables!$B$1,IF(C1251<>\"\",$I$9-E1251-F1251,\"\"),-D1251)","v":""},"",{"$f":"IF(C1251<>\"\",IF(D1251+$I$9-E1251-F1251>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1251,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1251,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1251,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1251,$C$3:$L$6,5,0)=Variables!$B$5,B1251>VLOOKUP(I1251,$C$3:$L$6,8,0)),IF(VLOOKUP(I1251,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1251)-YEAR($B$12))*12+MONTH(B1251)-MONTH($B$12)),((YEAR(B1251)-YEAR(VLOOKUP(I1251,$C$3:$L$6,8,0)))*12+MONTH(B1251)-MONTH(VLOOKUP(I1251,$C$3:$L$6,8,0))))*(VLOOKUP(I1251,$C$3:$L$6,10,0)*VLOOKUP(I1251,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1251<>\"\",IF(I1251<>\"\",IF(ISERROR(VLOOKUP(I1251,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1251,$C$3:$L$6,10,0)+J1251+IF(OR(VLOOKUP(I1251,$C$3:$L$6,5,0)=Variables!$B$5,B1251>VLOOKUP(I1251,$C$3:$L$6,8,0)),IF(VLOOKUP(I1251,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1251)-YEAR($B$12))*12+MONTH(B1251)-MONTH($B$12)),((YEAR(B1251)-YEAR(VLOOKUP(I1251,$C$3:$L$6,8,0)))*12+MONTH(B1251)-MONTH(VLOOKUP(I1251,$C$3:$L$6,8,0))))*VLOOKUP(I1251,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1251<>Variables!$B$1,IF(H1251<>0,C1251,I1251),\"\")","v":""},"","",{"$f":"IF(C1252<>\"\",IF(OR(VLOOKUP(C1252,$C$3:$L$6,5,0)=Variables!$B$5,B1252>VLOOKUP(C1252,$C$3:$L$6,8,0)),-D1252*VLOOKUP(C1252,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1252<>Variables!$B$1,IF(C1252<>\"\",$I$9-E1252-F1252,\"\"),-D1252)","v":""},"",{"$f":"IF(C1252<>\"\",IF(D1252+$I$9-E1252-F1252>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1252,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1252,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1252,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1252,$C$3:$L$6,5,0)=Variables!$B$5,B1252>VLOOKUP(I1252,$C$3:$L$6,8,0)),IF(VLOOKUP(I1252,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1252)-YEAR($B$12))*12+MONTH(B1252)-MONTH($B$12)),((YEAR(B1252)-YEAR(VLOOKUP(I1252,$C$3:$L$6,8,0)))*12+MONTH(B1252)-MONTH(VLOOKUP(I1252,$C$3:$L$6,8,0))))*(VLOOKUP(I1252,$C$3:$L$6,10,0)*VLOOKUP(I1252,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1252<>\"\",IF(I1252<>\"\",IF(ISERROR(VLOOKUP(I1252,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1252,$C$3:$L$6,10,0)+J1252+IF(OR(VLOOKUP(I1252,$C$3:$L$6,5,0)=Variables!$B$5,B1252>VLOOKUP(I1252,$C$3:$L$6,8,0)),IF(VLOOKUP(I1252,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1252)-YEAR($B$12))*12+MONTH(B1252)-MONTH($B$12)),((YEAR(B1252)-YEAR(VLOOKUP(I1252,$C$3:$L$6,8,0)))*12+MONTH(B1252)-MONTH(VLOOKUP(I1252,$C$3:$L$6,8,0))))*VLOOKUP(I1252,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1252<>Variables!$B$1,IF(H1252<>0,C1252,I1252),\"\")","v":""},"","",{"$f":"IF(C1253<>\"\",IF(OR(VLOOKUP(C1253,$C$3:$L$6,5,0)=Variables!$B$5,B1253>VLOOKUP(C1253,$C$3:$L$6,8,0)),-D1253*VLOOKUP(C1253,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1253<>Variables!$B$1,IF(C1253<>\"\",$I$9-E1253-F1253,\"\"),-D1253)","v":""},"",{"$f":"IF(C1253<>\"\",IF(D1253+$I$9-E1253-F1253>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1253,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1253,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1253,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1253,$C$3:$L$6,5,0)=Variables!$B$5,B1253>VLOOKUP(I1253,$C$3:$L$6,8,0)),IF(VLOOKUP(I1253,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1253)-YEAR($B$12))*12+MONTH(B1253)-MONTH($B$12)),((YEAR(B1253)-YEAR(VLOOKUP(I1253,$C$3:$L$6,8,0)))*12+MONTH(B1253)-MONTH(VLOOKUP(I1253,$C$3:$L$6,8,0))))*(VLOOKUP(I1253,$C$3:$L$6,10,0)*VLOOKUP(I1253,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1253<>\"\",IF(I1253<>\"\",IF(ISERROR(VLOOKUP(I1253,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1253,$C$3:$L$6,10,0)+J1253+IF(OR(VLOOKUP(I1253,$C$3:$L$6,5,0)=Variables!$B$5,B1253>VLOOKUP(I1253,$C$3:$L$6,8,0)),IF(VLOOKUP(I1253,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1253)-YEAR($B$12))*12+MONTH(B1253)-MONTH($B$12)),((YEAR(B1253)-YEAR(VLOOKUP(I1253,$C$3:$L$6,8,0)))*12+MONTH(B1253)-MONTH(VLOOKUP(I1253,$C$3:$L$6,8,0))))*VLOOKUP(I1253,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1253<>Variables!$B$1,IF(H1253<>0,C1253,I1253),\"\")","v":""},"","",{"$f":"IF(C1254<>\"\",IF(OR(VLOOKUP(C1254,$C$3:$L$6,5,0)=Variables!$B$5,B1254>VLOOKUP(C1254,$C$3:$L$6,8,0)),-D1254*VLOOKUP(C1254,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1254<>Variables!$B$1,IF(C1254<>\"\",$I$9-E1254-F1254,\"\"),-D1254)","v":""},"",{"$f":"IF(C1254<>\"\",IF(D1254+$I$9-E1254-F1254>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1254,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1254,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1254,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1254,$C$3:$L$6,5,0)=Variables!$B$5,B1254>VLOOKUP(I1254,$C$3:$L$6,8,0)),IF(VLOOKUP(I1254,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1254)-YEAR($B$12))*12+MONTH(B1254)-MONTH($B$12)),((YEAR(B1254)-YEAR(VLOOKUP(I1254,$C$3:$L$6,8,0)))*12+MONTH(B1254)-MONTH(VLOOKUP(I1254,$C$3:$L$6,8,0))))*(VLOOKUP(I1254,$C$3:$L$6,10,0)*VLOOKUP(I1254,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1254<>\"\",IF(I1254<>\"\",IF(ISERROR(VLOOKUP(I1254,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1254,$C$3:$L$6,10,0)+J1254+IF(OR(VLOOKUP(I1254,$C$3:$L$6,5,0)=Variables!$B$5,B1254>VLOOKUP(I1254,$C$3:$L$6,8,0)),IF(VLOOKUP(I1254,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1254)-YEAR($B$12))*12+MONTH(B1254)-MONTH($B$12)),((YEAR(B1254)-YEAR(VLOOKUP(I1254,$C$3:$L$6,8,0)))*12+MONTH(B1254)-MONTH(VLOOKUP(I1254,$C$3:$L$6,8,0))))*VLOOKUP(I1254,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1254<>Variables!$B$1,IF(H1254<>0,C1254,I1254),\"\")","v":""},"","",{"$f":"IF(C1255<>\"\",IF(OR(VLOOKUP(C1255,$C$3:$L$6,5,0)=Variables!$B$5,B1255>VLOOKUP(C1255,$C$3:$L$6,8,0)),-D1255*VLOOKUP(C1255,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1255<>Variables!$B$1,IF(C1255<>\"\",$I$9-E1255-F1255,\"\"),-D1255)","v":""},"",{"$f":"IF(C1255<>\"\",IF(D1255+$I$9-E1255-F1255>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1255,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1255,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1255,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1255,$C$3:$L$6,5,0)=Variables!$B$5,B1255>VLOOKUP(I1255,$C$3:$L$6,8,0)),IF(VLOOKUP(I1255,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1255)-YEAR($B$12))*12+MONTH(B1255)-MONTH($B$12)),((YEAR(B1255)-YEAR(VLOOKUP(I1255,$C$3:$L$6,8,0)))*12+MONTH(B1255)-MONTH(VLOOKUP(I1255,$C$3:$L$6,8,0))))*(VLOOKUP(I1255,$C$3:$L$6,10,0)*VLOOKUP(I1255,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1255<>\"\",IF(I1255<>\"\",IF(ISERROR(VLOOKUP(I1255,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1255,$C$3:$L$6,10,0)+J1255+IF(OR(VLOOKUP(I1255,$C$3:$L$6,5,0)=Variables!$B$5,B1255>VLOOKUP(I1255,$C$3:$L$6,8,0)),IF(VLOOKUP(I1255,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1255)-YEAR($B$12))*12+MONTH(B1255)-MONTH($B$12)),((YEAR(B1255)-YEAR(VLOOKUP(I1255,$C$3:$L$6,8,0)))*12+MONTH(B1255)-MONTH(VLOOKUP(I1255,$C$3:$L$6,8,0))))*VLOOKUP(I1255,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1255<>Variables!$B$1,IF(H1255<>0,C1255,I1255),\"\")","v":""},"","",{"$f":"IF(C1256<>\"\",IF(OR(VLOOKUP(C1256,$C$3:$L$6,5,0)=Variables!$B$5,B1256>VLOOKUP(C1256,$C$3:$L$6,8,0)),-D1256*VLOOKUP(C1256,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1256<>Variables!$B$1,IF(C1256<>\"\",$I$9-E1256-F1256,\"\"),-D1256)","v":""},"",{"$f":"IF(C1256<>\"\",IF(D1256+$I$9-E1256-F1256>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1256,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1256,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1256,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1256,$C$3:$L$6,5,0)=Variables!$B$5,B1256>VLOOKUP(I1256,$C$3:$L$6,8,0)),IF(VLOOKUP(I1256,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1256)-YEAR($B$12))*12+MONTH(B1256)-MONTH($B$12)),((YEAR(B1256)-YEAR(VLOOKUP(I1256,$C$3:$L$6,8,0)))*12+MONTH(B1256)-MONTH(VLOOKUP(I1256,$C$3:$L$6,8,0))))*(VLOOKUP(I1256,$C$3:$L$6,10,0)*VLOOKUP(I1256,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1256<>\"\",IF(I1256<>\"\",IF(ISERROR(VLOOKUP(I1256,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1256,$C$3:$L$6,10,0)+J1256+IF(OR(VLOOKUP(I1256,$C$3:$L$6,5,0)=Variables!$B$5,B1256>VLOOKUP(I1256,$C$3:$L$6,8,0)),IF(VLOOKUP(I1256,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1256)-YEAR($B$12))*12+MONTH(B1256)-MONTH($B$12)),((YEAR(B1256)-YEAR(VLOOKUP(I1256,$C$3:$L$6,8,0)))*12+MONTH(B1256)-MONTH(VLOOKUP(I1256,$C$3:$L$6,8,0))))*VLOOKUP(I1256,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1256<>Variables!$B$1,IF(H1256<>0,C1256,I1256),\"\")","v":""},"","",{"$f":"IF(C1257<>\"\",IF(OR(VLOOKUP(C1257,$C$3:$L$6,5,0)=Variables!$B$5,B1257>VLOOKUP(C1257,$C$3:$L$6,8,0)),-D1257*VLOOKUP(C1257,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1257<>Variables!$B$1,IF(C1257<>\"\",$I$9-E1257-F1257,\"\"),-D1257)","v":""},"",{"$f":"IF(C1257<>\"\",IF(D1257+$I$9-E1257-F1257>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1257,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1257,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1257,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1257,$C$3:$L$6,5,0)=Variables!$B$5,B1257>VLOOKUP(I1257,$C$3:$L$6,8,0)),IF(VLOOKUP(I1257,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1257)-YEAR($B$12))*12+MONTH(B1257)-MONTH($B$12)),((YEAR(B1257)-YEAR(VLOOKUP(I1257,$C$3:$L$6,8,0)))*12+MONTH(B1257)-MONTH(VLOOKUP(I1257,$C$3:$L$6,8,0))))*(VLOOKUP(I1257,$C$3:$L$6,10,0)*VLOOKUP(I1257,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1257<>\"\",IF(I1257<>\"\",IF(ISERROR(VLOOKUP(I1257,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1257,$C$3:$L$6,10,0)+J1257+IF(OR(VLOOKUP(I1257,$C$3:$L$6,5,0)=Variables!$B$5,B1257>VLOOKUP(I1257,$C$3:$L$6,8,0)),IF(VLOOKUP(I1257,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1257)-YEAR($B$12))*12+MONTH(B1257)-MONTH($B$12)),((YEAR(B1257)-YEAR(VLOOKUP(I1257,$C$3:$L$6,8,0)))*12+MONTH(B1257)-MONTH(VLOOKUP(I1257,$C$3:$L$6,8,0))))*VLOOKUP(I1257,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1257<>Variables!$B$1,IF(H1257<>0,C1257,I1257),\"\")","v":""},"","",{"$f":"IF(C1258<>\"\",IF(OR(VLOOKUP(C1258,$C$3:$L$6,5,0)=Variables!$B$5,B1258>VLOOKUP(C1258,$C$3:$L$6,8,0)),-D1258*VLOOKUP(C1258,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1258<>Variables!$B$1,IF(C1258<>\"\",$I$9-E1258-F1258,\"\"),-D1258)","v":""},"",{"$f":"IF(C1258<>\"\",IF(D1258+$I$9-E1258-F1258>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1258,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1258,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1258,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1258,$C$3:$L$6,5,0)=Variables!$B$5,B1258>VLOOKUP(I1258,$C$3:$L$6,8,0)),IF(VLOOKUP(I1258,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1258)-YEAR($B$12))*12+MONTH(B1258)-MONTH($B$12)),((YEAR(B1258)-YEAR(VLOOKUP(I1258,$C$3:$L$6,8,0)))*12+MONTH(B1258)-MONTH(VLOOKUP(I1258,$C$3:$L$6,8,0))))*(VLOOKUP(I1258,$C$3:$L$6,10,0)*VLOOKUP(I1258,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1258<>\"\",IF(I1258<>\"\",IF(ISERROR(VLOOKUP(I1258,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1258,$C$3:$L$6,10,0)+J1258+IF(OR(VLOOKUP(I1258,$C$3:$L$6,5,0)=Variables!$B$5,B1258>VLOOKUP(I1258,$C$3:$L$6,8,0)),IF(VLOOKUP(I1258,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1258)-YEAR($B$12))*12+MONTH(B1258)-MONTH($B$12)),((YEAR(B1258)-YEAR(VLOOKUP(I1258,$C$3:$L$6,8,0)))*12+MONTH(B1258)-MONTH(VLOOKUP(I1258,$C$3:$L$6,8,0))))*VLOOKUP(I1258,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1258<>Variables!$B$1,IF(H1258<>0,C1258,I1258),\"\")","v":""},"","",{"$f":"IF(C1259<>\"\",IF(OR(VLOOKUP(C1259,$C$3:$L$6,5,0)=Variables!$B$5,B1259>VLOOKUP(C1259,$C$3:$L$6,8,0)),-D1259*VLOOKUP(C1259,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1259<>Variables!$B$1,IF(C1259<>\"\",$I$9-E1259-F1259,\"\"),-D1259)","v":""},"",{"$f":"IF(C1259<>\"\",IF(D1259+$I$9-E1259-F1259>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1259,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1259,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1259,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1259,$C$3:$L$6,5,0)=Variables!$B$5,B1259>VLOOKUP(I1259,$C$3:$L$6,8,0)),IF(VLOOKUP(I1259,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1259)-YEAR($B$12))*12+MONTH(B1259)-MONTH($B$12)),((YEAR(B1259)-YEAR(VLOOKUP(I1259,$C$3:$L$6,8,0)))*12+MONTH(B1259)-MONTH(VLOOKUP(I1259,$C$3:$L$6,8,0))))*(VLOOKUP(I1259,$C$3:$L$6,10,0)*VLOOKUP(I1259,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1259<>\"\",IF(I1259<>\"\",IF(ISERROR(VLOOKUP(I1259,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1259,$C$3:$L$6,10,0)+J1259+IF(OR(VLOOKUP(I1259,$C$3:$L$6,5,0)=Variables!$B$5,B1259>VLOOKUP(I1259,$C$3:$L$6,8,0)),IF(VLOOKUP(I1259,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1259)-YEAR($B$12))*12+MONTH(B1259)-MONTH($B$12)),((YEAR(B1259)-YEAR(VLOOKUP(I1259,$C$3:$L$6,8,0)))*12+MONTH(B1259)-MONTH(VLOOKUP(I1259,$C$3:$L$6,8,0))))*VLOOKUP(I1259,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1259<>Variables!$B$1,IF(H1259<>0,C1259,I1259),\"\")","v":""},"","",{"$f":"IF(C1260<>\"\",IF(OR(VLOOKUP(C1260,$C$3:$L$6,5,0)=Variables!$B$5,B1260>VLOOKUP(C1260,$C$3:$L$6,8,0)),-D1260*VLOOKUP(C1260,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1260<>Variables!$B$1,IF(C1260<>\"\",$I$9-E1260-F1260,\"\"),-D1260)","v":""},"",{"$f":"IF(C1260<>\"\",IF(D1260+$I$9-E1260-F1260>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1260,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1260,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1260,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1260,$C$3:$L$6,5,0)=Variables!$B$5,B1260>VLOOKUP(I1260,$C$3:$L$6,8,0)),IF(VLOOKUP(I1260,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1260)-YEAR($B$12))*12+MONTH(B1260)-MONTH($B$12)),((YEAR(B1260)-YEAR(VLOOKUP(I1260,$C$3:$L$6,8,0)))*12+MONTH(B1260)-MONTH(VLOOKUP(I1260,$C$3:$L$6,8,0))))*(VLOOKUP(I1260,$C$3:$L$6,10,0)*VLOOKUP(I1260,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1260<>\"\",IF(I1260<>\"\",IF(ISERROR(VLOOKUP(I1260,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1260,$C$3:$L$6,10,0)+J1260+IF(OR(VLOOKUP(I1260,$C$3:$L$6,5,0)=Variables!$B$5,B1260>VLOOKUP(I1260,$C$3:$L$6,8,0)),IF(VLOOKUP(I1260,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1260)-YEAR($B$12))*12+MONTH(B1260)-MONTH($B$12)),((YEAR(B1260)-YEAR(VLOOKUP(I1260,$C$3:$L$6,8,0)))*12+MONTH(B1260)-MONTH(VLOOKUP(I1260,$C$3:$L$6,8,0))))*VLOOKUP(I1260,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1260<>Variables!$B$1,IF(H1260<>0,C1260,I1260),\"\")","v":""},"","",{"$f":"IF(C1261<>\"\",IF(OR(VLOOKUP(C1261,$C$3:$L$6,5,0)=Variables!$B$5,B1261>VLOOKUP(C1261,$C$3:$L$6,8,0)),-D1261*VLOOKUP(C1261,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1261<>Variables!$B$1,IF(C1261<>\"\",$I$9-E1261-F1261,\"\"),-D1261)","v":""},"",{"$f":"IF(C1261<>\"\",IF(D1261+$I$9-E1261-F1261>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1261,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1261,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1261,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1261,$C$3:$L$6,5,0)=Variables!$B$5,B1261>VLOOKUP(I1261,$C$3:$L$6,8,0)),IF(VLOOKUP(I1261,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1261)-YEAR($B$12))*12+MONTH(B1261)-MONTH($B$12)),((YEAR(B1261)-YEAR(VLOOKUP(I1261,$C$3:$L$6,8,0)))*12+MONTH(B1261)-MONTH(VLOOKUP(I1261,$C$3:$L$6,8,0))))*(VLOOKUP(I1261,$C$3:$L$6,10,0)*VLOOKUP(I1261,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1261<>\"\",IF(I1261<>\"\",IF(ISERROR(VLOOKUP(I1261,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1261,$C$3:$L$6,10,0)+J1261+IF(OR(VLOOKUP(I1261,$C$3:$L$6,5,0)=Variables!$B$5,B1261>VLOOKUP(I1261,$C$3:$L$6,8,0)),IF(VLOOKUP(I1261,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1261)-YEAR($B$12))*12+MONTH(B1261)-MONTH($B$12)),((YEAR(B1261)-YEAR(VLOOKUP(I1261,$C$3:$L$6,8,0)))*12+MONTH(B1261)-MONTH(VLOOKUP(I1261,$C$3:$L$6,8,0))))*VLOOKUP(I1261,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1261<>Variables!$B$1,IF(H1261<>0,C1261,I1261),\"\")","v":""},"","",{"$f":"IF(C1262<>\"\",IF(OR(VLOOKUP(C1262,$C$3:$L$6,5,0)=Variables!$B$5,B1262>VLOOKUP(C1262,$C$3:$L$6,8,0)),-D1262*VLOOKUP(C1262,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1262<>Variables!$B$1,IF(C1262<>\"\",$I$9-E1262-F1262,\"\"),-D1262)","v":""},"",{"$f":"IF(C1262<>\"\",IF(D1262+$I$9-E1262-F1262>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1262,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1262,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1262,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1262,$C$3:$L$6,5,0)=Variables!$B$5,B1262>VLOOKUP(I1262,$C$3:$L$6,8,0)),IF(VLOOKUP(I1262,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1262)-YEAR($B$12))*12+MONTH(B1262)-MONTH($B$12)),((YEAR(B1262)-YEAR(VLOOKUP(I1262,$C$3:$L$6,8,0)))*12+MONTH(B1262)-MONTH(VLOOKUP(I1262,$C$3:$L$6,8,0))))*(VLOOKUP(I1262,$C$3:$L$6,10,0)*VLOOKUP(I1262,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1262<>\"\",IF(I1262<>\"\",IF(ISERROR(VLOOKUP(I1262,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1262,$C$3:$L$6,10,0)+J1262+IF(OR(VLOOKUP(I1262,$C$3:$L$6,5,0)=Variables!$B$5,B1262>VLOOKUP(I1262,$C$3:$L$6,8,0)),IF(VLOOKUP(I1262,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1262)-YEAR($B$12))*12+MONTH(B1262)-MONTH($B$12)),((YEAR(B1262)-YEAR(VLOOKUP(I1262,$C$3:$L$6,8,0)))*12+MONTH(B1262)-MONTH(VLOOKUP(I1262,$C$3:$L$6,8,0))))*VLOOKUP(I1262,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1262<>Variables!$B$1,IF(H1262<>0,C1262,I1262),\"\")","v":""},"","",{"$f":"IF(C1263<>\"\",IF(OR(VLOOKUP(C1263,$C$3:$L$6,5,0)=Variables!$B$5,B1263>VLOOKUP(C1263,$C$3:$L$6,8,0)),-D1263*VLOOKUP(C1263,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1263<>Variables!$B$1,IF(C1263<>\"\",$I$9-E1263-F1263,\"\"),-D1263)","v":""},"",{"$f":"IF(C1263<>\"\",IF(D1263+$I$9-E1263-F1263>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1263,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1263,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1263,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1263,$C$3:$L$6,5,0)=Variables!$B$5,B1263>VLOOKUP(I1263,$C$3:$L$6,8,0)),IF(VLOOKUP(I1263,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1263)-YEAR($B$12))*12+MONTH(B1263)-MONTH($B$12)),((YEAR(B1263)-YEAR(VLOOKUP(I1263,$C$3:$L$6,8,0)))*12+MONTH(B1263)-MONTH(VLOOKUP(I1263,$C$3:$L$6,8,0))))*(VLOOKUP(I1263,$C$3:$L$6,10,0)*VLOOKUP(I1263,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1263<>\"\",IF(I1263<>\"\",IF(ISERROR(VLOOKUP(I1263,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1263,$C$3:$L$6,10,0)+J1263+IF(OR(VLOOKUP(I1263,$C$3:$L$6,5,0)=Variables!$B$5,B1263>VLOOKUP(I1263,$C$3:$L$6,8,0)),IF(VLOOKUP(I1263,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1263)-YEAR($B$12))*12+MONTH(B1263)-MONTH($B$12)),((YEAR(B1263)-YEAR(VLOOKUP(I1263,$C$3:$L$6,8,0)))*12+MONTH(B1263)-MONTH(VLOOKUP(I1263,$C$3:$L$6,8,0))))*VLOOKUP(I1263,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1263<>Variables!$B$1,IF(H1263<>0,C1263,I1263),\"\")","v":""},"","",{"$f":"IF(C1264<>\"\",IF(OR(VLOOKUP(C1264,$C$3:$L$6,5,0)=Variables!$B$5,B1264>VLOOKUP(C1264,$C$3:$L$6,8,0)),-D1264*VLOOKUP(C1264,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1264<>Variables!$B$1,IF(C1264<>\"\",$I$9-E1264-F1264,\"\"),-D1264)","v":""},"",{"$f":"IF(C1264<>\"\",IF(D1264+$I$9-E1264-F1264>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1264,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1264,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1264,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1264,$C$3:$L$6,5,0)=Variables!$B$5,B1264>VLOOKUP(I1264,$C$3:$L$6,8,0)),IF(VLOOKUP(I1264,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1264)-YEAR($B$12))*12+MONTH(B1264)-MONTH($B$12)),((YEAR(B1264)-YEAR(VLOOKUP(I1264,$C$3:$L$6,8,0)))*12+MONTH(B1264)-MONTH(VLOOKUP(I1264,$C$3:$L$6,8,0))))*(VLOOKUP(I1264,$C$3:$L$6,10,0)*VLOOKUP(I1264,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1264<>\"\",IF(I1264<>\"\",IF(ISERROR(VLOOKUP(I1264,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1264,$C$3:$L$6,10,0)+J1264+IF(OR(VLOOKUP(I1264,$C$3:$L$6,5,0)=Variables!$B$5,B1264>VLOOKUP(I1264,$C$3:$L$6,8,0)),IF(VLOOKUP(I1264,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1264)-YEAR($B$12))*12+MONTH(B1264)-MONTH($B$12)),((YEAR(B1264)-YEAR(VLOOKUP(I1264,$C$3:$L$6,8,0)))*12+MONTH(B1264)-MONTH(VLOOKUP(I1264,$C$3:$L$6,8,0))))*VLOOKUP(I1264,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1264<>Variables!$B$1,IF(H1264<>0,C1264,I1264),\"\")","v":""},"","",{"$f":"IF(C1265<>\"\",IF(OR(VLOOKUP(C1265,$C$3:$L$6,5,0)=Variables!$B$5,B1265>VLOOKUP(C1265,$C$3:$L$6,8,0)),-D1265*VLOOKUP(C1265,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1265<>Variables!$B$1,IF(C1265<>\"\",$I$9-E1265-F1265,\"\"),-D1265)","v":""},"",{"$f":"IF(C1265<>\"\",IF(D1265+$I$9-E1265-F1265>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1265,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1265,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1265,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1265,$C$3:$L$6,5,0)=Variables!$B$5,B1265>VLOOKUP(I1265,$C$3:$L$6,8,0)),IF(VLOOKUP(I1265,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1265)-YEAR($B$12))*12+MONTH(B1265)-MONTH($B$12)),((YEAR(B1265)-YEAR(VLOOKUP(I1265,$C$3:$L$6,8,0)))*12+MONTH(B1265)-MONTH(VLOOKUP(I1265,$C$3:$L$6,8,0))))*(VLOOKUP(I1265,$C$3:$L$6,10,0)*VLOOKUP(I1265,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1265<>\"\",IF(I1265<>\"\",IF(ISERROR(VLOOKUP(I1265,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1265,$C$3:$L$6,10,0)+J1265+IF(OR(VLOOKUP(I1265,$C$3:$L$6,5,0)=Variables!$B$5,B1265>VLOOKUP(I1265,$C$3:$L$6,8,0)),IF(VLOOKUP(I1265,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1265)-YEAR($B$12))*12+MONTH(B1265)-MONTH($B$12)),((YEAR(B1265)-YEAR(VLOOKUP(I1265,$C$3:$L$6,8,0)))*12+MONTH(B1265)-MONTH(VLOOKUP(I1265,$C$3:$L$6,8,0))))*VLOOKUP(I1265,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1265<>Variables!$B$1,IF(H1265<>0,C1265,I1265),\"\")","v":""},"","",{"$f":"IF(C1266<>\"\",IF(OR(VLOOKUP(C1266,$C$3:$L$6,5,0)=Variables!$B$5,B1266>VLOOKUP(C1266,$C$3:$L$6,8,0)),-D1266*VLOOKUP(C1266,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1266<>Variables!$B$1,IF(C1266<>\"\",$I$9-E1266-F1266,\"\"),-D1266)","v":""},"",{"$f":"IF(C1266<>\"\",IF(D1266+$I$9-E1266-F1266>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1266,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1266,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1266,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1266,$C$3:$L$6,5,0)=Variables!$B$5,B1266>VLOOKUP(I1266,$C$3:$L$6,8,0)),IF(VLOOKUP(I1266,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1266)-YEAR($B$12))*12+MONTH(B1266)-MONTH($B$12)),((YEAR(B1266)-YEAR(VLOOKUP(I1266,$C$3:$L$6,8,0)))*12+MONTH(B1266)-MONTH(VLOOKUP(I1266,$C$3:$L$6,8,0))))*(VLOOKUP(I1266,$C$3:$L$6,10,0)*VLOOKUP(I1266,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1266<>\"\",IF(I1266<>\"\",IF(ISERROR(VLOOKUP(I1266,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1266,$C$3:$L$6,10,0)+J1266+IF(OR(VLOOKUP(I1266,$C$3:$L$6,5,0)=Variables!$B$5,B1266>VLOOKUP(I1266,$C$3:$L$6,8,0)),IF(VLOOKUP(I1266,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1266)-YEAR($B$12))*12+MONTH(B1266)-MONTH($B$12)),((YEAR(B1266)-YEAR(VLOOKUP(I1266,$C$3:$L$6,8,0)))*12+MONTH(B1266)-MONTH(VLOOKUP(I1266,$C$3:$L$6,8,0))))*VLOOKUP(I1266,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1266<>Variables!$B$1,IF(H1266<>0,C1266,I1266),\"\")","v":""},"","",{"$f":"IF(C1267<>\"\",IF(OR(VLOOKUP(C1267,$C$3:$L$6,5,0)=Variables!$B$5,B1267>VLOOKUP(C1267,$C$3:$L$6,8,0)),-D1267*VLOOKUP(C1267,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1267<>Variables!$B$1,IF(C1267<>\"\",$I$9-E1267-F1267,\"\"),-D1267)","v":""},"",{"$f":"IF(C1267<>\"\",IF(D1267+$I$9-E1267-F1267>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1267,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1267,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1267,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1267,$C$3:$L$6,5,0)=Variables!$B$5,B1267>VLOOKUP(I1267,$C$3:$L$6,8,0)),IF(VLOOKUP(I1267,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1267)-YEAR($B$12))*12+MONTH(B1267)-MONTH($B$12)),((YEAR(B1267)-YEAR(VLOOKUP(I1267,$C$3:$L$6,8,0)))*12+MONTH(B1267)-MONTH(VLOOKUP(I1267,$C$3:$L$6,8,0))))*(VLOOKUP(I1267,$C$3:$L$6,10,0)*VLOOKUP(I1267,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1267<>\"\",IF(I1267<>\"\",IF(ISERROR(VLOOKUP(I1267,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1267,$C$3:$L$6,10,0)+J1267+IF(OR(VLOOKUP(I1267,$C$3:$L$6,5,0)=Variables!$B$5,B1267>VLOOKUP(I1267,$C$3:$L$6,8,0)),IF(VLOOKUP(I1267,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1267)-YEAR($B$12))*12+MONTH(B1267)-MONTH($B$12)),((YEAR(B1267)-YEAR(VLOOKUP(I1267,$C$3:$L$6,8,0)))*12+MONTH(B1267)-MONTH(VLOOKUP(I1267,$C$3:$L$6,8,0))))*VLOOKUP(I1267,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1267<>Variables!$B$1,IF(H1267<>0,C1267,I1267),\"\")","v":""},"","",{"$f":"IF(C1268<>\"\",IF(OR(VLOOKUP(C1268,$C$3:$L$6,5,0)=Variables!$B$5,B1268>VLOOKUP(C1268,$C$3:$L$6,8,0)),-D1268*VLOOKUP(C1268,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1268<>Variables!$B$1,IF(C1268<>\"\",$I$9-E1268-F1268,\"\"),-D1268)","v":""},"",{"$f":"IF(C1268<>\"\",IF(D1268+$I$9-E1268-F1268>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1268,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1268,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1268,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1268,$C$3:$L$6,5,0)=Variables!$B$5,B1268>VLOOKUP(I1268,$C$3:$L$6,8,0)),IF(VLOOKUP(I1268,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1268)-YEAR($B$12))*12+MONTH(B1268)-MONTH($B$12)),((YEAR(B1268)-YEAR(VLOOKUP(I1268,$C$3:$L$6,8,0)))*12+MONTH(B1268)-MONTH(VLOOKUP(I1268,$C$3:$L$6,8,0))))*(VLOOKUP(I1268,$C$3:$L$6,10,0)*VLOOKUP(I1268,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1268<>\"\",IF(I1268<>\"\",IF(ISERROR(VLOOKUP(I1268,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1268,$C$3:$L$6,10,0)+J1268+IF(OR(VLOOKUP(I1268,$C$3:$L$6,5,0)=Variables!$B$5,B1268>VLOOKUP(I1268,$C$3:$L$6,8,0)),IF(VLOOKUP(I1268,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1268)-YEAR($B$12))*12+MONTH(B1268)-MONTH($B$12)),((YEAR(B1268)-YEAR(VLOOKUP(I1268,$C$3:$L$6,8,0)))*12+MONTH(B1268)-MONTH(VLOOKUP(I1268,$C$3:$L$6,8,0))))*VLOOKUP(I1268,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1268<>Variables!$B$1,IF(H1268<>0,C1268,I1268),\"\")","v":""},"","",{"$f":"IF(C1269<>\"\",IF(OR(VLOOKUP(C1269,$C$3:$L$6,5,0)=Variables!$B$5,B1269>VLOOKUP(C1269,$C$3:$L$6,8,0)),-D1269*VLOOKUP(C1269,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1269<>Variables!$B$1,IF(C1269<>\"\",$I$9-E1269-F1269,\"\"),-D1269)","v":""},"",{"$f":"IF(C1269<>\"\",IF(D1269+$I$9-E1269-F1269>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1269,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1269,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1269,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1269,$C$3:$L$6,5,0)=Variables!$B$5,B1269>VLOOKUP(I1269,$C$3:$L$6,8,0)),IF(VLOOKUP(I1269,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1269)-YEAR($B$12))*12+MONTH(B1269)-MONTH($B$12)),((YEAR(B1269)-YEAR(VLOOKUP(I1269,$C$3:$L$6,8,0)))*12+MONTH(B1269)-MONTH(VLOOKUP(I1269,$C$3:$L$6,8,0))))*(VLOOKUP(I1269,$C$3:$L$6,10,0)*VLOOKUP(I1269,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1269<>\"\",IF(I1269<>\"\",IF(ISERROR(VLOOKUP(I1269,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1269,$C$3:$L$6,10,0)+J1269+IF(OR(VLOOKUP(I1269,$C$3:$L$6,5,0)=Variables!$B$5,B1269>VLOOKUP(I1269,$C$3:$L$6,8,0)),IF(VLOOKUP(I1269,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1269)-YEAR($B$12))*12+MONTH(B1269)-MONTH($B$12)),((YEAR(B1269)-YEAR(VLOOKUP(I1269,$C$3:$L$6,8,0)))*12+MONTH(B1269)-MONTH(VLOOKUP(I1269,$C$3:$L$6,8,0))))*VLOOKUP(I1269,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1269<>Variables!$B$1,IF(H1269<>0,C1269,I1269),\"\")","v":""},"","",{"$f":"IF(C1270<>\"\",IF(OR(VLOOKUP(C1270,$C$3:$L$6,5,0)=Variables!$B$5,B1270>VLOOKUP(C1270,$C$3:$L$6,8,0)),-D1270*VLOOKUP(C1270,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1270<>Variables!$B$1,IF(C1270<>\"\",$I$9-E1270-F1270,\"\"),-D1270)","v":""},"",{"$f":"IF(C1270<>\"\",IF(D1270+$I$9-E1270-F1270>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1270,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1270,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1270,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1270,$C$3:$L$6,5,0)=Variables!$B$5,B1270>VLOOKUP(I1270,$C$3:$L$6,8,0)),IF(VLOOKUP(I1270,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1270)-YEAR($B$12))*12+MONTH(B1270)-MONTH($B$12)),((YEAR(B1270)-YEAR(VLOOKUP(I1270,$C$3:$L$6,8,0)))*12+MONTH(B1270)-MONTH(VLOOKUP(I1270,$C$3:$L$6,8,0))))*(VLOOKUP(I1270,$C$3:$L$6,10,0)*VLOOKUP(I1270,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1270<>\"\",IF(I1270<>\"\",IF(ISERROR(VLOOKUP(I1270,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1270,$C$3:$L$6,10,0)+J1270+IF(OR(VLOOKUP(I1270,$C$3:$L$6,5,0)=Variables!$B$5,B1270>VLOOKUP(I1270,$C$3:$L$6,8,0)),IF(VLOOKUP(I1270,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1270)-YEAR($B$12))*12+MONTH(B1270)-MONTH($B$12)),((YEAR(B1270)-YEAR(VLOOKUP(I1270,$C$3:$L$6,8,0)))*12+MONTH(B1270)-MONTH(VLOOKUP(I1270,$C$3:$L$6,8,0))))*VLOOKUP(I1270,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1270<>Variables!$B$1,IF(H1270<>0,C1270,I1270),\"\")","v":""},"","",{"$f":"IF(C1271<>\"\",IF(OR(VLOOKUP(C1271,$C$3:$L$6,5,0)=Variables!$B$5,B1271>VLOOKUP(C1271,$C$3:$L$6,8,0)),-D1271*VLOOKUP(C1271,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1271<>Variables!$B$1,IF(C1271<>\"\",$I$9-E1271-F1271,\"\"),-D1271)","v":""},"",{"$f":"IF(C1271<>\"\",IF(D1271+$I$9-E1271-F1271>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1271,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1271,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1271,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1271,$C$3:$L$6,5,0)=Variables!$B$5,B1271>VLOOKUP(I1271,$C$3:$L$6,8,0)),IF(VLOOKUP(I1271,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1271)-YEAR($B$12))*12+MONTH(B1271)-MONTH($B$12)),((YEAR(B1271)-YEAR(VLOOKUP(I1271,$C$3:$L$6,8,0)))*12+MONTH(B1271)-MONTH(VLOOKUP(I1271,$C$3:$L$6,8,0))))*(VLOOKUP(I1271,$C$3:$L$6,10,0)*VLOOKUP(I1271,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1271<>\"\",IF(I1271<>\"\",IF(ISERROR(VLOOKUP(I1271,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1271,$C$3:$L$6,10,0)+J1271+IF(OR(VLOOKUP(I1271,$C$3:$L$6,5,0)=Variables!$B$5,B1271>VLOOKUP(I1271,$C$3:$L$6,8,0)),IF(VLOOKUP(I1271,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1271)-YEAR($B$12))*12+MONTH(B1271)-MONTH($B$12)),((YEAR(B1271)-YEAR(VLOOKUP(I1271,$C$3:$L$6,8,0)))*12+MONTH(B1271)-MONTH(VLOOKUP(I1271,$C$3:$L$6,8,0))))*VLOOKUP(I1271,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1271<>Variables!$B$1,IF(H1271<>0,C1271,I1271),\"\")","v":""},"","",{"$f":"IF(C1272<>\"\",IF(OR(VLOOKUP(C1272,$C$3:$L$6,5,0)=Variables!$B$5,B1272>VLOOKUP(C1272,$C$3:$L$6,8,0)),-D1272*VLOOKUP(C1272,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1272<>Variables!$B$1,IF(C1272<>\"\",$I$9-E1272-F1272,\"\"),-D1272)","v":""},"",{"$f":"IF(C1272<>\"\",IF(D1272+$I$9-E1272-F1272>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1272,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1272,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1272,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1272,$C$3:$L$6,5,0)=Variables!$B$5,B1272>VLOOKUP(I1272,$C$3:$L$6,8,0)),IF(VLOOKUP(I1272,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1272)-YEAR($B$12))*12+MONTH(B1272)-MONTH($B$12)),((YEAR(B1272)-YEAR(VLOOKUP(I1272,$C$3:$L$6,8,0)))*12+MONTH(B1272)-MONTH(VLOOKUP(I1272,$C$3:$L$6,8,0))))*(VLOOKUP(I1272,$C$3:$L$6,10,0)*VLOOKUP(I1272,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1272<>\"\",IF(I1272<>\"\",IF(ISERROR(VLOOKUP(I1272,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1272,$C$3:$L$6,10,0)+J1272+IF(OR(VLOOKUP(I1272,$C$3:$L$6,5,0)=Variables!$B$5,B1272>VLOOKUP(I1272,$C$3:$L$6,8,0)),IF(VLOOKUP(I1272,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1272)-YEAR($B$12))*12+MONTH(B1272)-MONTH($B$12)),((YEAR(B1272)-YEAR(VLOOKUP(I1272,$C$3:$L$6,8,0)))*12+MONTH(B1272)-MONTH(VLOOKUP(I1272,$C$3:$L$6,8,0))))*VLOOKUP(I1272,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1272<>Variables!$B$1,IF(H1272<>0,C1272,I1272),\"\")","v":""},"","",{"$f":"IF(C1273<>\"\",IF(OR(VLOOKUP(C1273,$C$3:$L$6,5,0)=Variables!$B$5,B1273>VLOOKUP(C1273,$C$3:$L$6,8,0)),-D1273*VLOOKUP(C1273,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1273<>Variables!$B$1,IF(C1273<>\"\",$I$9-E1273-F1273,\"\"),-D1273)","v":""},"",{"$f":"IF(C1273<>\"\",IF(D1273+$I$9-E1273-F1273>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1273,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1273,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1273,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1273,$C$3:$L$6,5,0)=Variables!$B$5,B1273>VLOOKUP(I1273,$C$3:$L$6,8,0)),IF(VLOOKUP(I1273,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1273)-YEAR($B$12))*12+MONTH(B1273)-MONTH($B$12)),((YEAR(B1273)-YEAR(VLOOKUP(I1273,$C$3:$L$6,8,0)))*12+MONTH(B1273)-MONTH(VLOOKUP(I1273,$C$3:$L$6,8,0))))*(VLOOKUP(I1273,$C$3:$L$6,10,0)*VLOOKUP(I1273,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1273<>\"\",IF(I1273<>\"\",IF(ISERROR(VLOOKUP(I1273,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1273,$C$3:$L$6,10,0)+J1273+IF(OR(VLOOKUP(I1273,$C$3:$L$6,5,0)=Variables!$B$5,B1273>VLOOKUP(I1273,$C$3:$L$6,8,0)),IF(VLOOKUP(I1273,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1273)-YEAR($B$12))*12+MONTH(B1273)-MONTH($B$12)),((YEAR(B1273)-YEAR(VLOOKUP(I1273,$C$3:$L$6,8,0)))*12+MONTH(B1273)-MONTH(VLOOKUP(I1273,$C$3:$L$6,8,0))))*VLOOKUP(I1273,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1273<>Variables!$B$1,IF(H1273<>0,C1273,I1273),\"\")","v":""},"","",{"$f":"IF(C1274<>\"\",IF(OR(VLOOKUP(C1274,$C$3:$L$6,5,0)=Variables!$B$5,B1274>VLOOKUP(C1274,$C$3:$L$6,8,0)),-D1274*VLOOKUP(C1274,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1274<>Variables!$B$1,IF(C1274<>\"\",$I$9-E1274-F1274,\"\"),-D1274)","v":""},"",{"$f":"IF(C1274<>\"\",IF(D1274+$I$9-E1274-F1274>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1274,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1274,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1274,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1274,$C$3:$L$6,5,0)=Variables!$B$5,B1274>VLOOKUP(I1274,$C$3:$L$6,8,0)),IF(VLOOKUP(I1274,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1274)-YEAR($B$12))*12+MONTH(B1274)-MONTH($B$12)),((YEAR(B1274)-YEAR(VLOOKUP(I1274,$C$3:$L$6,8,0)))*12+MONTH(B1274)-MONTH(VLOOKUP(I1274,$C$3:$L$6,8,0))))*(VLOOKUP(I1274,$C$3:$L$6,10,0)*VLOOKUP(I1274,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1274<>\"\",IF(I1274<>\"\",IF(ISERROR(VLOOKUP(I1274,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1274,$C$3:$L$6,10,0)+J1274+IF(OR(VLOOKUP(I1274,$C$3:$L$6,5,0)=Variables!$B$5,B1274>VLOOKUP(I1274,$C$3:$L$6,8,0)),IF(VLOOKUP(I1274,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1274)-YEAR($B$12))*12+MONTH(B1274)-MONTH($B$12)),((YEAR(B1274)-YEAR(VLOOKUP(I1274,$C$3:$L$6,8,0)))*12+MONTH(B1274)-MONTH(VLOOKUP(I1274,$C$3:$L$6,8,0))))*VLOOKUP(I1274,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1274<>Variables!$B$1,IF(H1274<>0,C1274,I1274),\"\")","v":""},"","",{"$f":"IF(C1275<>\"\",IF(OR(VLOOKUP(C1275,$C$3:$L$6,5,0)=Variables!$B$5,B1275>VLOOKUP(C1275,$C$3:$L$6,8,0)),-D1275*VLOOKUP(C1275,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1275<>Variables!$B$1,IF(C1275<>\"\",$I$9-E1275-F1275,\"\"),-D1275)","v":""},"",{"$f":"IF(C1275<>\"\",IF(D1275+$I$9-E1275-F1275>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1275,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1275,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1275,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1275,$C$3:$L$6,5,0)=Variables!$B$5,B1275>VLOOKUP(I1275,$C$3:$L$6,8,0)),IF(VLOOKUP(I1275,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1275)-YEAR($B$12))*12+MONTH(B1275)-MONTH($B$12)),((YEAR(B1275)-YEAR(VLOOKUP(I1275,$C$3:$L$6,8,0)))*12+MONTH(B1275)-MONTH(VLOOKUP(I1275,$C$3:$L$6,8,0))))*(VLOOKUP(I1275,$C$3:$L$6,10,0)*VLOOKUP(I1275,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1275<>\"\",IF(I1275<>\"\",IF(ISERROR(VLOOKUP(I1275,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1275,$C$3:$L$6,10,0)+J1275+IF(OR(VLOOKUP(I1275,$C$3:$L$6,5,0)=Variables!$B$5,B1275>VLOOKUP(I1275,$C$3:$L$6,8,0)),IF(VLOOKUP(I1275,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1275)-YEAR($B$12))*12+MONTH(B1275)-MONTH($B$12)),((YEAR(B1275)-YEAR(VLOOKUP(I1275,$C$3:$L$6,8,0)))*12+MONTH(B1275)-MONTH(VLOOKUP(I1275,$C$3:$L$6,8,0))))*VLOOKUP(I1275,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1275<>Variables!$B$1,IF(H1275<>0,C1275,I1275),\"\")","v":""},"","",{"$f":"IF(C1276<>\"\",IF(OR(VLOOKUP(C1276,$C$3:$L$6,5,0)=Variables!$B$5,B1276>VLOOKUP(C1276,$C$3:$L$6,8,0)),-D1276*VLOOKUP(C1276,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1276<>Variables!$B$1,IF(C1276<>\"\",$I$9-E1276-F1276,\"\"),-D1276)","v":""},"",{"$f":"IF(C1276<>\"\",IF(D1276+$I$9-E1276-F1276>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1276,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1276,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1276,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1276,$C$3:$L$6,5,0)=Variables!$B$5,B1276>VLOOKUP(I1276,$C$3:$L$6,8,0)),IF(VLOOKUP(I1276,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1276)-YEAR($B$12))*12+MONTH(B1276)-MONTH($B$12)),((YEAR(B1276)-YEAR(VLOOKUP(I1276,$C$3:$L$6,8,0)))*12+MONTH(B1276)-MONTH(VLOOKUP(I1276,$C$3:$L$6,8,0))))*(VLOOKUP(I1276,$C$3:$L$6,10,0)*VLOOKUP(I1276,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1276<>\"\",IF(I1276<>\"\",IF(ISERROR(VLOOKUP(I1276,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1276,$C$3:$L$6,10,0)+J1276+IF(OR(VLOOKUP(I1276,$C$3:$L$6,5,0)=Variables!$B$5,B1276>VLOOKUP(I1276,$C$3:$L$6,8,0)),IF(VLOOKUP(I1276,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1276)-YEAR($B$12))*12+MONTH(B1276)-MONTH($B$12)),((YEAR(B1276)-YEAR(VLOOKUP(I1276,$C$3:$L$6,8,0)))*12+MONTH(B1276)-MONTH(VLOOKUP(I1276,$C$3:$L$6,8,0))))*VLOOKUP(I1276,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1276<>Variables!$B$1,IF(H1276<>0,C1276,I1276),\"\")","v":""},"","",{"$f":"IF(C1277<>\"\",IF(OR(VLOOKUP(C1277,$C$3:$L$6,5,0)=Variables!$B$5,B1277>VLOOKUP(C1277,$C$3:$L$6,8,0)),-D1277*VLOOKUP(C1277,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1277<>Variables!$B$1,IF(C1277<>\"\",$I$9-E1277-F1277,\"\"),-D1277)","v":""},"",{"$f":"IF(C1277<>\"\",IF(D1277+$I$9-E1277-F1277>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1277,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1277,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1277,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1277,$C$3:$L$6,5,0)=Variables!$B$5,B1277>VLOOKUP(I1277,$C$3:$L$6,8,0)),IF(VLOOKUP(I1277,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1277)-YEAR($B$12))*12+MONTH(B1277)-MONTH($B$12)),((YEAR(B1277)-YEAR(VLOOKUP(I1277,$C$3:$L$6,8,0)))*12+MONTH(B1277)-MONTH(VLOOKUP(I1277,$C$3:$L$6,8,0))))*(VLOOKUP(I1277,$C$3:$L$6,10,0)*VLOOKUP(I1277,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1277<>\"\",IF(I1277<>\"\",IF(ISERROR(VLOOKUP(I1277,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1277,$C$3:$L$6,10,0)+J1277+IF(OR(VLOOKUP(I1277,$C$3:$L$6,5,0)=Variables!$B$5,B1277>VLOOKUP(I1277,$C$3:$L$6,8,0)),IF(VLOOKUP(I1277,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1277)-YEAR($B$12))*12+MONTH(B1277)-MONTH($B$12)),((YEAR(B1277)-YEAR(VLOOKUP(I1277,$C$3:$L$6,8,0)))*12+MONTH(B1277)-MONTH(VLOOKUP(I1277,$C$3:$L$6,8,0))))*VLOOKUP(I1277,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1277<>Variables!$B$1,IF(H1277<>0,C1277,I1277),\"\")","v":""},"","",{"$f":"IF(C1278<>\"\",IF(OR(VLOOKUP(C1278,$C$3:$L$6,5,0)=Variables!$B$5,B1278>VLOOKUP(C1278,$C$3:$L$6,8,0)),-D1278*VLOOKUP(C1278,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1278<>Variables!$B$1,IF(C1278<>\"\",$I$9-E1278-F1278,\"\"),-D1278)","v":""},"",{"$f":"IF(C1278<>\"\",IF(D1278+$I$9-E1278-F1278>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1278,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1278,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1278,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1278,$C$3:$L$6,5,0)=Variables!$B$5,B1278>VLOOKUP(I1278,$C$3:$L$6,8,0)),IF(VLOOKUP(I1278,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1278)-YEAR($B$12))*12+MONTH(B1278)-MONTH($B$12)),((YEAR(B1278)-YEAR(VLOOKUP(I1278,$C$3:$L$6,8,0)))*12+MONTH(B1278)-MONTH(VLOOKUP(I1278,$C$3:$L$6,8,0))))*(VLOOKUP(I1278,$C$3:$L$6,10,0)*VLOOKUP(I1278,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1278<>\"\",IF(I1278<>\"\",IF(ISERROR(VLOOKUP(I1278,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1278,$C$3:$L$6,10,0)+J1278+IF(OR(VLOOKUP(I1278,$C$3:$L$6,5,0)=Variables!$B$5,B1278>VLOOKUP(I1278,$C$3:$L$6,8,0)),IF(VLOOKUP(I1278,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1278)-YEAR($B$12))*12+MONTH(B1278)-MONTH($B$12)),((YEAR(B1278)-YEAR(VLOOKUP(I1278,$C$3:$L$6,8,0)))*12+MONTH(B1278)-MONTH(VLOOKUP(I1278,$C$3:$L$6,8,0))))*VLOOKUP(I1278,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1278<>Variables!$B$1,IF(H1278<>0,C1278,I1278),\"\")","v":""},"","",{"$f":"IF(C1279<>\"\",IF(OR(VLOOKUP(C1279,$C$3:$L$6,5,0)=Variables!$B$5,B1279>VLOOKUP(C1279,$C$3:$L$6,8,0)),-D1279*VLOOKUP(C1279,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1279<>Variables!$B$1,IF(C1279<>\"\",$I$9-E1279-F1279,\"\"),-D1279)","v":""},"",{"$f":"IF(C1279<>\"\",IF(D1279+$I$9-E1279-F1279>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1279,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1279,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1279,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1279,$C$3:$L$6,5,0)=Variables!$B$5,B1279>VLOOKUP(I1279,$C$3:$L$6,8,0)),IF(VLOOKUP(I1279,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1279)-YEAR($B$12))*12+MONTH(B1279)-MONTH($B$12)),((YEAR(B1279)-YEAR(VLOOKUP(I1279,$C$3:$L$6,8,0)))*12+MONTH(B1279)-MONTH(VLOOKUP(I1279,$C$3:$L$6,8,0))))*(VLOOKUP(I1279,$C$3:$L$6,10,0)*VLOOKUP(I1279,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1279<>\"\",IF(I1279<>\"\",IF(ISERROR(VLOOKUP(I1279,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1279,$C$3:$L$6,10,0)+J1279+IF(OR(VLOOKUP(I1279,$C$3:$L$6,5,0)=Variables!$B$5,B1279>VLOOKUP(I1279,$C$3:$L$6,8,0)),IF(VLOOKUP(I1279,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1279)-YEAR($B$12))*12+MONTH(B1279)-MONTH($B$12)),((YEAR(B1279)-YEAR(VLOOKUP(I1279,$C$3:$L$6,8,0)))*12+MONTH(B1279)-MONTH(VLOOKUP(I1279,$C$3:$L$6,8,0))))*VLOOKUP(I1279,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1279<>Variables!$B$1,IF(H1279<>0,C1279,I1279),\"\")","v":""},"","",{"$f":"IF(C1280<>\"\",IF(OR(VLOOKUP(C1280,$C$3:$L$6,5,0)=Variables!$B$5,B1280>VLOOKUP(C1280,$C$3:$L$6,8,0)),-D1280*VLOOKUP(C1280,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1280<>Variables!$B$1,IF(C1280<>\"\",$I$9-E1280-F1280,\"\"),-D1280)","v":""},"",{"$f":"IF(C1280<>\"\",IF(D1280+$I$9-E1280-F1280>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1280,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1280,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1280,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1280,$C$3:$L$6,5,0)=Variables!$B$5,B1280>VLOOKUP(I1280,$C$3:$L$6,8,0)),IF(VLOOKUP(I1280,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1280)-YEAR($B$12))*12+MONTH(B1280)-MONTH($B$12)),((YEAR(B1280)-YEAR(VLOOKUP(I1280,$C$3:$L$6,8,0)))*12+MONTH(B1280)-MONTH(VLOOKUP(I1280,$C$3:$L$6,8,0))))*(VLOOKUP(I1280,$C$3:$L$6,10,0)*VLOOKUP(I1280,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1280<>\"\",IF(I1280<>\"\",IF(ISERROR(VLOOKUP(I1280,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1280,$C$3:$L$6,10,0)+J1280+IF(OR(VLOOKUP(I1280,$C$3:$L$6,5,0)=Variables!$B$5,B1280>VLOOKUP(I1280,$C$3:$L$6,8,0)),IF(VLOOKUP(I1280,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1280)-YEAR($B$12))*12+MONTH(B1280)-MONTH($B$12)),((YEAR(B1280)-YEAR(VLOOKUP(I1280,$C$3:$L$6,8,0)))*12+MONTH(B1280)-MONTH(VLOOKUP(I1280,$C$3:$L$6,8,0))))*VLOOKUP(I1280,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1280<>Variables!$B$1,IF(H1280<>0,C1280,I1280),\"\")","v":""},"","",{"$f":"IF(C1281<>\"\",IF(OR(VLOOKUP(C1281,$C$3:$L$6,5,0)=Variables!$B$5,B1281>VLOOKUP(C1281,$C$3:$L$6,8,0)),-D1281*VLOOKUP(C1281,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1281<>Variables!$B$1,IF(C1281<>\"\",$I$9-E1281-F1281,\"\"),-D1281)","v":""},"",{"$f":"IF(C1281<>\"\",IF(D1281+$I$9-E1281-F1281>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1281,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1281,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1281,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1281,$C$3:$L$6,5,0)=Variables!$B$5,B1281>VLOOKUP(I1281,$C$3:$L$6,8,0)),IF(VLOOKUP(I1281,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1281)-YEAR($B$12))*12+MONTH(B1281)-MONTH($B$12)),((YEAR(B1281)-YEAR(VLOOKUP(I1281,$C$3:$L$6,8,0)))*12+MONTH(B1281)-MONTH(VLOOKUP(I1281,$C$3:$L$6,8,0))))*(VLOOKUP(I1281,$C$3:$L$6,10,0)*VLOOKUP(I1281,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1281<>\"\",IF(I1281<>\"\",IF(ISERROR(VLOOKUP(I1281,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1281,$C$3:$L$6,10,0)+J1281+IF(OR(VLOOKUP(I1281,$C$3:$L$6,5,0)=Variables!$B$5,B1281>VLOOKUP(I1281,$C$3:$L$6,8,0)),IF(VLOOKUP(I1281,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1281)-YEAR($B$12))*12+MONTH(B1281)-MONTH($B$12)),((YEAR(B1281)-YEAR(VLOOKUP(I1281,$C$3:$L$6,8,0)))*12+MONTH(B1281)-MONTH(VLOOKUP(I1281,$C$3:$L$6,8,0))))*VLOOKUP(I1281,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1281<>Variables!$B$1,IF(H1281<>0,C1281,I1281),\"\")","v":""},"","",{"$f":"IF(C1282<>\"\",IF(OR(VLOOKUP(C1282,$C$3:$L$6,5,0)=Variables!$B$5,B1282>VLOOKUP(C1282,$C$3:$L$6,8,0)),-D1282*VLOOKUP(C1282,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1282<>Variables!$B$1,IF(C1282<>\"\",$I$9-E1282-F1282,\"\"),-D1282)","v":""},"",{"$f":"IF(C1282<>\"\",IF(D1282+$I$9-E1282-F1282>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1282,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1282,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1282,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1282,$C$3:$L$6,5,0)=Variables!$B$5,B1282>VLOOKUP(I1282,$C$3:$L$6,8,0)),IF(VLOOKUP(I1282,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1282)-YEAR($B$12))*12+MONTH(B1282)-MONTH($B$12)),((YEAR(B1282)-YEAR(VLOOKUP(I1282,$C$3:$L$6,8,0)))*12+MONTH(B1282)-MONTH(VLOOKUP(I1282,$C$3:$L$6,8,0))))*(VLOOKUP(I1282,$C$3:$L$6,10,0)*VLOOKUP(I1282,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1282<>\"\",IF(I1282<>\"\",IF(ISERROR(VLOOKUP(I1282,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1282,$C$3:$L$6,10,0)+J1282+IF(OR(VLOOKUP(I1282,$C$3:$L$6,5,0)=Variables!$B$5,B1282>VLOOKUP(I1282,$C$3:$L$6,8,0)),IF(VLOOKUP(I1282,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1282)-YEAR($B$12))*12+MONTH(B1282)-MONTH($B$12)),((YEAR(B1282)-YEAR(VLOOKUP(I1282,$C$3:$L$6,8,0)))*12+MONTH(B1282)-MONTH(VLOOKUP(I1282,$C$3:$L$6,8,0))))*VLOOKUP(I1282,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1282<>Variables!$B$1,IF(H1282<>0,C1282,I1282),\"\")","v":""},"","",{"$f":"IF(C1283<>\"\",IF(OR(VLOOKUP(C1283,$C$3:$L$6,5,0)=Variables!$B$5,B1283>VLOOKUP(C1283,$C$3:$L$6,8,0)),-D1283*VLOOKUP(C1283,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1283<>Variables!$B$1,IF(C1283<>\"\",$I$9-E1283-F1283,\"\"),-D1283)","v":""},"",{"$f":"IF(C1283<>\"\",IF(D1283+$I$9-E1283-F1283>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1283,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1283,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1283,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1283,$C$3:$L$6,5,0)=Variables!$B$5,B1283>VLOOKUP(I1283,$C$3:$L$6,8,0)),IF(VLOOKUP(I1283,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1283)-YEAR($B$12))*12+MONTH(B1283)-MONTH($B$12)),((YEAR(B1283)-YEAR(VLOOKUP(I1283,$C$3:$L$6,8,0)))*12+MONTH(B1283)-MONTH(VLOOKUP(I1283,$C$3:$L$6,8,0))))*(VLOOKUP(I1283,$C$3:$L$6,10,0)*VLOOKUP(I1283,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1283<>\"\",IF(I1283<>\"\",IF(ISERROR(VLOOKUP(I1283,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1283,$C$3:$L$6,10,0)+J1283+IF(OR(VLOOKUP(I1283,$C$3:$L$6,5,0)=Variables!$B$5,B1283>VLOOKUP(I1283,$C$3:$L$6,8,0)),IF(VLOOKUP(I1283,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1283)-YEAR($B$12))*12+MONTH(B1283)-MONTH($B$12)),((YEAR(B1283)-YEAR(VLOOKUP(I1283,$C$3:$L$6,8,0)))*12+MONTH(B1283)-MONTH(VLOOKUP(I1283,$C$3:$L$6,8,0))))*VLOOKUP(I1283,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1283<>Variables!$B$1,IF(H1283<>0,C1283,I1283),\"\")","v":""},"","",{"$f":"IF(C1284<>\"\",IF(OR(VLOOKUP(C1284,$C$3:$L$6,5,0)=Variables!$B$5,B1284>VLOOKUP(C1284,$C$3:$L$6,8,0)),-D1284*VLOOKUP(C1284,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1284<>Variables!$B$1,IF(C1284<>\"\",$I$9-E1284-F1284,\"\"),-D1284)","v":""},"",{"$f":"IF(C1284<>\"\",IF(D1284+$I$9-E1284-F1284>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1284,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1284,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1284,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1284,$C$3:$L$6,5,0)=Variables!$B$5,B1284>VLOOKUP(I1284,$C$3:$L$6,8,0)),IF(VLOOKUP(I1284,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1284)-YEAR($B$12))*12+MONTH(B1284)-MONTH($B$12)),((YEAR(B1284)-YEAR(VLOOKUP(I1284,$C$3:$L$6,8,0)))*12+MONTH(B1284)-MONTH(VLOOKUP(I1284,$C$3:$L$6,8,0))))*(VLOOKUP(I1284,$C$3:$L$6,10,0)*VLOOKUP(I1284,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1284<>\"\",IF(I1284<>\"\",IF(ISERROR(VLOOKUP(I1284,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1284,$C$3:$L$6,10,0)+J1284+IF(OR(VLOOKUP(I1284,$C$3:$L$6,5,0)=Variables!$B$5,B1284>VLOOKUP(I1284,$C$3:$L$6,8,0)),IF(VLOOKUP(I1284,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1284)-YEAR($B$12))*12+MONTH(B1284)-MONTH($B$12)),((YEAR(B1284)-YEAR(VLOOKUP(I1284,$C$3:$L$6,8,0)))*12+MONTH(B1284)-MONTH(VLOOKUP(I1284,$C$3:$L$6,8,0))))*VLOOKUP(I1284,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1284<>Variables!$B$1,IF(H1284<>0,C1284,I1284),\"\")","v":""},"","",{"$f":"IF(C1285<>\"\",IF(OR(VLOOKUP(C1285,$C$3:$L$6,5,0)=Variables!$B$5,B1285>VLOOKUP(C1285,$C$3:$L$6,8,0)),-D1285*VLOOKUP(C1285,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1285<>Variables!$B$1,IF(C1285<>\"\",$I$9-E1285-F1285,\"\"),-D1285)","v":""},"",{"$f":"IF(C1285<>\"\",IF(D1285+$I$9-E1285-F1285>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1285,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1285,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1285,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1285,$C$3:$L$6,5,0)=Variables!$B$5,B1285>VLOOKUP(I1285,$C$3:$L$6,8,0)),IF(VLOOKUP(I1285,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1285)-YEAR($B$12))*12+MONTH(B1285)-MONTH($B$12)),((YEAR(B1285)-YEAR(VLOOKUP(I1285,$C$3:$L$6,8,0)))*12+MONTH(B1285)-MONTH(VLOOKUP(I1285,$C$3:$L$6,8,0))))*(VLOOKUP(I1285,$C$3:$L$6,10,0)*VLOOKUP(I1285,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1285<>\"\",IF(I1285<>\"\",IF(ISERROR(VLOOKUP(I1285,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1285,$C$3:$L$6,10,0)+J1285+IF(OR(VLOOKUP(I1285,$C$3:$L$6,5,0)=Variables!$B$5,B1285>VLOOKUP(I1285,$C$3:$L$6,8,0)),IF(VLOOKUP(I1285,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1285)-YEAR($B$12))*12+MONTH(B1285)-MONTH($B$12)),((YEAR(B1285)-YEAR(VLOOKUP(I1285,$C$3:$L$6,8,0)))*12+MONTH(B1285)-MONTH(VLOOKUP(I1285,$C$3:$L$6,8,0))))*VLOOKUP(I1285,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1285<>Variables!$B$1,IF(H1285<>0,C1285,I1285),\"\")","v":""},"","",{"$f":"IF(C1286<>\"\",IF(OR(VLOOKUP(C1286,$C$3:$L$6,5,0)=Variables!$B$5,B1286>VLOOKUP(C1286,$C$3:$L$6,8,0)),-D1286*VLOOKUP(C1286,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1286<>Variables!$B$1,IF(C1286<>\"\",$I$9-E1286-F1286,\"\"),-D1286)","v":""},"",{"$f":"IF(C1286<>\"\",IF(D1286+$I$9-E1286-F1286>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1286,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1286,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1286,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1286,$C$3:$L$6,5,0)=Variables!$B$5,B1286>VLOOKUP(I1286,$C$3:$L$6,8,0)),IF(VLOOKUP(I1286,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1286)-YEAR($B$12))*12+MONTH(B1286)-MONTH($B$12)),((YEAR(B1286)-YEAR(VLOOKUP(I1286,$C$3:$L$6,8,0)))*12+MONTH(B1286)-MONTH(VLOOKUP(I1286,$C$3:$L$6,8,0))))*(VLOOKUP(I1286,$C$3:$L$6,10,0)*VLOOKUP(I1286,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1286<>\"\",IF(I1286<>\"\",IF(ISERROR(VLOOKUP(I1286,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1286,$C$3:$L$6,10,0)+J1286+IF(OR(VLOOKUP(I1286,$C$3:$L$6,5,0)=Variables!$B$5,B1286>VLOOKUP(I1286,$C$3:$L$6,8,0)),IF(VLOOKUP(I1286,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1286)-YEAR($B$12))*12+MONTH(B1286)-MONTH($B$12)),((YEAR(B1286)-YEAR(VLOOKUP(I1286,$C$3:$L$6,8,0)))*12+MONTH(B1286)-MONTH(VLOOKUP(I1286,$C$3:$L$6,8,0))))*VLOOKUP(I1286,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1286<>Variables!$B$1,IF(H1286<>0,C1286,I1286),\"\")","v":""},"","",{"$f":"IF(C1287<>\"\",IF(OR(VLOOKUP(C1287,$C$3:$L$6,5,0)=Variables!$B$5,B1287>VLOOKUP(C1287,$C$3:$L$6,8,0)),-D1287*VLOOKUP(C1287,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1287<>Variables!$B$1,IF(C1287<>\"\",$I$9-E1287-F1287,\"\"),-D1287)","v":""},"",{"$f":"IF(C1287<>\"\",IF(D1287+$I$9-E1287-F1287>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1287,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1287,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1287,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1287,$C$3:$L$6,5,0)=Variables!$B$5,B1287>VLOOKUP(I1287,$C$3:$L$6,8,0)),IF(VLOOKUP(I1287,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1287)-YEAR($B$12))*12+MONTH(B1287)-MONTH($B$12)),((YEAR(B1287)-YEAR(VLOOKUP(I1287,$C$3:$L$6,8,0)))*12+MONTH(B1287)-MONTH(VLOOKUP(I1287,$C$3:$L$6,8,0))))*(VLOOKUP(I1287,$C$3:$L$6,10,0)*VLOOKUP(I1287,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1287<>\"\",IF(I1287<>\"\",IF(ISERROR(VLOOKUP(I1287,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1287,$C$3:$L$6,10,0)+J1287+IF(OR(VLOOKUP(I1287,$C$3:$L$6,5,0)=Variables!$B$5,B1287>VLOOKUP(I1287,$C$3:$L$6,8,0)),IF(VLOOKUP(I1287,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1287)-YEAR($B$12))*12+MONTH(B1287)-MONTH($B$12)),((YEAR(B1287)-YEAR(VLOOKUP(I1287,$C$3:$L$6,8,0)))*12+MONTH(B1287)-MONTH(VLOOKUP(I1287,$C$3:$L$6,8,0))))*VLOOKUP(I1287,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1287<>Variables!$B$1,IF(H1287<>0,C1287,I1287),\"\")","v":""},"","",{"$f":"IF(C1288<>\"\",IF(OR(VLOOKUP(C1288,$C$3:$L$6,5,0)=Variables!$B$5,B1288>VLOOKUP(C1288,$C$3:$L$6,8,0)),-D1288*VLOOKUP(C1288,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1288<>Variables!$B$1,IF(C1288<>\"\",$I$9-E1288-F1288,\"\"),-D1288)","v":""},"",{"$f":"IF(C1288<>\"\",IF(D1288+$I$9-E1288-F1288>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1288,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1288,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1288,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1288,$C$3:$L$6,5,0)=Variables!$B$5,B1288>VLOOKUP(I1288,$C$3:$L$6,8,0)),IF(VLOOKUP(I1288,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1288)-YEAR($B$12))*12+MONTH(B1288)-MONTH($B$12)),((YEAR(B1288)-YEAR(VLOOKUP(I1288,$C$3:$L$6,8,0)))*12+MONTH(B1288)-MONTH(VLOOKUP(I1288,$C$3:$L$6,8,0))))*(VLOOKUP(I1288,$C$3:$L$6,10,0)*VLOOKUP(I1288,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1288<>\"\",IF(I1288<>\"\",IF(ISERROR(VLOOKUP(I1288,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1288,$C$3:$L$6,10,0)+J1288+IF(OR(VLOOKUP(I1288,$C$3:$L$6,5,0)=Variables!$B$5,B1288>VLOOKUP(I1288,$C$3:$L$6,8,0)),IF(VLOOKUP(I1288,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1288)-YEAR($B$12))*12+MONTH(B1288)-MONTH($B$12)),((YEAR(B1288)-YEAR(VLOOKUP(I1288,$C$3:$L$6,8,0)))*12+MONTH(B1288)-MONTH(VLOOKUP(I1288,$C$3:$L$6,8,0))))*VLOOKUP(I1288,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1288<>Variables!$B$1,IF(H1288<>0,C1288,I1288),\"\")","v":""},"","",{"$f":"IF(C1289<>\"\",IF(OR(VLOOKUP(C1289,$C$3:$L$6,5,0)=Variables!$B$5,B1289>VLOOKUP(C1289,$C$3:$L$6,8,0)),-D1289*VLOOKUP(C1289,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1289<>Variables!$B$1,IF(C1289<>\"\",$I$9-E1289-F1289,\"\"),-D1289)","v":""},"",{"$f":"IF(C1289<>\"\",IF(D1289+$I$9-E1289-F1289>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1289,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1289,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1289,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1289,$C$3:$L$6,5,0)=Variables!$B$5,B1289>VLOOKUP(I1289,$C$3:$L$6,8,0)),IF(VLOOKUP(I1289,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1289)-YEAR($B$12))*12+MONTH(B1289)-MONTH($B$12)),((YEAR(B1289)-YEAR(VLOOKUP(I1289,$C$3:$L$6,8,0)))*12+MONTH(B1289)-MONTH(VLOOKUP(I1289,$C$3:$L$6,8,0))))*(VLOOKUP(I1289,$C$3:$L$6,10,0)*VLOOKUP(I1289,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1289<>\"\",IF(I1289<>\"\",IF(ISERROR(VLOOKUP(I1289,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1289,$C$3:$L$6,10,0)+J1289+IF(OR(VLOOKUP(I1289,$C$3:$L$6,5,0)=Variables!$B$5,B1289>VLOOKUP(I1289,$C$3:$L$6,8,0)),IF(VLOOKUP(I1289,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1289)-YEAR($B$12))*12+MONTH(B1289)-MONTH($B$12)),((YEAR(B1289)-YEAR(VLOOKUP(I1289,$C$3:$L$6,8,0)))*12+MONTH(B1289)-MONTH(VLOOKUP(I1289,$C$3:$L$6,8,0))))*VLOOKUP(I1289,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1289<>Variables!$B$1,IF(H1289<>0,C1289,I1289),\"\")","v":""},"","",{"$f":"IF(C1290<>\"\",IF(OR(VLOOKUP(C1290,$C$3:$L$6,5,0)=Variables!$B$5,B1290>VLOOKUP(C1290,$C$3:$L$6,8,0)),-D1290*VLOOKUP(C1290,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1290<>Variables!$B$1,IF(C1290<>\"\",$I$9-E1290-F1290,\"\"),-D1290)","v":""},"",{"$f":"IF(C1290<>\"\",IF(D1290+$I$9-E1290-F1290>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1290,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1290,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1290,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1290,$C$3:$L$6,5,0)=Variables!$B$5,B1290>VLOOKUP(I1290,$C$3:$L$6,8,0)),IF(VLOOKUP(I1290,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1290)-YEAR($B$12))*12+MONTH(B1290)-MONTH($B$12)),((YEAR(B1290)-YEAR(VLOOKUP(I1290,$C$3:$L$6,8,0)))*12+MONTH(B1290)-MONTH(VLOOKUP(I1290,$C$3:$L$6,8,0))))*(VLOOKUP(I1290,$C$3:$L$6,10,0)*VLOOKUP(I1290,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1290<>\"\",IF(I1290<>\"\",IF(ISERROR(VLOOKUP(I1290,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1290,$C$3:$L$6,10,0)+J1290+IF(OR(VLOOKUP(I1290,$C$3:$L$6,5,0)=Variables!$B$5,B1290>VLOOKUP(I1290,$C$3:$L$6,8,0)),IF(VLOOKUP(I1290,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1290)-YEAR($B$12))*12+MONTH(B1290)-MONTH($B$12)),((YEAR(B1290)-YEAR(VLOOKUP(I1290,$C$3:$L$6,8,0)))*12+MONTH(B1290)-MONTH(VLOOKUP(I1290,$C$3:$L$6,8,0))))*VLOOKUP(I1290,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1290<>Variables!$B$1,IF(H1290<>0,C1290,I1290),\"\")","v":""},"","",{"$f":"IF(C1291<>\"\",IF(OR(VLOOKUP(C1291,$C$3:$L$6,5,0)=Variables!$B$5,B1291>VLOOKUP(C1291,$C$3:$L$6,8,0)),-D1291*VLOOKUP(C1291,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1291<>Variables!$B$1,IF(C1291<>\"\",$I$9-E1291-F1291,\"\"),-D1291)","v":""},"",{"$f":"IF(C1291<>\"\",IF(D1291+$I$9-E1291-F1291>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1291,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1291,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1291,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1291,$C$3:$L$6,5,0)=Variables!$B$5,B1291>VLOOKUP(I1291,$C$3:$L$6,8,0)),IF(VLOOKUP(I1291,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1291)-YEAR($B$12))*12+MONTH(B1291)-MONTH($B$12)),((YEAR(B1291)-YEAR(VLOOKUP(I1291,$C$3:$L$6,8,0)))*12+MONTH(B1291)-MONTH(VLOOKUP(I1291,$C$3:$L$6,8,0))))*(VLOOKUP(I1291,$C$3:$L$6,10,0)*VLOOKUP(I1291,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1291<>\"\",IF(I1291<>\"\",IF(ISERROR(VLOOKUP(I1291,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1291,$C$3:$L$6,10,0)+J1291+IF(OR(VLOOKUP(I1291,$C$3:$L$6,5,0)=Variables!$B$5,B1291>VLOOKUP(I1291,$C$3:$L$6,8,0)),IF(VLOOKUP(I1291,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1291)-YEAR($B$12))*12+MONTH(B1291)-MONTH($B$12)),((YEAR(B1291)-YEAR(VLOOKUP(I1291,$C$3:$L$6,8,0)))*12+MONTH(B1291)-MONTH(VLOOKUP(I1291,$C$3:$L$6,8,0))))*VLOOKUP(I1291,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1291<>Variables!$B$1,IF(H1291<>0,C1291,I1291),\"\")","v":""},"","",{"$f":"IF(C1292<>\"\",IF(OR(VLOOKUP(C1292,$C$3:$L$6,5,0)=Variables!$B$5,B1292>VLOOKUP(C1292,$C$3:$L$6,8,0)),-D1292*VLOOKUP(C1292,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1292<>Variables!$B$1,IF(C1292<>\"\",$I$9-E1292-F1292,\"\"),-D1292)","v":""},"",{"$f":"IF(C1292<>\"\",IF(D1292+$I$9-E1292-F1292>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1292,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1292,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1292,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1292,$C$3:$L$6,5,0)=Variables!$B$5,B1292>VLOOKUP(I1292,$C$3:$L$6,8,0)),IF(VLOOKUP(I1292,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1292)-YEAR($B$12))*12+MONTH(B1292)-MONTH($B$12)),((YEAR(B1292)-YEAR(VLOOKUP(I1292,$C$3:$L$6,8,0)))*12+MONTH(B1292)-MONTH(VLOOKUP(I1292,$C$3:$L$6,8,0))))*(VLOOKUP(I1292,$C$3:$L$6,10,0)*VLOOKUP(I1292,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1292<>\"\",IF(I1292<>\"\",IF(ISERROR(VLOOKUP(I1292,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1292,$C$3:$L$6,10,0)+J1292+IF(OR(VLOOKUP(I1292,$C$3:$L$6,5,0)=Variables!$B$5,B1292>VLOOKUP(I1292,$C$3:$L$6,8,0)),IF(VLOOKUP(I1292,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1292)-YEAR($B$12))*12+MONTH(B1292)-MONTH($B$12)),((YEAR(B1292)-YEAR(VLOOKUP(I1292,$C$3:$L$6,8,0)))*12+MONTH(B1292)-MONTH(VLOOKUP(I1292,$C$3:$L$6,8,0))))*VLOOKUP(I1292,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1292<>Variables!$B$1,IF(H1292<>0,C1292,I1292),\"\")","v":""},"","",{"$f":"IF(C1293<>\"\",IF(OR(VLOOKUP(C1293,$C$3:$L$6,5,0)=Variables!$B$5,B1293>VLOOKUP(C1293,$C$3:$L$6,8,0)),-D1293*VLOOKUP(C1293,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1293<>Variables!$B$1,IF(C1293<>\"\",$I$9-E1293-F1293,\"\"),-D1293)","v":""},"",{"$f":"IF(C1293<>\"\",IF(D1293+$I$9-E1293-F1293>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1293,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1293,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1293,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1293,$C$3:$L$6,5,0)=Variables!$B$5,B1293>VLOOKUP(I1293,$C$3:$L$6,8,0)),IF(VLOOKUP(I1293,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1293)-YEAR($B$12))*12+MONTH(B1293)-MONTH($B$12)),((YEAR(B1293)-YEAR(VLOOKUP(I1293,$C$3:$L$6,8,0)))*12+MONTH(B1293)-MONTH(VLOOKUP(I1293,$C$3:$L$6,8,0))))*(VLOOKUP(I1293,$C$3:$L$6,10,0)*VLOOKUP(I1293,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1293<>\"\",IF(I1293<>\"\",IF(ISERROR(VLOOKUP(I1293,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1293,$C$3:$L$6,10,0)+J1293+IF(OR(VLOOKUP(I1293,$C$3:$L$6,5,0)=Variables!$B$5,B1293>VLOOKUP(I1293,$C$3:$L$6,8,0)),IF(VLOOKUP(I1293,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1293)-YEAR($B$12))*12+MONTH(B1293)-MONTH($B$12)),((YEAR(B1293)-YEAR(VLOOKUP(I1293,$C$3:$L$6,8,0)))*12+MONTH(B1293)-MONTH(VLOOKUP(I1293,$C$3:$L$6,8,0))))*VLOOKUP(I1293,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1293<>Variables!$B$1,IF(H1293<>0,C1293,I1293),\"\")","v":""},"","",{"$f":"IF(C1294<>\"\",IF(OR(VLOOKUP(C1294,$C$3:$L$6,5,0)=Variables!$B$5,B1294>VLOOKUP(C1294,$C$3:$L$6,8,0)),-D1294*VLOOKUP(C1294,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1294<>Variables!$B$1,IF(C1294<>\"\",$I$9-E1294-F1294,\"\"),-D1294)","v":""},"",{"$f":"IF(C1294<>\"\",IF(D1294+$I$9-E1294-F1294>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1294,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1294,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1294,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1294,$C$3:$L$6,5,0)=Variables!$B$5,B1294>VLOOKUP(I1294,$C$3:$L$6,8,0)),IF(VLOOKUP(I1294,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1294)-YEAR($B$12))*12+MONTH(B1294)-MONTH($B$12)),((YEAR(B1294)-YEAR(VLOOKUP(I1294,$C$3:$L$6,8,0)))*12+MONTH(B1294)-MONTH(VLOOKUP(I1294,$C$3:$L$6,8,0))))*(VLOOKUP(I1294,$C$3:$L$6,10,0)*VLOOKUP(I1294,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1294<>\"\",IF(I1294<>\"\",IF(ISERROR(VLOOKUP(I1294,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1294,$C$3:$L$6,10,0)+J1294+IF(OR(VLOOKUP(I1294,$C$3:$L$6,5,0)=Variables!$B$5,B1294>VLOOKUP(I1294,$C$3:$L$6,8,0)),IF(VLOOKUP(I1294,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1294)-YEAR($B$12))*12+MONTH(B1294)-MONTH($B$12)),((YEAR(B1294)-YEAR(VLOOKUP(I1294,$C$3:$L$6,8,0)))*12+MONTH(B1294)-MONTH(VLOOKUP(I1294,$C$3:$L$6,8,0))))*VLOOKUP(I1294,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1294<>Variables!$B$1,IF(H1294<>0,C1294,I1294),\"\")","v":""},"","",{"$f":"IF(C1295<>\"\",IF(OR(VLOOKUP(C1295,$C$3:$L$6,5,0)=Variables!$B$5,B1295>VLOOKUP(C1295,$C$3:$L$6,8,0)),-D1295*VLOOKUP(C1295,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1295<>Variables!$B$1,IF(C1295<>\"\",$I$9-E1295-F1295,\"\"),-D1295)","v":""},"",{"$f":"IF(C1295<>\"\",IF(D1295+$I$9-E1295-F1295>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1295,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1295,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1295,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1295,$C$3:$L$6,5,0)=Variables!$B$5,B1295>VLOOKUP(I1295,$C$3:$L$6,8,0)),IF(VLOOKUP(I1295,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1295)-YEAR($B$12))*12+MONTH(B1295)-MONTH($B$12)),((YEAR(B1295)-YEAR(VLOOKUP(I1295,$C$3:$L$6,8,0)))*12+MONTH(B1295)-MONTH(VLOOKUP(I1295,$C$3:$L$6,8,0))))*(VLOOKUP(I1295,$C$3:$L$6,10,0)*VLOOKUP(I1295,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1295<>\"\",IF(I1295<>\"\",IF(ISERROR(VLOOKUP(I1295,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1295,$C$3:$L$6,10,0)+J1295+IF(OR(VLOOKUP(I1295,$C$3:$L$6,5,0)=Variables!$B$5,B1295>VLOOKUP(I1295,$C$3:$L$6,8,0)),IF(VLOOKUP(I1295,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1295)-YEAR($B$12))*12+MONTH(B1295)-MONTH($B$12)),((YEAR(B1295)-YEAR(VLOOKUP(I1295,$C$3:$L$6,8,0)))*12+MONTH(B1295)-MONTH(VLOOKUP(I1295,$C$3:$L$6,8,0))))*VLOOKUP(I1295,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1295<>Variables!$B$1,IF(H1295<>0,C1295,I1295),\"\")","v":""},"","",{"$f":"IF(C1296<>\"\",IF(OR(VLOOKUP(C1296,$C$3:$L$6,5,0)=Variables!$B$5,B1296>VLOOKUP(C1296,$C$3:$L$6,8,0)),-D1296*VLOOKUP(C1296,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1296<>Variables!$B$1,IF(C1296<>\"\",$I$9-E1296-F1296,\"\"),-D1296)","v":""},"",{"$f":"IF(C1296<>\"\",IF(D1296+$I$9-E1296-F1296>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1296,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1296,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1296,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1296,$C$3:$L$6,5,0)=Variables!$B$5,B1296>VLOOKUP(I1296,$C$3:$L$6,8,0)),IF(VLOOKUP(I1296,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1296)-YEAR($B$12))*12+MONTH(B1296)-MONTH($B$12)),((YEAR(B1296)-YEAR(VLOOKUP(I1296,$C$3:$L$6,8,0)))*12+MONTH(B1296)-MONTH(VLOOKUP(I1296,$C$3:$L$6,8,0))))*(VLOOKUP(I1296,$C$3:$L$6,10,0)*VLOOKUP(I1296,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1296<>\"\",IF(I1296<>\"\",IF(ISERROR(VLOOKUP(I1296,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1296,$C$3:$L$6,10,0)+J1296+IF(OR(VLOOKUP(I1296,$C$3:$L$6,5,0)=Variables!$B$5,B1296>VLOOKUP(I1296,$C$3:$L$6,8,0)),IF(VLOOKUP(I1296,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1296)-YEAR($B$12))*12+MONTH(B1296)-MONTH($B$12)),((YEAR(B1296)-YEAR(VLOOKUP(I1296,$C$3:$L$6,8,0)))*12+MONTH(B1296)-MONTH(VLOOKUP(I1296,$C$3:$L$6,8,0))))*VLOOKUP(I1296,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1296<>Variables!$B$1,IF(H1296<>0,C1296,I1296),\"\")","v":""},"","",{"$f":"IF(C1297<>\"\",IF(OR(VLOOKUP(C1297,$C$3:$L$6,5,0)=Variables!$B$5,B1297>VLOOKUP(C1297,$C$3:$L$6,8,0)),-D1297*VLOOKUP(C1297,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1297<>Variables!$B$1,IF(C1297<>\"\",$I$9-E1297-F1297,\"\"),-D1297)","v":""},"",{"$f":"IF(C1297<>\"\",IF(D1297+$I$9-E1297-F1297>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1297,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1297,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1297,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1297,$C$3:$L$6,5,0)=Variables!$B$5,B1297>VLOOKUP(I1297,$C$3:$L$6,8,0)),IF(VLOOKUP(I1297,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1297)-YEAR($B$12))*12+MONTH(B1297)-MONTH($B$12)),((YEAR(B1297)-YEAR(VLOOKUP(I1297,$C$3:$L$6,8,0)))*12+MONTH(B1297)-MONTH(VLOOKUP(I1297,$C$3:$L$6,8,0))))*(VLOOKUP(I1297,$C$3:$L$6,10,0)*VLOOKUP(I1297,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1297<>\"\",IF(I1297<>\"\",IF(ISERROR(VLOOKUP(I1297,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1297,$C$3:$L$6,10,0)+J1297+IF(OR(VLOOKUP(I1297,$C$3:$L$6,5,0)=Variables!$B$5,B1297>VLOOKUP(I1297,$C$3:$L$6,8,0)),IF(VLOOKUP(I1297,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1297)-YEAR($B$12))*12+MONTH(B1297)-MONTH($B$12)),((YEAR(B1297)-YEAR(VLOOKUP(I1297,$C$3:$L$6,8,0)))*12+MONTH(B1297)-MONTH(VLOOKUP(I1297,$C$3:$L$6,8,0))))*VLOOKUP(I1297,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1297<>Variables!$B$1,IF(H1297<>0,C1297,I1297),\"\")","v":""},"","",{"$f":"IF(C1298<>\"\",IF(OR(VLOOKUP(C1298,$C$3:$L$6,5,0)=Variables!$B$5,B1298>VLOOKUP(C1298,$C$3:$L$6,8,0)),-D1298*VLOOKUP(C1298,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1298<>Variables!$B$1,IF(C1298<>\"\",$I$9-E1298-F1298,\"\"),-D1298)","v":""},"",{"$f":"IF(C1298<>\"\",IF(D1298+$I$9-E1298-F1298>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1298,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1298,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1298,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1298,$C$3:$L$6,5,0)=Variables!$B$5,B1298>VLOOKUP(I1298,$C$3:$L$6,8,0)),IF(VLOOKUP(I1298,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1298)-YEAR($B$12))*12+MONTH(B1298)-MONTH($B$12)),((YEAR(B1298)-YEAR(VLOOKUP(I1298,$C$3:$L$6,8,0)))*12+MONTH(B1298)-MONTH(VLOOKUP(I1298,$C$3:$L$6,8,0))))*(VLOOKUP(I1298,$C$3:$L$6,10,0)*VLOOKUP(I1298,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1298<>\"\",IF(I1298<>\"\",IF(ISERROR(VLOOKUP(I1298,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1298,$C$3:$L$6,10,0)+J1298+IF(OR(VLOOKUP(I1298,$C$3:$L$6,5,0)=Variables!$B$5,B1298>VLOOKUP(I1298,$C$3:$L$6,8,0)),IF(VLOOKUP(I1298,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1298)-YEAR($B$12))*12+MONTH(B1298)-MONTH($B$12)),((YEAR(B1298)-YEAR(VLOOKUP(I1298,$C$3:$L$6,8,0)))*12+MONTH(B1298)-MONTH(VLOOKUP(I1298,$C$3:$L$6,8,0))))*VLOOKUP(I1298,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1298<>Variables!$B$1,IF(H1298<>0,C1298,I1298),\"\")","v":""},"","",{"$f":"IF(C1299<>\"\",IF(OR(VLOOKUP(C1299,$C$3:$L$6,5,0)=Variables!$B$5,B1299>VLOOKUP(C1299,$C$3:$L$6,8,0)),-D1299*VLOOKUP(C1299,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1299<>Variables!$B$1,IF(C1299<>\"\",$I$9-E1299-F1299,\"\"),-D1299)","v":""},"",{"$f":"IF(C1299<>\"\",IF(D1299+$I$9-E1299-F1299>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1299,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1299,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1299,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1299,$C$3:$L$6,5,0)=Variables!$B$5,B1299>VLOOKUP(I1299,$C$3:$L$6,8,0)),IF(VLOOKUP(I1299,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1299)-YEAR($B$12))*12+MONTH(B1299)-MONTH($B$12)),((YEAR(B1299)-YEAR(VLOOKUP(I1299,$C$3:$L$6,8,0)))*12+MONTH(B1299)-MONTH(VLOOKUP(I1299,$C$3:$L$6,8,0))))*(VLOOKUP(I1299,$C$3:$L$6,10,0)*VLOOKUP(I1299,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1299<>\"\",IF(I1299<>\"\",IF(ISERROR(VLOOKUP(I1299,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1299,$C$3:$L$6,10,0)+J1299+IF(OR(VLOOKUP(I1299,$C$3:$L$6,5,0)=Variables!$B$5,B1299>VLOOKUP(I1299,$C$3:$L$6,8,0)),IF(VLOOKUP(I1299,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1299)-YEAR($B$12))*12+MONTH(B1299)-MONTH($B$12)),((YEAR(B1299)-YEAR(VLOOKUP(I1299,$C$3:$L$6,8,0)))*12+MONTH(B1299)-MONTH(VLOOKUP(I1299,$C$3:$L$6,8,0))))*VLOOKUP(I1299,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1299<>Variables!$B$1,IF(H1299<>0,C1299,I1299),\"\")","v":""},"","",{"$f":"IF(C1300<>\"\",IF(OR(VLOOKUP(C1300,$C$3:$L$6,5,0)=Variables!$B$5,B1300>VLOOKUP(C1300,$C$3:$L$6,8,0)),-D1300*VLOOKUP(C1300,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1300<>Variables!$B$1,IF(C1300<>\"\",$I$9-E1300-F1300,\"\"),-D1300)","v":""},"",{"$f":"IF(C1300<>\"\",IF(D1300+$I$9-E1300-F1300>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1300,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1300,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1300,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1300,$C$3:$L$6,5,0)=Variables!$B$5,B1300>VLOOKUP(I1300,$C$3:$L$6,8,0)),IF(VLOOKUP(I1300,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1300)-YEAR($B$12))*12+MONTH(B1300)-MONTH($B$12)),((YEAR(B1300)-YEAR(VLOOKUP(I1300,$C$3:$L$6,8,0)))*12+MONTH(B1300)-MONTH(VLOOKUP(I1300,$C$3:$L$6,8,0))))*(VLOOKUP(I1300,$C$3:$L$6,10,0)*VLOOKUP(I1300,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1300<>\"\",IF(I1300<>\"\",IF(ISERROR(VLOOKUP(I1300,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1300,$C$3:$L$6,10,0)+J1300+IF(OR(VLOOKUP(I1300,$C$3:$L$6,5,0)=Variables!$B$5,B1300>VLOOKUP(I1300,$C$3:$L$6,8,0)),IF(VLOOKUP(I1300,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1300)-YEAR($B$12))*12+MONTH(B1300)-MONTH($B$12)),((YEAR(B1300)-YEAR(VLOOKUP(I1300,$C$3:$L$6,8,0)))*12+MONTH(B1300)-MONTH(VLOOKUP(I1300,$C$3:$L$6,8,0))))*VLOOKUP(I1300,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1300<>Variables!$B$1,IF(H1300<>0,C1300,I1300),\"\")","v":""},"","",{"$f":"IF(C1301<>\"\",IF(OR(VLOOKUP(C1301,$C$3:$L$6,5,0)=Variables!$B$5,B1301>VLOOKUP(C1301,$C$3:$L$6,8,0)),-D1301*VLOOKUP(C1301,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1301<>Variables!$B$1,IF(C1301<>\"\",$I$9-E1301-F1301,\"\"),-D1301)","v":""},"",{"$f":"IF(C1301<>\"\",IF(D1301+$I$9-E1301-F1301>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1301,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1301,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1301,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1301,$C$3:$L$6,5,0)=Variables!$B$5,B1301>VLOOKUP(I1301,$C$3:$L$6,8,0)),IF(VLOOKUP(I1301,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1301)-YEAR($B$12))*12+MONTH(B1301)-MONTH($B$12)),((YEAR(B1301)-YEAR(VLOOKUP(I1301,$C$3:$L$6,8,0)))*12+MONTH(B1301)-MONTH(VLOOKUP(I1301,$C$3:$L$6,8,0))))*(VLOOKUP(I1301,$C$3:$L$6,10,0)*VLOOKUP(I1301,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1301<>\"\",IF(I1301<>\"\",IF(ISERROR(VLOOKUP(I1301,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1301,$C$3:$L$6,10,0)+J1301+IF(OR(VLOOKUP(I1301,$C$3:$L$6,5,0)=Variables!$B$5,B1301>VLOOKUP(I1301,$C$3:$L$6,8,0)),IF(VLOOKUP(I1301,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1301)-YEAR($B$12))*12+MONTH(B1301)-MONTH($B$12)),((YEAR(B1301)-YEAR(VLOOKUP(I1301,$C$3:$L$6,8,0)))*12+MONTH(B1301)-MONTH(VLOOKUP(I1301,$C$3:$L$6,8,0))))*VLOOKUP(I1301,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1301<>Variables!$B$1,IF(H1301<>0,C1301,I1301),\"\")","v":""},"","",{"$f":"IF(C1302<>\"\",IF(OR(VLOOKUP(C1302,$C$3:$L$6,5,0)=Variables!$B$5,B1302>VLOOKUP(C1302,$C$3:$L$6,8,0)),-D1302*VLOOKUP(C1302,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1302<>Variables!$B$1,IF(C1302<>\"\",$I$9-E1302-F1302,\"\"),-D1302)","v":""},"",{"$f":"IF(C1302<>\"\",IF(D1302+$I$9-E1302-F1302>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1302,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1302,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1302,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1302,$C$3:$L$6,5,0)=Variables!$B$5,B1302>VLOOKUP(I1302,$C$3:$L$6,8,0)),IF(VLOOKUP(I1302,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1302)-YEAR($B$12))*12+MONTH(B1302)-MONTH($B$12)),((YEAR(B1302)-YEAR(VLOOKUP(I1302,$C$3:$L$6,8,0)))*12+MONTH(B1302)-MONTH(VLOOKUP(I1302,$C$3:$L$6,8,0))))*(VLOOKUP(I1302,$C$3:$L$6,10,0)*VLOOKUP(I1302,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1302<>\"\",IF(I1302<>\"\",IF(ISERROR(VLOOKUP(I1302,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1302,$C$3:$L$6,10,0)+J1302+IF(OR(VLOOKUP(I1302,$C$3:$L$6,5,0)=Variables!$B$5,B1302>VLOOKUP(I1302,$C$3:$L$6,8,0)),IF(VLOOKUP(I1302,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1302)-YEAR($B$12))*12+MONTH(B1302)-MONTH($B$12)),((YEAR(B1302)-YEAR(VLOOKUP(I1302,$C$3:$L$6,8,0)))*12+MONTH(B1302)-MONTH(VLOOKUP(I1302,$C$3:$L$6,8,0))))*VLOOKUP(I1302,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1302<>Variables!$B$1,IF(H1302<>0,C1302,I1302),\"\")","v":""},"","",{"$f":"IF(C1303<>\"\",IF(OR(VLOOKUP(C1303,$C$3:$L$6,5,0)=Variables!$B$5,B1303>VLOOKUP(C1303,$C$3:$L$6,8,0)),-D1303*VLOOKUP(C1303,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1303<>Variables!$B$1,IF(C1303<>\"\",$I$9-E1303-F1303,\"\"),-D1303)","v":""},"",{"$f":"IF(C1303<>\"\",IF(D1303+$I$9-E1303-F1303>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1303,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1303,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1303,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1303,$C$3:$L$6,5,0)=Variables!$B$5,B1303>VLOOKUP(I1303,$C$3:$L$6,8,0)),IF(VLOOKUP(I1303,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1303)-YEAR($B$12))*12+MONTH(B1303)-MONTH($B$12)),((YEAR(B1303)-YEAR(VLOOKUP(I1303,$C$3:$L$6,8,0)))*12+MONTH(B1303)-MONTH(VLOOKUP(I1303,$C$3:$L$6,8,0))))*(VLOOKUP(I1303,$C$3:$L$6,10,0)*VLOOKUP(I1303,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1303<>\"\",IF(I1303<>\"\",IF(ISERROR(VLOOKUP(I1303,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1303,$C$3:$L$6,10,0)+J1303+IF(OR(VLOOKUP(I1303,$C$3:$L$6,5,0)=Variables!$B$5,B1303>VLOOKUP(I1303,$C$3:$L$6,8,0)),IF(VLOOKUP(I1303,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1303)-YEAR($B$12))*12+MONTH(B1303)-MONTH($B$12)),((YEAR(B1303)-YEAR(VLOOKUP(I1303,$C$3:$L$6,8,0)))*12+MONTH(B1303)-MONTH(VLOOKUP(I1303,$C$3:$L$6,8,0))))*VLOOKUP(I1303,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1303<>Variables!$B$1,IF(H1303<>0,C1303,I1303),\"\")","v":""},"","",{"$f":"IF(C1304<>\"\",IF(OR(VLOOKUP(C1304,$C$3:$L$6,5,0)=Variables!$B$5,B1304>VLOOKUP(C1304,$C$3:$L$6,8,0)),-D1304*VLOOKUP(C1304,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1304<>Variables!$B$1,IF(C1304<>\"\",$I$9-E1304-F1304,\"\"),-D1304)","v":""},"",{"$f":"IF(C1304<>\"\",IF(D1304+$I$9-E1304-F1304>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1304,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1304,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1304,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1304,$C$3:$L$6,5,0)=Variables!$B$5,B1304>VLOOKUP(I1304,$C$3:$L$6,8,0)),IF(VLOOKUP(I1304,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1304)-YEAR($B$12))*12+MONTH(B1304)-MONTH($B$12)),((YEAR(B1304)-YEAR(VLOOKUP(I1304,$C$3:$L$6,8,0)))*12+MONTH(B1304)-MONTH(VLOOKUP(I1304,$C$3:$L$6,8,0))))*(VLOOKUP(I1304,$C$3:$L$6,10,0)*VLOOKUP(I1304,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1304<>\"\",IF(I1304<>\"\",IF(ISERROR(VLOOKUP(I1304,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1304,$C$3:$L$6,10,0)+J1304+IF(OR(VLOOKUP(I1304,$C$3:$L$6,5,0)=Variables!$B$5,B1304>VLOOKUP(I1304,$C$3:$L$6,8,0)),IF(VLOOKUP(I1304,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1304)-YEAR($B$12))*12+MONTH(B1304)-MONTH($B$12)),((YEAR(B1304)-YEAR(VLOOKUP(I1304,$C$3:$L$6,8,0)))*12+MONTH(B1304)-MONTH(VLOOKUP(I1304,$C$3:$L$6,8,0))))*VLOOKUP(I1304,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1304<>Variables!$B$1,IF(H1304<>0,C1304,I1304),\"\")","v":""},"","",{"$f":"IF(C1305<>\"\",IF(OR(VLOOKUP(C1305,$C$3:$L$6,5,0)=Variables!$B$5,B1305>VLOOKUP(C1305,$C$3:$L$6,8,0)),-D1305*VLOOKUP(C1305,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1305<>Variables!$B$1,IF(C1305<>\"\",$I$9-E1305-F1305,\"\"),-D1305)","v":""},"",{"$f":"IF(C1305<>\"\",IF(D1305+$I$9-E1305-F1305>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1305,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1305,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1305,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1305,$C$3:$L$6,5,0)=Variables!$B$5,B1305>VLOOKUP(I1305,$C$3:$L$6,8,0)),IF(VLOOKUP(I1305,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1305)-YEAR($B$12))*12+MONTH(B1305)-MONTH($B$12)),((YEAR(B1305)-YEAR(VLOOKUP(I1305,$C$3:$L$6,8,0)))*12+MONTH(B1305)-MONTH(VLOOKUP(I1305,$C$3:$L$6,8,0))))*(VLOOKUP(I1305,$C$3:$L$6,10,0)*VLOOKUP(I1305,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1305<>\"\",IF(I1305<>\"\",IF(ISERROR(VLOOKUP(I1305,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1305,$C$3:$L$6,10,0)+J1305+IF(OR(VLOOKUP(I1305,$C$3:$L$6,5,0)=Variables!$B$5,B1305>VLOOKUP(I1305,$C$3:$L$6,8,0)),IF(VLOOKUP(I1305,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1305)-YEAR($B$12))*12+MONTH(B1305)-MONTH($B$12)),((YEAR(B1305)-YEAR(VLOOKUP(I1305,$C$3:$L$6,8,0)))*12+MONTH(B1305)-MONTH(VLOOKUP(I1305,$C$3:$L$6,8,0))))*VLOOKUP(I1305,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1305<>Variables!$B$1,IF(H1305<>0,C1305,I1305),\"\")","v":""},"","",{"$f":"IF(C1306<>\"\",IF(OR(VLOOKUP(C1306,$C$3:$L$6,5,0)=Variables!$B$5,B1306>VLOOKUP(C1306,$C$3:$L$6,8,0)),-D1306*VLOOKUP(C1306,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1306<>Variables!$B$1,IF(C1306<>\"\",$I$9-E1306-F1306,\"\"),-D1306)","v":""},"",{"$f":"IF(C1306<>\"\",IF(D1306+$I$9-E1306-F1306>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1306,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1306,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1306,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1306,$C$3:$L$6,5,0)=Variables!$B$5,B1306>VLOOKUP(I1306,$C$3:$L$6,8,0)),IF(VLOOKUP(I1306,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1306)-YEAR($B$12))*12+MONTH(B1306)-MONTH($B$12)),((YEAR(B1306)-YEAR(VLOOKUP(I1306,$C$3:$L$6,8,0)))*12+MONTH(B1306)-MONTH(VLOOKUP(I1306,$C$3:$L$6,8,0))))*(VLOOKUP(I1306,$C$3:$L$6,10,0)*VLOOKUP(I1306,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1306<>\"\",IF(I1306<>\"\",IF(ISERROR(VLOOKUP(I1306,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1306,$C$3:$L$6,10,0)+J1306+IF(OR(VLOOKUP(I1306,$C$3:$L$6,5,0)=Variables!$B$5,B1306>VLOOKUP(I1306,$C$3:$L$6,8,0)),IF(VLOOKUP(I1306,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1306)-YEAR($B$12))*12+MONTH(B1306)-MONTH($B$12)),((YEAR(B1306)-YEAR(VLOOKUP(I1306,$C$3:$L$6,8,0)))*12+MONTH(B1306)-MONTH(VLOOKUP(I1306,$C$3:$L$6,8,0))))*VLOOKUP(I1306,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1306<>Variables!$B$1,IF(H1306<>0,C1306,I1306),\"\")","v":""},"","",{"$f":"IF(C1307<>\"\",IF(OR(VLOOKUP(C1307,$C$3:$L$6,5,0)=Variables!$B$5,B1307>VLOOKUP(C1307,$C$3:$L$6,8,0)),-D1307*VLOOKUP(C1307,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1307<>Variables!$B$1,IF(C1307<>\"\",$I$9-E1307-F1307,\"\"),-D1307)","v":""},"",{"$f":"IF(C1307<>\"\",IF(D1307+$I$9-E1307-F1307>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1307,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1307,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1307,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1307,$C$3:$L$6,5,0)=Variables!$B$5,B1307>VLOOKUP(I1307,$C$3:$L$6,8,0)),IF(VLOOKUP(I1307,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1307)-YEAR($B$12))*12+MONTH(B1307)-MONTH($B$12)),((YEAR(B1307)-YEAR(VLOOKUP(I1307,$C$3:$L$6,8,0)))*12+MONTH(B1307)-MONTH(VLOOKUP(I1307,$C$3:$L$6,8,0))))*(VLOOKUP(I1307,$C$3:$L$6,10,0)*VLOOKUP(I1307,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1307<>\"\",IF(I1307<>\"\",IF(ISERROR(VLOOKUP(I1307,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1307,$C$3:$L$6,10,0)+J1307+IF(OR(VLOOKUP(I1307,$C$3:$L$6,5,0)=Variables!$B$5,B1307>VLOOKUP(I1307,$C$3:$L$6,8,0)),IF(VLOOKUP(I1307,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1307)-YEAR($B$12))*12+MONTH(B1307)-MONTH($B$12)),((YEAR(B1307)-YEAR(VLOOKUP(I1307,$C$3:$L$6,8,0)))*12+MONTH(B1307)-MONTH(VLOOKUP(I1307,$C$3:$L$6,8,0))))*VLOOKUP(I1307,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1307<>Variables!$B$1,IF(H1307<>0,C1307,I1307),\"\")","v":""},{"$f":"IF(C1308<>\"\",IF(H1307<>0,H1307,L1307),\"\")","v":""},{"$f":"IF(C1308<>\"\",MINPAYMENT(C1308,ROW(B1308),COLUMN(B1308)),\"\")","v":""},{"$f":"IF(C1308<>\"\",IF(OR(VLOOKUP(C1308,$C$3:$L$6,5,0)=Variables!$B$5,B1308>VLOOKUP(C1308,$C$3:$L$6,8,0)),-D1308*VLOOKUP(C1308,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1308<>Variables!$B$1,IF(C1308<>\"\",$I$9-E1308-F1308,\"\"),-D1308)","v":""},"",{"$f":"IF(C1308<>\"\",IF(D1308+$I$9-E1308-F1308>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1308,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1308,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1308,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1308,$C$3:$L$6,5,0)=Variables!$B$5,B1308>VLOOKUP(I1308,$C$3:$L$6,8,0)),IF(VLOOKUP(I1308,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1308)-YEAR($B$12))*12+MONTH(B1308)-MONTH($B$12)),((YEAR(B1308)-YEAR(VLOOKUP(I1308,$C$3:$L$6,8,0)))*12+MONTH(B1308)-MONTH(VLOOKUP(I1308,$C$3:$L$6,8,0))))*(VLOOKUP(I1308,$C$3:$L$6,10,0)*VLOOKUP(I1308,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1308<>\"\",IF(I1308<>\"\",IF(ISERROR(VLOOKUP(I1308,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1308,$C$3:$L$6,10,0)+J1308+IF(OR(VLOOKUP(I1308,$C$3:$L$6,5,0)=Variables!$B$5,B1308>VLOOKUP(I1308,$C$3:$L$6,8,0)),IF(VLOOKUP(I1308,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1308)-YEAR($B$12))*12+MONTH(B1308)-MONTH($B$12)),((YEAR(B1308)-YEAR(VLOOKUP(I1308,$C$3:$L$6,8,0)))*12+MONTH(B1308)-MONTH(VLOOKUP(I1308,$C$3:$L$6,8,0))))*VLOOKUP(I1308,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1308<>\"\",IF(ISERROR(IF(D1308+G1308>=0,K1308+D1308+G1308,\"\")),\"\",IF(D1308+G1308>=0,K1308+D1308+G1308,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1309<>\"\",DATE(YEAR(B1308),MONTH(B1308)+1,DAY(B1308)),\"\")","v":""},{"$f":"IF(I1308<>Variables!$B$1,IF(H1308<>0,C1308,I1308),\"\")","v":""},"","",{"$f":"IF(C1309<>\"\",IF(OR(VLOOKUP(C1309,$C$3:$L$6,5,0)=Variables!$B$5,B1309>VLOOKUP(C1309,$C$3:$L$6,8,0)),-D1309*VLOOKUP(C1309,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1309<>Variables!$B$1,IF(C1309<>\"\",$I$9-E1309-F1309,\"\"),-D1309)","v":""},{"$f":"IF(C1309<>\"\",IF(D1309+G1309<0,D1309+G1309,0),\"\")","v":""},{"$f":"IF(C1309<>\"\",IF(D1309+$I$9-E1309-F1309>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1309,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1309,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1309,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1309,$C$3:$L$6,5,0)=Variables!$B$5,B1309>VLOOKUP(I1309,$C$3:$L$6,8,0)),IF(VLOOKUP(I1309,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1309)-YEAR($B$12))*12+MONTH(B1309)-MONTH($B$12)),((YEAR(B1309)-YEAR(VLOOKUP(I1309,$C$3:$L$6,8,0)))*12+MONTH(B1309)-MONTH(VLOOKUP(I1309,$C$3:$L$6,8,0))))*(VLOOKUP(I1309,$C$3:$L$6,10,0)*VLOOKUP(I1309,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1309<>\"\",IF(I1309<>\"\",IF(ISERROR(VLOOKUP(I1309,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1309,$C$3:$L$6,10,0)+J1309+IF(OR(VLOOKUP(I1309,$C$3:$L$6,5,0)=Variables!$B$5,B1309>VLOOKUP(I1309,$C$3:$L$6,8,0)),IF(VLOOKUP(I1309,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1309)-YEAR($B$12))*12+MONTH(B1309)-MONTH($B$12)),((YEAR(B1309)-YEAR(VLOOKUP(I1309,$C$3:$L$6,8,0)))*12+MONTH(B1309)-MONTH(VLOOKUP(I1309,$C$3:$L$6,8,0))))*VLOOKUP(I1309,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1309<>Variables!$B$1,IF(H1309<>0,C1309,I1309),\"\")","v":""},"","",{"$f":"IF(C1310<>\"\",IF(OR(VLOOKUP(C1310,$C$3:$L$6,5,0)=Variables!$B$5,B1310>VLOOKUP(C1310,$C$3:$L$6,8,0)),-D1310*VLOOKUP(C1310,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1310<>Variables!$B$1,IF(C1310<>\"\",$I$9-E1310-F1310,\"\"),-D1310)","v":""},"",{"$f":"IF(C1310<>\"\",IF(D1310+$I$9-E1310-F1310>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1310,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1310,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1310,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1310,$C$3:$L$6,5,0)=Variables!$B$5,B1310>VLOOKUP(I1310,$C$3:$L$6,8,0)),IF(VLOOKUP(I1310,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1310)-YEAR($B$12))*12+MONTH(B1310)-MONTH($B$12)),((YEAR(B1310)-YEAR(VLOOKUP(I1310,$C$3:$L$6,8,0)))*12+MONTH(B1310)-MONTH(VLOOKUP(I1310,$C$3:$L$6,8,0))))*(VLOOKUP(I1310,$C$3:$L$6,10,0)*VLOOKUP(I1310,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1310<>\"\",IF(I1310<>\"\",IF(ISERROR(VLOOKUP(I1310,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1310,$C$3:$L$6,10,0)+J1310+IF(OR(VLOOKUP(I1310,$C$3:$L$6,5,0)=Variables!$B$5,B1310>VLOOKUP(I1310,$C$3:$L$6,8,0)),IF(VLOOKUP(I1310,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1310)-YEAR($B$12))*12+MONTH(B1310)-MONTH($B$12)),((YEAR(B1310)-YEAR(VLOOKUP(I1310,$C$3:$L$6,8,0)))*12+MONTH(B1310)-MONTH(VLOOKUP(I1310,$C$3:$L$6,8,0))))*VLOOKUP(I1310,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1310<>Variables!$B$1,IF(H1310<>0,C1310,I1310),\"\")","v":""},"","",{"$f":"IF(C1311<>\"\",IF(OR(VLOOKUP(C1311,$C$3:$L$6,5,0)=Variables!$B$5,B1311>VLOOKUP(C1311,$C$3:$L$6,8,0)),-D1311*VLOOKUP(C1311,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1311<>Variables!$B$1,IF(C1311<>\"\",$I$9-E1311-F1311,\"\"),-D1311)","v":""},"",{"$f":"IF(C1311<>\"\",IF(D1311+$I$9-E1311-F1311>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1311,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1311,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1311,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1311,$C$3:$L$6,5,0)=Variables!$B$5,B1311>VLOOKUP(I1311,$C$3:$L$6,8,0)),IF(VLOOKUP(I1311,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1311)-YEAR($B$12))*12+MONTH(B1311)-MONTH($B$12)),((YEAR(B1311)-YEAR(VLOOKUP(I1311,$C$3:$L$6,8,0)))*12+MONTH(B1311)-MONTH(VLOOKUP(I1311,$C$3:$L$6,8,0))))*(VLOOKUP(I1311,$C$3:$L$6,10,0)*VLOOKUP(I1311,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1311<>\"\",IF(I1311<>\"\",IF(ISERROR(VLOOKUP(I1311,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1311,$C$3:$L$6,10,0)+J1311+IF(OR(VLOOKUP(I1311,$C$3:$L$6,5,0)=Variables!$B$5,B1311>VLOOKUP(I1311,$C$3:$L$6,8,0)),IF(VLOOKUP(I1311,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1311)-YEAR($B$12))*12+MONTH(B1311)-MONTH($B$12)),((YEAR(B1311)-YEAR(VLOOKUP(I1311,$C$3:$L$6,8,0)))*12+MONTH(B1311)-MONTH(VLOOKUP(I1311,$C$3:$L$6,8,0))))*VLOOKUP(I1311,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1311<>Variables!$B$1,IF(H1311<>0,C1311,I1311),\"\")","v":""},"","",{"$f":"IF(C1312<>\"\",IF(OR(VLOOKUP(C1312,$C$3:$L$6,5,0)=Variables!$B$5,B1312>VLOOKUP(C1312,$C$3:$L$6,8,0)),-D1312*VLOOKUP(C1312,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1312<>Variables!$B$1,IF(C1312<>\"\",$I$9-E1312-F1312,\"\"),-D1312)","v":""},"",{"$f":"IF(C1312<>\"\",IF(D1312+$I$9-E1312-F1312>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1312,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1312,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1312,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1312,$C$3:$L$6,5,0)=Variables!$B$5,B1312>VLOOKUP(I1312,$C$3:$L$6,8,0)),IF(VLOOKUP(I1312,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1312)-YEAR($B$12))*12+MONTH(B1312)-MONTH($B$12)),((YEAR(B1312)-YEAR(VLOOKUP(I1312,$C$3:$L$6,8,0)))*12+MONTH(B1312)-MONTH(VLOOKUP(I1312,$C$3:$L$6,8,0))))*(VLOOKUP(I1312,$C$3:$L$6,10,0)*VLOOKUP(I1312,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1312<>\"\",IF(I1312<>\"\",IF(ISERROR(VLOOKUP(I1312,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1312,$C$3:$L$6,10,0)+J1312+IF(OR(VLOOKUP(I1312,$C$3:$L$6,5,0)=Variables!$B$5,B1312>VLOOKUP(I1312,$C$3:$L$6,8,0)),IF(VLOOKUP(I1312,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1312)-YEAR($B$12))*12+MONTH(B1312)-MONTH($B$12)),((YEAR(B1312)-YEAR(VLOOKUP(I1312,$C$3:$L$6,8,0)))*12+MONTH(B1312)-MONTH(VLOOKUP(I1312,$C$3:$L$6,8,0))))*VLOOKUP(I1312,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1312<>Variables!$B$1,IF(H1312<>0,C1312,I1312),\"\")","v":""},"","",{"$f":"IF(C1313<>\"\",IF(OR(VLOOKUP(C1313,$C$3:$L$6,5,0)=Variables!$B$5,B1313>VLOOKUP(C1313,$C$3:$L$6,8,0)),-D1313*VLOOKUP(C1313,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1313<>Variables!$B$1,IF(C1313<>\"\",$I$9-E1313-F1313,\"\"),-D1313)","v":""},"",{"$f":"IF(C1313<>\"\",IF(D1313+$I$9-E1313-F1313>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1313,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1313,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1313,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1313,$C$3:$L$6,5,0)=Variables!$B$5,B1313>VLOOKUP(I1313,$C$3:$L$6,8,0)),IF(VLOOKUP(I1313,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1313)-YEAR($B$12))*12+MONTH(B1313)-MONTH($B$12)),((YEAR(B1313)-YEAR(VLOOKUP(I1313,$C$3:$L$6,8,0)))*12+MONTH(B1313)-MONTH(VLOOKUP(I1313,$C$3:$L$6,8,0))))*(VLOOKUP(I1313,$C$3:$L$6,10,0)*VLOOKUP(I1313,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1313<>\"\",IF(I1313<>\"\",IF(ISERROR(VLOOKUP(I1313,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1313,$C$3:$L$6,10,0)+J1313+IF(OR(VLOOKUP(I1313,$C$3:$L$6,5,0)=Variables!$B$5,B1313>VLOOKUP(I1313,$C$3:$L$6,8,0)),IF(VLOOKUP(I1313,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1313)-YEAR($B$12))*12+MONTH(B1313)-MONTH($B$12)),((YEAR(B1313)-YEAR(VLOOKUP(I1313,$C$3:$L$6,8,0)))*12+MONTH(B1313)-MONTH(VLOOKUP(I1313,$C$3:$L$6,8,0))))*VLOOKUP(I1313,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1313<>Variables!$B$1,IF(H1313<>0,C1313,I1313),\"\")","v":""},"","",{"$f":"IF(C1314<>\"\",IF(OR(VLOOKUP(C1314,$C$3:$L$6,5,0)=Variables!$B$5,B1314>VLOOKUP(C1314,$C$3:$L$6,8,0)),-D1314*VLOOKUP(C1314,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1314<>Variables!$B$1,IF(C1314<>\"\",$I$9-E1314-F1314,\"\"),-D1314)","v":""},"",{"$f":"IF(C1314<>\"\",IF(D1314+$I$9-E1314-F1314>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1314,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1314,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1314,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1314,$C$3:$L$6,5,0)=Variables!$B$5,B1314>VLOOKUP(I1314,$C$3:$L$6,8,0)),IF(VLOOKUP(I1314,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1314)-YEAR($B$12))*12+MONTH(B1314)-MONTH($B$12)),((YEAR(B1314)-YEAR(VLOOKUP(I1314,$C$3:$L$6,8,0)))*12+MONTH(B1314)-MONTH(VLOOKUP(I1314,$C$3:$L$6,8,0))))*(VLOOKUP(I1314,$C$3:$L$6,10,0)*VLOOKUP(I1314,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1314<>\"\",IF(I1314<>\"\",IF(ISERROR(VLOOKUP(I1314,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1314,$C$3:$L$6,10,0)+J1314+IF(OR(VLOOKUP(I1314,$C$3:$L$6,5,0)=Variables!$B$5,B1314>VLOOKUP(I1314,$C$3:$L$6,8,0)),IF(VLOOKUP(I1314,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1314)-YEAR($B$12))*12+MONTH(B1314)-MONTH($B$12)),((YEAR(B1314)-YEAR(VLOOKUP(I1314,$C$3:$L$6,8,0)))*12+MONTH(B1314)-MONTH(VLOOKUP(I1314,$C$3:$L$6,8,0))))*VLOOKUP(I1314,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1314<>Variables!$B$1,IF(H1314<>0,C1314,I1314),\"\")","v":""},"","",{"$f":"IF(C1315<>\"\",IF(OR(VLOOKUP(C1315,$C$3:$L$6,5,0)=Variables!$B$5,B1315>VLOOKUP(C1315,$C$3:$L$6,8,0)),-D1315*VLOOKUP(C1315,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1315<>Variables!$B$1,IF(C1315<>\"\",$I$9-E1315-F1315,\"\"),-D1315)","v":""},"",{"$f":"IF(C1315<>\"\",IF(D1315+$I$9-E1315-F1315>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1315,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1315,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1315,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1315,$C$3:$L$6,5,0)=Variables!$B$5,B1315>VLOOKUP(I1315,$C$3:$L$6,8,0)),IF(VLOOKUP(I1315,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1315)-YEAR($B$12))*12+MONTH(B1315)-MONTH($B$12)),((YEAR(B1315)-YEAR(VLOOKUP(I1315,$C$3:$L$6,8,0)))*12+MONTH(B1315)-MONTH(VLOOKUP(I1315,$C$3:$L$6,8,0))))*(VLOOKUP(I1315,$C$3:$L$6,10,0)*VLOOKUP(I1315,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1315<>\"\",IF(I1315<>\"\",IF(ISERROR(VLOOKUP(I1315,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1315,$C$3:$L$6,10,0)+J1315+IF(OR(VLOOKUP(I1315,$C$3:$L$6,5,0)=Variables!$B$5,B1315>VLOOKUP(I1315,$C$3:$L$6,8,0)),IF(VLOOKUP(I1315,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1315)-YEAR($B$12))*12+MONTH(B1315)-MONTH($B$12)),((YEAR(B1315)-YEAR(VLOOKUP(I1315,$C$3:$L$6,8,0)))*12+MONTH(B1315)-MONTH(VLOOKUP(I1315,$C$3:$L$6,8,0))))*VLOOKUP(I1315,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1315<>Variables!$B$1,IF(H1315<>0,C1315,I1315),\"\")","v":""},"","",{"$f":"IF(C1316<>\"\",IF(OR(VLOOKUP(C1316,$C$3:$L$6,5,0)=Variables!$B$5,B1316>VLOOKUP(C1316,$C$3:$L$6,8,0)),-D1316*VLOOKUP(C1316,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1316<>Variables!$B$1,IF(C1316<>\"\",$I$9-E1316-F1316,\"\"),-D1316)","v":""},"",{"$f":"IF(C1316<>\"\",IF(D1316+$I$9-E1316-F1316>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1316,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1316,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1316,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1316,$C$3:$L$6,5,0)=Variables!$B$5,B1316>VLOOKUP(I1316,$C$3:$L$6,8,0)),IF(VLOOKUP(I1316,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1316)-YEAR($B$12))*12+MONTH(B1316)-MONTH($B$12)),((YEAR(B1316)-YEAR(VLOOKUP(I1316,$C$3:$L$6,8,0)))*12+MONTH(B1316)-MONTH(VLOOKUP(I1316,$C$3:$L$6,8,0))))*(VLOOKUP(I1316,$C$3:$L$6,10,0)*VLOOKUP(I1316,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1316<>\"\",IF(I1316<>\"\",IF(ISERROR(VLOOKUP(I1316,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1316,$C$3:$L$6,10,0)+J1316+IF(OR(VLOOKUP(I1316,$C$3:$L$6,5,0)=Variables!$B$5,B1316>VLOOKUP(I1316,$C$3:$L$6,8,0)),IF(VLOOKUP(I1316,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1316)-YEAR($B$12))*12+MONTH(B1316)-MONTH($B$12)),((YEAR(B1316)-YEAR(VLOOKUP(I1316,$C$3:$L$6,8,0)))*12+MONTH(B1316)-MONTH(VLOOKUP(I1316,$C$3:$L$6,8,0))))*VLOOKUP(I1316,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1316<>Variables!$B$1,IF(H1316<>0,C1316,I1316),\"\")","v":""},"","",{"$f":"IF(C1317<>\"\",IF(OR(VLOOKUP(C1317,$C$3:$L$6,5,0)=Variables!$B$5,B1317>VLOOKUP(C1317,$C$3:$L$6,8,0)),-D1317*VLOOKUP(C1317,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1317<>Variables!$B$1,IF(C1317<>\"\",$I$9-E1317-F1317,\"\"),-D1317)","v":""},"",{"$f":"IF(C1317<>\"\",IF(D1317+$I$9-E1317-F1317>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1317,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1317,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1317,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1317,$C$3:$L$6,5,0)=Variables!$B$5,B1317>VLOOKUP(I1317,$C$3:$L$6,8,0)),IF(VLOOKUP(I1317,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1317)-YEAR($B$12))*12+MONTH(B1317)-MONTH($B$12)),((YEAR(B1317)-YEAR(VLOOKUP(I1317,$C$3:$L$6,8,0)))*12+MONTH(B1317)-MONTH(VLOOKUP(I1317,$C$3:$L$6,8,0))))*(VLOOKUP(I1317,$C$3:$L$6,10,0)*VLOOKUP(I1317,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1317<>\"\",IF(I1317<>\"\",IF(ISERROR(VLOOKUP(I1317,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1317,$C$3:$L$6,10,0)+J1317+IF(OR(VLOOKUP(I1317,$C$3:$L$6,5,0)=Variables!$B$5,B1317>VLOOKUP(I1317,$C$3:$L$6,8,0)),IF(VLOOKUP(I1317,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1317)-YEAR($B$12))*12+MONTH(B1317)-MONTH($B$12)),((YEAR(B1317)-YEAR(VLOOKUP(I1317,$C$3:$L$6,8,0)))*12+MONTH(B1317)-MONTH(VLOOKUP(I1317,$C$3:$L$6,8,0))))*VLOOKUP(I1317,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1317<>Variables!$B$1,IF(H1317<>0,C1317,I1317),\"\")","v":""},"","",{"$f":"IF(C1318<>\"\",IF(OR(VLOOKUP(C1318,$C$3:$L$6,5,0)=Variables!$B$5,B1318>VLOOKUP(C1318,$C$3:$L$6,8,0)),-D1318*VLOOKUP(C1318,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1318<>Variables!$B$1,IF(C1318<>\"\",$I$9-E1318-F1318,\"\"),-D1318)","v":""},"",{"$f":"IF(C1318<>\"\",IF(D1318+$I$9-E1318-F1318>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1318,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1318,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1318,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1318,$C$3:$L$6,5,0)=Variables!$B$5,B1318>VLOOKUP(I1318,$C$3:$L$6,8,0)),IF(VLOOKUP(I1318,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1318)-YEAR($B$12))*12+MONTH(B1318)-MONTH($B$12)),((YEAR(B1318)-YEAR(VLOOKUP(I1318,$C$3:$L$6,8,0)))*12+MONTH(B1318)-MONTH(VLOOKUP(I1318,$C$3:$L$6,8,0))))*(VLOOKUP(I1318,$C$3:$L$6,10,0)*VLOOKUP(I1318,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1318<>\"\",IF(I1318<>\"\",IF(ISERROR(VLOOKUP(I1318,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1318,$C$3:$L$6,10,0)+J1318+IF(OR(VLOOKUP(I1318,$C$3:$L$6,5,0)=Variables!$B$5,B1318>VLOOKUP(I1318,$C$3:$L$6,8,0)),IF(VLOOKUP(I1318,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1318)-YEAR($B$12))*12+MONTH(B1318)-MONTH($B$12)),((YEAR(B1318)-YEAR(VLOOKUP(I1318,$C$3:$L$6,8,0)))*12+MONTH(B1318)-MONTH(VLOOKUP(I1318,$C$3:$L$6,8,0))))*VLOOKUP(I1318,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1318<>Variables!$B$1,IF(H1318<>0,C1318,I1318),\"\")","v":""},"","",{"$f":"IF(C1319<>\"\",IF(OR(VLOOKUP(C1319,$C$3:$L$6,5,0)=Variables!$B$5,B1319>VLOOKUP(C1319,$C$3:$L$6,8,0)),-D1319*VLOOKUP(C1319,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1319<>Variables!$B$1,IF(C1319<>\"\",$I$9-E1319-F1319,\"\"),-D1319)","v":""},"",{"$f":"IF(C1319<>\"\",IF(D1319+$I$9-E1319-F1319>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1319,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1319,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1319,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1319,$C$3:$L$6,5,0)=Variables!$B$5,B1319>VLOOKUP(I1319,$C$3:$L$6,8,0)),IF(VLOOKUP(I1319,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1319)-YEAR($B$12))*12+MONTH(B1319)-MONTH($B$12)),((YEAR(B1319)-YEAR(VLOOKUP(I1319,$C$3:$L$6,8,0)))*12+MONTH(B1319)-MONTH(VLOOKUP(I1319,$C$3:$L$6,8,0))))*(VLOOKUP(I1319,$C$3:$L$6,10,0)*VLOOKUP(I1319,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1319<>\"\",IF(I1319<>\"\",IF(ISERROR(VLOOKUP(I1319,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1319,$C$3:$L$6,10,0)+J1319+IF(OR(VLOOKUP(I1319,$C$3:$L$6,5,0)=Variables!$B$5,B1319>VLOOKUP(I1319,$C$3:$L$6,8,0)),IF(VLOOKUP(I1319,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1319)-YEAR($B$12))*12+MONTH(B1319)-MONTH($B$12)),((YEAR(B1319)-YEAR(VLOOKUP(I1319,$C$3:$L$6,8,0)))*12+MONTH(B1319)-MONTH(VLOOKUP(I1319,$C$3:$L$6,8,0))))*VLOOKUP(I1319,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1319<>Variables!$B$1,IF(H1319<>0,C1319,I1319),\"\")","v":""},"","",{"$f":"IF(C1320<>\"\",IF(OR(VLOOKUP(C1320,$C$3:$L$6,5,0)=Variables!$B$5,B1320>VLOOKUP(C1320,$C$3:$L$6,8,0)),-D1320*VLOOKUP(C1320,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1320<>Variables!$B$1,IF(C1320<>\"\",$I$9-E1320-F1320,\"\"),-D1320)","v":""},"",{"$f":"IF(C1320<>\"\",IF(D1320+$I$9-E1320-F1320>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1320,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1320,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1320,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1320,$C$3:$L$6,5,0)=Variables!$B$5,B1320>VLOOKUP(I1320,$C$3:$L$6,8,0)),IF(VLOOKUP(I1320,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1320)-YEAR($B$12))*12+MONTH(B1320)-MONTH($B$12)),((YEAR(B1320)-YEAR(VLOOKUP(I1320,$C$3:$L$6,8,0)))*12+MONTH(B1320)-MONTH(VLOOKUP(I1320,$C$3:$L$6,8,0))))*(VLOOKUP(I1320,$C$3:$L$6,10,0)*VLOOKUP(I1320,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1320<>\"\",IF(I1320<>\"\",IF(ISERROR(VLOOKUP(I1320,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1320,$C$3:$L$6,10,0)+J1320+IF(OR(VLOOKUP(I1320,$C$3:$L$6,5,0)=Variables!$B$5,B1320>VLOOKUP(I1320,$C$3:$L$6,8,0)),IF(VLOOKUP(I1320,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1320)-YEAR($B$12))*12+MONTH(B1320)-MONTH($B$12)),((YEAR(B1320)-YEAR(VLOOKUP(I1320,$C$3:$L$6,8,0)))*12+MONTH(B1320)-MONTH(VLOOKUP(I1320,$C$3:$L$6,8,0))))*VLOOKUP(I1320,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1320<>Variables!$B$1,IF(H1320<>0,C1320,I1320),\"\")","v":""},"","",{"$f":"IF(C1321<>\"\",IF(OR(VLOOKUP(C1321,$C$3:$L$6,5,0)=Variables!$B$5,B1321>VLOOKUP(C1321,$C$3:$L$6,8,0)),-D1321*VLOOKUP(C1321,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1321<>Variables!$B$1,IF(C1321<>\"\",$I$9-E1321-F1321,\"\"),-D1321)","v":""},"",{"$f":"IF(C1321<>\"\",IF(D1321+$I$9-E1321-F1321>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1321,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1321,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1321,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1321,$C$3:$L$6,5,0)=Variables!$B$5,B1321>VLOOKUP(I1321,$C$3:$L$6,8,0)),IF(VLOOKUP(I1321,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1321)-YEAR($B$12))*12+MONTH(B1321)-MONTH($B$12)),((YEAR(B1321)-YEAR(VLOOKUP(I1321,$C$3:$L$6,8,0)))*12+MONTH(B1321)-MONTH(VLOOKUP(I1321,$C$3:$L$6,8,0))))*(VLOOKUP(I1321,$C$3:$L$6,10,0)*VLOOKUP(I1321,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1321<>\"\",IF(I1321<>\"\",IF(ISERROR(VLOOKUP(I1321,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1321,$C$3:$L$6,10,0)+J1321+IF(OR(VLOOKUP(I1321,$C$3:$L$6,5,0)=Variables!$B$5,B1321>VLOOKUP(I1321,$C$3:$L$6,8,0)),IF(VLOOKUP(I1321,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1321)-YEAR($B$12))*12+MONTH(B1321)-MONTH($B$12)),((YEAR(B1321)-YEAR(VLOOKUP(I1321,$C$3:$L$6,8,0)))*12+MONTH(B1321)-MONTH(VLOOKUP(I1321,$C$3:$L$6,8,0))))*VLOOKUP(I1321,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1321<>Variables!$B$1,IF(H1321<>0,C1321,I1321),\"\")","v":""},"","",{"$f":"IF(C1322<>\"\",IF(OR(VLOOKUP(C1322,$C$3:$L$6,5,0)=Variables!$B$5,B1322>VLOOKUP(C1322,$C$3:$L$6,8,0)),-D1322*VLOOKUP(C1322,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1322<>Variables!$B$1,IF(C1322<>\"\",$I$9-E1322-F1322,\"\"),-D1322)","v":""},"",{"$f":"IF(C1322<>\"\",IF(D1322+$I$9-E1322-F1322>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1322,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1322,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1322,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1322,$C$3:$L$6,5,0)=Variables!$B$5,B1322>VLOOKUP(I1322,$C$3:$L$6,8,0)),IF(VLOOKUP(I1322,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1322)-YEAR($B$12))*12+MONTH(B1322)-MONTH($B$12)),((YEAR(B1322)-YEAR(VLOOKUP(I1322,$C$3:$L$6,8,0)))*12+MONTH(B1322)-MONTH(VLOOKUP(I1322,$C$3:$L$6,8,0))))*(VLOOKUP(I1322,$C$3:$L$6,10,0)*VLOOKUP(I1322,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1322<>\"\",IF(I1322<>\"\",IF(ISERROR(VLOOKUP(I1322,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1322,$C$3:$L$6,10,0)+J1322+IF(OR(VLOOKUP(I1322,$C$3:$L$6,5,0)=Variables!$B$5,B1322>VLOOKUP(I1322,$C$3:$L$6,8,0)),IF(VLOOKUP(I1322,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1322)-YEAR($B$12))*12+MONTH(B1322)-MONTH($B$12)),((YEAR(B1322)-YEAR(VLOOKUP(I1322,$C$3:$L$6,8,0)))*12+MONTH(B1322)-MONTH(VLOOKUP(I1322,$C$3:$L$6,8,0))))*VLOOKUP(I1322,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1322<>Variables!$B$1,IF(H1322<>0,C1322,I1322),\"\")","v":""},"","",{"$f":"IF(C1323<>\"\",IF(OR(VLOOKUP(C1323,$C$3:$L$6,5,0)=Variables!$B$5,B1323>VLOOKUP(C1323,$C$3:$L$6,8,0)),-D1323*VLOOKUP(C1323,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1323<>Variables!$B$1,IF(C1323<>\"\",$I$9-E1323-F1323,\"\"),-D1323)","v":""},"",{"$f":"IF(C1323<>\"\",IF(D1323+$I$9-E1323-F1323>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1323,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1323,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1323,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1323,$C$3:$L$6,5,0)=Variables!$B$5,B1323>VLOOKUP(I1323,$C$3:$L$6,8,0)),IF(VLOOKUP(I1323,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1323)-YEAR($B$12))*12+MONTH(B1323)-MONTH($B$12)),((YEAR(B1323)-YEAR(VLOOKUP(I1323,$C$3:$L$6,8,0)))*12+MONTH(B1323)-MONTH(VLOOKUP(I1323,$C$3:$L$6,8,0))))*(VLOOKUP(I1323,$C$3:$L$6,10,0)*VLOOKUP(I1323,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1323<>\"\",IF(I1323<>\"\",IF(ISERROR(VLOOKUP(I1323,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1323,$C$3:$L$6,10,0)+J1323+IF(OR(VLOOKUP(I1323,$C$3:$L$6,5,0)=Variables!$B$5,B1323>VLOOKUP(I1323,$C$3:$L$6,8,0)),IF(VLOOKUP(I1323,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1323)-YEAR($B$12))*12+MONTH(B1323)-MONTH($B$12)),((YEAR(B1323)-YEAR(VLOOKUP(I1323,$C$3:$L$6,8,0)))*12+MONTH(B1323)-MONTH(VLOOKUP(I1323,$C$3:$L$6,8,0))))*VLOOKUP(I1323,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1323<>Variables!$B$1,IF(H1323<>0,C1323,I1323),\"\")","v":""},"","",{"$f":"IF(C1324<>\"\",IF(OR(VLOOKUP(C1324,$C$3:$L$6,5,0)=Variables!$B$5,B1324>VLOOKUP(C1324,$C$3:$L$6,8,0)),-D1324*VLOOKUP(C1324,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1324<>Variables!$B$1,IF(C1324<>\"\",$I$9-E1324-F1324,\"\"),-D1324)","v":""},"",{"$f":"IF(C1324<>\"\",IF(D1324+$I$9-E1324-F1324>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1324,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1324,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1324,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1324,$C$3:$L$6,5,0)=Variables!$B$5,B1324>VLOOKUP(I1324,$C$3:$L$6,8,0)),IF(VLOOKUP(I1324,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1324)-YEAR($B$12))*12+MONTH(B1324)-MONTH($B$12)),((YEAR(B1324)-YEAR(VLOOKUP(I1324,$C$3:$L$6,8,0)))*12+MONTH(B1324)-MONTH(VLOOKUP(I1324,$C$3:$L$6,8,0))))*(VLOOKUP(I1324,$C$3:$L$6,10,0)*VLOOKUP(I1324,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1324<>\"\",IF(I1324<>\"\",IF(ISERROR(VLOOKUP(I1324,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1324,$C$3:$L$6,10,0)+J1324+IF(OR(VLOOKUP(I1324,$C$3:$L$6,5,0)=Variables!$B$5,B1324>VLOOKUP(I1324,$C$3:$L$6,8,0)),IF(VLOOKUP(I1324,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1324)-YEAR($B$12))*12+MONTH(B1324)-MONTH($B$12)),((YEAR(B1324)-YEAR(VLOOKUP(I1324,$C$3:$L$6,8,0)))*12+MONTH(B1324)-MONTH(VLOOKUP(I1324,$C$3:$L$6,8,0))))*VLOOKUP(I1324,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1324<>Variables!$B$1,IF(H1324<>0,C1324,I1324),\"\")","v":""},"","",{"$f":"IF(C1325<>\"\",IF(OR(VLOOKUP(C1325,$C$3:$L$6,5,0)=Variables!$B$5,B1325>VLOOKUP(C1325,$C$3:$L$6,8,0)),-D1325*VLOOKUP(C1325,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1325<>Variables!$B$1,IF(C1325<>\"\",$I$9-E1325-F1325,\"\"),-D1325)","v":""},"",{"$f":"IF(C1325<>\"\",IF(D1325+$I$9-E1325-F1325>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1325,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1325,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1325,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1325,$C$3:$L$6,5,0)=Variables!$B$5,B1325>VLOOKUP(I1325,$C$3:$L$6,8,0)),IF(VLOOKUP(I1325,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1325)-YEAR($B$12))*12+MONTH(B1325)-MONTH($B$12)),((YEAR(B1325)-YEAR(VLOOKUP(I1325,$C$3:$L$6,8,0)))*12+MONTH(B1325)-MONTH(VLOOKUP(I1325,$C$3:$L$6,8,0))))*(VLOOKUP(I1325,$C$3:$L$6,10,0)*VLOOKUP(I1325,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1325<>\"\",IF(I1325<>\"\",IF(ISERROR(VLOOKUP(I1325,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1325,$C$3:$L$6,10,0)+J1325+IF(OR(VLOOKUP(I1325,$C$3:$L$6,5,0)=Variables!$B$5,B1325>VLOOKUP(I1325,$C$3:$L$6,8,0)),IF(VLOOKUP(I1325,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1325)-YEAR($B$12))*12+MONTH(B1325)-MONTH($B$12)),((YEAR(B1325)-YEAR(VLOOKUP(I1325,$C$3:$L$6,8,0)))*12+MONTH(B1325)-MONTH(VLOOKUP(I1325,$C$3:$L$6,8,0))))*VLOOKUP(I1325,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1325<>Variables!$B$1,IF(H1325<>0,C1325,I1325),\"\")","v":""},"","",{"$f":"IF(C1326<>\"\",IF(OR(VLOOKUP(C1326,$C$3:$L$6,5,0)=Variables!$B$5,B1326>VLOOKUP(C1326,$C$3:$L$6,8,0)),-D1326*VLOOKUP(C1326,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1326<>Variables!$B$1,IF(C1326<>\"\",$I$9-E1326-F1326,\"\"),-D1326)","v":""},"",{"$f":"IF(C1326<>\"\",IF(D1326+$I$9-E1326-F1326>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1326,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1326,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1326,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1326,$C$3:$L$6,5,0)=Variables!$B$5,B1326>VLOOKUP(I1326,$C$3:$L$6,8,0)),IF(VLOOKUP(I1326,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1326)-YEAR($B$12))*12+MONTH(B1326)-MONTH($B$12)),((YEAR(B1326)-YEAR(VLOOKUP(I1326,$C$3:$L$6,8,0)))*12+MONTH(B1326)-MONTH(VLOOKUP(I1326,$C$3:$L$6,8,0))))*(VLOOKUP(I1326,$C$3:$L$6,10,0)*VLOOKUP(I1326,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1326<>\"\",IF(I1326<>\"\",IF(ISERROR(VLOOKUP(I1326,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1326,$C$3:$L$6,10,0)+J1326+IF(OR(VLOOKUP(I1326,$C$3:$L$6,5,0)=Variables!$B$5,B1326>VLOOKUP(I1326,$C$3:$L$6,8,0)),IF(VLOOKUP(I1326,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1326)-YEAR($B$12))*12+MONTH(B1326)-MONTH($B$12)),((YEAR(B1326)-YEAR(VLOOKUP(I1326,$C$3:$L$6,8,0)))*12+MONTH(B1326)-MONTH(VLOOKUP(I1326,$C$3:$L$6,8,0))))*VLOOKUP(I1326,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1326<>Variables!$B$1,IF(H1326<>0,C1326,I1326),\"\")","v":""},"","",{"$f":"IF(C1327<>\"\",IF(OR(VLOOKUP(C1327,$C$3:$L$6,5,0)=Variables!$B$5,B1327>VLOOKUP(C1327,$C$3:$L$6,8,0)),-D1327*VLOOKUP(C1327,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1327<>Variables!$B$1,IF(C1327<>\"\",$I$9-E1327-F1327,\"\"),-D1327)","v":""},"",{"$f":"IF(C1327<>\"\",IF(D1327+$I$9-E1327-F1327>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1327,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1327,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1327,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1327,$C$3:$L$6,5,0)=Variables!$B$5,B1327>VLOOKUP(I1327,$C$3:$L$6,8,0)),IF(VLOOKUP(I1327,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1327)-YEAR($B$12))*12+MONTH(B1327)-MONTH($B$12)),((YEAR(B1327)-YEAR(VLOOKUP(I1327,$C$3:$L$6,8,0)))*12+MONTH(B1327)-MONTH(VLOOKUP(I1327,$C$3:$L$6,8,0))))*(VLOOKUP(I1327,$C$3:$L$6,10,0)*VLOOKUP(I1327,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1327<>\"\",IF(I1327<>\"\",IF(ISERROR(VLOOKUP(I1327,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1327,$C$3:$L$6,10,0)+J1327+IF(OR(VLOOKUP(I1327,$C$3:$L$6,5,0)=Variables!$B$5,B1327>VLOOKUP(I1327,$C$3:$L$6,8,0)),IF(VLOOKUP(I1327,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1327)-YEAR($B$12))*12+MONTH(B1327)-MONTH($B$12)),((YEAR(B1327)-YEAR(VLOOKUP(I1327,$C$3:$L$6,8,0)))*12+MONTH(B1327)-MONTH(VLOOKUP(I1327,$C$3:$L$6,8,0))))*VLOOKUP(I1327,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1327<>Variables!$B$1,IF(H1327<>0,C1327,I1327),\"\")","v":""},"","",{"$f":"IF(C1328<>\"\",IF(OR(VLOOKUP(C1328,$C$3:$L$6,5,0)=Variables!$B$5,B1328>VLOOKUP(C1328,$C$3:$L$6,8,0)),-D1328*VLOOKUP(C1328,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1328<>Variables!$B$1,IF(C1328<>\"\",$I$9-E1328-F1328,\"\"),-D1328)","v":""},"",{"$f":"IF(C1328<>\"\",IF(D1328+$I$9-E1328-F1328>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1328,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1328,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1328,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1328,$C$3:$L$6,5,0)=Variables!$B$5,B1328>VLOOKUP(I1328,$C$3:$L$6,8,0)),IF(VLOOKUP(I1328,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1328)-YEAR($B$12))*12+MONTH(B1328)-MONTH($B$12)),((YEAR(B1328)-YEAR(VLOOKUP(I1328,$C$3:$L$6,8,0)))*12+MONTH(B1328)-MONTH(VLOOKUP(I1328,$C$3:$L$6,8,0))))*(VLOOKUP(I1328,$C$3:$L$6,10,0)*VLOOKUP(I1328,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1328<>\"\",IF(I1328<>\"\",IF(ISERROR(VLOOKUP(I1328,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1328,$C$3:$L$6,10,0)+J1328+IF(OR(VLOOKUP(I1328,$C$3:$L$6,5,0)=Variables!$B$5,B1328>VLOOKUP(I1328,$C$3:$L$6,8,0)),IF(VLOOKUP(I1328,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1328)-YEAR($B$12))*12+MONTH(B1328)-MONTH($B$12)),((YEAR(B1328)-YEAR(VLOOKUP(I1328,$C$3:$L$6,8,0)))*12+MONTH(B1328)-MONTH(VLOOKUP(I1328,$C$3:$L$6,8,0))))*VLOOKUP(I1328,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1328<>Variables!$B$1,IF(H1328<>0,C1328,I1328),\"\")","v":""},"","",{"$f":"IF(C1329<>\"\",IF(OR(VLOOKUP(C1329,$C$3:$L$6,5,0)=Variables!$B$5,B1329>VLOOKUP(C1329,$C$3:$L$6,8,0)),-D1329*VLOOKUP(C1329,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1329<>Variables!$B$1,IF(C1329<>\"\",$I$9-E1329-F1329,\"\"),-D1329)","v":""},"",{"$f":"IF(C1329<>\"\",IF(D1329+$I$9-E1329-F1329>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1329,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1329,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1329,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1329,$C$3:$L$6,5,0)=Variables!$B$5,B1329>VLOOKUP(I1329,$C$3:$L$6,8,0)),IF(VLOOKUP(I1329,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1329)-YEAR($B$12))*12+MONTH(B1329)-MONTH($B$12)),((YEAR(B1329)-YEAR(VLOOKUP(I1329,$C$3:$L$6,8,0)))*12+MONTH(B1329)-MONTH(VLOOKUP(I1329,$C$3:$L$6,8,0))))*(VLOOKUP(I1329,$C$3:$L$6,10,0)*VLOOKUP(I1329,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1329<>\"\",IF(I1329<>\"\",IF(ISERROR(VLOOKUP(I1329,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1329,$C$3:$L$6,10,0)+J1329+IF(OR(VLOOKUP(I1329,$C$3:$L$6,5,0)=Variables!$B$5,B1329>VLOOKUP(I1329,$C$3:$L$6,8,0)),IF(VLOOKUP(I1329,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1329)-YEAR($B$12))*12+MONTH(B1329)-MONTH($B$12)),((YEAR(B1329)-YEAR(VLOOKUP(I1329,$C$3:$L$6,8,0)))*12+MONTH(B1329)-MONTH(VLOOKUP(I1329,$C$3:$L$6,8,0))))*VLOOKUP(I1329,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1329<>Variables!$B$1,IF(H1329<>0,C1329,I1329),\"\")","v":""},"","",{"$f":"IF(C1330<>\"\",IF(OR(VLOOKUP(C1330,$C$3:$L$6,5,0)=Variables!$B$5,B1330>VLOOKUP(C1330,$C$3:$L$6,8,0)),-D1330*VLOOKUP(C1330,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1330<>Variables!$B$1,IF(C1330<>\"\",$I$9-E1330-F1330,\"\"),-D1330)","v":""},"",{"$f":"IF(C1330<>\"\",IF(D1330+$I$9-E1330-F1330>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1330,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1330,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1330,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1330,$C$3:$L$6,5,0)=Variables!$B$5,B1330>VLOOKUP(I1330,$C$3:$L$6,8,0)),IF(VLOOKUP(I1330,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1330)-YEAR($B$12))*12+MONTH(B1330)-MONTH($B$12)),((YEAR(B1330)-YEAR(VLOOKUP(I1330,$C$3:$L$6,8,0)))*12+MONTH(B1330)-MONTH(VLOOKUP(I1330,$C$3:$L$6,8,0))))*(VLOOKUP(I1330,$C$3:$L$6,10,0)*VLOOKUP(I1330,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1330<>\"\",IF(I1330<>\"\",IF(ISERROR(VLOOKUP(I1330,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1330,$C$3:$L$6,10,0)+J1330+IF(OR(VLOOKUP(I1330,$C$3:$L$6,5,0)=Variables!$B$5,B1330>VLOOKUP(I1330,$C$3:$L$6,8,0)),IF(VLOOKUP(I1330,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1330)-YEAR($B$12))*12+MONTH(B1330)-MONTH($B$12)),((YEAR(B1330)-YEAR(VLOOKUP(I1330,$C$3:$L$6,8,0)))*12+MONTH(B1330)-MONTH(VLOOKUP(I1330,$C$3:$L$6,8,0))))*VLOOKUP(I1330,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1330<>Variables!$B$1,IF(H1330<>0,C1330,I1330),\"\")","v":""},"","",{"$f":"IF(C1331<>\"\",IF(OR(VLOOKUP(C1331,$C$3:$L$6,5,0)=Variables!$B$5,B1331>VLOOKUP(C1331,$C$3:$L$6,8,0)),-D1331*VLOOKUP(C1331,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1331<>Variables!$B$1,IF(C1331<>\"\",$I$9-E1331-F1331,\"\"),-D1331)","v":""},"",{"$f":"IF(C1331<>\"\",IF(D1331+$I$9-E1331-F1331>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1331,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1331,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1331,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1331,$C$3:$L$6,5,0)=Variables!$B$5,B1331>VLOOKUP(I1331,$C$3:$L$6,8,0)),IF(VLOOKUP(I1331,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1331)-YEAR($B$12))*12+MONTH(B1331)-MONTH($B$12)),((YEAR(B1331)-YEAR(VLOOKUP(I1331,$C$3:$L$6,8,0)))*12+MONTH(B1331)-MONTH(VLOOKUP(I1331,$C$3:$L$6,8,0))))*(VLOOKUP(I1331,$C$3:$L$6,10,0)*VLOOKUP(I1331,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1331<>\"\",IF(I1331<>\"\",IF(ISERROR(VLOOKUP(I1331,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1331,$C$3:$L$6,10,0)+J1331+IF(OR(VLOOKUP(I1331,$C$3:$L$6,5,0)=Variables!$B$5,B1331>VLOOKUP(I1331,$C$3:$L$6,8,0)),IF(VLOOKUP(I1331,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1331)-YEAR($B$12))*12+MONTH(B1331)-MONTH($B$12)),((YEAR(B1331)-YEAR(VLOOKUP(I1331,$C$3:$L$6,8,0)))*12+MONTH(B1331)-MONTH(VLOOKUP(I1331,$C$3:$L$6,8,0))))*VLOOKUP(I1331,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1331<>Variables!$B$1,IF(H1331<>0,C1331,I1331),\"\")","v":""},"","",{"$f":"IF(C1332<>\"\",IF(OR(VLOOKUP(C1332,$C$3:$L$6,5,0)=Variables!$B$5,B1332>VLOOKUP(C1332,$C$3:$L$6,8,0)),-D1332*VLOOKUP(C1332,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1332<>Variables!$B$1,IF(C1332<>\"\",$I$9-E1332-F1332,\"\"),-D1332)","v":""},"",{"$f":"IF(C1332<>\"\",IF(D1332+$I$9-E1332-F1332>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1332,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1332,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1332,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1332,$C$3:$L$6,5,0)=Variables!$B$5,B1332>VLOOKUP(I1332,$C$3:$L$6,8,0)),IF(VLOOKUP(I1332,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1332)-YEAR($B$12))*12+MONTH(B1332)-MONTH($B$12)),((YEAR(B1332)-YEAR(VLOOKUP(I1332,$C$3:$L$6,8,0)))*12+MONTH(B1332)-MONTH(VLOOKUP(I1332,$C$3:$L$6,8,0))))*(VLOOKUP(I1332,$C$3:$L$6,10,0)*VLOOKUP(I1332,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1332<>\"\",IF(I1332<>\"\",IF(ISERROR(VLOOKUP(I1332,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1332,$C$3:$L$6,10,0)+J1332+IF(OR(VLOOKUP(I1332,$C$3:$L$6,5,0)=Variables!$B$5,B1332>VLOOKUP(I1332,$C$3:$L$6,8,0)),IF(VLOOKUP(I1332,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1332)-YEAR($B$12))*12+MONTH(B1332)-MONTH($B$12)),((YEAR(B1332)-YEAR(VLOOKUP(I1332,$C$3:$L$6,8,0)))*12+MONTH(B1332)-MONTH(VLOOKUP(I1332,$C$3:$L$6,8,0))))*VLOOKUP(I1332,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1332<>Variables!$B$1,IF(H1332<>0,C1332,I1332),\"\")","v":""},"","",{"$f":"IF(C1333<>\"\",IF(OR(VLOOKUP(C1333,$C$3:$L$6,5,0)=Variables!$B$5,B1333>VLOOKUP(C1333,$C$3:$L$6,8,0)),-D1333*VLOOKUP(C1333,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1333<>Variables!$B$1,IF(C1333<>\"\",$I$9-E1333-F1333,\"\"),-D1333)","v":""},"",{"$f":"IF(C1333<>\"\",IF(D1333+$I$9-E1333-F1333>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1333,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1333,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1333,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1333,$C$3:$L$6,5,0)=Variables!$B$5,B1333>VLOOKUP(I1333,$C$3:$L$6,8,0)),IF(VLOOKUP(I1333,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1333)-YEAR($B$12))*12+MONTH(B1333)-MONTH($B$12)),((YEAR(B1333)-YEAR(VLOOKUP(I1333,$C$3:$L$6,8,0)))*12+MONTH(B1333)-MONTH(VLOOKUP(I1333,$C$3:$L$6,8,0))))*(VLOOKUP(I1333,$C$3:$L$6,10,0)*VLOOKUP(I1333,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1333<>\"\",IF(I1333<>\"\",IF(ISERROR(VLOOKUP(I1333,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1333,$C$3:$L$6,10,0)+J1333+IF(OR(VLOOKUP(I1333,$C$3:$L$6,5,0)=Variables!$B$5,B1333>VLOOKUP(I1333,$C$3:$L$6,8,0)),IF(VLOOKUP(I1333,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1333)-YEAR($B$12))*12+MONTH(B1333)-MONTH($B$12)),((YEAR(B1333)-YEAR(VLOOKUP(I1333,$C$3:$L$6,8,0)))*12+MONTH(B1333)-MONTH(VLOOKUP(I1333,$C$3:$L$6,8,0))))*VLOOKUP(I1333,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1333<>Variables!$B$1,IF(H1333<>0,C1333,I1333),\"\")","v":""},"","",{"$f":"IF(C1334<>\"\",IF(OR(VLOOKUP(C1334,$C$3:$L$6,5,0)=Variables!$B$5,B1334>VLOOKUP(C1334,$C$3:$L$6,8,0)),-D1334*VLOOKUP(C1334,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1334<>Variables!$B$1,IF(C1334<>\"\",$I$9-E1334-F1334,\"\"),-D1334)","v":""},"",{"$f":"IF(C1334<>\"\",IF(D1334+$I$9-E1334-F1334>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1334,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1334,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1334,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1334,$C$3:$L$6,5,0)=Variables!$B$5,B1334>VLOOKUP(I1334,$C$3:$L$6,8,0)),IF(VLOOKUP(I1334,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1334)-YEAR($B$12))*12+MONTH(B1334)-MONTH($B$12)),((YEAR(B1334)-YEAR(VLOOKUP(I1334,$C$3:$L$6,8,0)))*12+MONTH(B1334)-MONTH(VLOOKUP(I1334,$C$3:$L$6,8,0))))*(VLOOKUP(I1334,$C$3:$L$6,10,0)*VLOOKUP(I1334,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1334<>\"\",IF(I1334<>\"\",IF(ISERROR(VLOOKUP(I1334,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1334,$C$3:$L$6,10,0)+J1334+IF(OR(VLOOKUP(I1334,$C$3:$L$6,5,0)=Variables!$B$5,B1334>VLOOKUP(I1334,$C$3:$L$6,8,0)),IF(VLOOKUP(I1334,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1334)-YEAR($B$12))*12+MONTH(B1334)-MONTH($B$12)),((YEAR(B1334)-YEAR(VLOOKUP(I1334,$C$3:$L$6,8,0)))*12+MONTH(B1334)-MONTH(VLOOKUP(I1334,$C$3:$L$6,8,0))))*VLOOKUP(I1334,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1334<>Variables!$B$1,IF(H1334<>0,C1334,I1334),\"\")","v":""},"","",{"$f":"IF(C1335<>\"\",IF(OR(VLOOKUP(C1335,$C$3:$L$6,5,0)=Variables!$B$5,B1335>VLOOKUP(C1335,$C$3:$L$6,8,0)),-D1335*VLOOKUP(C1335,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1335<>Variables!$B$1,IF(C1335<>\"\",$I$9-E1335-F1335,\"\"),-D1335)","v":""},"",{"$f":"IF(C1335<>\"\",IF(D1335+$I$9-E1335-F1335>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1335,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1335,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1335,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1335,$C$3:$L$6,5,0)=Variables!$B$5,B1335>VLOOKUP(I1335,$C$3:$L$6,8,0)),IF(VLOOKUP(I1335,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1335)-YEAR($B$12))*12+MONTH(B1335)-MONTH($B$12)),((YEAR(B1335)-YEAR(VLOOKUP(I1335,$C$3:$L$6,8,0)))*12+MONTH(B1335)-MONTH(VLOOKUP(I1335,$C$3:$L$6,8,0))))*(VLOOKUP(I1335,$C$3:$L$6,10,0)*VLOOKUP(I1335,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1335<>\"\",IF(I1335<>\"\",IF(ISERROR(VLOOKUP(I1335,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1335,$C$3:$L$6,10,0)+J1335+IF(OR(VLOOKUP(I1335,$C$3:$L$6,5,0)=Variables!$B$5,B1335>VLOOKUP(I1335,$C$3:$L$6,8,0)),IF(VLOOKUP(I1335,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1335)-YEAR($B$12))*12+MONTH(B1335)-MONTH($B$12)),((YEAR(B1335)-YEAR(VLOOKUP(I1335,$C$3:$L$6,8,0)))*12+MONTH(B1335)-MONTH(VLOOKUP(I1335,$C$3:$L$6,8,0))))*VLOOKUP(I1335,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1335<>Variables!$B$1,IF(H1335<>0,C1335,I1335),\"\")","v":""},"","",{"$f":"IF(C1336<>\"\",IF(OR(VLOOKUP(C1336,$C$3:$L$6,5,0)=Variables!$B$5,B1336>VLOOKUP(C1336,$C$3:$L$6,8,0)),-D1336*VLOOKUP(C1336,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1336<>Variables!$B$1,IF(C1336<>\"\",$I$9-E1336-F1336,\"\"),-D1336)","v":""},"",{"$f":"IF(C1336<>\"\",IF(D1336+$I$9-E1336-F1336>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1336,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1336,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1336,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1336,$C$3:$L$6,5,0)=Variables!$B$5,B1336>VLOOKUP(I1336,$C$3:$L$6,8,0)),IF(VLOOKUP(I1336,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1336)-YEAR($B$12))*12+MONTH(B1336)-MONTH($B$12)),((YEAR(B1336)-YEAR(VLOOKUP(I1336,$C$3:$L$6,8,0)))*12+MONTH(B1336)-MONTH(VLOOKUP(I1336,$C$3:$L$6,8,0))))*(VLOOKUP(I1336,$C$3:$L$6,10,0)*VLOOKUP(I1336,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1336<>\"\",IF(I1336<>\"\",IF(ISERROR(VLOOKUP(I1336,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1336,$C$3:$L$6,10,0)+J1336+IF(OR(VLOOKUP(I1336,$C$3:$L$6,5,0)=Variables!$B$5,B1336>VLOOKUP(I1336,$C$3:$L$6,8,0)),IF(VLOOKUP(I1336,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1336)-YEAR($B$12))*12+MONTH(B1336)-MONTH($B$12)),((YEAR(B1336)-YEAR(VLOOKUP(I1336,$C$3:$L$6,8,0)))*12+MONTH(B1336)-MONTH(VLOOKUP(I1336,$C$3:$L$6,8,0))))*VLOOKUP(I1336,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1336<>Variables!$B$1,IF(H1336<>0,C1336,I1336),\"\")","v":""},"","",{"$f":"IF(C1337<>\"\",IF(OR(VLOOKUP(C1337,$C$3:$L$6,5,0)=Variables!$B$5,B1337>VLOOKUP(C1337,$C$3:$L$6,8,0)),-D1337*VLOOKUP(C1337,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1337<>Variables!$B$1,IF(C1337<>\"\",$I$9-E1337-F1337,\"\"),-D1337)","v":""},"",{"$f":"IF(C1337<>\"\",IF(D1337+$I$9-E1337-F1337>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1337,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1337,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1337,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1337,$C$3:$L$6,5,0)=Variables!$B$5,B1337>VLOOKUP(I1337,$C$3:$L$6,8,0)),IF(VLOOKUP(I1337,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1337)-YEAR($B$12))*12+MONTH(B1337)-MONTH($B$12)),((YEAR(B1337)-YEAR(VLOOKUP(I1337,$C$3:$L$6,8,0)))*12+MONTH(B1337)-MONTH(VLOOKUP(I1337,$C$3:$L$6,8,0))))*(VLOOKUP(I1337,$C$3:$L$6,10,0)*VLOOKUP(I1337,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1337<>\"\",IF(I1337<>\"\",IF(ISERROR(VLOOKUP(I1337,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1337,$C$3:$L$6,10,0)+J1337+IF(OR(VLOOKUP(I1337,$C$3:$L$6,5,0)=Variables!$B$5,B1337>VLOOKUP(I1337,$C$3:$L$6,8,0)),IF(VLOOKUP(I1337,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1337)-YEAR($B$12))*12+MONTH(B1337)-MONTH($B$12)),((YEAR(B1337)-YEAR(VLOOKUP(I1337,$C$3:$L$6,8,0)))*12+MONTH(B1337)-MONTH(VLOOKUP(I1337,$C$3:$L$6,8,0))))*VLOOKUP(I1337,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1337<>Variables!$B$1,IF(H1337<>0,C1337,I1337),\"\")","v":""},"","",{"$f":"IF(C1338<>\"\",IF(OR(VLOOKUP(C1338,$C$3:$L$6,5,0)=Variables!$B$5,B1338>VLOOKUP(C1338,$C$3:$L$6,8,0)),-D1338*VLOOKUP(C1338,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1338<>Variables!$B$1,IF(C1338<>\"\",$I$9-E1338-F1338,\"\"),-D1338)","v":""},"",{"$f":"IF(C1338<>\"\",IF(D1338+$I$9-E1338-F1338>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1338,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1338,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1338,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1338,$C$3:$L$6,5,0)=Variables!$B$5,B1338>VLOOKUP(I1338,$C$3:$L$6,8,0)),IF(VLOOKUP(I1338,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1338)-YEAR($B$12))*12+MONTH(B1338)-MONTH($B$12)),((YEAR(B1338)-YEAR(VLOOKUP(I1338,$C$3:$L$6,8,0)))*12+MONTH(B1338)-MONTH(VLOOKUP(I1338,$C$3:$L$6,8,0))))*(VLOOKUP(I1338,$C$3:$L$6,10,0)*VLOOKUP(I1338,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1338<>\"\",IF(I1338<>\"\",IF(ISERROR(VLOOKUP(I1338,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1338,$C$3:$L$6,10,0)+J1338+IF(OR(VLOOKUP(I1338,$C$3:$L$6,5,0)=Variables!$B$5,B1338>VLOOKUP(I1338,$C$3:$L$6,8,0)),IF(VLOOKUP(I1338,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1338)-YEAR($B$12))*12+MONTH(B1338)-MONTH($B$12)),((YEAR(B1338)-YEAR(VLOOKUP(I1338,$C$3:$L$6,8,0)))*12+MONTH(B1338)-MONTH(VLOOKUP(I1338,$C$3:$L$6,8,0))))*VLOOKUP(I1338,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1338<>Variables!$B$1,IF(H1338<>0,C1338,I1338),\"\")","v":""},"","",{"$f":"IF(C1339<>\"\",IF(OR(VLOOKUP(C1339,$C$3:$L$6,5,0)=Variables!$B$5,B1339>VLOOKUP(C1339,$C$3:$L$6,8,0)),-D1339*VLOOKUP(C1339,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1339<>Variables!$B$1,IF(C1339<>\"\",$I$9-E1339-F1339,\"\"),-D1339)","v":""},"",{"$f":"IF(C1339<>\"\",IF(D1339+$I$9-E1339-F1339>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1339,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1339,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1339,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1339,$C$3:$L$6,5,0)=Variables!$B$5,B1339>VLOOKUP(I1339,$C$3:$L$6,8,0)),IF(VLOOKUP(I1339,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1339)-YEAR($B$12))*12+MONTH(B1339)-MONTH($B$12)),((YEAR(B1339)-YEAR(VLOOKUP(I1339,$C$3:$L$6,8,0)))*12+MONTH(B1339)-MONTH(VLOOKUP(I1339,$C$3:$L$6,8,0))))*(VLOOKUP(I1339,$C$3:$L$6,10,0)*VLOOKUP(I1339,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1339<>\"\",IF(I1339<>\"\",IF(ISERROR(VLOOKUP(I1339,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1339,$C$3:$L$6,10,0)+J1339+IF(OR(VLOOKUP(I1339,$C$3:$L$6,5,0)=Variables!$B$5,B1339>VLOOKUP(I1339,$C$3:$L$6,8,0)),IF(VLOOKUP(I1339,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1339)-YEAR($B$12))*12+MONTH(B1339)-MONTH($B$12)),((YEAR(B1339)-YEAR(VLOOKUP(I1339,$C$3:$L$6,8,0)))*12+MONTH(B1339)-MONTH(VLOOKUP(I1339,$C$3:$L$6,8,0))))*VLOOKUP(I1339,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1339<>Variables!$B$1,IF(H1339<>0,C1339,I1339),\"\")","v":""},"","",{"$f":"IF(C1340<>\"\",IF(OR(VLOOKUP(C1340,$C$3:$L$6,5,0)=Variables!$B$5,B1340>VLOOKUP(C1340,$C$3:$L$6,8,0)),-D1340*VLOOKUP(C1340,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1340<>Variables!$B$1,IF(C1340<>\"\",$I$9-E1340-F1340,\"\"),-D1340)","v":""},"",{"$f":"IF(C1340<>\"\",IF(D1340+$I$9-E1340-F1340>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1340,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1340,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1340,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1340,$C$3:$L$6,5,0)=Variables!$B$5,B1340>VLOOKUP(I1340,$C$3:$L$6,8,0)),IF(VLOOKUP(I1340,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1340)-YEAR($B$12))*12+MONTH(B1340)-MONTH($B$12)),((YEAR(B1340)-YEAR(VLOOKUP(I1340,$C$3:$L$6,8,0)))*12+MONTH(B1340)-MONTH(VLOOKUP(I1340,$C$3:$L$6,8,0))))*(VLOOKUP(I1340,$C$3:$L$6,10,0)*VLOOKUP(I1340,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1340<>\"\",IF(I1340<>\"\",IF(ISERROR(VLOOKUP(I1340,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1340,$C$3:$L$6,10,0)+J1340+IF(OR(VLOOKUP(I1340,$C$3:$L$6,5,0)=Variables!$B$5,B1340>VLOOKUP(I1340,$C$3:$L$6,8,0)),IF(VLOOKUP(I1340,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1340)-YEAR($B$12))*12+MONTH(B1340)-MONTH($B$12)),((YEAR(B1340)-YEAR(VLOOKUP(I1340,$C$3:$L$6,8,0)))*12+MONTH(B1340)-MONTH(VLOOKUP(I1340,$C$3:$L$6,8,0))))*VLOOKUP(I1340,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1340<>Variables!$B$1,IF(H1340<>0,C1340,I1340),\"\")","v":""},"","",{"$f":"IF(C1341<>\"\",IF(OR(VLOOKUP(C1341,$C$3:$L$6,5,0)=Variables!$B$5,B1341>VLOOKUP(C1341,$C$3:$L$6,8,0)),-D1341*VLOOKUP(C1341,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1341<>Variables!$B$1,IF(C1341<>\"\",$I$9-E1341-F1341,\"\"),-D1341)","v":""},"",{"$f":"IF(C1341<>\"\",IF(D1341+$I$9-E1341-F1341>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1341,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1341,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1341,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1341,$C$3:$L$6,5,0)=Variables!$B$5,B1341>VLOOKUP(I1341,$C$3:$L$6,8,0)),IF(VLOOKUP(I1341,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1341)-YEAR($B$12))*12+MONTH(B1341)-MONTH($B$12)),((YEAR(B1341)-YEAR(VLOOKUP(I1341,$C$3:$L$6,8,0)))*12+MONTH(B1341)-MONTH(VLOOKUP(I1341,$C$3:$L$6,8,0))))*(VLOOKUP(I1341,$C$3:$L$6,10,0)*VLOOKUP(I1341,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1341<>\"\",IF(I1341<>\"\",IF(ISERROR(VLOOKUP(I1341,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1341,$C$3:$L$6,10,0)+J1341+IF(OR(VLOOKUP(I1341,$C$3:$L$6,5,0)=Variables!$B$5,B1341>VLOOKUP(I1341,$C$3:$L$6,8,0)),IF(VLOOKUP(I1341,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1341)-YEAR($B$12))*12+MONTH(B1341)-MONTH($B$12)),((YEAR(B1341)-YEAR(VLOOKUP(I1341,$C$3:$L$6,8,0)))*12+MONTH(B1341)-MONTH(VLOOKUP(I1341,$C$3:$L$6,8,0))))*VLOOKUP(I1341,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1341<>Variables!$B$1,IF(H1341<>0,C1341,I1341),\"\")","v":""},"","",{"$f":"IF(C1342<>\"\",IF(OR(VLOOKUP(C1342,$C$3:$L$6,5,0)=Variables!$B$5,B1342>VLOOKUP(C1342,$C$3:$L$6,8,0)),-D1342*VLOOKUP(C1342,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1342<>Variables!$B$1,IF(C1342<>\"\",$I$9-E1342-F1342,\"\"),-D1342)","v":""},"",{"$f":"IF(C1342<>\"\",IF(D1342+$I$9-E1342-F1342>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1342,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1342,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1342,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1342,$C$3:$L$6,5,0)=Variables!$B$5,B1342>VLOOKUP(I1342,$C$3:$L$6,8,0)),IF(VLOOKUP(I1342,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1342)-YEAR($B$12))*12+MONTH(B1342)-MONTH($B$12)),((YEAR(B1342)-YEAR(VLOOKUP(I1342,$C$3:$L$6,8,0)))*12+MONTH(B1342)-MONTH(VLOOKUP(I1342,$C$3:$L$6,8,0))))*(VLOOKUP(I1342,$C$3:$L$6,10,0)*VLOOKUP(I1342,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1342<>\"\",IF(I1342<>\"\",IF(ISERROR(VLOOKUP(I1342,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1342,$C$3:$L$6,10,0)+J1342+IF(OR(VLOOKUP(I1342,$C$3:$L$6,5,0)=Variables!$B$5,B1342>VLOOKUP(I1342,$C$3:$L$6,8,0)),IF(VLOOKUP(I1342,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1342)-YEAR($B$12))*12+MONTH(B1342)-MONTH($B$12)),((YEAR(B1342)-YEAR(VLOOKUP(I1342,$C$3:$L$6,8,0)))*12+MONTH(B1342)-MONTH(VLOOKUP(I1342,$C$3:$L$6,8,0))))*VLOOKUP(I1342,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1342<>Variables!$B$1,IF(H1342<>0,C1342,I1342),\"\")","v":""},"","",{"$f":"IF(C1343<>\"\",IF(OR(VLOOKUP(C1343,$C$3:$L$6,5,0)=Variables!$B$5,B1343>VLOOKUP(C1343,$C$3:$L$6,8,0)),-D1343*VLOOKUP(C1343,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1343<>Variables!$B$1,IF(C1343<>\"\",$I$9-E1343-F1343,\"\"),-D1343)","v":""},"",{"$f":"IF(C1343<>\"\",IF(D1343+$I$9-E1343-F1343>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1343,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1343,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1343,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1343,$C$3:$L$6,5,0)=Variables!$B$5,B1343>VLOOKUP(I1343,$C$3:$L$6,8,0)),IF(VLOOKUP(I1343,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1343)-YEAR($B$12))*12+MONTH(B1343)-MONTH($B$12)),((YEAR(B1343)-YEAR(VLOOKUP(I1343,$C$3:$L$6,8,0)))*12+MONTH(B1343)-MONTH(VLOOKUP(I1343,$C$3:$L$6,8,0))))*(VLOOKUP(I1343,$C$3:$L$6,10,0)*VLOOKUP(I1343,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1343<>\"\",IF(I1343<>\"\",IF(ISERROR(VLOOKUP(I1343,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1343,$C$3:$L$6,10,0)+J1343+IF(OR(VLOOKUP(I1343,$C$3:$L$6,5,0)=Variables!$B$5,B1343>VLOOKUP(I1343,$C$3:$L$6,8,0)),IF(VLOOKUP(I1343,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1343)-YEAR($B$12))*12+MONTH(B1343)-MONTH($B$12)),((YEAR(B1343)-YEAR(VLOOKUP(I1343,$C$3:$L$6,8,0)))*12+MONTH(B1343)-MONTH(VLOOKUP(I1343,$C$3:$L$6,8,0))))*VLOOKUP(I1343,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1343<>Variables!$B$1,IF(H1343<>0,C1343,I1343),\"\")","v":""},"","",{"$f":"IF(C1344<>\"\",IF(OR(VLOOKUP(C1344,$C$3:$L$6,5,0)=Variables!$B$5,B1344>VLOOKUP(C1344,$C$3:$L$6,8,0)),-D1344*VLOOKUP(C1344,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1344<>Variables!$B$1,IF(C1344<>\"\",$I$9-E1344-F1344,\"\"),-D1344)","v":""},"",{"$f":"IF(C1344<>\"\",IF(D1344+$I$9-E1344-F1344>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1344,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1344,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1344,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1344,$C$3:$L$6,5,0)=Variables!$B$5,B1344>VLOOKUP(I1344,$C$3:$L$6,8,0)),IF(VLOOKUP(I1344,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1344)-YEAR($B$12))*12+MONTH(B1344)-MONTH($B$12)),((YEAR(B1344)-YEAR(VLOOKUP(I1344,$C$3:$L$6,8,0)))*12+MONTH(B1344)-MONTH(VLOOKUP(I1344,$C$3:$L$6,8,0))))*(VLOOKUP(I1344,$C$3:$L$6,10,0)*VLOOKUP(I1344,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1344<>\"\",IF(I1344<>\"\",IF(ISERROR(VLOOKUP(I1344,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1344,$C$3:$L$6,10,0)+J1344+IF(OR(VLOOKUP(I1344,$C$3:$L$6,5,0)=Variables!$B$5,B1344>VLOOKUP(I1344,$C$3:$L$6,8,0)),IF(VLOOKUP(I1344,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1344)-YEAR($B$12))*12+MONTH(B1344)-MONTH($B$12)),((YEAR(B1344)-YEAR(VLOOKUP(I1344,$C$3:$L$6,8,0)))*12+MONTH(B1344)-MONTH(VLOOKUP(I1344,$C$3:$L$6,8,0))))*VLOOKUP(I1344,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1344<>Variables!$B$1,IF(H1344<>0,C1344,I1344),\"\")","v":""},"","",{"$f":"IF(C1345<>\"\",IF(OR(VLOOKUP(C1345,$C$3:$L$6,5,0)=Variables!$B$5,B1345>VLOOKUP(C1345,$C$3:$L$6,8,0)),-D1345*VLOOKUP(C1345,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1345<>Variables!$B$1,IF(C1345<>\"\",$I$9-E1345-F1345,\"\"),-D1345)","v":""},"",{"$f":"IF(C1345<>\"\",IF(D1345+$I$9-E1345-F1345>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1345,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1345,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1345,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1345,$C$3:$L$6,5,0)=Variables!$B$5,B1345>VLOOKUP(I1345,$C$3:$L$6,8,0)),IF(VLOOKUP(I1345,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1345)-YEAR($B$12))*12+MONTH(B1345)-MONTH($B$12)),((YEAR(B1345)-YEAR(VLOOKUP(I1345,$C$3:$L$6,8,0)))*12+MONTH(B1345)-MONTH(VLOOKUP(I1345,$C$3:$L$6,8,0))))*(VLOOKUP(I1345,$C$3:$L$6,10,0)*VLOOKUP(I1345,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1345<>\"\",IF(I1345<>\"\",IF(ISERROR(VLOOKUP(I1345,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1345,$C$3:$L$6,10,0)+J1345+IF(OR(VLOOKUP(I1345,$C$3:$L$6,5,0)=Variables!$B$5,B1345>VLOOKUP(I1345,$C$3:$L$6,8,0)),IF(VLOOKUP(I1345,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1345)-YEAR($B$12))*12+MONTH(B1345)-MONTH($B$12)),((YEAR(B1345)-YEAR(VLOOKUP(I1345,$C$3:$L$6,8,0)))*12+MONTH(B1345)-MONTH(VLOOKUP(I1345,$C$3:$L$6,8,0))))*VLOOKUP(I1345,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1345<>Variables!$B$1,IF(H1345<>0,C1345,I1345),\"\")","v":""},"","",{"$f":"IF(C1346<>\"\",IF(OR(VLOOKUP(C1346,$C$3:$L$6,5,0)=Variables!$B$5,B1346>VLOOKUP(C1346,$C$3:$L$6,8,0)),-D1346*VLOOKUP(C1346,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1346<>Variables!$B$1,IF(C1346<>\"\",$I$9-E1346-F1346,\"\"),-D1346)","v":""},"",{"$f":"IF(C1346<>\"\",IF(D1346+$I$9-E1346-F1346>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1346,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1346,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1346,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1346,$C$3:$L$6,5,0)=Variables!$B$5,B1346>VLOOKUP(I1346,$C$3:$L$6,8,0)),IF(VLOOKUP(I1346,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1346)-YEAR($B$12))*12+MONTH(B1346)-MONTH($B$12)),((YEAR(B1346)-YEAR(VLOOKUP(I1346,$C$3:$L$6,8,0)))*12+MONTH(B1346)-MONTH(VLOOKUP(I1346,$C$3:$L$6,8,0))))*(VLOOKUP(I1346,$C$3:$L$6,10,0)*VLOOKUP(I1346,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1346<>\"\",IF(I1346<>\"\",IF(ISERROR(VLOOKUP(I1346,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1346,$C$3:$L$6,10,0)+J1346+IF(OR(VLOOKUP(I1346,$C$3:$L$6,5,0)=Variables!$B$5,B1346>VLOOKUP(I1346,$C$3:$L$6,8,0)),IF(VLOOKUP(I1346,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1346)-YEAR($B$12))*12+MONTH(B1346)-MONTH($B$12)),((YEAR(B1346)-YEAR(VLOOKUP(I1346,$C$3:$L$6,8,0)))*12+MONTH(B1346)-MONTH(VLOOKUP(I1346,$C$3:$L$6,8,0))))*VLOOKUP(I1346,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1346<>Variables!$B$1,IF(H1346<>0,C1346,I1346),\"\")","v":""},"","",{"$f":"IF(C1347<>\"\",IF(OR(VLOOKUP(C1347,$C$3:$L$6,5,0)=Variables!$B$5,B1347>VLOOKUP(C1347,$C$3:$L$6,8,0)),-D1347*VLOOKUP(C1347,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1347<>Variables!$B$1,IF(C1347<>\"\",$I$9-E1347-F1347,\"\"),-D1347)","v":""},"",{"$f":"IF(C1347<>\"\",IF(D1347+$I$9-E1347-F1347>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1347,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1347,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1347,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1347,$C$3:$L$6,5,0)=Variables!$B$5,B1347>VLOOKUP(I1347,$C$3:$L$6,8,0)),IF(VLOOKUP(I1347,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1347)-YEAR($B$12))*12+MONTH(B1347)-MONTH($B$12)),((YEAR(B1347)-YEAR(VLOOKUP(I1347,$C$3:$L$6,8,0)))*12+MONTH(B1347)-MONTH(VLOOKUP(I1347,$C$3:$L$6,8,0))))*(VLOOKUP(I1347,$C$3:$L$6,10,0)*VLOOKUP(I1347,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1347<>\"\",IF(I1347<>\"\",IF(ISERROR(VLOOKUP(I1347,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1347,$C$3:$L$6,10,0)+J1347+IF(OR(VLOOKUP(I1347,$C$3:$L$6,5,0)=Variables!$B$5,B1347>VLOOKUP(I1347,$C$3:$L$6,8,0)),IF(VLOOKUP(I1347,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1347)-YEAR($B$12))*12+MONTH(B1347)-MONTH($B$12)),((YEAR(B1347)-YEAR(VLOOKUP(I1347,$C$3:$L$6,8,0)))*12+MONTH(B1347)-MONTH(VLOOKUP(I1347,$C$3:$L$6,8,0))))*VLOOKUP(I1347,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1347<>Variables!$B$1,IF(H1347<>0,C1347,I1347),\"\")","v":""},"","",{"$f":"IF(C1348<>\"\",IF(OR(VLOOKUP(C1348,$C$3:$L$6,5,0)=Variables!$B$5,B1348>VLOOKUP(C1348,$C$3:$L$6,8,0)),-D1348*VLOOKUP(C1348,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1348<>Variables!$B$1,IF(C1348<>\"\",$I$9-E1348-F1348,\"\"),-D1348)","v":""},"",{"$f":"IF(C1348<>\"\",IF(D1348+$I$9-E1348-F1348>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1348,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1348,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1348,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1348,$C$3:$L$6,5,0)=Variables!$B$5,B1348>VLOOKUP(I1348,$C$3:$L$6,8,0)),IF(VLOOKUP(I1348,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1348)-YEAR($B$12))*12+MONTH(B1348)-MONTH($B$12)),((YEAR(B1348)-YEAR(VLOOKUP(I1348,$C$3:$L$6,8,0)))*12+MONTH(B1348)-MONTH(VLOOKUP(I1348,$C$3:$L$6,8,0))))*(VLOOKUP(I1348,$C$3:$L$6,10,0)*VLOOKUP(I1348,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1348<>\"\",IF(I1348<>\"\",IF(ISERROR(VLOOKUP(I1348,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1348,$C$3:$L$6,10,0)+J1348+IF(OR(VLOOKUP(I1348,$C$3:$L$6,5,0)=Variables!$B$5,B1348>VLOOKUP(I1348,$C$3:$L$6,8,0)),IF(VLOOKUP(I1348,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1348)-YEAR($B$12))*12+MONTH(B1348)-MONTH($B$12)),((YEAR(B1348)-YEAR(VLOOKUP(I1348,$C$3:$L$6,8,0)))*12+MONTH(B1348)-MONTH(VLOOKUP(I1348,$C$3:$L$6,8,0))))*VLOOKUP(I1348,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1348<>Variables!$B$1,IF(H1348<>0,C1348,I1348),\"\")","v":""},"","",{"$f":"IF(C1349<>\"\",IF(OR(VLOOKUP(C1349,$C$3:$L$6,5,0)=Variables!$B$5,B1349>VLOOKUP(C1349,$C$3:$L$6,8,0)),-D1349*VLOOKUP(C1349,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1349<>Variables!$B$1,IF(C1349<>\"\",$I$9-E1349-F1349,\"\"),-D1349)","v":""},"",{"$f":"IF(C1349<>\"\",IF(D1349+$I$9-E1349-F1349>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1349,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1349,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1349,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1349,$C$3:$L$6,5,0)=Variables!$B$5,B1349>VLOOKUP(I1349,$C$3:$L$6,8,0)),IF(VLOOKUP(I1349,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1349)-YEAR($B$12))*12+MONTH(B1349)-MONTH($B$12)),((YEAR(B1349)-YEAR(VLOOKUP(I1349,$C$3:$L$6,8,0)))*12+MONTH(B1349)-MONTH(VLOOKUP(I1349,$C$3:$L$6,8,0))))*(VLOOKUP(I1349,$C$3:$L$6,10,0)*VLOOKUP(I1349,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1349<>\"\",IF(I1349<>\"\",IF(ISERROR(VLOOKUP(I1349,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1349,$C$3:$L$6,10,0)+J1349+IF(OR(VLOOKUP(I1349,$C$3:$L$6,5,0)=Variables!$B$5,B1349>VLOOKUP(I1349,$C$3:$L$6,8,0)),IF(VLOOKUP(I1349,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1349)-YEAR($B$12))*12+MONTH(B1349)-MONTH($B$12)),((YEAR(B1349)-YEAR(VLOOKUP(I1349,$C$3:$L$6,8,0)))*12+MONTH(B1349)-MONTH(VLOOKUP(I1349,$C$3:$L$6,8,0))))*VLOOKUP(I1349,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1349<>Variables!$B$1,IF(H1349<>0,C1349,I1349),\"\")","v":""},"","",{"$f":"IF(C1350<>\"\",IF(OR(VLOOKUP(C1350,$C$3:$L$6,5,0)=Variables!$B$5,B1350>VLOOKUP(C1350,$C$3:$L$6,8,0)),-D1350*VLOOKUP(C1350,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1350<>Variables!$B$1,IF(C1350<>\"\",$I$9-E1350-F1350,\"\"),-D1350)","v":""},"",{"$f":"IF(C1350<>\"\",IF(D1350+$I$9-E1350-F1350>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1350,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1350,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1350,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1350,$C$3:$L$6,5,0)=Variables!$B$5,B1350>VLOOKUP(I1350,$C$3:$L$6,8,0)),IF(VLOOKUP(I1350,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1350)-YEAR($B$12))*12+MONTH(B1350)-MONTH($B$12)),((YEAR(B1350)-YEAR(VLOOKUP(I1350,$C$3:$L$6,8,0)))*12+MONTH(B1350)-MONTH(VLOOKUP(I1350,$C$3:$L$6,8,0))))*(VLOOKUP(I1350,$C$3:$L$6,10,0)*VLOOKUP(I1350,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1350<>\"\",IF(I1350<>\"\",IF(ISERROR(VLOOKUP(I1350,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1350,$C$3:$L$6,10,0)+J1350+IF(OR(VLOOKUP(I1350,$C$3:$L$6,5,0)=Variables!$B$5,B1350>VLOOKUP(I1350,$C$3:$L$6,8,0)),IF(VLOOKUP(I1350,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1350)-YEAR($B$12))*12+MONTH(B1350)-MONTH($B$12)),((YEAR(B1350)-YEAR(VLOOKUP(I1350,$C$3:$L$6,8,0)))*12+MONTH(B1350)-MONTH(VLOOKUP(I1350,$C$3:$L$6,8,0))))*VLOOKUP(I1350,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1350<>Variables!$B$1,IF(H1350<>0,C1350,I1350),\"\")","v":""},"","",{"$f":"IF(C1351<>\"\",IF(OR(VLOOKUP(C1351,$C$3:$L$6,5,0)=Variables!$B$5,B1351>VLOOKUP(C1351,$C$3:$L$6,8,0)),-D1351*VLOOKUP(C1351,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1351<>Variables!$B$1,IF(C1351<>\"\",$I$9-E1351-F1351,\"\"),-D1351)","v":""},"",{"$f":"IF(C1351<>\"\",IF(D1351+$I$9-E1351-F1351>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1351,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1351,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1351,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1351,$C$3:$L$6,5,0)=Variables!$B$5,B1351>VLOOKUP(I1351,$C$3:$L$6,8,0)),IF(VLOOKUP(I1351,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1351)-YEAR($B$12))*12+MONTH(B1351)-MONTH($B$12)),((YEAR(B1351)-YEAR(VLOOKUP(I1351,$C$3:$L$6,8,0)))*12+MONTH(B1351)-MONTH(VLOOKUP(I1351,$C$3:$L$6,8,0))))*(VLOOKUP(I1351,$C$3:$L$6,10,0)*VLOOKUP(I1351,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1351<>\"\",IF(I1351<>\"\",IF(ISERROR(VLOOKUP(I1351,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1351,$C$3:$L$6,10,0)+J1351+IF(OR(VLOOKUP(I1351,$C$3:$L$6,5,0)=Variables!$B$5,B1351>VLOOKUP(I1351,$C$3:$L$6,8,0)),IF(VLOOKUP(I1351,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1351)-YEAR($B$12))*12+MONTH(B1351)-MONTH($B$12)),((YEAR(B1351)-YEAR(VLOOKUP(I1351,$C$3:$L$6,8,0)))*12+MONTH(B1351)-MONTH(VLOOKUP(I1351,$C$3:$L$6,8,0))))*VLOOKUP(I1351,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1351<>Variables!$B$1,IF(H1351<>0,C1351,I1351),\"\")","v":""},"","",{"$f":"IF(C1352<>\"\",IF(OR(VLOOKUP(C1352,$C$3:$L$6,5,0)=Variables!$B$5,B1352>VLOOKUP(C1352,$C$3:$L$6,8,0)),-D1352*VLOOKUP(C1352,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1352<>Variables!$B$1,IF(C1352<>\"\",$I$9-E1352-F1352,\"\"),-D1352)","v":""},"",{"$f":"IF(C1352<>\"\",IF(D1352+$I$9-E1352-F1352>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1352,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1352,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1352,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1352,$C$3:$L$6,5,0)=Variables!$B$5,B1352>VLOOKUP(I1352,$C$3:$L$6,8,0)),IF(VLOOKUP(I1352,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1352)-YEAR($B$12))*12+MONTH(B1352)-MONTH($B$12)),((YEAR(B1352)-YEAR(VLOOKUP(I1352,$C$3:$L$6,8,0)))*12+MONTH(B1352)-MONTH(VLOOKUP(I1352,$C$3:$L$6,8,0))))*(VLOOKUP(I1352,$C$3:$L$6,10,0)*VLOOKUP(I1352,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1352<>\"\",IF(I1352<>\"\",IF(ISERROR(VLOOKUP(I1352,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1352,$C$3:$L$6,10,0)+J1352+IF(OR(VLOOKUP(I1352,$C$3:$L$6,5,0)=Variables!$B$5,B1352>VLOOKUP(I1352,$C$3:$L$6,8,0)),IF(VLOOKUP(I1352,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1352)-YEAR($B$12))*12+MONTH(B1352)-MONTH($B$12)),((YEAR(B1352)-YEAR(VLOOKUP(I1352,$C$3:$L$6,8,0)))*12+MONTH(B1352)-MONTH(VLOOKUP(I1352,$C$3:$L$6,8,0))))*VLOOKUP(I1352,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1352<>Variables!$B$1,IF(H1352<>0,C1352,I1352),\"\")","v":""},"","",{"$f":"IF(C1353<>\"\",IF(OR(VLOOKUP(C1353,$C$3:$L$6,5,0)=Variables!$B$5,B1353>VLOOKUP(C1353,$C$3:$L$6,8,0)),-D1353*VLOOKUP(C1353,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1353<>Variables!$B$1,IF(C1353<>\"\",$I$9-E1353-F1353,\"\"),-D1353)","v":""},"",{"$f":"IF(C1353<>\"\",IF(D1353+$I$9-E1353-F1353>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1353,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1353,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1353,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1353,$C$3:$L$6,5,0)=Variables!$B$5,B1353>VLOOKUP(I1353,$C$3:$L$6,8,0)),IF(VLOOKUP(I1353,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1353)-YEAR($B$12))*12+MONTH(B1353)-MONTH($B$12)),((YEAR(B1353)-YEAR(VLOOKUP(I1353,$C$3:$L$6,8,0)))*12+MONTH(B1353)-MONTH(VLOOKUP(I1353,$C$3:$L$6,8,0))))*(VLOOKUP(I1353,$C$3:$L$6,10,0)*VLOOKUP(I1353,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1353<>\"\",IF(I1353<>\"\",IF(ISERROR(VLOOKUP(I1353,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1353,$C$3:$L$6,10,0)+J1353+IF(OR(VLOOKUP(I1353,$C$3:$L$6,5,0)=Variables!$B$5,B1353>VLOOKUP(I1353,$C$3:$L$6,8,0)),IF(VLOOKUP(I1353,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1353)-YEAR($B$12))*12+MONTH(B1353)-MONTH($B$12)),((YEAR(B1353)-YEAR(VLOOKUP(I1353,$C$3:$L$6,8,0)))*12+MONTH(B1353)-MONTH(VLOOKUP(I1353,$C$3:$L$6,8,0))))*VLOOKUP(I1353,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1353<>Variables!$B$1,IF(H1353<>0,C1353,I1353),\"\")","v":""},"","",{"$f":"IF(C1354<>\"\",IF(OR(VLOOKUP(C1354,$C$3:$L$6,5,0)=Variables!$B$5,B1354>VLOOKUP(C1354,$C$3:$L$6,8,0)),-D1354*VLOOKUP(C1354,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1354<>Variables!$B$1,IF(C1354<>\"\",$I$9-E1354-F1354,\"\"),-D1354)","v":""},"",{"$f":"IF(C1354<>\"\",IF(D1354+$I$9-E1354-F1354>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1354,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1354,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1354,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1354,$C$3:$L$6,5,0)=Variables!$B$5,B1354>VLOOKUP(I1354,$C$3:$L$6,8,0)),IF(VLOOKUP(I1354,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1354)-YEAR($B$12))*12+MONTH(B1354)-MONTH($B$12)),((YEAR(B1354)-YEAR(VLOOKUP(I1354,$C$3:$L$6,8,0)))*12+MONTH(B1354)-MONTH(VLOOKUP(I1354,$C$3:$L$6,8,0))))*(VLOOKUP(I1354,$C$3:$L$6,10,0)*VLOOKUP(I1354,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1354<>\"\",IF(I1354<>\"\",IF(ISERROR(VLOOKUP(I1354,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1354,$C$3:$L$6,10,0)+J1354+IF(OR(VLOOKUP(I1354,$C$3:$L$6,5,0)=Variables!$B$5,B1354>VLOOKUP(I1354,$C$3:$L$6,8,0)),IF(VLOOKUP(I1354,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1354)-YEAR($B$12))*12+MONTH(B1354)-MONTH($B$12)),((YEAR(B1354)-YEAR(VLOOKUP(I1354,$C$3:$L$6,8,0)))*12+MONTH(B1354)-MONTH(VLOOKUP(I1354,$C$3:$L$6,8,0))))*VLOOKUP(I1354,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1354<>Variables!$B$1,IF(H1354<>0,C1354,I1354),\"\")","v":""},"","",{"$f":"IF(C1355<>\"\",IF(OR(VLOOKUP(C1355,$C$3:$L$6,5,0)=Variables!$B$5,B1355>VLOOKUP(C1355,$C$3:$L$6,8,0)),-D1355*VLOOKUP(C1355,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1355<>Variables!$B$1,IF(C1355<>\"\",$I$9-E1355-F1355,\"\"),-D1355)","v":""},"",{"$f":"IF(C1355<>\"\",IF(D1355+$I$9-E1355-F1355>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1355,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1355,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1355,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1355,$C$3:$L$6,5,0)=Variables!$B$5,B1355>VLOOKUP(I1355,$C$3:$L$6,8,0)),IF(VLOOKUP(I1355,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1355)-YEAR($B$12))*12+MONTH(B1355)-MONTH($B$12)),((YEAR(B1355)-YEAR(VLOOKUP(I1355,$C$3:$L$6,8,0)))*12+MONTH(B1355)-MONTH(VLOOKUP(I1355,$C$3:$L$6,8,0))))*(VLOOKUP(I1355,$C$3:$L$6,10,0)*VLOOKUP(I1355,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1355<>\"\",IF(I1355<>\"\",IF(ISERROR(VLOOKUP(I1355,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1355,$C$3:$L$6,10,0)+J1355+IF(OR(VLOOKUP(I1355,$C$3:$L$6,5,0)=Variables!$B$5,B1355>VLOOKUP(I1355,$C$3:$L$6,8,0)),IF(VLOOKUP(I1355,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1355)-YEAR($B$12))*12+MONTH(B1355)-MONTH($B$12)),((YEAR(B1355)-YEAR(VLOOKUP(I1355,$C$3:$L$6,8,0)))*12+MONTH(B1355)-MONTH(VLOOKUP(I1355,$C$3:$L$6,8,0))))*VLOOKUP(I1355,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1355<>Variables!$B$1,IF(H1355<>0,C1355,I1355),\"\")","v":""},"","",{"$f":"IF(C1356<>\"\",IF(OR(VLOOKUP(C1356,$C$3:$L$6,5,0)=Variables!$B$5,B1356>VLOOKUP(C1356,$C$3:$L$6,8,0)),-D1356*VLOOKUP(C1356,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1356<>Variables!$B$1,IF(C1356<>\"\",$I$9-E1356-F1356,\"\"),-D1356)","v":""},"",{"$f":"IF(C1356<>\"\",IF(D1356+$I$9-E1356-F1356>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1356,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1356,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1356,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1356,$C$3:$L$6,5,0)=Variables!$B$5,B1356>VLOOKUP(I1356,$C$3:$L$6,8,0)),IF(VLOOKUP(I1356,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1356)-YEAR($B$12))*12+MONTH(B1356)-MONTH($B$12)),((YEAR(B1356)-YEAR(VLOOKUP(I1356,$C$3:$L$6,8,0)))*12+MONTH(B1356)-MONTH(VLOOKUP(I1356,$C$3:$L$6,8,0))))*(VLOOKUP(I1356,$C$3:$L$6,10,0)*VLOOKUP(I1356,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1356<>\"\",IF(I1356<>\"\",IF(ISERROR(VLOOKUP(I1356,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1356,$C$3:$L$6,10,0)+J1356+IF(OR(VLOOKUP(I1356,$C$3:$L$6,5,0)=Variables!$B$5,B1356>VLOOKUP(I1356,$C$3:$L$6,8,0)),IF(VLOOKUP(I1356,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1356)-YEAR($B$12))*12+MONTH(B1356)-MONTH($B$12)),((YEAR(B1356)-YEAR(VLOOKUP(I1356,$C$3:$L$6,8,0)))*12+MONTH(B1356)-MONTH(VLOOKUP(I1356,$C$3:$L$6,8,0))))*VLOOKUP(I1356,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1356<>Variables!$B$1,IF(H1356<>0,C1356,I1356),\"\")","v":""},"","",{"$f":"IF(C1357<>\"\",IF(OR(VLOOKUP(C1357,$C$3:$L$6,5,0)=Variables!$B$5,B1357>VLOOKUP(C1357,$C$3:$L$6,8,0)),-D1357*VLOOKUP(C1357,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1357<>Variables!$B$1,IF(C1357<>\"\",$I$9-E1357-F1357,\"\"),-D1357)","v":""},"",{"$f":"IF(C1357<>\"\",IF(D1357+$I$9-E1357-F1357>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1357,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1357,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1357,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1357,$C$3:$L$6,5,0)=Variables!$B$5,B1357>VLOOKUP(I1357,$C$3:$L$6,8,0)),IF(VLOOKUP(I1357,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1357)-YEAR($B$12))*12+MONTH(B1357)-MONTH($B$12)),((YEAR(B1357)-YEAR(VLOOKUP(I1357,$C$3:$L$6,8,0)))*12+MONTH(B1357)-MONTH(VLOOKUP(I1357,$C$3:$L$6,8,0))))*(VLOOKUP(I1357,$C$3:$L$6,10,0)*VLOOKUP(I1357,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1357<>\"\",IF(I1357<>\"\",IF(ISERROR(VLOOKUP(I1357,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1357,$C$3:$L$6,10,0)+J1357+IF(OR(VLOOKUP(I1357,$C$3:$L$6,5,0)=Variables!$B$5,B1357>VLOOKUP(I1357,$C$3:$L$6,8,0)),IF(VLOOKUP(I1357,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1357)-YEAR($B$12))*12+MONTH(B1357)-MONTH($B$12)),((YEAR(B1357)-YEAR(VLOOKUP(I1357,$C$3:$L$6,8,0)))*12+MONTH(B1357)-MONTH(VLOOKUP(I1357,$C$3:$L$6,8,0))))*VLOOKUP(I1357,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1357<>Variables!$B$1,IF(H1357<>0,C1357,I1357),\"\")","v":""},"","",{"$f":"IF(C1358<>\"\",IF(OR(VLOOKUP(C1358,$C$3:$L$6,5,0)=Variables!$B$5,B1358>VLOOKUP(C1358,$C$3:$L$6,8,0)),-D1358*VLOOKUP(C1358,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1358<>Variables!$B$1,IF(C1358<>\"\",$I$9-E1358-F1358,\"\"),-D1358)","v":""},"",{"$f":"IF(C1358<>\"\",IF(D1358+$I$9-E1358-F1358>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1358,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1358,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1358,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1358,$C$3:$L$6,5,0)=Variables!$B$5,B1358>VLOOKUP(I1358,$C$3:$L$6,8,0)),IF(VLOOKUP(I1358,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1358)-YEAR($B$12))*12+MONTH(B1358)-MONTH($B$12)),((YEAR(B1358)-YEAR(VLOOKUP(I1358,$C$3:$L$6,8,0)))*12+MONTH(B1358)-MONTH(VLOOKUP(I1358,$C$3:$L$6,8,0))))*(VLOOKUP(I1358,$C$3:$L$6,10,0)*VLOOKUP(I1358,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1358<>\"\",IF(I1358<>\"\",IF(ISERROR(VLOOKUP(I1358,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1358,$C$3:$L$6,10,0)+J1358+IF(OR(VLOOKUP(I1358,$C$3:$L$6,5,0)=Variables!$B$5,B1358>VLOOKUP(I1358,$C$3:$L$6,8,0)),IF(VLOOKUP(I1358,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1358)-YEAR($B$12))*12+MONTH(B1358)-MONTH($B$12)),((YEAR(B1358)-YEAR(VLOOKUP(I1358,$C$3:$L$6,8,0)))*12+MONTH(B1358)-MONTH(VLOOKUP(I1358,$C$3:$L$6,8,0))))*VLOOKUP(I1358,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1358<>Variables!$B$1,IF(H1358<>0,C1358,I1358),\"\")","v":""},"","",{"$f":"IF(C1359<>\"\",IF(OR(VLOOKUP(C1359,$C$3:$L$6,5,0)=Variables!$B$5,B1359>VLOOKUP(C1359,$C$3:$L$6,8,0)),-D1359*VLOOKUP(C1359,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1359<>Variables!$B$1,IF(C1359<>\"\",$I$9-E1359-F1359,\"\"),-D1359)","v":""},"",{"$f":"IF(C1359<>\"\",IF(D1359+$I$9-E1359-F1359>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1359,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1359,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1359,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1359,$C$3:$L$6,5,0)=Variables!$B$5,B1359>VLOOKUP(I1359,$C$3:$L$6,8,0)),IF(VLOOKUP(I1359,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1359)-YEAR($B$12))*12+MONTH(B1359)-MONTH($B$12)),((YEAR(B1359)-YEAR(VLOOKUP(I1359,$C$3:$L$6,8,0)))*12+MONTH(B1359)-MONTH(VLOOKUP(I1359,$C$3:$L$6,8,0))))*(VLOOKUP(I1359,$C$3:$L$6,10,0)*VLOOKUP(I1359,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1359<>\"\",IF(I1359<>\"\",IF(ISERROR(VLOOKUP(I1359,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1359,$C$3:$L$6,10,0)+J1359+IF(OR(VLOOKUP(I1359,$C$3:$L$6,5,0)=Variables!$B$5,B1359>VLOOKUP(I1359,$C$3:$L$6,8,0)),IF(VLOOKUP(I1359,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1359)-YEAR($B$12))*12+MONTH(B1359)-MONTH($B$12)),((YEAR(B1359)-YEAR(VLOOKUP(I1359,$C$3:$L$6,8,0)))*12+MONTH(B1359)-MONTH(VLOOKUP(I1359,$C$3:$L$6,8,0))))*VLOOKUP(I1359,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1359<>Variables!$B$1,IF(H1359<>0,C1359,I1359),\"\")","v":""},"","",{"$f":"IF(C1360<>\"\",IF(OR(VLOOKUP(C1360,$C$3:$L$6,5,0)=Variables!$B$5,B1360>VLOOKUP(C1360,$C$3:$L$6,8,0)),-D1360*VLOOKUP(C1360,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1360<>Variables!$B$1,IF(C1360<>\"\",$I$9-E1360-F1360,\"\"),-D1360)","v":""},"",{"$f":"IF(C1360<>\"\",IF(D1360+$I$9-E1360-F1360>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1360,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1360,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1360,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1360,$C$3:$L$6,5,0)=Variables!$B$5,B1360>VLOOKUP(I1360,$C$3:$L$6,8,0)),IF(VLOOKUP(I1360,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1360)-YEAR($B$12))*12+MONTH(B1360)-MONTH($B$12)),((YEAR(B1360)-YEAR(VLOOKUP(I1360,$C$3:$L$6,8,0)))*12+MONTH(B1360)-MONTH(VLOOKUP(I1360,$C$3:$L$6,8,0))))*(VLOOKUP(I1360,$C$3:$L$6,10,0)*VLOOKUP(I1360,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1360<>\"\",IF(I1360<>\"\",IF(ISERROR(VLOOKUP(I1360,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1360,$C$3:$L$6,10,0)+J1360+IF(OR(VLOOKUP(I1360,$C$3:$L$6,5,0)=Variables!$B$5,B1360>VLOOKUP(I1360,$C$3:$L$6,8,0)),IF(VLOOKUP(I1360,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1360)-YEAR($B$12))*12+MONTH(B1360)-MONTH($B$12)),((YEAR(B1360)-YEAR(VLOOKUP(I1360,$C$3:$L$6,8,0)))*12+MONTH(B1360)-MONTH(VLOOKUP(I1360,$C$3:$L$6,8,0))))*VLOOKUP(I1360,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1360<>Variables!$B$1,IF(H1360<>0,C1360,I1360),\"\")","v":""},"","",{"$f":"IF(C1361<>\"\",IF(OR(VLOOKUP(C1361,$C$3:$L$6,5,0)=Variables!$B$5,B1361>VLOOKUP(C1361,$C$3:$L$6,8,0)),-D1361*VLOOKUP(C1361,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1361<>Variables!$B$1,IF(C1361<>\"\",$I$9-E1361-F1361,\"\"),-D1361)","v":""},"",{"$f":"IF(C1361<>\"\",IF(D1361+$I$9-E1361-F1361>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1361,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1361,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1361,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1361,$C$3:$L$6,5,0)=Variables!$B$5,B1361>VLOOKUP(I1361,$C$3:$L$6,8,0)),IF(VLOOKUP(I1361,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1361)-YEAR($B$12))*12+MONTH(B1361)-MONTH($B$12)),((YEAR(B1361)-YEAR(VLOOKUP(I1361,$C$3:$L$6,8,0)))*12+MONTH(B1361)-MONTH(VLOOKUP(I1361,$C$3:$L$6,8,0))))*(VLOOKUP(I1361,$C$3:$L$6,10,0)*VLOOKUP(I1361,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1361<>\"\",IF(I1361<>\"\",IF(ISERROR(VLOOKUP(I1361,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1361,$C$3:$L$6,10,0)+J1361+IF(OR(VLOOKUP(I1361,$C$3:$L$6,5,0)=Variables!$B$5,B1361>VLOOKUP(I1361,$C$3:$L$6,8,0)),IF(VLOOKUP(I1361,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1361)-YEAR($B$12))*12+MONTH(B1361)-MONTH($B$12)),((YEAR(B1361)-YEAR(VLOOKUP(I1361,$C$3:$L$6,8,0)))*12+MONTH(B1361)-MONTH(VLOOKUP(I1361,$C$3:$L$6,8,0))))*VLOOKUP(I1361,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1361<>Variables!$B$1,IF(H1361<>0,C1361,I1361),\"\")","v":""},"","",{"$f":"IF(C1362<>\"\",IF(OR(VLOOKUP(C1362,$C$3:$L$6,5,0)=Variables!$B$5,B1362>VLOOKUP(C1362,$C$3:$L$6,8,0)),-D1362*VLOOKUP(C1362,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1362<>Variables!$B$1,IF(C1362<>\"\",$I$9-E1362-F1362,\"\"),-D1362)","v":""},"",{"$f":"IF(C1362<>\"\",IF(D1362+$I$9-E1362-F1362>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1362,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1362,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1362,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1362,$C$3:$L$6,5,0)=Variables!$B$5,B1362>VLOOKUP(I1362,$C$3:$L$6,8,0)),IF(VLOOKUP(I1362,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1362)-YEAR($B$12))*12+MONTH(B1362)-MONTH($B$12)),((YEAR(B1362)-YEAR(VLOOKUP(I1362,$C$3:$L$6,8,0)))*12+MONTH(B1362)-MONTH(VLOOKUP(I1362,$C$3:$L$6,8,0))))*(VLOOKUP(I1362,$C$3:$L$6,10,0)*VLOOKUP(I1362,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1362<>\"\",IF(I1362<>\"\",IF(ISERROR(VLOOKUP(I1362,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1362,$C$3:$L$6,10,0)+J1362+IF(OR(VLOOKUP(I1362,$C$3:$L$6,5,0)=Variables!$B$5,B1362>VLOOKUP(I1362,$C$3:$L$6,8,0)),IF(VLOOKUP(I1362,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1362)-YEAR($B$12))*12+MONTH(B1362)-MONTH($B$12)),((YEAR(B1362)-YEAR(VLOOKUP(I1362,$C$3:$L$6,8,0)))*12+MONTH(B1362)-MONTH(VLOOKUP(I1362,$C$3:$L$6,8,0))))*VLOOKUP(I1362,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1362<>Variables!$B$1,IF(H1362<>0,C1362,I1362),\"\")","v":""},"","",{"$f":"IF(C1363<>\"\",IF(OR(VLOOKUP(C1363,$C$3:$L$6,5,0)=Variables!$B$5,B1363>VLOOKUP(C1363,$C$3:$L$6,8,0)),-D1363*VLOOKUP(C1363,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1363<>Variables!$B$1,IF(C1363<>\"\",$I$9-E1363-F1363,\"\"),-D1363)","v":""},"",{"$f":"IF(C1363<>\"\",IF(D1363+$I$9-E1363-F1363>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1363,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1363,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1363,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1363,$C$3:$L$6,5,0)=Variables!$B$5,B1363>VLOOKUP(I1363,$C$3:$L$6,8,0)),IF(VLOOKUP(I1363,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1363)-YEAR($B$12))*12+MONTH(B1363)-MONTH($B$12)),((YEAR(B1363)-YEAR(VLOOKUP(I1363,$C$3:$L$6,8,0)))*12+MONTH(B1363)-MONTH(VLOOKUP(I1363,$C$3:$L$6,8,0))))*(VLOOKUP(I1363,$C$3:$L$6,10,0)*VLOOKUP(I1363,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1363<>\"\",IF(I1363<>\"\",IF(ISERROR(VLOOKUP(I1363,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1363,$C$3:$L$6,10,0)+J1363+IF(OR(VLOOKUP(I1363,$C$3:$L$6,5,0)=Variables!$B$5,B1363>VLOOKUP(I1363,$C$3:$L$6,8,0)),IF(VLOOKUP(I1363,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1363)-YEAR($B$12))*12+MONTH(B1363)-MONTH($B$12)),((YEAR(B1363)-YEAR(VLOOKUP(I1363,$C$3:$L$6,8,0)))*12+MONTH(B1363)-MONTH(VLOOKUP(I1363,$C$3:$L$6,8,0))))*VLOOKUP(I1363,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1363<>Variables!$B$1,IF(H1363<>0,C1363,I1363),\"\")","v":""},"","",{"$f":"IF(C1364<>\"\",IF(OR(VLOOKUP(C1364,$C$3:$L$6,5,0)=Variables!$B$5,B1364>VLOOKUP(C1364,$C$3:$L$6,8,0)),-D1364*VLOOKUP(C1364,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1364<>Variables!$B$1,IF(C1364<>\"\",$I$9-E1364-F1364,\"\"),-D1364)","v":""},"",{"$f":"IF(C1364<>\"\",IF(D1364+$I$9-E1364-F1364>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1364,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1364,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1364,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1364,$C$3:$L$6,5,0)=Variables!$B$5,B1364>VLOOKUP(I1364,$C$3:$L$6,8,0)),IF(VLOOKUP(I1364,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1364)-YEAR($B$12))*12+MONTH(B1364)-MONTH($B$12)),((YEAR(B1364)-YEAR(VLOOKUP(I1364,$C$3:$L$6,8,0)))*12+MONTH(B1364)-MONTH(VLOOKUP(I1364,$C$3:$L$6,8,0))))*(VLOOKUP(I1364,$C$3:$L$6,10,0)*VLOOKUP(I1364,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1364<>\"\",IF(I1364<>\"\",IF(ISERROR(VLOOKUP(I1364,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1364,$C$3:$L$6,10,0)+J1364+IF(OR(VLOOKUP(I1364,$C$3:$L$6,5,0)=Variables!$B$5,B1364>VLOOKUP(I1364,$C$3:$L$6,8,0)),IF(VLOOKUP(I1364,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1364)-YEAR($B$12))*12+MONTH(B1364)-MONTH($B$12)),((YEAR(B1364)-YEAR(VLOOKUP(I1364,$C$3:$L$6,8,0)))*12+MONTH(B1364)-MONTH(VLOOKUP(I1364,$C$3:$L$6,8,0))))*VLOOKUP(I1364,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1364<>Variables!$B$1,IF(H1364<>0,C1364,I1364),\"\")","v":""},"","",{"$f":"IF(C1365<>\"\",IF(OR(VLOOKUP(C1365,$C$3:$L$6,5,0)=Variables!$B$5,B1365>VLOOKUP(C1365,$C$3:$L$6,8,0)),-D1365*VLOOKUP(C1365,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1365<>Variables!$B$1,IF(C1365<>\"\",$I$9-E1365-F1365,\"\"),-D1365)","v":""},"",{"$f":"IF(C1365<>\"\",IF(D1365+$I$9-E1365-F1365>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1365,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1365,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1365,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1365,$C$3:$L$6,5,0)=Variables!$B$5,B1365>VLOOKUP(I1365,$C$3:$L$6,8,0)),IF(VLOOKUP(I1365,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1365)-YEAR($B$12))*12+MONTH(B1365)-MONTH($B$12)),((YEAR(B1365)-YEAR(VLOOKUP(I1365,$C$3:$L$6,8,0)))*12+MONTH(B1365)-MONTH(VLOOKUP(I1365,$C$3:$L$6,8,0))))*(VLOOKUP(I1365,$C$3:$L$6,10,0)*VLOOKUP(I1365,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1365<>\"\",IF(I1365<>\"\",IF(ISERROR(VLOOKUP(I1365,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1365,$C$3:$L$6,10,0)+J1365+IF(OR(VLOOKUP(I1365,$C$3:$L$6,5,0)=Variables!$B$5,B1365>VLOOKUP(I1365,$C$3:$L$6,8,0)),IF(VLOOKUP(I1365,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1365)-YEAR($B$12))*12+MONTH(B1365)-MONTH($B$12)),((YEAR(B1365)-YEAR(VLOOKUP(I1365,$C$3:$L$6,8,0)))*12+MONTH(B1365)-MONTH(VLOOKUP(I1365,$C$3:$L$6,8,0))))*VLOOKUP(I1365,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1365<>Variables!$B$1,IF(H1365<>0,C1365,I1365),\"\")","v":""},"","",{"$f":"IF(C1366<>\"\",IF(OR(VLOOKUP(C1366,$C$3:$L$6,5,0)=Variables!$B$5,B1366>VLOOKUP(C1366,$C$3:$L$6,8,0)),-D1366*VLOOKUP(C1366,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1366<>Variables!$B$1,IF(C1366<>\"\",$I$9-E1366-F1366,\"\"),-D1366)","v":""},"",{"$f":"IF(C1366<>\"\",IF(D1366+$I$9-E1366-F1366>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1366,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1366,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1366,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1366,$C$3:$L$6,5,0)=Variables!$B$5,B1366>VLOOKUP(I1366,$C$3:$L$6,8,0)),IF(VLOOKUP(I1366,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1366)-YEAR($B$12))*12+MONTH(B1366)-MONTH($B$12)),((YEAR(B1366)-YEAR(VLOOKUP(I1366,$C$3:$L$6,8,0)))*12+MONTH(B1366)-MONTH(VLOOKUP(I1366,$C$3:$L$6,8,0))))*(VLOOKUP(I1366,$C$3:$L$6,10,0)*VLOOKUP(I1366,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1366<>\"\",IF(I1366<>\"\",IF(ISERROR(VLOOKUP(I1366,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1366,$C$3:$L$6,10,0)+J1366+IF(OR(VLOOKUP(I1366,$C$3:$L$6,5,0)=Variables!$B$5,B1366>VLOOKUP(I1366,$C$3:$L$6,8,0)),IF(VLOOKUP(I1366,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1366)-YEAR($B$12))*12+MONTH(B1366)-MONTH($B$12)),((YEAR(B1366)-YEAR(VLOOKUP(I1366,$C$3:$L$6,8,0)))*12+MONTH(B1366)-MONTH(VLOOKUP(I1366,$C$3:$L$6,8,0))))*VLOOKUP(I1366,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1366<>Variables!$B$1,IF(H1366<>0,C1366,I1366),\"\")","v":""},"","",{"$f":"IF(C1367<>\"\",IF(OR(VLOOKUP(C1367,$C$3:$L$6,5,0)=Variables!$B$5,B1367>VLOOKUP(C1367,$C$3:$L$6,8,0)),-D1367*VLOOKUP(C1367,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1367<>Variables!$B$1,IF(C1367<>\"\",$I$9-E1367-F1367,\"\"),-D1367)","v":""},"",{"$f":"IF(C1367<>\"\",IF(D1367+$I$9-E1367-F1367>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1367,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1367,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1367,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1367,$C$3:$L$6,5,0)=Variables!$B$5,B1367>VLOOKUP(I1367,$C$3:$L$6,8,0)),IF(VLOOKUP(I1367,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1367)-YEAR($B$12))*12+MONTH(B1367)-MONTH($B$12)),((YEAR(B1367)-YEAR(VLOOKUP(I1367,$C$3:$L$6,8,0)))*12+MONTH(B1367)-MONTH(VLOOKUP(I1367,$C$3:$L$6,8,0))))*(VLOOKUP(I1367,$C$3:$L$6,10,0)*VLOOKUP(I1367,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1367<>\"\",IF(I1367<>\"\",IF(ISERROR(VLOOKUP(I1367,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1367,$C$3:$L$6,10,0)+J1367+IF(OR(VLOOKUP(I1367,$C$3:$L$6,5,0)=Variables!$B$5,B1367>VLOOKUP(I1367,$C$3:$L$6,8,0)),IF(VLOOKUP(I1367,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1367)-YEAR($B$12))*12+MONTH(B1367)-MONTH($B$12)),((YEAR(B1367)-YEAR(VLOOKUP(I1367,$C$3:$L$6,8,0)))*12+MONTH(B1367)-MONTH(VLOOKUP(I1367,$C$3:$L$6,8,0))))*VLOOKUP(I1367,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1367<>Variables!$B$1,IF(H1367<>0,C1367,I1367),\"\")","v":""},"","",{"$f":"IF(C1368<>\"\",IF(OR(VLOOKUP(C1368,$C$3:$L$6,5,0)=Variables!$B$5,B1368>VLOOKUP(C1368,$C$3:$L$6,8,0)),-D1368*VLOOKUP(C1368,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1368<>Variables!$B$1,IF(C1368<>\"\",$I$9-E1368-F1368,\"\"),-D1368)","v":""},"",{"$f":"IF(C1368<>\"\",IF(D1368+$I$9-E1368-F1368>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1368,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1368,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1368,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1368,$C$3:$L$6,5,0)=Variables!$B$5,B1368>VLOOKUP(I1368,$C$3:$L$6,8,0)),IF(VLOOKUP(I1368,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1368)-YEAR($B$12))*12+MONTH(B1368)-MONTH($B$12)),((YEAR(B1368)-YEAR(VLOOKUP(I1368,$C$3:$L$6,8,0)))*12+MONTH(B1368)-MONTH(VLOOKUP(I1368,$C$3:$L$6,8,0))))*(VLOOKUP(I1368,$C$3:$L$6,10,0)*VLOOKUP(I1368,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1368<>\"\",IF(I1368<>\"\",IF(ISERROR(VLOOKUP(I1368,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1368,$C$3:$L$6,10,0)+J1368+IF(OR(VLOOKUP(I1368,$C$3:$L$6,5,0)=Variables!$B$5,B1368>VLOOKUP(I1368,$C$3:$L$6,8,0)),IF(VLOOKUP(I1368,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1368)-YEAR($B$12))*12+MONTH(B1368)-MONTH($B$12)),((YEAR(B1368)-YEAR(VLOOKUP(I1368,$C$3:$L$6,8,0)))*12+MONTH(B1368)-MONTH(VLOOKUP(I1368,$C$3:$L$6,8,0))))*VLOOKUP(I1368,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1368<>Variables!$B$1,IF(H1368<>0,C1368,I1368),\"\")","v":""},"","",{"$f":"IF(C1369<>\"\",IF(OR(VLOOKUP(C1369,$C$3:$L$6,5,0)=Variables!$B$5,B1369>VLOOKUP(C1369,$C$3:$L$6,8,0)),-D1369*VLOOKUP(C1369,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1369<>Variables!$B$1,IF(C1369<>\"\",$I$9-E1369-F1369,\"\"),-D1369)","v":""},"",{"$f":"IF(C1369<>\"\",IF(D1369+$I$9-E1369-F1369>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1369,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1369,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1369,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1369,$C$3:$L$6,5,0)=Variables!$B$5,B1369>VLOOKUP(I1369,$C$3:$L$6,8,0)),IF(VLOOKUP(I1369,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1369)-YEAR($B$12))*12+MONTH(B1369)-MONTH($B$12)),((YEAR(B1369)-YEAR(VLOOKUP(I1369,$C$3:$L$6,8,0)))*12+MONTH(B1369)-MONTH(VLOOKUP(I1369,$C$3:$L$6,8,0))))*(VLOOKUP(I1369,$C$3:$L$6,10,0)*VLOOKUP(I1369,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1369<>\"\",IF(I1369<>\"\",IF(ISERROR(VLOOKUP(I1369,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1369,$C$3:$L$6,10,0)+J1369+IF(OR(VLOOKUP(I1369,$C$3:$L$6,5,0)=Variables!$B$5,B1369>VLOOKUP(I1369,$C$3:$L$6,8,0)),IF(VLOOKUP(I1369,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1369)-YEAR($B$12))*12+MONTH(B1369)-MONTH($B$12)),((YEAR(B1369)-YEAR(VLOOKUP(I1369,$C$3:$L$6,8,0)))*12+MONTH(B1369)-MONTH(VLOOKUP(I1369,$C$3:$L$6,8,0))))*VLOOKUP(I1369,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1369<>Variables!$B$1,IF(H1369<>0,C1369,I1369),\"\")","v":""},"","",{"$f":"IF(C1370<>\"\",IF(OR(VLOOKUP(C1370,$C$3:$L$6,5,0)=Variables!$B$5,B1370>VLOOKUP(C1370,$C$3:$L$6,8,0)),-D1370*VLOOKUP(C1370,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1370<>Variables!$B$1,IF(C1370<>\"\",$I$9-E1370-F1370,\"\"),-D1370)","v":""},"",{"$f":"IF(C1370<>\"\",IF(D1370+$I$9-E1370-F1370>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1370,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1370,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1370,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1370,$C$3:$L$6,5,0)=Variables!$B$5,B1370>VLOOKUP(I1370,$C$3:$L$6,8,0)),IF(VLOOKUP(I1370,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1370)-YEAR($B$12))*12+MONTH(B1370)-MONTH($B$12)),((YEAR(B1370)-YEAR(VLOOKUP(I1370,$C$3:$L$6,8,0)))*12+MONTH(B1370)-MONTH(VLOOKUP(I1370,$C$3:$L$6,8,0))))*(VLOOKUP(I1370,$C$3:$L$6,10,0)*VLOOKUP(I1370,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1370<>\"\",IF(I1370<>\"\",IF(ISERROR(VLOOKUP(I1370,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1370,$C$3:$L$6,10,0)+J1370+IF(OR(VLOOKUP(I1370,$C$3:$L$6,5,0)=Variables!$B$5,B1370>VLOOKUP(I1370,$C$3:$L$6,8,0)),IF(VLOOKUP(I1370,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1370)-YEAR($B$12))*12+MONTH(B1370)-MONTH($B$12)),((YEAR(B1370)-YEAR(VLOOKUP(I1370,$C$3:$L$6,8,0)))*12+MONTH(B1370)-MONTH(VLOOKUP(I1370,$C$3:$L$6,8,0))))*VLOOKUP(I1370,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1370<>Variables!$B$1,IF(H1370<>0,C1370,I1370),\"\")","v":""},"","",{"$f":"IF(C1371<>\"\",IF(OR(VLOOKUP(C1371,$C$3:$L$6,5,0)=Variables!$B$5,B1371>VLOOKUP(C1371,$C$3:$L$6,8,0)),-D1371*VLOOKUP(C1371,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1371<>Variables!$B$1,IF(C1371<>\"\",$I$9-E1371-F1371,\"\"),-D1371)","v":""},"",{"$f":"IF(C1371<>\"\",IF(D1371+$I$9-E1371-F1371>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1371,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1371,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1371,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1371,$C$3:$L$6,5,0)=Variables!$B$5,B1371>VLOOKUP(I1371,$C$3:$L$6,8,0)),IF(VLOOKUP(I1371,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1371)-YEAR($B$12))*12+MONTH(B1371)-MONTH($B$12)),((YEAR(B1371)-YEAR(VLOOKUP(I1371,$C$3:$L$6,8,0)))*12+MONTH(B1371)-MONTH(VLOOKUP(I1371,$C$3:$L$6,8,0))))*(VLOOKUP(I1371,$C$3:$L$6,10,0)*VLOOKUP(I1371,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1371<>\"\",IF(I1371<>\"\",IF(ISERROR(VLOOKUP(I1371,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1371,$C$3:$L$6,10,0)+J1371+IF(OR(VLOOKUP(I1371,$C$3:$L$6,5,0)=Variables!$B$5,B1371>VLOOKUP(I1371,$C$3:$L$6,8,0)),IF(VLOOKUP(I1371,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1371)-YEAR($B$12))*12+MONTH(B1371)-MONTH($B$12)),((YEAR(B1371)-YEAR(VLOOKUP(I1371,$C$3:$L$6,8,0)))*12+MONTH(B1371)-MONTH(VLOOKUP(I1371,$C$3:$L$6,8,0))))*VLOOKUP(I1371,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1371<>Variables!$B$1,IF(H1371<>0,C1371,I1371),\"\")","v":""},{"$f":"IF(C1372<>\"\",IF(H1371<>0,H1371,L1371),\"\")","v":""},{"$f":"IF(C1372<>\"\",MINPAYMENT(C1372,ROW(B1372),COLUMN(B1372)),\"\")","v":""},{"$f":"IF(C1372<>\"\",IF(OR(VLOOKUP(C1372,$C$3:$L$6,5,0)=Variables!$B$5,B1372>VLOOKUP(C1372,$C$3:$L$6,8,0)),-D1372*VLOOKUP(C1372,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1372<>Variables!$B$1,IF(C1372<>\"\",$I$9-E1372-F1372,\"\"),-D1372)","v":""},"",{"$f":"IF(C1372<>\"\",IF(D1372+$I$9-E1372-F1372>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1372,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1372,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1372,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1372,$C$3:$L$6,5,0)=Variables!$B$5,B1372>VLOOKUP(I1372,$C$3:$L$6,8,0)),IF(VLOOKUP(I1372,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1372)-YEAR($B$12))*12+MONTH(B1372)-MONTH($B$12)),((YEAR(B1372)-YEAR(VLOOKUP(I1372,$C$3:$L$6,8,0)))*12+MONTH(B1372)-MONTH(VLOOKUP(I1372,$C$3:$L$6,8,0))))*(VLOOKUP(I1372,$C$3:$L$6,10,0)*VLOOKUP(I1372,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1372<>\"\",IF(I1372<>\"\",IF(ISERROR(VLOOKUP(I1372,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1372,$C$3:$L$6,10,0)+J1372+IF(OR(VLOOKUP(I1372,$C$3:$L$6,5,0)=Variables!$B$5,B1372>VLOOKUP(I1372,$C$3:$L$6,8,0)),IF(VLOOKUP(I1372,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1372)-YEAR($B$12))*12+MONTH(B1372)-MONTH($B$12)),((YEAR(B1372)-YEAR(VLOOKUP(I1372,$C$3:$L$6,8,0)))*12+MONTH(B1372)-MONTH(VLOOKUP(I1372,$C$3:$L$6,8,0))))*VLOOKUP(I1372,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1372<>\"\",IF(ISERROR(IF(D1372+G1372>=0,K1372+D1372+G1372,\"\")),\"\",IF(D1372+G1372>=0,K1372+D1372+G1372,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1373<>\"\",DATE(YEAR(B1372),MONTH(B1372)+1,DAY(B1372)),\"\")","v":""},{"$f":"IF(I1372<>Variables!$B$1,IF(H1372<>0,C1372,I1372),\"\")","v":""},"","",{"$f":"IF(C1373<>\"\",IF(OR(VLOOKUP(C1373,$C$3:$L$6,5,0)=Variables!$B$5,B1373>VLOOKUP(C1373,$C$3:$L$6,8,0)),-D1373*VLOOKUP(C1373,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1373<>Variables!$B$1,IF(C1373<>\"\",$I$9-E1373-F1373,\"\"),-D1373)","v":""},{"$f":"IF(C1373<>\"\",IF(D1373+G1373<0,D1373+G1373,0),\"\")","v":""},{"$f":"IF(C1373<>\"\",IF(D1373+$I$9-E1373-F1373>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1373,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1373,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1373,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1373,$C$3:$L$6,5,0)=Variables!$B$5,B1373>VLOOKUP(I1373,$C$3:$L$6,8,0)),IF(VLOOKUP(I1373,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1373)-YEAR($B$12))*12+MONTH(B1373)-MONTH($B$12)),((YEAR(B1373)-YEAR(VLOOKUP(I1373,$C$3:$L$6,8,0)))*12+MONTH(B1373)-MONTH(VLOOKUP(I1373,$C$3:$L$6,8,0))))*(VLOOKUP(I1373,$C$3:$L$6,10,0)*VLOOKUP(I1373,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1373<>\"\",IF(I1373<>\"\",IF(ISERROR(VLOOKUP(I1373,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1373,$C$3:$L$6,10,0)+J1373+IF(OR(VLOOKUP(I1373,$C$3:$L$6,5,0)=Variables!$B$5,B1373>VLOOKUP(I1373,$C$3:$L$6,8,0)),IF(VLOOKUP(I1373,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1373)-YEAR($B$12))*12+MONTH(B1373)-MONTH($B$12)),((YEAR(B1373)-YEAR(VLOOKUP(I1373,$C$3:$L$6,8,0)))*12+MONTH(B1373)-MONTH(VLOOKUP(I1373,$C$3:$L$6,8,0))))*VLOOKUP(I1373,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1373<>Variables!$B$1,IF(H1373<>0,C1373,I1373),\"\")","v":""},"","",{"$f":"IF(C1374<>\"\",IF(OR(VLOOKUP(C1374,$C$3:$L$6,5,0)=Variables!$B$5,B1374>VLOOKUP(C1374,$C$3:$L$6,8,0)),-D1374*VLOOKUP(C1374,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1374<>Variables!$B$1,IF(C1374<>\"\",$I$9-E1374-F1374,\"\"),-D1374)","v":""},"",{"$f":"IF(C1374<>\"\",IF(D1374+$I$9-E1374-F1374>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1374,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1374,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1374,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1374,$C$3:$L$6,5,0)=Variables!$B$5,B1374>VLOOKUP(I1374,$C$3:$L$6,8,0)),IF(VLOOKUP(I1374,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1374)-YEAR($B$12))*12+MONTH(B1374)-MONTH($B$12)),((YEAR(B1374)-YEAR(VLOOKUP(I1374,$C$3:$L$6,8,0)))*12+MONTH(B1374)-MONTH(VLOOKUP(I1374,$C$3:$L$6,8,0))))*(VLOOKUP(I1374,$C$3:$L$6,10,0)*VLOOKUP(I1374,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1374<>\"\",IF(I1374<>\"\",IF(ISERROR(VLOOKUP(I1374,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1374,$C$3:$L$6,10,0)+J1374+IF(OR(VLOOKUP(I1374,$C$3:$L$6,5,0)=Variables!$B$5,B1374>VLOOKUP(I1374,$C$3:$L$6,8,0)),IF(VLOOKUP(I1374,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1374)-YEAR($B$12))*12+MONTH(B1374)-MONTH($B$12)),((YEAR(B1374)-YEAR(VLOOKUP(I1374,$C$3:$L$6,8,0)))*12+MONTH(B1374)-MONTH(VLOOKUP(I1374,$C$3:$L$6,8,0))))*VLOOKUP(I1374,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1374<>Variables!$B$1,IF(H1374<>0,C1374,I1374),\"\")","v":""},"","",{"$f":"IF(C1375<>\"\",IF(OR(VLOOKUP(C1375,$C$3:$L$6,5,0)=Variables!$B$5,B1375>VLOOKUP(C1375,$C$3:$L$6,8,0)),-D1375*VLOOKUP(C1375,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1375<>Variables!$B$1,IF(C1375<>\"\",$I$9-E1375-F1375,\"\"),-D1375)","v":""},"",{"$f":"IF(C1375<>\"\",IF(D1375+$I$9-E1375-F1375>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1375,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1375,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1375,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1375,$C$3:$L$6,5,0)=Variables!$B$5,B1375>VLOOKUP(I1375,$C$3:$L$6,8,0)),IF(VLOOKUP(I1375,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1375)-YEAR($B$12))*12+MONTH(B1375)-MONTH($B$12)),((YEAR(B1375)-YEAR(VLOOKUP(I1375,$C$3:$L$6,8,0)))*12+MONTH(B1375)-MONTH(VLOOKUP(I1375,$C$3:$L$6,8,0))))*(VLOOKUP(I1375,$C$3:$L$6,10,0)*VLOOKUP(I1375,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1375<>\"\",IF(I1375<>\"\",IF(ISERROR(VLOOKUP(I1375,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1375,$C$3:$L$6,10,0)+J1375+IF(OR(VLOOKUP(I1375,$C$3:$L$6,5,0)=Variables!$B$5,B1375>VLOOKUP(I1375,$C$3:$L$6,8,0)),IF(VLOOKUP(I1375,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1375)-YEAR($B$12))*12+MONTH(B1375)-MONTH($B$12)),((YEAR(B1375)-YEAR(VLOOKUP(I1375,$C$3:$L$6,8,0)))*12+MONTH(B1375)-MONTH(VLOOKUP(I1375,$C$3:$L$6,8,0))))*VLOOKUP(I1375,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1375<>Variables!$B$1,IF(H1375<>0,C1375,I1375),\"\")","v":""},"","",{"$f":"IF(C1376<>\"\",IF(OR(VLOOKUP(C1376,$C$3:$L$6,5,0)=Variables!$B$5,B1376>VLOOKUP(C1376,$C$3:$L$6,8,0)),-D1376*VLOOKUP(C1376,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1376<>Variables!$B$1,IF(C1376<>\"\",$I$9-E1376-F1376,\"\"),-D1376)","v":""},"",{"$f":"IF(C1376<>\"\",IF(D1376+$I$9-E1376-F1376>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1376,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1376,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1376,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1376,$C$3:$L$6,5,0)=Variables!$B$5,B1376>VLOOKUP(I1376,$C$3:$L$6,8,0)),IF(VLOOKUP(I1376,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1376)-YEAR($B$12))*12+MONTH(B1376)-MONTH($B$12)),((YEAR(B1376)-YEAR(VLOOKUP(I1376,$C$3:$L$6,8,0)))*12+MONTH(B1376)-MONTH(VLOOKUP(I1376,$C$3:$L$6,8,0))))*(VLOOKUP(I1376,$C$3:$L$6,10,0)*VLOOKUP(I1376,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1376<>\"\",IF(I1376<>\"\",IF(ISERROR(VLOOKUP(I1376,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1376,$C$3:$L$6,10,0)+J1376+IF(OR(VLOOKUP(I1376,$C$3:$L$6,5,0)=Variables!$B$5,B1376>VLOOKUP(I1376,$C$3:$L$6,8,0)),IF(VLOOKUP(I1376,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1376)-YEAR($B$12))*12+MONTH(B1376)-MONTH($B$12)),((YEAR(B1376)-YEAR(VLOOKUP(I1376,$C$3:$L$6,8,0)))*12+MONTH(B1376)-MONTH(VLOOKUP(I1376,$C$3:$L$6,8,0))))*VLOOKUP(I1376,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1376<>Variables!$B$1,IF(H1376<>0,C1376,I1376),\"\")","v":""},"","",{"$f":"IF(C1377<>\"\",IF(OR(VLOOKUP(C1377,$C$3:$L$6,5,0)=Variables!$B$5,B1377>VLOOKUP(C1377,$C$3:$L$6,8,0)),-D1377*VLOOKUP(C1377,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1377<>Variables!$B$1,IF(C1377<>\"\",$I$9-E1377-F1377,\"\"),-D1377)","v":""},"",{"$f":"IF(C1377<>\"\",IF(D1377+$I$9-E1377-F1377>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1377,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1377,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1377,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1377,$C$3:$L$6,5,0)=Variables!$B$5,B1377>VLOOKUP(I1377,$C$3:$L$6,8,0)),IF(VLOOKUP(I1377,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1377)-YEAR($B$12))*12+MONTH(B1377)-MONTH($B$12)),((YEAR(B1377)-YEAR(VLOOKUP(I1377,$C$3:$L$6,8,0)))*12+MONTH(B1377)-MONTH(VLOOKUP(I1377,$C$3:$L$6,8,0))))*(VLOOKUP(I1377,$C$3:$L$6,10,0)*VLOOKUP(I1377,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1377<>\"\",IF(I1377<>\"\",IF(ISERROR(VLOOKUP(I1377,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1377,$C$3:$L$6,10,0)+J1377+IF(OR(VLOOKUP(I1377,$C$3:$L$6,5,0)=Variables!$B$5,B1377>VLOOKUP(I1377,$C$3:$L$6,8,0)),IF(VLOOKUP(I1377,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1377)-YEAR($B$12))*12+MONTH(B1377)-MONTH($B$12)),((YEAR(B1377)-YEAR(VLOOKUP(I1377,$C$3:$L$6,8,0)))*12+MONTH(B1377)-MONTH(VLOOKUP(I1377,$C$3:$L$6,8,0))))*VLOOKUP(I1377,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1377<>Variables!$B$1,IF(H1377<>0,C1377,I1377),\"\")","v":""},"","",{"$f":"IF(C1378<>\"\",IF(OR(VLOOKUP(C1378,$C$3:$L$6,5,0)=Variables!$B$5,B1378>VLOOKUP(C1378,$C$3:$L$6,8,0)),-D1378*VLOOKUP(C1378,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1378<>Variables!$B$1,IF(C1378<>\"\",$I$9-E1378-F1378,\"\"),-D1378)","v":""},"",{"$f":"IF(C1378<>\"\",IF(D1378+$I$9-E1378-F1378>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1378,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1378,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1378,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1378,$C$3:$L$6,5,0)=Variables!$B$5,B1378>VLOOKUP(I1378,$C$3:$L$6,8,0)),IF(VLOOKUP(I1378,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1378)-YEAR($B$12))*12+MONTH(B1378)-MONTH($B$12)),((YEAR(B1378)-YEAR(VLOOKUP(I1378,$C$3:$L$6,8,0)))*12+MONTH(B1378)-MONTH(VLOOKUP(I1378,$C$3:$L$6,8,0))))*(VLOOKUP(I1378,$C$3:$L$6,10,0)*VLOOKUP(I1378,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1378<>\"\",IF(I1378<>\"\",IF(ISERROR(VLOOKUP(I1378,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1378,$C$3:$L$6,10,0)+J1378+IF(OR(VLOOKUP(I1378,$C$3:$L$6,5,0)=Variables!$B$5,B1378>VLOOKUP(I1378,$C$3:$L$6,8,0)),IF(VLOOKUP(I1378,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1378)-YEAR($B$12))*12+MONTH(B1378)-MONTH($B$12)),((YEAR(B1378)-YEAR(VLOOKUP(I1378,$C$3:$L$6,8,0)))*12+MONTH(B1378)-MONTH(VLOOKUP(I1378,$C$3:$L$6,8,0))))*VLOOKUP(I1378,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1378<>Variables!$B$1,IF(H1378<>0,C1378,I1378),\"\")","v":""},"","",{"$f":"IF(C1379<>\"\",IF(OR(VLOOKUP(C1379,$C$3:$L$6,5,0)=Variables!$B$5,B1379>VLOOKUP(C1379,$C$3:$L$6,8,0)),-D1379*VLOOKUP(C1379,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1379<>Variables!$B$1,IF(C1379<>\"\",$I$9-E1379-F1379,\"\"),-D1379)","v":""},"",{"$f":"IF(C1379<>\"\",IF(D1379+$I$9-E1379-F1379>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1379,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1379,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1379,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1379,$C$3:$L$6,5,0)=Variables!$B$5,B1379>VLOOKUP(I1379,$C$3:$L$6,8,0)),IF(VLOOKUP(I1379,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1379)-YEAR($B$12))*12+MONTH(B1379)-MONTH($B$12)),((YEAR(B1379)-YEAR(VLOOKUP(I1379,$C$3:$L$6,8,0)))*12+MONTH(B1379)-MONTH(VLOOKUP(I1379,$C$3:$L$6,8,0))))*(VLOOKUP(I1379,$C$3:$L$6,10,0)*VLOOKUP(I1379,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1379<>\"\",IF(I1379<>\"\",IF(ISERROR(VLOOKUP(I1379,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1379,$C$3:$L$6,10,0)+J1379+IF(OR(VLOOKUP(I1379,$C$3:$L$6,5,0)=Variables!$B$5,B1379>VLOOKUP(I1379,$C$3:$L$6,8,0)),IF(VLOOKUP(I1379,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1379)-YEAR($B$12))*12+MONTH(B1379)-MONTH($B$12)),((YEAR(B1379)-YEAR(VLOOKUP(I1379,$C$3:$L$6,8,0)))*12+MONTH(B1379)-MONTH(VLOOKUP(I1379,$C$3:$L$6,8,0))))*VLOOKUP(I1379,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1379<>Variables!$B$1,IF(H1379<>0,C1379,I1379),\"\")","v":""},"","",{"$f":"IF(C1380<>\"\",IF(OR(VLOOKUP(C1380,$C$3:$L$6,5,0)=Variables!$B$5,B1380>VLOOKUP(C1380,$C$3:$L$6,8,0)),-D1380*VLOOKUP(C1380,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1380<>Variables!$B$1,IF(C1380<>\"\",$I$9-E1380-F1380,\"\"),-D1380)","v":""},"",{"$f":"IF(C1380<>\"\",IF(D1380+$I$9-E1380-F1380>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1380,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1380,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1380,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1380,$C$3:$L$6,5,0)=Variables!$B$5,B1380>VLOOKUP(I1380,$C$3:$L$6,8,0)),IF(VLOOKUP(I1380,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1380)-YEAR($B$12))*12+MONTH(B1380)-MONTH($B$12)),((YEAR(B1380)-YEAR(VLOOKUP(I1380,$C$3:$L$6,8,0)))*12+MONTH(B1380)-MONTH(VLOOKUP(I1380,$C$3:$L$6,8,0))))*(VLOOKUP(I1380,$C$3:$L$6,10,0)*VLOOKUP(I1380,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1380<>\"\",IF(I1380<>\"\",IF(ISERROR(VLOOKUP(I1380,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1380,$C$3:$L$6,10,0)+J1380+IF(OR(VLOOKUP(I1380,$C$3:$L$6,5,0)=Variables!$B$5,B1380>VLOOKUP(I1380,$C$3:$L$6,8,0)),IF(VLOOKUP(I1380,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1380)-YEAR($B$12))*12+MONTH(B1380)-MONTH($B$12)),((YEAR(B1380)-YEAR(VLOOKUP(I1380,$C$3:$L$6,8,0)))*12+MONTH(B1380)-MONTH(VLOOKUP(I1380,$C$3:$L$6,8,0))))*VLOOKUP(I1380,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1380<>Variables!$B$1,IF(H1380<>0,C1380,I1380),\"\")","v":""},"","",{"$f":"IF(C1381<>\"\",IF(OR(VLOOKUP(C1381,$C$3:$L$6,5,0)=Variables!$B$5,B1381>VLOOKUP(C1381,$C$3:$L$6,8,0)),-D1381*VLOOKUP(C1381,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1381<>Variables!$B$1,IF(C1381<>\"\",$I$9-E1381-F1381,\"\"),-D1381)","v":""},"",{"$f":"IF(C1381<>\"\",IF(D1381+$I$9-E1381-F1381>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1381,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1381,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1381,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1381,$C$3:$L$6,5,0)=Variables!$B$5,B1381>VLOOKUP(I1381,$C$3:$L$6,8,0)),IF(VLOOKUP(I1381,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1381)-YEAR($B$12))*12+MONTH(B1381)-MONTH($B$12)),((YEAR(B1381)-YEAR(VLOOKUP(I1381,$C$3:$L$6,8,0)))*12+MONTH(B1381)-MONTH(VLOOKUP(I1381,$C$3:$L$6,8,0))))*(VLOOKUP(I1381,$C$3:$L$6,10,0)*VLOOKUP(I1381,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1381<>\"\",IF(I1381<>\"\",IF(ISERROR(VLOOKUP(I1381,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1381,$C$3:$L$6,10,0)+J1381+IF(OR(VLOOKUP(I1381,$C$3:$L$6,5,0)=Variables!$B$5,B1381>VLOOKUP(I1381,$C$3:$L$6,8,0)),IF(VLOOKUP(I1381,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1381)-YEAR($B$12))*12+MONTH(B1381)-MONTH($B$12)),((YEAR(B1381)-YEAR(VLOOKUP(I1381,$C$3:$L$6,8,0)))*12+MONTH(B1381)-MONTH(VLOOKUP(I1381,$C$3:$L$6,8,0))))*VLOOKUP(I1381,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1381<>Variables!$B$1,IF(H1381<>0,C1381,I1381),\"\")","v":""},"","",{"$f":"IF(C1382<>\"\",IF(OR(VLOOKUP(C1382,$C$3:$L$6,5,0)=Variables!$B$5,B1382>VLOOKUP(C1382,$C$3:$L$6,8,0)),-D1382*VLOOKUP(C1382,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1382<>Variables!$B$1,IF(C1382<>\"\",$I$9-E1382-F1382,\"\"),-D1382)","v":""},"",{"$f":"IF(C1382<>\"\",IF(D1382+$I$9-E1382-F1382>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1382,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1382,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1382,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1382,$C$3:$L$6,5,0)=Variables!$B$5,B1382>VLOOKUP(I1382,$C$3:$L$6,8,0)),IF(VLOOKUP(I1382,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1382)-YEAR($B$12))*12+MONTH(B1382)-MONTH($B$12)),((YEAR(B1382)-YEAR(VLOOKUP(I1382,$C$3:$L$6,8,0)))*12+MONTH(B1382)-MONTH(VLOOKUP(I1382,$C$3:$L$6,8,0))))*(VLOOKUP(I1382,$C$3:$L$6,10,0)*VLOOKUP(I1382,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1382<>\"\",IF(I1382<>\"\",IF(ISERROR(VLOOKUP(I1382,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1382,$C$3:$L$6,10,0)+J1382+IF(OR(VLOOKUP(I1382,$C$3:$L$6,5,0)=Variables!$B$5,B1382>VLOOKUP(I1382,$C$3:$L$6,8,0)),IF(VLOOKUP(I1382,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1382)-YEAR($B$12))*12+MONTH(B1382)-MONTH($B$12)),((YEAR(B1382)-YEAR(VLOOKUP(I1382,$C$3:$L$6,8,0)))*12+MONTH(B1382)-MONTH(VLOOKUP(I1382,$C$3:$L$6,8,0))))*VLOOKUP(I1382,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1382<>Variables!$B$1,IF(H1382<>0,C1382,I1382),\"\")","v":""},"","",{"$f":"IF(C1383<>\"\",IF(OR(VLOOKUP(C1383,$C$3:$L$6,5,0)=Variables!$B$5,B1383>VLOOKUP(C1383,$C$3:$L$6,8,0)),-D1383*VLOOKUP(C1383,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1383<>Variables!$B$1,IF(C1383<>\"\",$I$9-E1383-F1383,\"\"),-D1383)","v":""},"",{"$f":"IF(C1383<>\"\",IF(D1383+$I$9-E1383-F1383>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1383,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1383,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1383,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1383,$C$3:$L$6,5,0)=Variables!$B$5,B1383>VLOOKUP(I1383,$C$3:$L$6,8,0)),IF(VLOOKUP(I1383,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1383)-YEAR($B$12))*12+MONTH(B1383)-MONTH($B$12)),((YEAR(B1383)-YEAR(VLOOKUP(I1383,$C$3:$L$6,8,0)))*12+MONTH(B1383)-MONTH(VLOOKUP(I1383,$C$3:$L$6,8,0))))*(VLOOKUP(I1383,$C$3:$L$6,10,0)*VLOOKUP(I1383,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1383<>\"\",IF(I1383<>\"\",IF(ISERROR(VLOOKUP(I1383,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1383,$C$3:$L$6,10,0)+J1383+IF(OR(VLOOKUP(I1383,$C$3:$L$6,5,0)=Variables!$B$5,B1383>VLOOKUP(I1383,$C$3:$L$6,8,0)),IF(VLOOKUP(I1383,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1383)-YEAR($B$12))*12+MONTH(B1383)-MONTH($B$12)),((YEAR(B1383)-YEAR(VLOOKUP(I1383,$C$3:$L$6,8,0)))*12+MONTH(B1383)-MONTH(VLOOKUP(I1383,$C$3:$L$6,8,0))))*VLOOKUP(I1383,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1383<>Variables!$B$1,IF(H1383<>0,C1383,I1383),\"\")","v":""},"","",{"$f":"IF(C1384<>\"\",IF(OR(VLOOKUP(C1384,$C$3:$L$6,5,0)=Variables!$B$5,B1384>VLOOKUP(C1384,$C$3:$L$6,8,0)),-D1384*VLOOKUP(C1384,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1384<>Variables!$B$1,IF(C1384<>\"\",$I$9-E1384-F1384,\"\"),-D1384)","v":""},"",{"$f":"IF(C1384<>\"\",IF(D1384+$I$9-E1384-F1384>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1384,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1384,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1384,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1384,$C$3:$L$6,5,0)=Variables!$B$5,B1384>VLOOKUP(I1384,$C$3:$L$6,8,0)),IF(VLOOKUP(I1384,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1384)-YEAR($B$12))*12+MONTH(B1384)-MONTH($B$12)),((YEAR(B1384)-YEAR(VLOOKUP(I1384,$C$3:$L$6,8,0)))*12+MONTH(B1384)-MONTH(VLOOKUP(I1384,$C$3:$L$6,8,0))))*(VLOOKUP(I1384,$C$3:$L$6,10,0)*VLOOKUP(I1384,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1384<>\"\",IF(I1384<>\"\",IF(ISERROR(VLOOKUP(I1384,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1384,$C$3:$L$6,10,0)+J1384+IF(OR(VLOOKUP(I1384,$C$3:$L$6,5,0)=Variables!$B$5,B1384>VLOOKUP(I1384,$C$3:$L$6,8,0)),IF(VLOOKUP(I1384,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1384)-YEAR($B$12))*12+MONTH(B1384)-MONTH($B$12)),((YEAR(B1384)-YEAR(VLOOKUP(I1384,$C$3:$L$6,8,0)))*12+MONTH(B1384)-MONTH(VLOOKUP(I1384,$C$3:$L$6,8,0))))*VLOOKUP(I1384,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1384<>Variables!$B$1,IF(H1384<>0,C1384,I1384),\"\")","v":""},"","",{"$f":"IF(C1385<>\"\",IF(OR(VLOOKUP(C1385,$C$3:$L$6,5,0)=Variables!$B$5,B1385>VLOOKUP(C1385,$C$3:$L$6,8,0)),-D1385*VLOOKUP(C1385,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1385<>Variables!$B$1,IF(C1385<>\"\",$I$9-E1385-F1385,\"\"),-D1385)","v":""},"",{"$f":"IF(C1385<>\"\",IF(D1385+$I$9-E1385-F1385>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1385,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1385,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1385,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1385,$C$3:$L$6,5,0)=Variables!$B$5,B1385>VLOOKUP(I1385,$C$3:$L$6,8,0)),IF(VLOOKUP(I1385,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1385)-YEAR($B$12))*12+MONTH(B1385)-MONTH($B$12)),((YEAR(B1385)-YEAR(VLOOKUP(I1385,$C$3:$L$6,8,0)))*12+MONTH(B1385)-MONTH(VLOOKUP(I1385,$C$3:$L$6,8,0))))*(VLOOKUP(I1385,$C$3:$L$6,10,0)*VLOOKUP(I1385,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1385<>\"\",IF(I1385<>\"\",IF(ISERROR(VLOOKUP(I1385,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1385,$C$3:$L$6,10,0)+J1385+IF(OR(VLOOKUP(I1385,$C$3:$L$6,5,0)=Variables!$B$5,B1385>VLOOKUP(I1385,$C$3:$L$6,8,0)),IF(VLOOKUP(I1385,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1385)-YEAR($B$12))*12+MONTH(B1385)-MONTH($B$12)),((YEAR(B1385)-YEAR(VLOOKUP(I1385,$C$3:$L$6,8,0)))*12+MONTH(B1385)-MONTH(VLOOKUP(I1385,$C$3:$L$6,8,0))))*VLOOKUP(I1385,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1385<>Variables!$B$1,IF(H1385<>0,C1385,I1385),\"\")","v":""},"","",{"$f":"IF(C1386<>\"\",IF(OR(VLOOKUP(C1386,$C$3:$L$6,5,0)=Variables!$B$5,B1386>VLOOKUP(C1386,$C$3:$L$6,8,0)),-D1386*VLOOKUP(C1386,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1386<>Variables!$B$1,IF(C1386<>\"\",$I$9-E1386-F1386,\"\"),-D1386)","v":""},"",{"$f":"IF(C1386<>\"\",IF(D1386+$I$9-E1386-F1386>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1386,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1386,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1386,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1386,$C$3:$L$6,5,0)=Variables!$B$5,B1386>VLOOKUP(I1386,$C$3:$L$6,8,0)),IF(VLOOKUP(I1386,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1386)-YEAR($B$12))*12+MONTH(B1386)-MONTH($B$12)),((YEAR(B1386)-YEAR(VLOOKUP(I1386,$C$3:$L$6,8,0)))*12+MONTH(B1386)-MONTH(VLOOKUP(I1386,$C$3:$L$6,8,0))))*(VLOOKUP(I1386,$C$3:$L$6,10,0)*VLOOKUP(I1386,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1386<>\"\",IF(I1386<>\"\",IF(ISERROR(VLOOKUP(I1386,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1386,$C$3:$L$6,10,0)+J1386+IF(OR(VLOOKUP(I1386,$C$3:$L$6,5,0)=Variables!$B$5,B1386>VLOOKUP(I1386,$C$3:$L$6,8,0)),IF(VLOOKUP(I1386,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1386)-YEAR($B$12))*12+MONTH(B1386)-MONTH($B$12)),((YEAR(B1386)-YEAR(VLOOKUP(I1386,$C$3:$L$6,8,0)))*12+MONTH(B1386)-MONTH(VLOOKUP(I1386,$C$3:$L$6,8,0))))*VLOOKUP(I1386,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1386<>Variables!$B$1,IF(H1386<>0,C1386,I1386),\"\")","v":""},"","",{"$f":"IF(C1387<>\"\",IF(OR(VLOOKUP(C1387,$C$3:$L$6,5,0)=Variables!$B$5,B1387>VLOOKUP(C1387,$C$3:$L$6,8,0)),-D1387*VLOOKUP(C1387,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1387<>Variables!$B$1,IF(C1387<>\"\",$I$9-E1387-F1387,\"\"),-D1387)","v":""},"",{"$f":"IF(C1387<>\"\",IF(D1387+$I$9-E1387-F1387>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1387,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1387,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1387,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1387,$C$3:$L$6,5,0)=Variables!$B$5,B1387>VLOOKUP(I1387,$C$3:$L$6,8,0)),IF(VLOOKUP(I1387,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1387)-YEAR($B$12))*12+MONTH(B1387)-MONTH($B$12)),((YEAR(B1387)-YEAR(VLOOKUP(I1387,$C$3:$L$6,8,0)))*12+MONTH(B1387)-MONTH(VLOOKUP(I1387,$C$3:$L$6,8,0))))*(VLOOKUP(I1387,$C$3:$L$6,10,0)*VLOOKUP(I1387,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1387<>\"\",IF(I1387<>\"\",IF(ISERROR(VLOOKUP(I1387,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1387,$C$3:$L$6,10,0)+J1387+IF(OR(VLOOKUP(I1387,$C$3:$L$6,5,0)=Variables!$B$5,B1387>VLOOKUP(I1387,$C$3:$L$6,8,0)),IF(VLOOKUP(I1387,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1387)-YEAR($B$12))*12+MONTH(B1387)-MONTH($B$12)),((YEAR(B1387)-YEAR(VLOOKUP(I1387,$C$3:$L$6,8,0)))*12+MONTH(B1387)-MONTH(VLOOKUP(I1387,$C$3:$L$6,8,0))))*VLOOKUP(I1387,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1387<>Variables!$B$1,IF(H1387<>0,C1387,I1387),\"\")","v":""},"","",{"$f":"IF(C1388<>\"\",IF(OR(VLOOKUP(C1388,$C$3:$L$6,5,0)=Variables!$B$5,B1388>VLOOKUP(C1388,$C$3:$L$6,8,0)),-D1388*VLOOKUP(C1388,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1388<>Variables!$B$1,IF(C1388<>\"\",$I$9-E1388-F1388,\"\"),-D1388)","v":""},"",{"$f":"IF(C1388<>\"\",IF(D1388+$I$9-E1388-F1388>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1388,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1388,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1388,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1388,$C$3:$L$6,5,0)=Variables!$B$5,B1388>VLOOKUP(I1388,$C$3:$L$6,8,0)),IF(VLOOKUP(I1388,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1388)-YEAR($B$12))*12+MONTH(B1388)-MONTH($B$12)),((YEAR(B1388)-YEAR(VLOOKUP(I1388,$C$3:$L$6,8,0)))*12+MONTH(B1388)-MONTH(VLOOKUP(I1388,$C$3:$L$6,8,0))))*(VLOOKUP(I1388,$C$3:$L$6,10,0)*VLOOKUP(I1388,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1388<>\"\",IF(I1388<>\"\",IF(ISERROR(VLOOKUP(I1388,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1388,$C$3:$L$6,10,0)+J1388+IF(OR(VLOOKUP(I1388,$C$3:$L$6,5,0)=Variables!$B$5,B1388>VLOOKUP(I1388,$C$3:$L$6,8,0)),IF(VLOOKUP(I1388,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1388)-YEAR($B$12))*12+MONTH(B1388)-MONTH($B$12)),((YEAR(B1388)-YEAR(VLOOKUP(I1388,$C$3:$L$6,8,0)))*12+MONTH(B1388)-MONTH(VLOOKUP(I1388,$C$3:$L$6,8,0))))*VLOOKUP(I1388,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1388<>Variables!$B$1,IF(H1388<>0,C1388,I1388),\"\")","v":""},"","",{"$f":"IF(C1389<>\"\",IF(OR(VLOOKUP(C1389,$C$3:$L$6,5,0)=Variables!$B$5,B1389>VLOOKUP(C1389,$C$3:$L$6,8,0)),-D1389*VLOOKUP(C1389,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1389<>Variables!$B$1,IF(C1389<>\"\",$I$9-E1389-F1389,\"\"),-D1389)","v":""},"",{"$f":"IF(C1389<>\"\",IF(D1389+$I$9-E1389-F1389>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1389,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1389,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1389,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1389,$C$3:$L$6,5,0)=Variables!$B$5,B1389>VLOOKUP(I1389,$C$3:$L$6,8,0)),IF(VLOOKUP(I1389,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1389)-YEAR($B$12))*12+MONTH(B1389)-MONTH($B$12)),((YEAR(B1389)-YEAR(VLOOKUP(I1389,$C$3:$L$6,8,0)))*12+MONTH(B1389)-MONTH(VLOOKUP(I1389,$C$3:$L$6,8,0))))*(VLOOKUP(I1389,$C$3:$L$6,10,0)*VLOOKUP(I1389,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1389<>\"\",IF(I1389<>\"\",IF(ISERROR(VLOOKUP(I1389,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1389,$C$3:$L$6,10,0)+J1389+IF(OR(VLOOKUP(I1389,$C$3:$L$6,5,0)=Variables!$B$5,B1389>VLOOKUP(I1389,$C$3:$L$6,8,0)),IF(VLOOKUP(I1389,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1389)-YEAR($B$12))*12+MONTH(B1389)-MONTH($B$12)),((YEAR(B1389)-YEAR(VLOOKUP(I1389,$C$3:$L$6,8,0)))*12+MONTH(B1389)-MONTH(VLOOKUP(I1389,$C$3:$L$6,8,0))))*VLOOKUP(I1389,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1389<>Variables!$B$1,IF(H1389<>0,C1389,I1389),\"\")","v":""},"","",{"$f":"IF(C1390<>\"\",IF(OR(VLOOKUP(C1390,$C$3:$L$6,5,0)=Variables!$B$5,B1390>VLOOKUP(C1390,$C$3:$L$6,8,0)),-D1390*VLOOKUP(C1390,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1390<>Variables!$B$1,IF(C1390<>\"\",$I$9-E1390-F1390,\"\"),-D1390)","v":""},"",{"$f":"IF(C1390<>\"\",IF(D1390+$I$9-E1390-F1390>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1390,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1390,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1390,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1390,$C$3:$L$6,5,0)=Variables!$B$5,B1390>VLOOKUP(I1390,$C$3:$L$6,8,0)),IF(VLOOKUP(I1390,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1390)-YEAR($B$12))*12+MONTH(B1390)-MONTH($B$12)),((YEAR(B1390)-YEAR(VLOOKUP(I1390,$C$3:$L$6,8,0)))*12+MONTH(B1390)-MONTH(VLOOKUP(I1390,$C$3:$L$6,8,0))))*(VLOOKUP(I1390,$C$3:$L$6,10,0)*VLOOKUP(I1390,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1390<>\"\",IF(I1390<>\"\",IF(ISERROR(VLOOKUP(I1390,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1390,$C$3:$L$6,10,0)+J1390+IF(OR(VLOOKUP(I1390,$C$3:$L$6,5,0)=Variables!$B$5,B1390>VLOOKUP(I1390,$C$3:$L$6,8,0)),IF(VLOOKUP(I1390,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1390)-YEAR($B$12))*12+MONTH(B1390)-MONTH($B$12)),((YEAR(B1390)-YEAR(VLOOKUP(I1390,$C$3:$L$6,8,0)))*12+MONTH(B1390)-MONTH(VLOOKUP(I1390,$C$3:$L$6,8,0))))*VLOOKUP(I1390,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1390<>Variables!$B$1,IF(H1390<>0,C1390,I1390),\"\")","v":""},"","",{"$f":"IF(C1391<>\"\",IF(OR(VLOOKUP(C1391,$C$3:$L$6,5,0)=Variables!$B$5,B1391>VLOOKUP(C1391,$C$3:$L$6,8,0)),-D1391*VLOOKUP(C1391,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1391<>Variables!$B$1,IF(C1391<>\"\",$I$9-E1391-F1391,\"\"),-D1391)","v":""},"",{"$f":"IF(C1391<>\"\",IF(D1391+$I$9-E1391-F1391>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1391,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1391,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1391,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1391,$C$3:$L$6,5,0)=Variables!$B$5,B1391>VLOOKUP(I1391,$C$3:$L$6,8,0)),IF(VLOOKUP(I1391,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1391)-YEAR($B$12))*12+MONTH(B1391)-MONTH($B$12)),((YEAR(B1391)-YEAR(VLOOKUP(I1391,$C$3:$L$6,8,0)))*12+MONTH(B1391)-MONTH(VLOOKUP(I1391,$C$3:$L$6,8,0))))*(VLOOKUP(I1391,$C$3:$L$6,10,0)*VLOOKUP(I1391,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1391<>\"\",IF(I1391<>\"\",IF(ISERROR(VLOOKUP(I1391,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1391,$C$3:$L$6,10,0)+J1391+IF(OR(VLOOKUP(I1391,$C$3:$L$6,5,0)=Variables!$B$5,B1391>VLOOKUP(I1391,$C$3:$L$6,8,0)),IF(VLOOKUP(I1391,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1391)-YEAR($B$12))*12+MONTH(B1391)-MONTH($B$12)),((YEAR(B1391)-YEAR(VLOOKUP(I1391,$C$3:$L$6,8,0)))*12+MONTH(B1391)-MONTH(VLOOKUP(I1391,$C$3:$L$6,8,0))))*VLOOKUP(I1391,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1391<>Variables!$B$1,IF(H1391<>0,C1391,I1391),\"\")","v":""},"","",{"$f":"IF(C1392<>\"\",IF(OR(VLOOKUP(C1392,$C$3:$L$6,5,0)=Variables!$B$5,B1392>VLOOKUP(C1392,$C$3:$L$6,8,0)),-D1392*VLOOKUP(C1392,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1392<>Variables!$B$1,IF(C1392<>\"\",$I$9-E1392-F1392,\"\"),-D1392)","v":""},"",{"$f":"IF(C1392<>\"\",IF(D1392+$I$9-E1392-F1392>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1392,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1392,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1392,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1392,$C$3:$L$6,5,0)=Variables!$B$5,B1392>VLOOKUP(I1392,$C$3:$L$6,8,0)),IF(VLOOKUP(I1392,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1392)-YEAR($B$12))*12+MONTH(B1392)-MONTH($B$12)),((YEAR(B1392)-YEAR(VLOOKUP(I1392,$C$3:$L$6,8,0)))*12+MONTH(B1392)-MONTH(VLOOKUP(I1392,$C$3:$L$6,8,0))))*(VLOOKUP(I1392,$C$3:$L$6,10,0)*VLOOKUP(I1392,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1392<>\"\",IF(I1392<>\"\",IF(ISERROR(VLOOKUP(I1392,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1392,$C$3:$L$6,10,0)+J1392+IF(OR(VLOOKUP(I1392,$C$3:$L$6,5,0)=Variables!$B$5,B1392>VLOOKUP(I1392,$C$3:$L$6,8,0)),IF(VLOOKUP(I1392,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1392)-YEAR($B$12))*12+MONTH(B1392)-MONTH($B$12)),((YEAR(B1392)-YEAR(VLOOKUP(I1392,$C$3:$L$6,8,0)))*12+MONTH(B1392)-MONTH(VLOOKUP(I1392,$C$3:$L$6,8,0))))*VLOOKUP(I1392,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1392<>Variables!$B$1,IF(H1392<>0,C1392,I1392),\"\")","v":""},"","",{"$f":"IF(C1393<>\"\",IF(OR(VLOOKUP(C1393,$C$3:$L$6,5,0)=Variables!$B$5,B1393>VLOOKUP(C1393,$C$3:$L$6,8,0)),-D1393*VLOOKUP(C1393,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1393<>Variables!$B$1,IF(C1393<>\"\",$I$9-E1393-F1393,\"\"),-D1393)","v":""},"",{"$f":"IF(C1393<>\"\",IF(D1393+$I$9-E1393-F1393>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1393,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1393,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1393,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1393,$C$3:$L$6,5,0)=Variables!$B$5,B1393>VLOOKUP(I1393,$C$3:$L$6,8,0)),IF(VLOOKUP(I1393,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1393)-YEAR($B$12))*12+MONTH(B1393)-MONTH($B$12)),((YEAR(B1393)-YEAR(VLOOKUP(I1393,$C$3:$L$6,8,0)))*12+MONTH(B1393)-MONTH(VLOOKUP(I1393,$C$3:$L$6,8,0))))*(VLOOKUP(I1393,$C$3:$L$6,10,0)*VLOOKUP(I1393,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1393<>\"\",IF(I1393<>\"\",IF(ISERROR(VLOOKUP(I1393,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1393,$C$3:$L$6,10,0)+J1393+IF(OR(VLOOKUP(I1393,$C$3:$L$6,5,0)=Variables!$B$5,B1393>VLOOKUP(I1393,$C$3:$L$6,8,0)),IF(VLOOKUP(I1393,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1393)-YEAR($B$12))*12+MONTH(B1393)-MONTH($B$12)),((YEAR(B1393)-YEAR(VLOOKUP(I1393,$C$3:$L$6,8,0)))*12+MONTH(B1393)-MONTH(VLOOKUP(I1393,$C$3:$L$6,8,0))))*VLOOKUP(I1393,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1393<>Variables!$B$1,IF(H1393<>0,C1393,I1393),\"\")","v":""},"","",{"$f":"IF(C1394<>\"\",IF(OR(VLOOKUP(C1394,$C$3:$L$6,5,0)=Variables!$B$5,B1394>VLOOKUP(C1394,$C$3:$L$6,8,0)),-D1394*VLOOKUP(C1394,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1394<>Variables!$B$1,IF(C1394<>\"\",$I$9-E1394-F1394,\"\"),-D1394)","v":""},"",{"$f":"IF(C1394<>\"\",IF(D1394+$I$9-E1394-F1394>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1394,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1394,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1394,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1394,$C$3:$L$6,5,0)=Variables!$B$5,B1394>VLOOKUP(I1394,$C$3:$L$6,8,0)),IF(VLOOKUP(I1394,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1394)-YEAR($B$12))*12+MONTH(B1394)-MONTH($B$12)),((YEAR(B1394)-YEAR(VLOOKUP(I1394,$C$3:$L$6,8,0)))*12+MONTH(B1394)-MONTH(VLOOKUP(I1394,$C$3:$L$6,8,0))))*(VLOOKUP(I1394,$C$3:$L$6,10,0)*VLOOKUP(I1394,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1394<>\"\",IF(I1394<>\"\",IF(ISERROR(VLOOKUP(I1394,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1394,$C$3:$L$6,10,0)+J1394+IF(OR(VLOOKUP(I1394,$C$3:$L$6,5,0)=Variables!$B$5,B1394>VLOOKUP(I1394,$C$3:$L$6,8,0)),IF(VLOOKUP(I1394,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1394)-YEAR($B$12))*12+MONTH(B1394)-MONTH($B$12)),((YEAR(B1394)-YEAR(VLOOKUP(I1394,$C$3:$L$6,8,0)))*12+MONTH(B1394)-MONTH(VLOOKUP(I1394,$C$3:$L$6,8,0))))*VLOOKUP(I1394,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1394<>Variables!$B$1,IF(H1394<>0,C1394,I1394),\"\")","v":""},"","",{"$f":"IF(C1395<>\"\",IF(OR(VLOOKUP(C1395,$C$3:$L$6,5,0)=Variables!$B$5,B1395>VLOOKUP(C1395,$C$3:$L$6,8,0)),-D1395*VLOOKUP(C1395,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1395<>Variables!$B$1,IF(C1395<>\"\",$I$9-E1395-F1395,\"\"),-D1395)","v":""},"",{"$f":"IF(C1395<>\"\",IF(D1395+$I$9-E1395-F1395>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1395,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1395,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1395,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1395,$C$3:$L$6,5,0)=Variables!$B$5,B1395>VLOOKUP(I1395,$C$3:$L$6,8,0)),IF(VLOOKUP(I1395,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1395)-YEAR($B$12))*12+MONTH(B1395)-MONTH($B$12)),((YEAR(B1395)-YEAR(VLOOKUP(I1395,$C$3:$L$6,8,0)))*12+MONTH(B1395)-MONTH(VLOOKUP(I1395,$C$3:$L$6,8,0))))*(VLOOKUP(I1395,$C$3:$L$6,10,0)*VLOOKUP(I1395,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1395<>\"\",IF(I1395<>\"\",IF(ISERROR(VLOOKUP(I1395,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1395,$C$3:$L$6,10,0)+J1395+IF(OR(VLOOKUP(I1395,$C$3:$L$6,5,0)=Variables!$B$5,B1395>VLOOKUP(I1395,$C$3:$L$6,8,0)),IF(VLOOKUP(I1395,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1395)-YEAR($B$12))*12+MONTH(B1395)-MONTH($B$12)),((YEAR(B1395)-YEAR(VLOOKUP(I1395,$C$3:$L$6,8,0)))*12+MONTH(B1395)-MONTH(VLOOKUP(I1395,$C$3:$L$6,8,0))))*VLOOKUP(I1395,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1395<>Variables!$B$1,IF(H1395<>0,C1395,I1395),\"\")","v":""},"","",{"$f":"IF(C1396<>\"\",IF(OR(VLOOKUP(C1396,$C$3:$L$6,5,0)=Variables!$B$5,B1396>VLOOKUP(C1396,$C$3:$L$6,8,0)),-D1396*VLOOKUP(C1396,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1396<>Variables!$B$1,IF(C1396<>\"\",$I$9-E1396-F1396,\"\"),-D1396)","v":""},"",{"$f":"IF(C1396<>\"\",IF(D1396+$I$9-E1396-F1396>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1396,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1396,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1396,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1396,$C$3:$L$6,5,0)=Variables!$B$5,B1396>VLOOKUP(I1396,$C$3:$L$6,8,0)),IF(VLOOKUP(I1396,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1396)-YEAR($B$12))*12+MONTH(B1396)-MONTH($B$12)),((YEAR(B1396)-YEAR(VLOOKUP(I1396,$C$3:$L$6,8,0)))*12+MONTH(B1396)-MONTH(VLOOKUP(I1396,$C$3:$L$6,8,0))))*(VLOOKUP(I1396,$C$3:$L$6,10,0)*VLOOKUP(I1396,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1396<>\"\",IF(I1396<>\"\",IF(ISERROR(VLOOKUP(I1396,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1396,$C$3:$L$6,10,0)+J1396+IF(OR(VLOOKUP(I1396,$C$3:$L$6,5,0)=Variables!$B$5,B1396>VLOOKUP(I1396,$C$3:$L$6,8,0)),IF(VLOOKUP(I1396,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1396)-YEAR($B$12))*12+MONTH(B1396)-MONTH($B$12)),((YEAR(B1396)-YEAR(VLOOKUP(I1396,$C$3:$L$6,8,0)))*12+MONTH(B1396)-MONTH(VLOOKUP(I1396,$C$3:$L$6,8,0))))*VLOOKUP(I1396,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1396<>Variables!$B$1,IF(H1396<>0,C1396,I1396),\"\")","v":""},"","",{"$f":"IF(C1397<>\"\",IF(OR(VLOOKUP(C1397,$C$3:$L$6,5,0)=Variables!$B$5,B1397>VLOOKUP(C1397,$C$3:$L$6,8,0)),-D1397*VLOOKUP(C1397,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1397<>Variables!$B$1,IF(C1397<>\"\",$I$9-E1397-F1397,\"\"),-D1397)","v":""},"",{"$f":"IF(C1397<>\"\",IF(D1397+$I$9-E1397-F1397>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1397,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1397,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1397,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1397,$C$3:$L$6,5,0)=Variables!$B$5,B1397>VLOOKUP(I1397,$C$3:$L$6,8,0)),IF(VLOOKUP(I1397,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1397)-YEAR($B$12))*12+MONTH(B1397)-MONTH($B$12)),((YEAR(B1397)-YEAR(VLOOKUP(I1397,$C$3:$L$6,8,0)))*12+MONTH(B1397)-MONTH(VLOOKUP(I1397,$C$3:$L$6,8,0))))*(VLOOKUP(I1397,$C$3:$L$6,10,0)*VLOOKUP(I1397,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1397<>\"\",IF(I1397<>\"\",IF(ISERROR(VLOOKUP(I1397,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1397,$C$3:$L$6,10,0)+J1397+IF(OR(VLOOKUP(I1397,$C$3:$L$6,5,0)=Variables!$B$5,B1397>VLOOKUP(I1397,$C$3:$L$6,8,0)),IF(VLOOKUP(I1397,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1397)-YEAR($B$12))*12+MONTH(B1397)-MONTH($B$12)),((YEAR(B1397)-YEAR(VLOOKUP(I1397,$C$3:$L$6,8,0)))*12+MONTH(B1397)-MONTH(VLOOKUP(I1397,$C$3:$L$6,8,0))))*VLOOKUP(I1397,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1397<>Variables!$B$1,IF(H1397<>0,C1397,I1397),\"\")","v":""},"","",{"$f":"IF(C1398<>\"\",IF(OR(VLOOKUP(C1398,$C$3:$L$6,5,0)=Variables!$B$5,B1398>VLOOKUP(C1398,$C$3:$L$6,8,0)),-D1398*VLOOKUP(C1398,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1398<>Variables!$B$1,IF(C1398<>\"\",$I$9-E1398-F1398,\"\"),-D1398)","v":""},"",{"$f":"IF(C1398<>\"\",IF(D1398+$I$9-E1398-F1398>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1398,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1398,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1398,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1398,$C$3:$L$6,5,0)=Variables!$B$5,B1398>VLOOKUP(I1398,$C$3:$L$6,8,0)),IF(VLOOKUP(I1398,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1398)-YEAR($B$12))*12+MONTH(B1398)-MONTH($B$12)),((YEAR(B1398)-YEAR(VLOOKUP(I1398,$C$3:$L$6,8,0)))*12+MONTH(B1398)-MONTH(VLOOKUP(I1398,$C$3:$L$6,8,0))))*(VLOOKUP(I1398,$C$3:$L$6,10,0)*VLOOKUP(I1398,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1398<>\"\",IF(I1398<>\"\",IF(ISERROR(VLOOKUP(I1398,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1398,$C$3:$L$6,10,0)+J1398+IF(OR(VLOOKUP(I1398,$C$3:$L$6,5,0)=Variables!$B$5,B1398>VLOOKUP(I1398,$C$3:$L$6,8,0)),IF(VLOOKUP(I1398,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1398)-YEAR($B$12))*12+MONTH(B1398)-MONTH($B$12)),((YEAR(B1398)-YEAR(VLOOKUP(I1398,$C$3:$L$6,8,0)))*12+MONTH(B1398)-MONTH(VLOOKUP(I1398,$C$3:$L$6,8,0))))*VLOOKUP(I1398,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1398<>Variables!$B$1,IF(H1398<>0,C1398,I1398),\"\")","v":""},"","",{"$f":"IF(C1399<>\"\",IF(OR(VLOOKUP(C1399,$C$3:$L$6,5,0)=Variables!$B$5,B1399>VLOOKUP(C1399,$C$3:$L$6,8,0)),-D1399*VLOOKUP(C1399,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1399<>Variables!$B$1,IF(C1399<>\"\",$I$9-E1399-F1399,\"\"),-D1399)","v":""},"",{"$f":"IF(C1399<>\"\",IF(D1399+$I$9-E1399-F1399>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1399,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1399,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1399,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1399,$C$3:$L$6,5,0)=Variables!$B$5,B1399>VLOOKUP(I1399,$C$3:$L$6,8,0)),IF(VLOOKUP(I1399,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1399)-YEAR($B$12))*12+MONTH(B1399)-MONTH($B$12)),((YEAR(B1399)-YEAR(VLOOKUP(I1399,$C$3:$L$6,8,0)))*12+MONTH(B1399)-MONTH(VLOOKUP(I1399,$C$3:$L$6,8,0))))*(VLOOKUP(I1399,$C$3:$L$6,10,0)*VLOOKUP(I1399,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1399<>\"\",IF(I1399<>\"\",IF(ISERROR(VLOOKUP(I1399,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1399,$C$3:$L$6,10,0)+J1399+IF(OR(VLOOKUP(I1399,$C$3:$L$6,5,0)=Variables!$B$5,B1399>VLOOKUP(I1399,$C$3:$L$6,8,0)),IF(VLOOKUP(I1399,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1399)-YEAR($B$12))*12+MONTH(B1399)-MONTH($B$12)),((YEAR(B1399)-YEAR(VLOOKUP(I1399,$C$3:$L$6,8,0)))*12+MONTH(B1399)-MONTH(VLOOKUP(I1399,$C$3:$L$6,8,0))))*VLOOKUP(I1399,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1399<>Variables!$B$1,IF(H1399<>0,C1399,I1399),\"\")","v":""},"","",{"$f":"IF(C1400<>\"\",IF(OR(VLOOKUP(C1400,$C$3:$L$6,5,0)=Variables!$B$5,B1400>VLOOKUP(C1400,$C$3:$L$6,8,0)),-D1400*VLOOKUP(C1400,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1400<>Variables!$B$1,IF(C1400<>\"\",$I$9-E1400-F1400,\"\"),-D1400)","v":""},"",{"$f":"IF(C1400<>\"\",IF(D1400+$I$9-E1400-F1400>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1400,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1400,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1400,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1400,$C$3:$L$6,5,0)=Variables!$B$5,B1400>VLOOKUP(I1400,$C$3:$L$6,8,0)),IF(VLOOKUP(I1400,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1400)-YEAR($B$12))*12+MONTH(B1400)-MONTH($B$12)),((YEAR(B1400)-YEAR(VLOOKUP(I1400,$C$3:$L$6,8,0)))*12+MONTH(B1400)-MONTH(VLOOKUP(I1400,$C$3:$L$6,8,0))))*(VLOOKUP(I1400,$C$3:$L$6,10,0)*VLOOKUP(I1400,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1400<>\"\",IF(I1400<>\"\",IF(ISERROR(VLOOKUP(I1400,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1400,$C$3:$L$6,10,0)+J1400+IF(OR(VLOOKUP(I1400,$C$3:$L$6,5,0)=Variables!$B$5,B1400>VLOOKUP(I1400,$C$3:$L$6,8,0)),IF(VLOOKUP(I1400,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1400)-YEAR($B$12))*12+MONTH(B1400)-MONTH($B$12)),((YEAR(B1400)-YEAR(VLOOKUP(I1400,$C$3:$L$6,8,0)))*12+MONTH(B1400)-MONTH(VLOOKUP(I1400,$C$3:$L$6,8,0))))*VLOOKUP(I1400,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1400<>Variables!$B$1,IF(H1400<>0,C1400,I1400),\"\")","v":""},"","",{"$f":"IF(C1401<>\"\",IF(OR(VLOOKUP(C1401,$C$3:$L$6,5,0)=Variables!$B$5,B1401>VLOOKUP(C1401,$C$3:$L$6,8,0)),-D1401*VLOOKUP(C1401,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1401<>Variables!$B$1,IF(C1401<>\"\",$I$9-E1401-F1401,\"\"),-D1401)","v":""},"",{"$f":"IF(C1401<>\"\",IF(D1401+$I$9-E1401-F1401>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1401,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1401,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1401,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1401,$C$3:$L$6,5,0)=Variables!$B$5,B1401>VLOOKUP(I1401,$C$3:$L$6,8,0)),IF(VLOOKUP(I1401,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1401)-YEAR($B$12))*12+MONTH(B1401)-MONTH($B$12)),((YEAR(B1401)-YEAR(VLOOKUP(I1401,$C$3:$L$6,8,0)))*12+MONTH(B1401)-MONTH(VLOOKUP(I1401,$C$3:$L$6,8,0))))*(VLOOKUP(I1401,$C$3:$L$6,10,0)*VLOOKUP(I1401,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1401<>\"\",IF(I1401<>\"\",IF(ISERROR(VLOOKUP(I1401,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1401,$C$3:$L$6,10,0)+J1401+IF(OR(VLOOKUP(I1401,$C$3:$L$6,5,0)=Variables!$B$5,B1401>VLOOKUP(I1401,$C$3:$L$6,8,0)),IF(VLOOKUP(I1401,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1401)-YEAR($B$12))*12+MONTH(B1401)-MONTH($B$12)),((YEAR(B1401)-YEAR(VLOOKUP(I1401,$C$3:$L$6,8,0)))*12+MONTH(B1401)-MONTH(VLOOKUP(I1401,$C$3:$L$6,8,0))))*VLOOKUP(I1401,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1401<>Variables!$B$1,IF(H1401<>0,C1401,I1401),\"\")","v":""},"","",{"$f":"IF(C1402<>\"\",IF(OR(VLOOKUP(C1402,$C$3:$L$6,5,0)=Variables!$B$5,B1402>VLOOKUP(C1402,$C$3:$L$6,8,0)),-D1402*VLOOKUP(C1402,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1402<>Variables!$B$1,IF(C1402<>\"\",$I$9-E1402-F1402,\"\"),-D1402)","v":""},"",{"$f":"IF(C1402<>\"\",IF(D1402+$I$9-E1402-F1402>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1402,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1402,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1402,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1402,$C$3:$L$6,5,0)=Variables!$B$5,B1402>VLOOKUP(I1402,$C$3:$L$6,8,0)),IF(VLOOKUP(I1402,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1402)-YEAR($B$12))*12+MONTH(B1402)-MONTH($B$12)),((YEAR(B1402)-YEAR(VLOOKUP(I1402,$C$3:$L$6,8,0)))*12+MONTH(B1402)-MONTH(VLOOKUP(I1402,$C$3:$L$6,8,0))))*(VLOOKUP(I1402,$C$3:$L$6,10,0)*VLOOKUP(I1402,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1402<>\"\",IF(I1402<>\"\",IF(ISERROR(VLOOKUP(I1402,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1402,$C$3:$L$6,10,0)+J1402+IF(OR(VLOOKUP(I1402,$C$3:$L$6,5,0)=Variables!$B$5,B1402>VLOOKUP(I1402,$C$3:$L$6,8,0)),IF(VLOOKUP(I1402,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1402)-YEAR($B$12))*12+MONTH(B1402)-MONTH($B$12)),((YEAR(B1402)-YEAR(VLOOKUP(I1402,$C$3:$L$6,8,0)))*12+MONTH(B1402)-MONTH(VLOOKUP(I1402,$C$3:$L$6,8,0))))*VLOOKUP(I1402,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1402<>Variables!$B$1,IF(H1402<>0,C1402,I1402),\"\")","v":""},"","",{"$f":"IF(C1403<>\"\",IF(OR(VLOOKUP(C1403,$C$3:$L$6,5,0)=Variables!$B$5,B1403>VLOOKUP(C1403,$C$3:$L$6,8,0)),-D1403*VLOOKUP(C1403,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1403<>Variables!$B$1,IF(C1403<>\"\",$I$9-E1403-F1403,\"\"),-D1403)","v":""},"",{"$f":"IF(C1403<>\"\",IF(D1403+$I$9-E1403-F1403>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1403,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1403,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1403,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1403,$C$3:$L$6,5,0)=Variables!$B$5,B1403>VLOOKUP(I1403,$C$3:$L$6,8,0)),IF(VLOOKUP(I1403,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1403)-YEAR($B$12))*12+MONTH(B1403)-MONTH($B$12)),((YEAR(B1403)-YEAR(VLOOKUP(I1403,$C$3:$L$6,8,0)))*12+MONTH(B1403)-MONTH(VLOOKUP(I1403,$C$3:$L$6,8,0))))*(VLOOKUP(I1403,$C$3:$L$6,10,0)*VLOOKUP(I1403,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1403<>\"\",IF(I1403<>\"\",IF(ISERROR(VLOOKUP(I1403,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1403,$C$3:$L$6,10,0)+J1403+IF(OR(VLOOKUP(I1403,$C$3:$L$6,5,0)=Variables!$B$5,B1403>VLOOKUP(I1403,$C$3:$L$6,8,0)),IF(VLOOKUP(I1403,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1403)-YEAR($B$12))*12+MONTH(B1403)-MONTH($B$12)),((YEAR(B1403)-YEAR(VLOOKUP(I1403,$C$3:$L$6,8,0)))*12+MONTH(B1403)-MONTH(VLOOKUP(I1403,$C$3:$L$6,8,0))))*VLOOKUP(I1403,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1403<>Variables!$B$1,IF(H1403<>0,C1403,I1403),\"\")","v":""},"","",{"$f":"IF(C1404<>\"\",IF(OR(VLOOKUP(C1404,$C$3:$L$6,5,0)=Variables!$B$5,B1404>VLOOKUP(C1404,$C$3:$L$6,8,0)),-D1404*VLOOKUP(C1404,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1404<>Variables!$B$1,IF(C1404<>\"\",$I$9-E1404-F1404,\"\"),-D1404)","v":""},"",{"$f":"IF(C1404<>\"\",IF(D1404+$I$9-E1404-F1404>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1404,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1404,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1404,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1404,$C$3:$L$6,5,0)=Variables!$B$5,B1404>VLOOKUP(I1404,$C$3:$L$6,8,0)),IF(VLOOKUP(I1404,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1404)-YEAR($B$12))*12+MONTH(B1404)-MONTH($B$12)),((YEAR(B1404)-YEAR(VLOOKUP(I1404,$C$3:$L$6,8,0)))*12+MONTH(B1404)-MONTH(VLOOKUP(I1404,$C$3:$L$6,8,0))))*(VLOOKUP(I1404,$C$3:$L$6,10,0)*VLOOKUP(I1404,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1404<>\"\",IF(I1404<>\"\",IF(ISERROR(VLOOKUP(I1404,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1404,$C$3:$L$6,10,0)+J1404+IF(OR(VLOOKUP(I1404,$C$3:$L$6,5,0)=Variables!$B$5,B1404>VLOOKUP(I1404,$C$3:$L$6,8,0)),IF(VLOOKUP(I1404,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1404)-YEAR($B$12))*12+MONTH(B1404)-MONTH($B$12)),((YEAR(B1404)-YEAR(VLOOKUP(I1404,$C$3:$L$6,8,0)))*12+MONTH(B1404)-MONTH(VLOOKUP(I1404,$C$3:$L$6,8,0))))*VLOOKUP(I1404,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1404<>Variables!$B$1,IF(H1404<>0,C1404,I1404),\"\")","v":""},"","",{"$f":"IF(C1405<>\"\",IF(OR(VLOOKUP(C1405,$C$3:$L$6,5,0)=Variables!$B$5,B1405>VLOOKUP(C1405,$C$3:$L$6,8,0)),-D1405*VLOOKUP(C1405,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1405<>Variables!$B$1,IF(C1405<>\"\",$I$9-E1405-F1405,\"\"),-D1405)","v":""},"",{"$f":"IF(C1405<>\"\",IF(D1405+$I$9-E1405-F1405>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1405,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1405,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1405,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1405,$C$3:$L$6,5,0)=Variables!$B$5,B1405>VLOOKUP(I1405,$C$3:$L$6,8,0)),IF(VLOOKUP(I1405,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1405)-YEAR($B$12))*12+MONTH(B1405)-MONTH($B$12)),((YEAR(B1405)-YEAR(VLOOKUP(I1405,$C$3:$L$6,8,0)))*12+MONTH(B1405)-MONTH(VLOOKUP(I1405,$C$3:$L$6,8,0))))*(VLOOKUP(I1405,$C$3:$L$6,10,0)*VLOOKUP(I1405,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1405<>\"\",IF(I1405<>\"\",IF(ISERROR(VLOOKUP(I1405,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1405,$C$3:$L$6,10,0)+J1405+IF(OR(VLOOKUP(I1405,$C$3:$L$6,5,0)=Variables!$B$5,B1405>VLOOKUP(I1405,$C$3:$L$6,8,0)),IF(VLOOKUP(I1405,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1405)-YEAR($B$12))*12+MONTH(B1405)-MONTH($B$12)),((YEAR(B1405)-YEAR(VLOOKUP(I1405,$C$3:$L$6,8,0)))*12+MONTH(B1405)-MONTH(VLOOKUP(I1405,$C$3:$L$6,8,0))))*VLOOKUP(I1405,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1405<>Variables!$B$1,IF(H1405<>0,C1405,I1405),\"\")","v":""},"","",{"$f":"IF(C1406<>\"\",IF(OR(VLOOKUP(C1406,$C$3:$L$6,5,0)=Variables!$B$5,B1406>VLOOKUP(C1406,$C$3:$L$6,8,0)),-D1406*VLOOKUP(C1406,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1406<>Variables!$B$1,IF(C1406<>\"\",$I$9-E1406-F1406,\"\"),-D1406)","v":""},"",{"$f":"IF(C1406<>\"\",IF(D1406+$I$9-E1406-F1406>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1406,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1406,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1406,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1406,$C$3:$L$6,5,0)=Variables!$B$5,B1406>VLOOKUP(I1406,$C$3:$L$6,8,0)),IF(VLOOKUP(I1406,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1406)-YEAR($B$12))*12+MONTH(B1406)-MONTH($B$12)),((YEAR(B1406)-YEAR(VLOOKUP(I1406,$C$3:$L$6,8,0)))*12+MONTH(B1406)-MONTH(VLOOKUP(I1406,$C$3:$L$6,8,0))))*(VLOOKUP(I1406,$C$3:$L$6,10,0)*VLOOKUP(I1406,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1406<>\"\",IF(I1406<>\"\",IF(ISERROR(VLOOKUP(I1406,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1406,$C$3:$L$6,10,0)+J1406+IF(OR(VLOOKUP(I1406,$C$3:$L$6,5,0)=Variables!$B$5,B1406>VLOOKUP(I1406,$C$3:$L$6,8,0)),IF(VLOOKUP(I1406,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1406)-YEAR($B$12))*12+MONTH(B1406)-MONTH($B$12)),((YEAR(B1406)-YEAR(VLOOKUP(I1406,$C$3:$L$6,8,0)))*12+MONTH(B1406)-MONTH(VLOOKUP(I1406,$C$3:$L$6,8,0))))*VLOOKUP(I1406,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1406<>Variables!$B$1,IF(H1406<>0,C1406,I1406),\"\")","v":""},"","",{"$f":"IF(C1407<>\"\",IF(OR(VLOOKUP(C1407,$C$3:$L$6,5,0)=Variables!$B$5,B1407>VLOOKUP(C1407,$C$3:$L$6,8,0)),-D1407*VLOOKUP(C1407,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1407<>Variables!$B$1,IF(C1407<>\"\",$I$9-E1407-F1407,\"\"),-D1407)","v":""},"",{"$f":"IF(C1407<>\"\",IF(D1407+$I$9-E1407-F1407>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1407,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1407,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1407,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1407,$C$3:$L$6,5,0)=Variables!$B$5,B1407>VLOOKUP(I1407,$C$3:$L$6,8,0)),IF(VLOOKUP(I1407,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1407)-YEAR($B$12))*12+MONTH(B1407)-MONTH($B$12)),((YEAR(B1407)-YEAR(VLOOKUP(I1407,$C$3:$L$6,8,0)))*12+MONTH(B1407)-MONTH(VLOOKUP(I1407,$C$3:$L$6,8,0))))*(VLOOKUP(I1407,$C$3:$L$6,10,0)*VLOOKUP(I1407,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1407<>\"\",IF(I1407<>\"\",IF(ISERROR(VLOOKUP(I1407,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1407,$C$3:$L$6,10,0)+J1407+IF(OR(VLOOKUP(I1407,$C$3:$L$6,5,0)=Variables!$B$5,B1407>VLOOKUP(I1407,$C$3:$L$6,8,0)),IF(VLOOKUP(I1407,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1407)-YEAR($B$12))*12+MONTH(B1407)-MONTH($B$12)),((YEAR(B1407)-YEAR(VLOOKUP(I1407,$C$3:$L$6,8,0)))*12+MONTH(B1407)-MONTH(VLOOKUP(I1407,$C$3:$L$6,8,0))))*VLOOKUP(I1407,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1407<>Variables!$B$1,IF(H1407<>0,C1407,I1407),\"\")","v":""},"","",{"$f":"IF(C1408<>\"\",IF(OR(VLOOKUP(C1408,$C$3:$L$6,5,0)=Variables!$B$5,B1408>VLOOKUP(C1408,$C$3:$L$6,8,0)),-D1408*VLOOKUP(C1408,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1408<>Variables!$B$1,IF(C1408<>\"\",$I$9-E1408-F1408,\"\"),-D1408)","v":""},"",{"$f":"IF(C1408<>\"\",IF(D1408+$I$9-E1408-F1408>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1408,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1408,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1408,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1408,$C$3:$L$6,5,0)=Variables!$B$5,B1408>VLOOKUP(I1408,$C$3:$L$6,8,0)),IF(VLOOKUP(I1408,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1408)-YEAR($B$12))*12+MONTH(B1408)-MONTH($B$12)),((YEAR(B1408)-YEAR(VLOOKUP(I1408,$C$3:$L$6,8,0)))*12+MONTH(B1408)-MONTH(VLOOKUP(I1408,$C$3:$L$6,8,0))))*(VLOOKUP(I1408,$C$3:$L$6,10,0)*VLOOKUP(I1408,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1408<>\"\",IF(I1408<>\"\",IF(ISERROR(VLOOKUP(I1408,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1408,$C$3:$L$6,10,0)+J1408+IF(OR(VLOOKUP(I1408,$C$3:$L$6,5,0)=Variables!$B$5,B1408>VLOOKUP(I1408,$C$3:$L$6,8,0)),IF(VLOOKUP(I1408,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1408)-YEAR($B$12))*12+MONTH(B1408)-MONTH($B$12)),((YEAR(B1408)-YEAR(VLOOKUP(I1408,$C$3:$L$6,8,0)))*12+MONTH(B1408)-MONTH(VLOOKUP(I1408,$C$3:$L$6,8,0))))*VLOOKUP(I1408,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1408<>Variables!$B$1,IF(H1408<>0,C1408,I1408),\"\")","v":""},"","",{"$f":"IF(C1409<>\"\",IF(OR(VLOOKUP(C1409,$C$3:$L$6,5,0)=Variables!$B$5,B1409>VLOOKUP(C1409,$C$3:$L$6,8,0)),-D1409*VLOOKUP(C1409,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1409<>Variables!$B$1,IF(C1409<>\"\",$I$9-E1409-F1409,\"\"),-D1409)","v":""},"",{"$f":"IF(C1409<>\"\",IF(D1409+$I$9-E1409-F1409>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1409,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1409,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1409,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1409,$C$3:$L$6,5,0)=Variables!$B$5,B1409>VLOOKUP(I1409,$C$3:$L$6,8,0)),IF(VLOOKUP(I1409,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1409)-YEAR($B$12))*12+MONTH(B1409)-MONTH($B$12)),((YEAR(B1409)-YEAR(VLOOKUP(I1409,$C$3:$L$6,8,0)))*12+MONTH(B1409)-MONTH(VLOOKUP(I1409,$C$3:$L$6,8,0))))*(VLOOKUP(I1409,$C$3:$L$6,10,0)*VLOOKUP(I1409,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1409<>\"\",IF(I1409<>\"\",IF(ISERROR(VLOOKUP(I1409,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1409,$C$3:$L$6,10,0)+J1409+IF(OR(VLOOKUP(I1409,$C$3:$L$6,5,0)=Variables!$B$5,B1409>VLOOKUP(I1409,$C$3:$L$6,8,0)),IF(VLOOKUP(I1409,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1409)-YEAR($B$12))*12+MONTH(B1409)-MONTH($B$12)),((YEAR(B1409)-YEAR(VLOOKUP(I1409,$C$3:$L$6,8,0)))*12+MONTH(B1409)-MONTH(VLOOKUP(I1409,$C$3:$L$6,8,0))))*VLOOKUP(I1409,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1409<>Variables!$B$1,IF(H1409<>0,C1409,I1409),\"\")","v":""},"","",{"$f":"IF(C1410<>\"\",IF(OR(VLOOKUP(C1410,$C$3:$L$6,5,0)=Variables!$B$5,B1410>VLOOKUP(C1410,$C$3:$L$6,8,0)),-D1410*VLOOKUP(C1410,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1410<>Variables!$B$1,IF(C1410<>\"\",$I$9-E1410-F1410,\"\"),-D1410)","v":""},"",{"$f":"IF(C1410<>\"\",IF(D1410+$I$9-E1410-F1410>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1410,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1410,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1410,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1410,$C$3:$L$6,5,0)=Variables!$B$5,B1410>VLOOKUP(I1410,$C$3:$L$6,8,0)),IF(VLOOKUP(I1410,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1410)-YEAR($B$12))*12+MONTH(B1410)-MONTH($B$12)),((YEAR(B1410)-YEAR(VLOOKUP(I1410,$C$3:$L$6,8,0)))*12+MONTH(B1410)-MONTH(VLOOKUP(I1410,$C$3:$L$6,8,0))))*(VLOOKUP(I1410,$C$3:$L$6,10,0)*VLOOKUP(I1410,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1410<>\"\",IF(I1410<>\"\",IF(ISERROR(VLOOKUP(I1410,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1410,$C$3:$L$6,10,0)+J1410+IF(OR(VLOOKUP(I1410,$C$3:$L$6,5,0)=Variables!$B$5,B1410>VLOOKUP(I1410,$C$3:$L$6,8,0)),IF(VLOOKUP(I1410,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1410)-YEAR($B$12))*12+MONTH(B1410)-MONTH($B$12)),((YEAR(B1410)-YEAR(VLOOKUP(I1410,$C$3:$L$6,8,0)))*12+MONTH(B1410)-MONTH(VLOOKUP(I1410,$C$3:$L$6,8,0))))*VLOOKUP(I1410,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1410<>Variables!$B$1,IF(H1410<>0,C1410,I1410),\"\")","v":""},"","",{"$f":"IF(C1411<>\"\",IF(OR(VLOOKUP(C1411,$C$3:$L$6,5,0)=Variables!$B$5,B1411>VLOOKUP(C1411,$C$3:$L$6,8,0)),-D1411*VLOOKUP(C1411,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1411<>Variables!$B$1,IF(C1411<>\"\",$I$9-E1411-F1411,\"\"),-D1411)","v":""},"",{"$f":"IF(C1411<>\"\",IF(D1411+$I$9-E1411-F1411>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1411,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1411,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1411,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1411,$C$3:$L$6,5,0)=Variables!$B$5,B1411>VLOOKUP(I1411,$C$3:$L$6,8,0)),IF(VLOOKUP(I1411,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1411)-YEAR($B$12))*12+MONTH(B1411)-MONTH($B$12)),((YEAR(B1411)-YEAR(VLOOKUP(I1411,$C$3:$L$6,8,0)))*12+MONTH(B1411)-MONTH(VLOOKUP(I1411,$C$3:$L$6,8,0))))*(VLOOKUP(I1411,$C$3:$L$6,10,0)*VLOOKUP(I1411,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1411<>\"\",IF(I1411<>\"\",IF(ISERROR(VLOOKUP(I1411,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1411,$C$3:$L$6,10,0)+J1411+IF(OR(VLOOKUP(I1411,$C$3:$L$6,5,0)=Variables!$B$5,B1411>VLOOKUP(I1411,$C$3:$L$6,8,0)),IF(VLOOKUP(I1411,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1411)-YEAR($B$12))*12+MONTH(B1411)-MONTH($B$12)),((YEAR(B1411)-YEAR(VLOOKUP(I1411,$C$3:$L$6,8,0)))*12+MONTH(B1411)-MONTH(VLOOKUP(I1411,$C$3:$L$6,8,0))))*VLOOKUP(I1411,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1411<>Variables!$B$1,IF(H1411<>0,C1411,I1411),\"\")","v":""},"","",{"$f":"IF(C1412<>\"\",IF(OR(VLOOKUP(C1412,$C$3:$L$6,5,0)=Variables!$B$5,B1412>VLOOKUP(C1412,$C$3:$L$6,8,0)),-D1412*VLOOKUP(C1412,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1412<>Variables!$B$1,IF(C1412<>\"\",$I$9-E1412-F1412,\"\"),-D1412)","v":""},"",{"$f":"IF(C1412<>\"\",IF(D1412+$I$9-E1412-F1412>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1412,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1412,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1412,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1412,$C$3:$L$6,5,0)=Variables!$B$5,B1412>VLOOKUP(I1412,$C$3:$L$6,8,0)),IF(VLOOKUP(I1412,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1412)-YEAR($B$12))*12+MONTH(B1412)-MONTH($B$12)),((YEAR(B1412)-YEAR(VLOOKUP(I1412,$C$3:$L$6,8,0)))*12+MONTH(B1412)-MONTH(VLOOKUP(I1412,$C$3:$L$6,8,0))))*(VLOOKUP(I1412,$C$3:$L$6,10,0)*VLOOKUP(I1412,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1412<>\"\",IF(I1412<>\"\",IF(ISERROR(VLOOKUP(I1412,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1412,$C$3:$L$6,10,0)+J1412+IF(OR(VLOOKUP(I1412,$C$3:$L$6,5,0)=Variables!$B$5,B1412>VLOOKUP(I1412,$C$3:$L$6,8,0)),IF(VLOOKUP(I1412,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1412)-YEAR($B$12))*12+MONTH(B1412)-MONTH($B$12)),((YEAR(B1412)-YEAR(VLOOKUP(I1412,$C$3:$L$6,8,0)))*12+MONTH(B1412)-MONTH(VLOOKUP(I1412,$C$3:$L$6,8,0))))*VLOOKUP(I1412,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1412<>Variables!$B$1,IF(H1412<>0,C1412,I1412),\"\")","v":""},"","",{"$f":"IF(C1413<>\"\",IF(OR(VLOOKUP(C1413,$C$3:$L$6,5,0)=Variables!$B$5,B1413>VLOOKUP(C1413,$C$3:$L$6,8,0)),-D1413*VLOOKUP(C1413,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1413<>Variables!$B$1,IF(C1413<>\"\",$I$9-E1413-F1413,\"\"),-D1413)","v":""},"",{"$f":"IF(C1413<>\"\",IF(D1413+$I$9-E1413-F1413>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1413,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1413,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1413,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1413,$C$3:$L$6,5,0)=Variables!$B$5,B1413>VLOOKUP(I1413,$C$3:$L$6,8,0)),IF(VLOOKUP(I1413,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1413)-YEAR($B$12))*12+MONTH(B1413)-MONTH($B$12)),((YEAR(B1413)-YEAR(VLOOKUP(I1413,$C$3:$L$6,8,0)))*12+MONTH(B1413)-MONTH(VLOOKUP(I1413,$C$3:$L$6,8,0))))*(VLOOKUP(I1413,$C$3:$L$6,10,0)*VLOOKUP(I1413,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1413<>\"\",IF(I1413<>\"\",IF(ISERROR(VLOOKUP(I1413,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1413,$C$3:$L$6,10,0)+J1413+IF(OR(VLOOKUP(I1413,$C$3:$L$6,5,0)=Variables!$B$5,B1413>VLOOKUP(I1413,$C$3:$L$6,8,0)),IF(VLOOKUP(I1413,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1413)-YEAR($B$12))*12+MONTH(B1413)-MONTH($B$12)),((YEAR(B1413)-YEAR(VLOOKUP(I1413,$C$3:$L$6,8,0)))*12+MONTH(B1413)-MONTH(VLOOKUP(I1413,$C$3:$L$6,8,0))))*VLOOKUP(I1413,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1413<>Variables!$B$1,IF(H1413<>0,C1413,I1413),\"\")","v":""},"","",{"$f":"IF(C1414<>\"\",IF(OR(VLOOKUP(C1414,$C$3:$L$6,5,0)=Variables!$B$5,B1414>VLOOKUP(C1414,$C$3:$L$6,8,0)),-D1414*VLOOKUP(C1414,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1414<>Variables!$B$1,IF(C1414<>\"\",$I$9-E1414-F1414,\"\"),-D1414)","v":""},"",{"$f":"IF(C1414<>\"\",IF(D1414+$I$9-E1414-F1414>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1414,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1414,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1414,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1414,$C$3:$L$6,5,0)=Variables!$B$5,B1414>VLOOKUP(I1414,$C$3:$L$6,8,0)),IF(VLOOKUP(I1414,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1414)-YEAR($B$12))*12+MONTH(B1414)-MONTH($B$12)),((YEAR(B1414)-YEAR(VLOOKUP(I1414,$C$3:$L$6,8,0)))*12+MONTH(B1414)-MONTH(VLOOKUP(I1414,$C$3:$L$6,8,0))))*(VLOOKUP(I1414,$C$3:$L$6,10,0)*VLOOKUP(I1414,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1414<>\"\",IF(I1414<>\"\",IF(ISERROR(VLOOKUP(I1414,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1414,$C$3:$L$6,10,0)+J1414+IF(OR(VLOOKUP(I1414,$C$3:$L$6,5,0)=Variables!$B$5,B1414>VLOOKUP(I1414,$C$3:$L$6,8,0)),IF(VLOOKUP(I1414,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1414)-YEAR($B$12))*12+MONTH(B1414)-MONTH($B$12)),((YEAR(B1414)-YEAR(VLOOKUP(I1414,$C$3:$L$6,8,0)))*12+MONTH(B1414)-MONTH(VLOOKUP(I1414,$C$3:$L$6,8,0))))*VLOOKUP(I1414,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1414<>Variables!$B$1,IF(H1414<>0,C1414,I1414),\"\")","v":""},"","",{"$f":"IF(C1415<>\"\",IF(OR(VLOOKUP(C1415,$C$3:$L$6,5,0)=Variables!$B$5,B1415>VLOOKUP(C1415,$C$3:$L$6,8,0)),-D1415*VLOOKUP(C1415,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1415<>Variables!$B$1,IF(C1415<>\"\",$I$9-E1415-F1415,\"\"),-D1415)","v":""},"",{"$f":"IF(C1415<>\"\",IF(D1415+$I$9-E1415-F1415>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1415,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1415,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1415,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1415,$C$3:$L$6,5,0)=Variables!$B$5,B1415>VLOOKUP(I1415,$C$3:$L$6,8,0)),IF(VLOOKUP(I1415,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1415)-YEAR($B$12))*12+MONTH(B1415)-MONTH($B$12)),((YEAR(B1415)-YEAR(VLOOKUP(I1415,$C$3:$L$6,8,0)))*12+MONTH(B1415)-MONTH(VLOOKUP(I1415,$C$3:$L$6,8,0))))*(VLOOKUP(I1415,$C$3:$L$6,10,0)*VLOOKUP(I1415,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1415<>\"\",IF(I1415<>\"\",IF(ISERROR(VLOOKUP(I1415,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1415,$C$3:$L$6,10,0)+J1415+IF(OR(VLOOKUP(I1415,$C$3:$L$6,5,0)=Variables!$B$5,B1415>VLOOKUP(I1415,$C$3:$L$6,8,0)),IF(VLOOKUP(I1415,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1415)-YEAR($B$12))*12+MONTH(B1415)-MONTH($B$12)),((YEAR(B1415)-YEAR(VLOOKUP(I1415,$C$3:$L$6,8,0)))*12+MONTH(B1415)-MONTH(VLOOKUP(I1415,$C$3:$L$6,8,0))))*VLOOKUP(I1415,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1415<>Variables!$B$1,IF(H1415<>0,C1415,I1415),\"\")","v":""},"","",{"$f":"IF(C1416<>\"\",IF(OR(VLOOKUP(C1416,$C$3:$L$6,5,0)=Variables!$B$5,B1416>VLOOKUP(C1416,$C$3:$L$6,8,0)),-D1416*VLOOKUP(C1416,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1416<>Variables!$B$1,IF(C1416<>\"\",$I$9-E1416-F1416,\"\"),-D1416)","v":""},"",{"$f":"IF(C1416<>\"\",IF(D1416+$I$9-E1416-F1416>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1416,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1416,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1416,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1416,$C$3:$L$6,5,0)=Variables!$B$5,B1416>VLOOKUP(I1416,$C$3:$L$6,8,0)),IF(VLOOKUP(I1416,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1416)-YEAR($B$12))*12+MONTH(B1416)-MONTH($B$12)),((YEAR(B1416)-YEAR(VLOOKUP(I1416,$C$3:$L$6,8,0)))*12+MONTH(B1416)-MONTH(VLOOKUP(I1416,$C$3:$L$6,8,0))))*(VLOOKUP(I1416,$C$3:$L$6,10,0)*VLOOKUP(I1416,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1416<>\"\",IF(I1416<>\"\",IF(ISERROR(VLOOKUP(I1416,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1416,$C$3:$L$6,10,0)+J1416+IF(OR(VLOOKUP(I1416,$C$3:$L$6,5,0)=Variables!$B$5,B1416>VLOOKUP(I1416,$C$3:$L$6,8,0)),IF(VLOOKUP(I1416,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1416)-YEAR($B$12))*12+MONTH(B1416)-MONTH($B$12)),((YEAR(B1416)-YEAR(VLOOKUP(I1416,$C$3:$L$6,8,0)))*12+MONTH(B1416)-MONTH(VLOOKUP(I1416,$C$3:$L$6,8,0))))*VLOOKUP(I1416,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1416<>Variables!$B$1,IF(H1416<>0,C1416,I1416),\"\")","v":""},"","",{"$f":"IF(C1417<>\"\",IF(OR(VLOOKUP(C1417,$C$3:$L$6,5,0)=Variables!$B$5,B1417>VLOOKUP(C1417,$C$3:$L$6,8,0)),-D1417*VLOOKUP(C1417,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1417<>Variables!$B$1,IF(C1417<>\"\",$I$9-E1417-F1417,\"\"),-D1417)","v":""},"",{"$f":"IF(C1417<>\"\",IF(D1417+$I$9-E1417-F1417>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1417,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1417,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1417,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1417,$C$3:$L$6,5,0)=Variables!$B$5,B1417>VLOOKUP(I1417,$C$3:$L$6,8,0)),IF(VLOOKUP(I1417,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1417)-YEAR($B$12))*12+MONTH(B1417)-MONTH($B$12)),((YEAR(B1417)-YEAR(VLOOKUP(I1417,$C$3:$L$6,8,0)))*12+MONTH(B1417)-MONTH(VLOOKUP(I1417,$C$3:$L$6,8,0))))*(VLOOKUP(I1417,$C$3:$L$6,10,0)*VLOOKUP(I1417,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1417<>\"\",IF(I1417<>\"\",IF(ISERROR(VLOOKUP(I1417,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1417,$C$3:$L$6,10,0)+J1417+IF(OR(VLOOKUP(I1417,$C$3:$L$6,5,0)=Variables!$B$5,B1417>VLOOKUP(I1417,$C$3:$L$6,8,0)),IF(VLOOKUP(I1417,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1417)-YEAR($B$12))*12+MONTH(B1417)-MONTH($B$12)),((YEAR(B1417)-YEAR(VLOOKUP(I1417,$C$3:$L$6,8,0)))*12+MONTH(B1417)-MONTH(VLOOKUP(I1417,$C$3:$L$6,8,0))))*VLOOKUP(I1417,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1417<>Variables!$B$1,IF(H1417<>0,C1417,I1417),\"\")","v":""},"","",{"$f":"IF(C1418<>\"\",IF(OR(VLOOKUP(C1418,$C$3:$L$6,5,0)=Variables!$B$5,B1418>VLOOKUP(C1418,$C$3:$L$6,8,0)),-D1418*VLOOKUP(C1418,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1418<>Variables!$B$1,IF(C1418<>\"\",$I$9-E1418-F1418,\"\"),-D1418)","v":""},"",{"$f":"IF(C1418<>\"\",IF(D1418+$I$9-E1418-F1418>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1418,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1418,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1418,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1418,$C$3:$L$6,5,0)=Variables!$B$5,B1418>VLOOKUP(I1418,$C$3:$L$6,8,0)),IF(VLOOKUP(I1418,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1418)-YEAR($B$12))*12+MONTH(B1418)-MONTH($B$12)),((YEAR(B1418)-YEAR(VLOOKUP(I1418,$C$3:$L$6,8,0)))*12+MONTH(B1418)-MONTH(VLOOKUP(I1418,$C$3:$L$6,8,0))))*(VLOOKUP(I1418,$C$3:$L$6,10,0)*VLOOKUP(I1418,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1418<>\"\",IF(I1418<>\"\",IF(ISERROR(VLOOKUP(I1418,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1418,$C$3:$L$6,10,0)+J1418+IF(OR(VLOOKUP(I1418,$C$3:$L$6,5,0)=Variables!$B$5,B1418>VLOOKUP(I1418,$C$3:$L$6,8,0)),IF(VLOOKUP(I1418,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1418)-YEAR($B$12))*12+MONTH(B1418)-MONTH($B$12)),((YEAR(B1418)-YEAR(VLOOKUP(I1418,$C$3:$L$6,8,0)))*12+MONTH(B1418)-MONTH(VLOOKUP(I1418,$C$3:$L$6,8,0))))*VLOOKUP(I1418,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1418<>Variables!$B$1,IF(H1418<>0,C1418,I1418),\"\")","v":""},"","",{"$f":"IF(C1419<>\"\",IF(OR(VLOOKUP(C1419,$C$3:$L$6,5,0)=Variables!$B$5,B1419>VLOOKUP(C1419,$C$3:$L$6,8,0)),-D1419*VLOOKUP(C1419,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1419<>Variables!$B$1,IF(C1419<>\"\",$I$9-E1419-F1419,\"\"),-D1419)","v":""},"",{"$f":"IF(C1419<>\"\",IF(D1419+$I$9-E1419-F1419>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1419,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1419,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1419,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1419,$C$3:$L$6,5,0)=Variables!$B$5,B1419>VLOOKUP(I1419,$C$3:$L$6,8,0)),IF(VLOOKUP(I1419,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1419)-YEAR($B$12))*12+MONTH(B1419)-MONTH($B$12)),((YEAR(B1419)-YEAR(VLOOKUP(I1419,$C$3:$L$6,8,0)))*12+MONTH(B1419)-MONTH(VLOOKUP(I1419,$C$3:$L$6,8,0))))*(VLOOKUP(I1419,$C$3:$L$6,10,0)*VLOOKUP(I1419,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1419<>\"\",IF(I1419<>\"\",IF(ISERROR(VLOOKUP(I1419,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1419,$C$3:$L$6,10,0)+J1419+IF(OR(VLOOKUP(I1419,$C$3:$L$6,5,0)=Variables!$B$5,B1419>VLOOKUP(I1419,$C$3:$L$6,8,0)),IF(VLOOKUP(I1419,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1419)-YEAR($B$12))*12+MONTH(B1419)-MONTH($B$12)),((YEAR(B1419)-YEAR(VLOOKUP(I1419,$C$3:$L$6,8,0)))*12+MONTH(B1419)-MONTH(VLOOKUP(I1419,$C$3:$L$6,8,0))))*VLOOKUP(I1419,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1419<>Variables!$B$1,IF(H1419<>0,C1419,I1419),\"\")","v":""},"","",{"$f":"IF(C1420<>\"\",IF(OR(VLOOKUP(C1420,$C$3:$L$6,5,0)=Variables!$B$5,B1420>VLOOKUP(C1420,$C$3:$L$6,8,0)),-D1420*VLOOKUP(C1420,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1420<>Variables!$B$1,IF(C1420<>\"\",$I$9-E1420-F1420,\"\"),-D1420)","v":""},"",{"$f":"IF(C1420<>\"\",IF(D1420+$I$9-E1420-F1420>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1420,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1420,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1420,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1420,$C$3:$L$6,5,0)=Variables!$B$5,B1420>VLOOKUP(I1420,$C$3:$L$6,8,0)),IF(VLOOKUP(I1420,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1420)-YEAR($B$12))*12+MONTH(B1420)-MONTH($B$12)),((YEAR(B1420)-YEAR(VLOOKUP(I1420,$C$3:$L$6,8,0)))*12+MONTH(B1420)-MONTH(VLOOKUP(I1420,$C$3:$L$6,8,0))))*(VLOOKUP(I1420,$C$3:$L$6,10,0)*VLOOKUP(I1420,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1420<>\"\",IF(I1420<>\"\",IF(ISERROR(VLOOKUP(I1420,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1420,$C$3:$L$6,10,0)+J1420+IF(OR(VLOOKUP(I1420,$C$3:$L$6,5,0)=Variables!$B$5,B1420>VLOOKUP(I1420,$C$3:$L$6,8,0)),IF(VLOOKUP(I1420,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1420)-YEAR($B$12))*12+MONTH(B1420)-MONTH($B$12)),((YEAR(B1420)-YEAR(VLOOKUP(I1420,$C$3:$L$6,8,0)))*12+MONTH(B1420)-MONTH(VLOOKUP(I1420,$C$3:$L$6,8,0))))*VLOOKUP(I1420,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1420<>Variables!$B$1,IF(H1420<>0,C1420,I1420),\"\")","v":""},"","",{"$f":"IF(C1421<>\"\",IF(OR(VLOOKUP(C1421,$C$3:$L$6,5,0)=Variables!$B$5,B1421>VLOOKUP(C1421,$C$3:$L$6,8,0)),-D1421*VLOOKUP(C1421,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1421<>Variables!$B$1,IF(C1421<>\"\",$I$9-E1421-F1421,\"\"),-D1421)","v":""},"",{"$f":"IF(C1421<>\"\",IF(D1421+$I$9-E1421-F1421>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1421,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1421,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1421,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1421,$C$3:$L$6,5,0)=Variables!$B$5,B1421>VLOOKUP(I1421,$C$3:$L$6,8,0)),IF(VLOOKUP(I1421,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1421)-YEAR($B$12))*12+MONTH(B1421)-MONTH($B$12)),((YEAR(B1421)-YEAR(VLOOKUP(I1421,$C$3:$L$6,8,0)))*12+MONTH(B1421)-MONTH(VLOOKUP(I1421,$C$3:$L$6,8,0))))*(VLOOKUP(I1421,$C$3:$L$6,10,0)*VLOOKUP(I1421,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1421<>\"\",IF(I1421<>\"\",IF(ISERROR(VLOOKUP(I1421,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1421,$C$3:$L$6,10,0)+J1421+IF(OR(VLOOKUP(I1421,$C$3:$L$6,5,0)=Variables!$B$5,B1421>VLOOKUP(I1421,$C$3:$L$6,8,0)),IF(VLOOKUP(I1421,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1421)-YEAR($B$12))*12+MONTH(B1421)-MONTH($B$12)),((YEAR(B1421)-YEAR(VLOOKUP(I1421,$C$3:$L$6,8,0)))*12+MONTH(B1421)-MONTH(VLOOKUP(I1421,$C$3:$L$6,8,0))))*VLOOKUP(I1421,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1421<>Variables!$B$1,IF(H1421<>0,C1421,I1421),\"\")","v":""},"","",{"$f":"IF(C1422<>\"\",IF(OR(VLOOKUP(C1422,$C$3:$L$6,5,0)=Variables!$B$5,B1422>VLOOKUP(C1422,$C$3:$L$6,8,0)),-D1422*VLOOKUP(C1422,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1422<>Variables!$B$1,IF(C1422<>\"\",$I$9-E1422-F1422,\"\"),-D1422)","v":""},"",{"$f":"IF(C1422<>\"\",IF(D1422+$I$9-E1422-F1422>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1422,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1422,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1422,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1422,$C$3:$L$6,5,0)=Variables!$B$5,B1422>VLOOKUP(I1422,$C$3:$L$6,8,0)),IF(VLOOKUP(I1422,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1422)-YEAR($B$12))*12+MONTH(B1422)-MONTH($B$12)),((YEAR(B1422)-YEAR(VLOOKUP(I1422,$C$3:$L$6,8,0)))*12+MONTH(B1422)-MONTH(VLOOKUP(I1422,$C$3:$L$6,8,0))))*(VLOOKUP(I1422,$C$3:$L$6,10,0)*VLOOKUP(I1422,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1422<>\"\",IF(I1422<>\"\",IF(ISERROR(VLOOKUP(I1422,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1422,$C$3:$L$6,10,0)+J1422+IF(OR(VLOOKUP(I1422,$C$3:$L$6,5,0)=Variables!$B$5,B1422>VLOOKUP(I1422,$C$3:$L$6,8,0)),IF(VLOOKUP(I1422,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1422)-YEAR($B$12))*12+MONTH(B1422)-MONTH($B$12)),((YEAR(B1422)-YEAR(VLOOKUP(I1422,$C$3:$L$6,8,0)))*12+MONTH(B1422)-MONTH(VLOOKUP(I1422,$C$3:$L$6,8,0))))*VLOOKUP(I1422,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1422<>Variables!$B$1,IF(H1422<>0,C1422,I1422),\"\")","v":""},"","",{"$f":"IF(C1423<>\"\",IF(OR(VLOOKUP(C1423,$C$3:$L$6,5,0)=Variables!$B$5,B1423>VLOOKUP(C1423,$C$3:$L$6,8,0)),-D1423*VLOOKUP(C1423,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1423<>Variables!$B$1,IF(C1423<>\"\",$I$9-E1423-F1423,\"\"),-D1423)","v":""},"",{"$f":"IF(C1423<>\"\",IF(D1423+$I$9-E1423-F1423>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1423,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1423,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1423,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1423,$C$3:$L$6,5,0)=Variables!$B$5,B1423>VLOOKUP(I1423,$C$3:$L$6,8,0)),IF(VLOOKUP(I1423,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1423)-YEAR($B$12))*12+MONTH(B1423)-MONTH($B$12)),((YEAR(B1423)-YEAR(VLOOKUP(I1423,$C$3:$L$6,8,0)))*12+MONTH(B1423)-MONTH(VLOOKUP(I1423,$C$3:$L$6,8,0))))*(VLOOKUP(I1423,$C$3:$L$6,10,0)*VLOOKUP(I1423,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1423<>\"\",IF(I1423<>\"\",IF(ISERROR(VLOOKUP(I1423,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1423,$C$3:$L$6,10,0)+J1423+IF(OR(VLOOKUP(I1423,$C$3:$L$6,5,0)=Variables!$B$5,B1423>VLOOKUP(I1423,$C$3:$L$6,8,0)),IF(VLOOKUP(I1423,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1423)-YEAR($B$12))*12+MONTH(B1423)-MONTH($B$12)),((YEAR(B1423)-YEAR(VLOOKUP(I1423,$C$3:$L$6,8,0)))*12+MONTH(B1423)-MONTH(VLOOKUP(I1423,$C$3:$L$6,8,0))))*VLOOKUP(I1423,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1423<>Variables!$B$1,IF(H1423<>0,C1423,I1423),\"\")","v":""},"","",{"$f":"IF(C1424<>\"\",IF(OR(VLOOKUP(C1424,$C$3:$L$6,5,0)=Variables!$B$5,B1424>VLOOKUP(C1424,$C$3:$L$6,8,0)),-D1424*VLOOKUP(C1424,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1424<>Variables!$B$1,IF(C1424<>\"\",$I$9-E1424-F1424,\"\"),-D1424)","v":""},"",{"$f":"IF(C1424<>\"\",IF(D1424+$I$9-E1424-F1424>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1424,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1424,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1424,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1424,$C$3:$L$6,5,0)=Variables!$B$5,B1424>VLOOKUP(I1424,$C$3:$L$6,8,0)),IF(VLOOKUP(I1424,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1424)-YEAR($B$12))*12+MONTH(B1424)-MONTH($B$12)),((YEAR(B1424)-YEAR(VLOOKUP(I1424,$C$3:$L$6,8,0)))*12+MONTH(B1424)-MONTH(VLOOKUP(I1424,$C$3:$L$6,8,0))))*(VLOOKUP(I1424,$C$3:$L$6,10,0)*VLOOKUP(I1424,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1424<>\"\",IF(I1424<>\"\",IF(ISERROR(VLOOKUP(I1424,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1424,$C$3:$L$6,10,0)+J1424+IF(OR(VLOOKUP(I1424,$C$3:$L$6,5,0)=Variables!$B$5,B1424>VLOOKUP(I1424,$C$3:$L$6,8,0)),IF(VLOOKUP(I1424,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1424)-YEAR($B$12))*12+MONTH(B1424)-MONTH($B$12)),((YEAR(B1424)-YEAR(VLOOKUP(I1424,$C$3:$L$6,8,0)))*12+MONTH(B1424)-MONTH(VLOOKUP(I1424,$C$3:$L$6,8,0))))*VLOOKUP(I1424,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1424<>Variables!$B$1,IF(H1424<>0,C1424,I1424),\"\")","v":""},"","",{"$f":"IF(C1425<>\"\",IF(OR(VLOOKUP(C1425,$C$3:$L$6,5,0)=Variables!$B$5,B1425>VLOOKUP(C1425,$C$3:$L$6,8,0)),-D1425*VLOOKUP(C1425,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1425<>Variables!$B$1,IF(C1425<>\"\",$I$9-E1425-F1425,\"\"),-D1425)","v":""},"",{"$f":"IF(C1425<>\"\",IF(D1425+$I$9-E1425-F1425>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1425,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1425,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1425,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1425,$C$3:$L$6,5,0)=Variables!$B$5,B1425>VLOOKUP(I1425,$C$3:$L$6,8,0)),IF(VLOOKUP(I1425,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1425)-YEAR($B$12))*12+MONTH(B1425)-MONTH($B$12)),((YEAR(B1425)-YEAR(VLOOKUP(I1425,$C$3:$L$6,8,0)))*12+MONTH(B1425)-MONTH(VLOOKUP(I1425,$C$3:$L$6,8,0))))*(VLOOKUP(I1425,$C$3:$L$6,10,0)*VLOOKUP(I1425,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1425<>\"\",IF(I1425<>\"\",IF(ISERROR(VLOOKUP(I1425,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1425,$C$3:$L$6,10,0)+J1425+IF(OR(VLOOKUP(I1425,$C$3:$L$6,5,0)=Variables!$B$5,B1425>VLOOKUP(I1425,$C$3:$L$6,8,0)),IF(VLOOKUP(I1425,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1425)-YEAR($B$12))*12+MONTH(B1425)-MONTH($B$12)),((YEAR(B1425)-YEAR(VLOOKUP(I1425,$C$3:$L$6,8,0)))*12+MONTH(B1425)-MONTH(VLOOKUP(I1425,$C$3:$L$6,8,0))))*VLOOKUP(I1425,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1425<>Variables!$B$1,IF(H1425<>0,C1425,I1425),\"\")","v":""},"","",{"$f":"IF(C1426<>\"\",IF(OR(VLOOKUP(C1426,$C$3:$L$6,5,0)=Variables!$B$5,B1426>VLOOKUP(C1426,$C$3:$L$6,8,0)),-D1426*VLOOKUP(C1426,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1426<>Variables!$B$1,IF(C1426<>\"\",$I$9-E1426-F1426,\"\"),-D1426)","v":""},"",{"$f":"IF(C1426<>\"\",IF(D1426+$I$9-E1426-F1426>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1426,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1426,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1426,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1426,$C$3:$L$6,5,0)=Variables!$B$5,B1426>VLOOKUP(I1426,$C$3:$L$6,8,0)),IF(VLOOKUP(I1426,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1426)-YEAR($B$12))*12+MONTH(B1426)-MONTH($B$12)),((YEAR(B1426)-YEAR(VLOOKUP(I1426,$C$3:$L$6,8,0)))*12+MONTH(B1426)-MONTH(VLOOKUP(I1426,$C$3:$L$6,8,0))))*(VLOOKUP(I1426,$C$3:$L$6,10,0)*VLOOKUP(I1426,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1426<>\"\",IF(I1426<>\"\",IF(ISERROR(VLOOKUP(I1426,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1426,$C$3:$L$6,10,0)+J1426+IF(OR(VLOOKUP(I1426,$C$3:$L$6,5,0)=Variables!$B$5,B1426>VLOOKUP(I1426,$C$3:$L$6,8,0)),IF(VLOOKUP(I1426,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1426)-YEAR($B$12))*12+MONTH(B1426)-MONTH($B$12)),((YEAR(B1426)-YEAR(VLOOKUP(I1426,$C$3:$L$6,8,0)))*12+MONTH(B1426)-MONTH(VLOOKUP(I1426,$C$3:$L$6,8,0))))*VLOOKUP(I1426,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1426<>Variables!$B$1,IF(H1426<>0,C1426,I1426),\"\")","v":""},"","",{"$f":"IF(C1427<>\"\",IF(OR(VLOOKUP(C1427,$C$3:$L$6,5,0)=Variables!$B$5,B1427>VLOOKUP(C1427,$C$3:$L$6,8,0)),-D1427*VLOOKUP(C1427,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1427<>Variables!$B$1,IF(C1427<>\"\",$I$9-E1427-F1427,\"\"),-D1427)","v":""},"",{"$f":"IF(C1427<>\"\",IF(D1427+$I$9-E1427-F1427>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1427,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1427,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1427,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1427,$C$3:$L$6,5,0)=Variables!$B$5,B1427>VLOOKUP(I1427,$C$3:$L$6,8,0)),IF(VLOOKUP(I1427,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1427)-YEAR($B$12))*12+MONTH(B1427)-MONTH($B$12)),((YEAR(B1427)-YEAR(VLOOKUP(I1427,$C$3:$L$6,8,0)))*12+MONTH(B1427)-MONTH(VLOOKUP(I1427,$C$3:$L$6,8,0))))*(VLOOKUP(I1427,$C$3:$L$6,10,0)*VLOOKUP(I1427,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1427<>\"\",IF(I1427<>\"\",IF(ISERROR(VLOOKUP(I1427,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1427,$C$3:$L$6,10,0)+J1427+IF(OR(VLOOKUP(I1427,$C$3:$L$6,5,0)=Variables!$B$5,B1427>VLOOKUP(I1427,$C$3:$L$6,8,0)),IF(VLOOKUP(I1427,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1427)-YEAR($B$12))*12+MONTH(B1427)-MONTH($B$12)),((YEAR(B1427)-YEAR(VLOOKUP(I1427,$C$3:$L$6,8,0)))*12+MONTH(B1427)-MONTH(VLOOKUP(I1427,$C$3:$L$6,8,0))))*VLOOKUP(I1427,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1427<>Variables!$B$1,IF(H1427<>0,C1427,I1427),\"\")","v":""},"","",{"$f":"IF(C1428<>\"\",IF(OR(VLOOKUP(C1428,$C$3:$L$6,5,0)=Variables!$B$5,B1428>VLOOKUP(C1428,$C$3:$L$6,8,0)),-D1428*VLOOKUP(C1428,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1428<>Variables!$B$1,IF(C1428<>\"\",$I$9-E1428-F1428,\"\"),-D1428)","v":""},"",{"$f":"IF(C1428<>\"\",IF(D1428+$I$9-E1428-F1428>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1428,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1428,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1428,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1428,$C$3:$L$6,5,0)=Variables!$B$5,B1428>VLOOKUP(I1428,$C$3:$L$6,8,0)),IF(VLOOKUP(I1428,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1428)-YEAR($B$12))*12+MONTH(B1428)-MONTH($B$12)),((YEAR(B1428)-YEAR(VLOOKUP(I1428,$C$3:$L$6,8,0)))*12+MONTH(B1428)-MONTH(VLOOKUP(I1428,$C$3:$L$6,8,0))))*(VLOOKUP(I1428,$C$3:$L$6,10,0)*VLOOKUP(I1428,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1428<>\"\",IF(I1428<>\"\",IF(ISERROR(VLOOKUP(I1428,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1428,$C$3:$L$6,10,0)+J1428+IF(OR(VLOOKUP(I1428,$C$3:$L$6,5,0)=Variables!$B$5,B1428>VLOOKUP(I1428,$C$3:$L$6,8,0)),IF(VLOOKUP(I1428,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1428)-YEAR($B$12))*12+MONTH(B1428)-MONTH($B$12)),((YEAR(B1428)-YEAR(VLOOKUP(I1428,$C$3:$L$6,8,0)))*12+MONTH(B1428)-MONTH(VLOOKUP(I1428,$C$3:$L$6,8,0))))*VLOOKUP(I1428,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1428<>Variables!$B$1,IF(H1428<>0,C1428,I1428),\"\")","v":""},"","",{"$f":"IF(C1429<>\"\",IF(OR(VLOOKUP(C1429,$C$3:$L$6,5,0)=Variables!$B$5,B1429>VLOOKUP(C1429,$C$3:$L$6,8,0)),-D1429*VLOOKUP(C1429,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1429<>Variables!$B$1,IF(C1429<>\"\",$I$9-E1429-F1429,\"\"),-D1429)","v":""},"",{"$f":"IF(C1429<>\"\",IF(D1429+$I$9-E1429-F1429>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1429,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1429,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1429,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1429,$C$3:$L$6,5,0)=Variables!$B$5,B1429>VLOOKUP(I1429,$C$3:$L$6,8,0)),IF(VLOOKUP(I1429,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1429)-YEAR($B$12))*12+MONTH(B1429)-MONTH($B$12)),((YEAR(B1429)-YEAR(VLOOKUP(I1429,$C$3:$L$6,8,0)))*12+MONTH(B1429)-MONTH(VLOOKUP(I1429,$C$3:$L$6,8,0))))*(VLOOKUP(I1429,$C$3:$L$6,10,0)*VLOOKUP(I1429,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1429<>\"\",IF(I1429<>\"\",IF(ISERROR(VLOOKUP(I1429,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1429,$C$3:$L$6,10,0)+J1429+IF(OR(VLOOKUP(I1429,$C$3:$L$6,5,0)=Variables!$B$5,B1429>VLOOKUP(I1429,$C$3:$L$6,8,0)),IF(VLOOKUP(I1429,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1429)-YEAR($B$12))*12+MONTH(B1429)-MONTH($B$12)),((YEAR(B1429)-YEAR(VLOOKUP(I1429,$C$3:$L$6,8,0)))*12+MONTH(B1429)-MONTH(VLOOKUP(I1429,$C$3:$L$6,8,0))))*VLOOKUP(I1429,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1429<>Variables!$B$1,IF(H1429<>0,C1429,I1429),\"\")","v":""},"","",{"$f":"IF(C1430<>\"\",IF(OR(VLOOKUP(C1430,$C$3:$L$6,5,0)=Variables!$B$5,B1430>VLOOKUP(C1430,$C$3:$L$6,8,0)),-D1430*VLOOKUP(C1430,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1430<>Variables!$B$1,IF(C1430<>\"\",$I$9-E1430-F1430,\"\"),-D1430)","v":""},"",{"$f":"IF(C1430<>\"\",IF(D1430+$I$9-E1430-F1430>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1430,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1430,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1430,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1430,$C$3:$L$6,5,0)=Variables!$B$5,B1430>VLOOKUP(I1430,$C$3:$L$6,8,0)),IF(VLOOKUP(I1430,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1430)-YEAR($B$12))*12+MONTH(B1430)-MONTH($B$12)),((YEAR(B1430)-YEAR(VLOOKUP(I1430,$C$3:$L$6,8,0)))*12+MONTH(B1430)-MONTH(VLOOKUP(I1430,$C$3:$L$6,8,0))))*(VLOOKUP(I1430,$C$3:$L$6,10,0)*VLOOKUP(I1430,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1430<>\"\",IF(I1430<>\"\",IF(ISERROR(VLOOKUP(I1430,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1430,$C$3:$L$6,10,0)+J1430+IF(OR(VLOOKUP(I1430,$C$3:$L$6,5,0)=Variables!$B$5,B1430>VLOOKUP(I1430,$C$3:$L$6,8,0)),IF(VLOOKUP(I1430,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1430)-YEAR($B$12))*12+MONTH(B1430)-MONTH($B$12)),((YEAR(B1430)-YEAR(VLOOKUP(I1430,$C$3:$L$6,8,0)))*12+MONTH(B1430)-MONTH(VLOOKUP(I1430,$C$3:$L$6,8,0))))*VLOOKUP(I1430,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1430<>Variables!$B$1,IF(H1430<>0,C1430,I1430),\"\")","v":""},"","",{"$f":"IF(C1431<>\"\",IF(OR(VLOOKUP(C1431,$C$3:$L$6,5,0)=Variables!$B$5,B1431>VLOOKUP(C1431,$C$3:$L$6,8,0)),-D1431*VLOOKUP(C1431,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1431<>Variables!$B$1,IF(C1431<>\"\",$I$9-E1431-F1431,\"\"),-D1431)","v":""},"",{"$f":"IF(C1431<>\"\",IF(D1431+$I$9-E1431-F1431>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1431,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1431,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1431,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1431,$C$3:$L$6,5,0)=Variables!$B$5,B1431>VLOOKUP(I1431,$C$3:$L$6,8,0)),IF(VLOOKUP(I1431,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1431)-YEAR($B$12))*12+MONTH(B1431)-MONTH($B$12)),((YEAR(B1431)-YEAR(VLOOKUP(I1431,$C$3:$L$6,8,0)))*12+MONTH(B1431)-MONTH(VLOOKUP(I1431,$C$3:$L$6,8,0))))*(VLOOKUP(I1431,$C$3:$L$6,10,0)*VLOOKUP(I1431,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1431<>\"\",IF(I1431<>\"\",IF(ISERROR(VLOOKUP(I1431,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1431,$C$3:$L$6,10,0)+J1431+IF(OR(VLOOKUP(I1431,$C$3:$L$6,5,0)=Variables!$B$5,B1431>VLOOKUP(I1431,$C$3:$L$6,8,0)),IF(VLOOKUP(I1431,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1431)-YEAR($B$12))*12+MONTH(B1431)-MONTH($B$12)),((YEAR(B1431)-YEAR(VLOOKUP(I1431,$C$3:$L$6,8,0)))*12+MONTH(B1431)-MONTH(VLOOKUP(I1431,$C$3:$L$6,8,0))))*VLOOKUP(I1431,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1431<>Variables!$B$1,IF(H1431<>0,C1431,I1431),\"\")","v":""},"","",{"$f":"IF(C1432<>\"\",IF(OR(VLOOKUP(C1432,$C$3:$L$6,5,0)=Variables!$B$5,B1432>VLOOKUP(C1432,$C$3:$L$6,8,0)),-D1432*VLOOKUP(C1432,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1432<>Variables!$B$1,IF(C1432<>\"\",$I$9-E1432-F1432,\"\"),-D1432)","v":""},"",{"$f":"IF(C1432<>\"\",IF(D1432+$I$9-E1432-F1432>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1432,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1432,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1432,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1432,$C$3:$L$6,5,0)=Variables!$B$5,B1432>VLOOKUP(I1432,$C$3:$L$6,8,0)),IF(VLOOKUP(I1432,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1432)-YEAR($B$12))*12+MONTH(B1432)-MONTH($B$12)),((YEAR(B1432)-YEAR(VLOOKUP(I1432,$C$3:$L$6,8,0)))*12+MONTH(B1432)-MONTH(VLOOKUP(I1432,$C$3:$L$6,8,0))))*(VLOOKUP(I1432,$C$3:$L$6,10,0)*VLOOKUP(I1432,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1432<>\"\",IF(I1432<>\"\",IF(ISERROR(VLOOKUP(I1432,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1432,$C$3:$L$6,10,0)+J1432+IF(OR(VLOOKUP(I1432,$C$3:$L$6,5,0)=Variables!$B$5,B1432>VLOOKUP(I1432,$C$3:$L$6,8,0)),IF(VLOOKUP(I1432,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1432)-YEAR($B$12))*12+MONTH(B1432)-MONTH($B$12)),((YEAR(B1432)-YEAR(VLOOKUP(I1432,$C$3:$L$6,8,0)))*12+MONTH(B1432)-MONTH(VLOOKUP(I1432,$C$3:$L$6,8,0))))*VLOOKUP(I1432,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1432<>Variables!$B$1,IF(H1432<>0,C1432,I1432),\"\")","v":""},"","",{"$f":"IF(C1433<>\"\",IF(OR(VLOOKUP(C1433,$C$3:$L$6,5,0)=Variables!$B$5,B1433>VLOOKUP(C1433,$C$3:$L$6,8,0)),-D1433*VLOOKUP(C1433,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1433<>Variables!$B$1,IF(C1433<>\"\",$I$9-E1433-F1433,\"\"),-D1433)","v":""},"",{"$f":"IF(C1433<>\"\",IF(D1433+$I$9-E1433-F1433>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1433,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1433,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1433,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1433,$C$3:$L$6,5,0)=Variables!$B$5,B1433>VLOOKUP(I1433,$C$3:$L$6,8,0)),IF(VLOOKUP(I1433,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1433)-YEAR($B$12))*12+MONTH(B1433)-MONTH($B$12)),((YEAR(B1433)-YEAR(VLOOKUP(I1433,$C$3:$L$6,8,0)))*12+MONTH(B1433)-MONTH(VLOOKUP(I1433,$C$3:$L$6,8,0))))*(VLOOKUP(I1433,$C$3:$L$6,10,0)*VLOOKUP(I1433,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1433<>\"\",IF(I1433<>\"\",IF(ISERROR(VLOOKUP(I1433,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1433,$C$3:$L$6,10,0)+J1433+IF(OR(VLOOKUP(I1433,$C$3:$L$6,5,0)=Variables!$B$5,B1433>VLOOKUP(I1433,$C$3:$L$6,8,0)),IF(VLOOKUP(I1433,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1433)-YEAR($B$12))*12+MONTH(B1433)-MONTH($B$12)),((YEAR(B1433)-YEAR(VLOOKUP(I1433,$C$3:$L$6,8,0)))*12+MONTH(B1433)-MONTH(VLOOKUP(I1433,$C$3:$L$6,8,0))))*VLOOKUP(I1433,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1433<>Variables!$B$1,IF(H1433<>0,C1433,I1433),\"\")","v":""},"","",{"$f":"IF(C1434<>\"\",IF(OR(VLOOKUP(C1434,$C$3:$L$6,5,0)=Variables!$B$5,B1434>VLOOKUP(C1434,$C$3:$L$6,8,0)),-D1434*VLOOKUP(C1434,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1434<>Variables!$B$1,IF(C1434<>\"\",$I$9-E1434-F1434,\"\"),-D1434)","v":""},"",{"$f":"IF(C1434<>\"\",IF(D1434+$I$9-E1434-F1434>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1434,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1434,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1434,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1434,$C$3:$L$6,5,0)=Variables!$B$5,B1434>VLOOKUP(I1434,$C$3:$L$6,8,0)),IF(VLOOKUP(I1434,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1434)-YEAR($B$12))*12+MONTH(B1434)-MONTH($B$12)),((YEAR(B1434)-YEAR(VLOOKUP(I1434,$C$3:$L$6,8,0)))*12+MONTH(B1434)-MONTH(VLOOKUP(I1434,$C$3:$L$6,8,0))))*(VLOOKUP(I1434,$C$3:$L$6,10,0)*VLOOKUP(I1434,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1434<>\"\",IF(I1434<>\"\",IF(ISERROR(VLOOKUP(I1434,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1434,$C$3:$L$6,10,0)+J1434+IF(OR(VLOOKUP(I1434,$C$3:$L$6,5,0)=Variables!$B$5,B1434>VLOOKUP(I1434,$C$3:$L$6,8,0)),IF(VLOOKUP(I1434,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1434)-YEAR($B$12))*12+MONTH(B1434)-MONTH($B$12)),((YEAR(B1434)-YEAR(VLOOKUP(I1434,$C$3:$L$6,8,0)))*12+MONTH(B1434)-MONTH(VLOOKUP(I1434,$C$3:$L$6,8,0))))*VLOOKUP(I1434,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1434<>Variables!$B$1,IF(H1434<>0,C1434,I1434),\"\")","v":""},"","",{"$f":"IF(C1435<>\"\",IF(OR(VLOOKUP(C1435,$C$3:$L$6,5,0)=Variables!$B$5,B1435>VLOOKUP(C1435,$C$3:$L$6,8,0)),-D1435*VLOOKUP(C1435,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1435<>Variables!$B$1,IF(C1435<>\"\",$I$9-E1435-F1435,\"\"),-D1435)","v":""},"",{"$f":"IF(C1435<>\"\",IF(D1435+$I$9-E1435-F1435>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1435,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1435,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1435,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1435,$C$3:$L$6,5,0)=Variables!$B$5,B1435>VLOOKUP(I1435,$C$3:$L$6,8,0)),IF(VLOOKUP(I1435,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1435)-YEAR($B$12))*12+MONTH(B1435)-MONTH($B$12)),((YEAR(B1435)-YEAR(VLOOKUP(I1435,$C$3:$L$6,8,0)))*12+MONTH(B1435)-MONTH(VLOOKUP(I1435,$C$3:$L$6,8,0))))*(VLOOKUP(I1435,$C$3:$L$6,10,0)*VLOOKUP(I1435,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1435<>\"\",IF(I1435<>\"\",IF(ISERROR(VLOOKUP(I1435,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1435,$C$3:$L$6,10,0)+J1435+IF(OR(VLOOKUP(I1435,$C$3:$L$6,5,0)=Variables!$B$5,B1435>VLOOKUP(I1435,$C$3:$L$6,8,0)),IF(VLOOKUP(I1435,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1435)-YEAR($B$12))*12+MONTH(B1435)-MONTH($B$12)),((YEAR(B1435)-YEAR(VLOOKUP(I1435,$C$3:$L$6,8,0)))*12+MONTH(B1435)-MONTH(VLOOKUP(I1435,$C$3:$L$6,8,0))))*VLOOKUP(I1435,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1435<>Variables!$B$1,IF(H1435<>0,C1435,I1435),\"\")","v":""},{"$f":"IF(C1436<>\"\",IF(H1435<>0,H1435,L1435),\"\")","v":""},{"$f":"IF(C1436<>\"\",MINPAYMENT(C1436,ROW(B1436),COLUMN(B1436)),\"\")","v":""},{"$f":"IF(C1436<>\"\",IF(OR(VLOOKUP(C1436,$C$3:$L$6,5,0)=Variables!$B$5,B1436>VLOOKUP(C1436,$C$3:$L$6,8,0)),-D1436*VLOOKUP(C1436,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1436<>Variables!$B$1,IF(C1436<>\"\",$I$9-E1436-F1436,\"\"),-D1436)","v":""},"",{"$f":"IF(C1436<>\"\",IF(D1436+$I$9-E1436-F1436>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1436,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1436,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1436,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1436,$C$3:$L$6,5,0)=Variables!$B$5,B1436>VLOOKUP(I1436,$C$3:$L$6,8,0)),IF(VLOOKUP(I1436,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1436)-YEAR($B$12))*12+MONTH(B1436)-MONTH($B$12)),((YEAR(B1436)-YEAR(VLOOKUP(I1436,$C$3:$L$6,8,0)))*12+MONTH(B1436)-MONTH(VLOOKUP(I1436,$C$3:$L$6,8,0))))*(VLOOKUP(I1436,$C$3:$L$6,10,0)*VLOOKUP(I1436,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1436<>\"\",IF(I1436<>\"\",IF(ISERROR(VLOOKUP(I1436,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1436,$C$3:$L$6,10,0)+J1436+IF(OR(VLOOKUP(I1436,$C$3:$L$6,5,0)=Variables!$B$5,B1436>VLOOKUP(I1436,$C$3:$L$6,8,0)),IF(VLOOKUP(I1436,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1436)-YEAR($B$12))*12+MONTH(B1436)-MONTH($B$12)),((YEAR(B1436)-YEAR(VLOOKUP(I1436,$C$3:$L$6,8,0)))*12+MONTH(B1436)-MONTH(VLOOKUP(I1436,$C$3:$L$6,8,0))))*VLOOKUP(I1436,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1436<>\"\",IF(ISERROR(IF(D1436+G1436>=0,K1436+D1436+G1436,\"\")),\"\",IF(D1436+G1436>=0,K1436+D1436+G1436,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1437<>\"\",DATE(YEAR(B1436),MONTH(B1436)+1,DAY(B1436)),\"\")","v":""},{"$f":"IF(I1436<>Variables!$B$1,IF(H1436<>0,C1436,I1436),\"\")","v":""},"","",{"$f":"IF(C1437<>\"\",IF(OR(VLOOKUP(C1437,$C$3:$L$6,5,0)=Variables!$B$5,B1437>VLOOKUP(C1437,$C$3:$L$6,8,0)),-D1437*VLOOKUP(C1437,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1437<>Variables!$B$1,IF(C1437<>\"\",$I$9-E1437-F1437,\"\"),-D1437)","v":""},{"$f":"IF(C1437<>\"\",IF(D1437+G1437<0,D1437+G1437,0),\"\")","v":""},{"$f":"IF(C1437<>\"\",IF(D1437+$I$9-E1437-F1437>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1437,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1437,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1437,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1437,$C$3:$L$6,5,0)=Variables!$B$5,B1437>VLOOKUP(I1437,$C$3:$L$6,8,0)),IF(VLOOKUP(I1437,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1437)-YEAR($B$12))*12+MONTH(B1437)-MONTH($B$12)),((YEAR(B1437)-YEAR(VLOOKUP(I1437,$C$3:$L$6,8,0)))*12+MONTH(B1437)-MONTH(VLOOKUP(I1437,$C$3:$L$6,8,0))))*(VLOOKUP(I1437,$C$3:$L$6,10,0)*VLOOKUP(I1437,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1437<>\"\",IF(I1437<>\"\",IF(ISERROR(VLOOKUP(I1437,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1437,$C$3:$L$6,10,0)+J1437+IF(OR(VLOOKUP(I1437,$C$3:$L$6,5,0)=Variables!$B$5,B1437>VLOOKUP(I1437,$C$3:$L$6,8,0)),IF(VLOOKUP(I1437,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1437)-YEAR($B$12))*12+MONTH(B1437)-MONTH($B$12)),((YEAR(B1437)-YEAR(VLOOKUP(I1437,$C$3:$L$6,8,0)))*12+MONTH(B1437)-MONTH(VLOOKUP(I1437,$C$3:$L$6,8,0))))*VLOOKUP(I1437,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1437<>Variables!$B$1,IF(H1437<>0,C1437,I1437),\"\")","v":""},"","",{"$f":"IF(C1438<>\"\",IF(OR(VLOOKUP(C1438,$C$3:$L$6,5,0)=Variables!$B$5,B1438>VLOOKUP(C1438,$C$3:$L$6,8,0)),-D1438*VLOOKUP(C1438,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1438<>Variables!$B$1,IF(C1438<>\"\",$I$9-E1438-F1438,\"\"),-D1438)","v":""},"",{"$f":"IF(C1438<>\"\",IF(D1438+$I$9-E1438-F1438>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1438,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1438,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1438,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1438,$C$3:$L$6,5,0)=Variables!$B$5,B1438>VLOOKUP(I1438,$C$3:$L$6,8,0)),IF(VLOOKUP(I1438,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1438)-YEAR($B$12))*12+MONTH(B1438)-MONTH($B$12)),((YEAR(B1438)-YEAR(VLOOKUP(I1438,$C$3:$L$6,8,0)))*12+MONTH(B1438)-MONTH(VLOOKUP(I1438,$C$3:$L$6,8,0))))*(VLOOKUP(I1438,$C$3:$L$6,10,0)*VLOOKUP(I1438,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1438<>\"\",IF(I1438<>\"\",IF(ISERROR(VLOOKUP(I1438,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1438,$C$3:$L$6,10,0)+J1438+IF(OR(VLOOKUP(I1438,$C$3:$L$6,5,0)=Variables!$B$5,B1438>VLOOKUP(I1438,$C$3:$L$6,8,0)),IF(VLOOKUP(I1438,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1438)-YEAR($B$12))*12+MONTH(B1438)-MONTH($B$12)),((YEAR(B1438)-YEAR(VLOOKUP(I1438,$C$3:$L$6,8,0)))*12+MONTH(B1438)-MONTH(VLOOKUP(I1438,$C$3:$L$6,8,0))))*VLOOKUP(I1438,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1438<>Variables!$B$1,IF(H1438<>0,C1438,I1438),\"\")","v":""},"","",{"$f":"IF(C1439<>\"\",IF(OR(VLOOKUP(C1439,$C$3:$L$6,5,0)=Variables!$B$5,B1439>VLOOKUP(C1439,$C$3:$L$6,8,0)),-D1439*VLOOKUP(C1439,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1439<>Variables!$B$1,IF(C1439<>\"\",$I$9-E1439-F1439,\"\"),-D1439)","v":""},"",{"$f":"IF(C1439<>\"\",IF(D1439+$I$9-E1439-F1439>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1439,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1439,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1439,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1439,$C$3:$L$6,5,0)=Variables!$B$5,B1439>VLOOKUP(I1439,$C$3:$L$6,8,0)),IF(VLOOKUP(I1439,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1439)-YEAR($B$12))*12+MONTH(B1439)-MONTH($B$12)),((YEAR(B1439)-YEAR(VLOOKUP(I1439,$C$3:$L$6,8,0)))*12+MONTH(B1439)-MONTH(VLOOKUP(I1439,$C$3:$L$6,8,0))))*(VLOOKUP(I1439,$C$3:$L$6,10,0)*VLOOKUP(I1439,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1439<>\"\",IF(I1439<>\"\",IF(ISERROR(VLOOKUP(I1439,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1439,$C$3:$L$6,10,0)+J1439+IF(OR(VLOOKUP(I1439,$C$3:$L$6,5,0)=Variables!$B$5,B1439>VLOOKUP(I1439,$C$3:$L$6,8,0)),IF(VLOOKUP(I1439,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1439)-YEAR($B$12))*12+MONTH(B1439)-MONTH($B$12)),((YEAR(B1439)-YEAR(VLOOKUP(I1439,$C$3:$L$6,8,0)))*12+MONTH(B1439)-MONTH(VLOOKUP(I1439,$C$3:$L$6,8,0))))*VLOOKUP(I1439,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1439<>Variables!$B$1,IF(H1439<>0,C1439,I1439),\"\")","v":""},"","",{"$f":"IF(C1440<>\"\",IF(OR(VLOOKUP(C1440,$C$3:$L$6,5,0)=Variables!$B$5,B1440>VLOOKUP(C1440,$C$3:$L$6,8,0)),-D1440*VLOOKUP(C1440,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1440<>Variables!$B$1,IF(C1440<>\"\",$I$9-E1440-F1440,\"\"),-D1440)","v":""},"",{"$f":"IF(C1440<>\"\",IF(D1440+$I$9-E1440-F1440>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1440,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1440,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1440,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1440,$C$3:$L$6,5,0)=Variables!$B$5,B1440>VLOOKUP(I1440,$C$3:$L$6,8,0)),IF(VLOOKUP(I1440,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1440)-YEAR($B$12))*12+MONTH(B1440)-MONTH($B$12)),((YEAR(B1440)-YEAR(VLOOKUP(I1440,$C$3:$L$6,8,0)))*12+MONTH(B1440)-MONTH(VLOOKUP(I1440,$C$3:$L$6,8,0))))*(VLOOKUP(I1440,$C$3:$L$6,10,0)*VLOOKUP(I1440,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1440<>\"\",IF(I1440<>\"\",IF(ISERROR(VLOOKUP(I1440,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1440,$C$3:$L$6,10,0)+J1440+IF(OR(VLOOKUP(I1440,$C$3:$L$6,5,0)=Variables!$B$5,B1440>VLOOKUP(I1440,$C$3:$L$6,8,0)),IF(VLOOKUP(I1440,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1440)-YEAR($B$12))*12+MONTH(B1440)-MONTH($B$12)),((YEAR(B1440)-YEAR(VLOOKUP(I1440,$C$3:$L$6,8,0)))*12+MONTH(B1440)-MONTH(VLOOKUP(I1440,$C$3:$L$6,8,0))))*VLOOKUP(I1440,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1440<>Variables!$B$1,IF(H1440<>0,C1440,I1440),\"\")","v":""},"","",{"$f":"IF(C1441<>\"\",IF(OR(VLOOKUP(C1441,$C$3:$L$6,5,0)=Variables!$B$5,B1441>VLOOKUP(C1441,$C$3:$L$6,8,0)),-D1441*VLOOKUP(C1441,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1441<>Variables!$B$1,IF(C1441<>\"\",$I$9-E1441-F1441,\"\"),-D1441)","v":""},"",{"$f":"IF(C1441<>\"\",IF(D1441+$I$9-E1441-F1441>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1441,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1441,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1441,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1441,$C$3:$L$6,5,0)=Variables!$B$5,B1441>VLOOKUP(I1441,$C$3:$L$6,8,0)),IF(VLOOKUP(I1441,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1441)-YEAR($B$12))*12+MONTH(B1441)-MONTH($B$12)),((YEAR(B1441)-YEAR(VLOOKUP(I1441,$C$3:$L$6,8,0)))*12+MONTH(B1441)-MONTH(VLOOKUP(I1441,$C$3:$L$6,8,0))))*(VLOOKUP(I1441,$C$3:$L$6,10,0)*VLOOKUP(I1441,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1441<>\"\",IF(I1441<>\"\",IF(ISERROR(VLOOKUP(I1441,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1441,$C$3:$L$6,10,0)+J1441+IF(OR(VLOOKUP(I1441,$C$3:$L$6,5,0)=Variables!$B$5,B1441>VLOOKUP(I1441,$C$3:$L$6,8,0)),IF(VLOOKUP(I1441,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1441)-YEAR($B$12))*12+MONTH(B1441)-MONTH($B$12)),((YEAR(B1441)-YEAR(VLOOKUP(I1441,$C$3:$L$6,8,0)))*12+MONTH(B1441)-MONTH(VLOOKUP(I1441,$C$3:$L$6,8,0))))*VLOOKUP(I1441,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1441<>Variables!$B$1,IF(H1441<>0,C1441,I1441),\"\")","v":""},"","",{"$f":"IF(C1442<>\"\",IF(OR(VLOOKUP(C1442,$C$3:$L$6,5,0)=Variables!$B$5,B1442>VLOOKUP(C1442,$C$3:$L$6,8,0)),-D1442*VLOOKUP(C1442,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1442<>Variables!$B$1,IF(C1442<>\"\",$I$9-E1442-F1442,\"\"),-D1442)","v":""},"",{"$f":"IF(C1442<>\"\",IF(D1442+$I$9-E1442-F1442>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1442,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1442,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1442,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1442,$C$3:$L$6,5,0)=Variables!$B$5,B1442>VLOOKUP(I1442,$C$3:$L$6,8,0)),IF(VLOOKUP(I1442,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1442)-YEAR($B$12))*12+MONTH(B1442)-MONTH($B$12)),((YEAR(B1442)-YEAR(VLOOKUP(I1442,$C$3:$L$6,8,0)))*12+MONTH(B1442)-MONTH(VLOOKUP(I1442,$C$3:$L$6,8,0))))*(VLOOKUP(I1442,$C$3:$L$6,10,0)*VLOOKUP(I1442,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1442<>\"\",IF(I1442<>\"\",IF(ISERROR(VLOOKUP(I1442,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1442,$C$3:$L$6,10,0)+J1442+IF(OR(VLOOKUP(I1442,$C$3:$L$6,5,0)=Variables!$B$5,B1442>VLOOKUP(I1442,$C$3:$L$6,8,0)),IF(VLOOKUP(I1442,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1442)-YEAR($B$12))*12+MONTH(B1442)-MONTH($B$12)),((YEAR(B1442)-YEAR(VLOOKUP(I1442,$C$3:$L$6,8,0)))*12+MONTH(B1442)-MONTH(VLOOKUP(I1442,$C$3:$L$6,8,0))))*VLOOKUP(I1442,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1442<>Variables!$B$1,IF(H1442<>0,C1442,I1442),\"\")","v":""},"","",{"$f":"IF(C1443<>\"\",IF(OR(VLOOKUP(C1443,$C$3:$L$6,5,0)=Variables!$B$5,B1443>VLOOKUP(C1443,$C$3:$L$6,8,0)),-D1443*VLOOKUP(C1443,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1443<>Variables!$B$1,IF(C1443<>\"\",$I$9-E1443-F1443,\"\"),-D1443)","v":""},"",{"$f":"IF(C1443<>\"\",IF(D1443+$I$9-E1443-F1443>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1443,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1443,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1443,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1443,$C$3:$L$6,5,0)=Variables!$B$5,B1443>VLOOKUP(I1443,$C$3:$L$6,8,0)),IF(VLOOKUP(I1443,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1443)-YEAR($B$12))*12+MONTH(B1443)-MONTH($B$12)),((YEAR(B1443)-YEAR(VLOOKUP(I1443,$C$3:$L$6,8,0)))*12+MONTH(B1443)-MONTH(VLOOKUP(I1443,$C$3:$L$6,8,0))))*(VLOOKUP(I1443,$C$3:$L$6,10,0)*VLOOKUP(I1443,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1443<>\"\",IF(I1443<>\"\",IF(ISERROR(VLOOKUP(I1443,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1443,$C$3:$L$6,10,0)+J1443+IF(OR(VLOOKUP(I1443,$C$3:$L$6,5,0)=Variables!$B$5,B1443>VLOOKUP(I1443,$C$3:$L$6,8,0)),IF(VLOOKUP(I1443,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1443)-YEAR($B$12))*12+MONTH(B1443)-MONTH($B$12)),((YEAR(B1443)-YEAR(VLOOKUP(I1443,$C$3:$L$6,8,0)))*12+MONTH(B1443)-MONTH(VLOOKUP(I1443,$C$3:$L$6,8,0))))*VLOOKUP(I1443,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1443<>Variables!$B$1,IF(H1443<>0,C1443,I1443),\"\")","v":""},"","",{"$f":"IF(C1444<>\"\",IF(OR(VLOOKUP(C1444,$C$3:$L$6,5,0)=Variables!$B$5,B1444>VLOOKUP(C1444,$C$3:$L$6,8,0)),-D1444*VLOOKUP(C1444,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1444<>Variables!$B$1,IF(C1444<>\"\",$I$9-E1444-F1444,\"\"),-D1444)","v":""},"",{"$f":"IF(C1444<>\"\",IF(D1444+$I$9-E1444-F1444>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1444,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1444,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1444,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1444,$C$3:$L$6,5,0)=Variables!$B$5,B1444>VLOOKUP(I1444,$C$3:$L$6,8,0)),IF(VLOOKUP(I1444,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1444)-YEAR($B$12))*12+MONTH(B1444)-MONTH($B$12)),((YEAR(B1444)-YEAR(VLOOKUP(I1444,$C$3:$L$6,8,0)))*12+MONTH(B1444)-MONTH(VLOOKUP(I1444,$C$3:$L$6,8,0))))*(VLOOKUP(I1444,$C$3:$L$6,10,0)*VLOOKUP(I1444,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1444<>\"\",IF(I1444<>\"\",IF(ISERROR(VLOOKUP(I1444,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1444,$C$3:$L$6,10,0)+J1444+IF(OR(VLOOKUP(I1444,$C$3:$L$6,5,0)=Variables!$B$5,B1444>VLOOKUP(I1444,$C$3:$L$6,8,0)),IF(VLOOKUP(I1444,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1444)-YEAR($B$12))*12+MONTH(B1444)-MONTH($B$12)),((YEAR(B1444)-YEAR(VLOOKUP(I1444,$C$3:$L$6,8,0)))*12+MONTH(B1444)-MONTH(VLOOKUP(I1444,$C$3:$L$6,8,0))))*VLOOKUP(I1444,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1444<>Variables!$B$1,IF(H1444<>0,C1444,I1444),\"\")","v":""},"","",{"$f":"IF(C1445<>\"\",IF(OR(VLOOKUP(C1445,$C$3:$L$6,5,0)=Variables!$B$5,B1445>VLOOKUP(C1445,$C$3:$L$6,8,0)),-D1445*VLOOKUP(C1445,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1445<>Variables!$B$1,IF(C1445<>\"\",$I$9-E1445-F1445,\"\"),-D1445)","v":""},"",{"$f":"IF(C1445<>\"\",IF(D1445+$I$9-E1445-F1445>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1445,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1445,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1445,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1445,$C$3:$L$6,5,0)=Variables!$B$5,B1445>VLOOKUP(I1445,$C$3:$L$6,8,0)),IF(VLOOKUP(I1445,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1445)-YEAR($B$12))*12+MONTH(B1445)-MONTH($B$12)),((YEAR(B1445)-YEAR(VLOOKUP(I1445,$C$3:$L$6,8,0)))*12+MONTH(B1445)-MONTH(VLOOKUP(I1445,$C$3:$L$6,8,0))))*(VLOOKUP(I1445,$C$3:$L$6,10,0)*VLOOKUP(I1445,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1445<>\"\",IF(I1445<>\"\",IF(ISERROR(VLOOKUP(I1445,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1445,$C$3:$L$6,10,0)+J1445+IF(OR(VLOOKUP(I1445,$C$3:$L$6,5,0)=Variables!$B$5,B1445>VLOOKUP(I1445,$C$3:$L$6,8,0)),IF(VLOOKUP(I1445,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1445)-YEAR($B$12))*12+MONTH(B1445)-MONTH($B$12)),((YEAR(B1445)-YEAR(VLOOKUP(I1445,$C$3:$L$6,8,0)))*12+MONTH(B1445)-MONTH(VLOOKUP(I1445,$C$3:$L$6,8,0))))*VLOOKUP(I1445,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1445<>Variables!$B$1,IF(H1445<>0,C1445,I1445),\"\")","v":""},"","",{"$f":"IF(C1446<>\"\",IF(OR(VLOOKUP(C1446,$C$3:$L$6,5,0)=Variables!$B$5,B1446>VLOOKUP(C1446,$C$3:$L$6,8,0)),-D1446*VLOOKUP(C1446,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1446<>Variables!$B$1,IF(C1446<>\"\",$I$9-E1446-F1446,\"\"),-D1446)","v":""},"",{"$f":"IF(C1446<>\"\",IF(D1446+$I$9-E1446-F1446>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1446,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1446,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1446,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1446,$C$3:$L$6,5,0)=Variables!$B$5,B1446>VLOOKUP(I1446,$C$3:$L$6,8,0)),IF(VLOOKUP(I1446,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1446)-YEAR($B$12))*12+MONTH(B1446)-MONTH($B$12)),((YEAR(B1446)-YEAR(VLOOKUP(I1446,$C$3:$L$6,8,0)))*12+MONTH(B1446)-MONTH(VLOOKUP(I1446,$C$3:$L$6,8,0))))*(VLOOKUP(I1446,$C$3:$L$6,10,0)*VLOOKUP(I1446,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1446<>\"\",IF(I1446<>\"\",IF(ISERROR(VLOOKUP(I1446,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1446,$C$3:$L$6,10,0)+J1446+IF(OR(VLOOKUP(I1446,$C$3:$L$6,5,0)=Variables!$B$5,B1446>VLOOKUP(I1446,$C$3:$L$6,8,0)),IF(VLOOKUP(I1446,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1446)-YEAR($B$12))*12+MONTH(B1446)-MONTH($B$12)),((YEAR(B1446)-YEAR(VLOOKUP(I1446,$C$3:$L$6,8,0)))*12+MONTH(B1446)-MONTH(VLOOKUP(I1446,$C$3:$L$6,8,0))))*VLOOKUP(I1446,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1446<>Variables!$B$1,IF(H1446<>0,C1446,I1446),\"\")","v":""},"","",{"$f":"IF(C1447<>\"\",IF(OR(VLOOKUP(C1447,$C$3:$L$6,5,0)=Variables!$B$5,B1447>VLOOKUP(C1447,$C$3:$L$6,8,0)),-D1447*VLOOKUP(C1447,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1447<>Variables!$B$1,IF(C1447<>\"\",$I$9-E1447-F1447,\"\"),-D1447)","v":""},"",{"$f":"IF(C1447<>\"\",IF(D1447+$I$9-E1447-F1447>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1447,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1447,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1447,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1447,$C$3:$L$6,5,0)=Variables!$B$5,B1447>VLOOKUP(I1447,$C$3:$L$6,8,0)),IF(VLOOKUP(I1447,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1447)-YEAR($B$12))*12+MONTH(B1447)-MONTH($B$12)),((YEAR(B1447)-YEAR(VLOOKUP(I1447,$C$3:$L$6,8,0)))*12+MONTH(B1447)-MONTH(VLOOKUP(I1447,$C$3:$L$6,8,0))))*(VLOOKUP(I1447,$C$3:$L$6,10,0)*VLOOKUP(I1447,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1447<>\"\",IF(I1447<>\"\",IF(ISERROR(VLOOKUP(I1447,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1447,$C$3:$L$6,10,0)+J1447+IF(OR(VLOOKUP(I1447,$C$3:$L$6,5,0)=Variables!$B$5,B1447>VLOOKUP(I1447,$C$3:$L$6,8,0)),IF(VLOOKUP(I1447,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1447)-YEAR($B$12))*12+MONTH(B1447)-MONTH($B$12)),((YEAR(B1447)-YEAR(VLOOKUP(I1447,$C$3:$L$6,8,0)))*12+MONTH(B1447)-MONTH(VLOOKUP(I1447,$C$3:$L$6,8,0))))*VLOOKUP(I1447,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1447<>Variables!$B$1,IF(H1447<>0,C1447,I1447),\"\")","v":""},"","",{"$f":"IF(C1448<>\"\",IF(OR(VLOOKUP(C1448,$C$3:$L$6,5,0)=Variables!$B$5,B1448>VLOOKUP(C1448,$C$3:$L$6,8,0)),-D1448*VLOOKUP(C1448,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1448<>Variables!$B$1,IF(C1448<>\"\",$I$9-E1448-F1448,\"\"),-D1448)","v":""},"",{"$f":"IF(C1448<>\"\",IF(D1448+$I$9-E1448-F1448>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1448,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1448,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1448,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1448,$C$3:$L$6,5,0)=Variables!$B$5,B1448>VLOOKUP(I1448,$C$3:$L$6,8,0)),IF(VLOOKUP(I1448,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1448)-YEAR($B$12))*12+MONTH(B1448)-MONTH($B$12)),((YEAR(B1448)-YEAR(VLOOKUP(I1448,$C$3:$L$6,8,0)))*12+MONTH(B1448)-MONTH(VLOOKUP(I1448,$C$3:$L$6,8,0))))*(VLOOKUP(I1448,$C$3:$L$6,10,0)*VLOOKUP(I1448,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1448<>\"\",IF(I1448<>\"\",IF(ISERROR(VLOOKUP(I1448,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1448,$C$3:$L$6,10,0)+J1448+IF(OR(VLOOKUP(I1448,$C$3:$L$6,5,0)=Variables!$B$5,B1448>VLOOKUP(I1448,$C$3:$L$6,8,0)),IF(VLOOKUP(I1448,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1448)-YEAR($B$12))*12+MONTH(B1448)-MONTH($B$12)),((YEAR(B1448)-YEAR(VLOOKUP(I1448,$C$3:$L$6,8,0)))*12+MONTH(B1448)-MONTH(VLOOKUP(I1448,$C$3:$L$6,8,0))))*VLOOKUP(I1448,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1448<>Variables!$B$1,IF(H1448<>0,C1448,I1448),\"\")","v":""},"","",{"$f":"IF(C1449<>\"\",IF(OR(VLOOKUP(C1449,$C$3:$L$6,5,0)=Variables!$B$5,B1449>VLOOKUP(C1449,$C$3:$L$6,8,0)),-D1449*VLOOKUP(C1449,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1449<>Variables!$B$1,IF(C1449<>\"\",$I$9-E1449-F1449,\"\"),-D1449)","v":""},"",{"$f":"IF(C1449<>\"\",IF(D1449+$I$9-E1449-F1449>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1449,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1449,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1449,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1449,$C$3:$L$6,5,0)=Variables!$B$5,B1449>VLOOKUP(I1449,$C$3:$L$6,8,0)),IF(VLOOKUP(I1449,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1449)-YEAR($B$12))*12+MONTH(B1449)-MONTH($B$12)),((YEAR(B1449)-YEAR(VLOOKUP(I1449,$C$3:$L$6,8,0)))*12+MONTH(B1449)-MONTH(VLOOKUP(I1449,$C$3:$L$6,8,0))))*(VLOOKUP(I1449,$C$3:$L$6,10,0)*VLOOKUP(I1449,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1449<>\"\",IF(I1449<>\"\",IF(ISERROR(VLOOKUP(I1449,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1449,$C$3:$L$6,10,0)+J1449+IF(OR(VLOOKUP(I1449,$C$3:$L$6,5,0)=Variables!$B$5,B1449>VLOOKUP(I1449,$C$3:$L$6,8,0)),IF(VLOOKUP(I1449,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1449)-YEAR($B$12))*12+MONTH(B1449)-MONTH($B$12)),((YEAR(B1449)-YEAR(VLOOKUP(I1449,$C$3:$L$6,8,0)))*12+MONTH(B1449)-MONTH(VLOOKUP(I1449,$C$3:$L$6,8,0))))*VLOOKUP(I1449,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1449<>Variables!$B$1,IF(H1449<>0,C1449,I1449),\"\")","v":""},"","",{"$f":"IF(C1450<>\"\",IF(OR(VLOOKUP(C1450,$C$3:$L$6,5,0)=Variables!$B$5,B1450>VLOOKUP(C1450,$C$3:$L$6,8,0)),-D1450*VLOOKUP(C1450,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1450<>Variables!$B$1,IF(C1450<>\"\",$I$9-E1450-F1450,\"\"),-D1450)","v":""},"",{"$f":"IF(C1450<>\"\",IF(D1450+$I$9-E1450-F1450>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1450,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1450,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1450,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1450,$C$3:$L$6,5,0)=Variables!$B$5,B1450>VLOOKUP(I1450,$C$3:$L$6,8,0)),IF(VLOOKUP(I1450,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1450)-YEAR($B$12))*12+MONTH(B1450)-MONTH($B$12)),((YEAR(B1450)-YEAR(VLOOKUP(I1450,$C$3:$L$6,8,0)))*12+MONTH(B1450)-MONTH(VLOOKUP(I1450,$C$3:$L$6,8,0))))*(VLOOKUP(I1450,$C$3:$L$6,10,0)*VLOOKUP(I1450,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1450<>\"\",IF(I1450<>\"\",IF(ISERROR(VLOOKUP(I1450,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1450,$C$3:$L$6,10,0)+J1450+IF(OR(VLOOKUP(I1450,$C$3:$L$6,5,0)=Variables!$B$5,B1450>VLOOKUP(I1450,$C$3:$L$6,8,0)),IF(VLOOKUP(I1450,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1450)-YEAR($B$12))*12+MONTH(B1450)-MONTH($B$12)),((YEAR(B1450)-YEAR(VLOOKUP(I1450,$C$3:$L$6,8,0)))*12+MONTH(B1450)-MONTH(VLOOKUP(I1450,$C$3:$L$6,8,0))))*VLOOKUP(I1450,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1450<>Variables!$B$1,IF(H1450<>0,C1450,I1450),\"\")","v":""},"","",{"$f":"IF(C1451<>\"\",IF(OR(VLOOKUP(C1451,$C$3:$L$6,5,0)=Variables!$B$5,B1451>VLOOKUP(C1451,$C$3:$L$6,8,0)),-D1451*VLOOKUP(C1451,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1451<>Variables!$B$1,IF(C1451<>\"\",$I$9-E1451-F1451,\"\"),-D1451)","v":""},"",{"$f":"IF(C1451<>\"\",IF(D1451+$I$9-E1451-F1451>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1451,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1451,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1451,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1451,$C$3:$L$6,5,0)=Variables!$B$5,B1451>VLOOKUP(I1451,$C$3:$L$6,8,0)),IF(VLOOKUP(I1451,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1451)-YEAR($B$12))*12+MONTH(B1451)-MONTH($B$12)),((YEAR(B1451)-YEAR(VLOOKUP(I1451,$C$3:$L$6,8,0)))*12+MONTH(B1451)-MONTH(VLOOKUP(I1451,$C$3:$L$6,8,0))))*(VLOOKUP(I1451,$C$3:$L$6,10,0)*VLOOKUP(I1451,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1451<>\"\",IF(I1451<>\"\",IF(ISERROR(VLOOKUP(I1451,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1451,$C$3:$L$6,10,0)+J1451+IF(OR(VLOOKUP(I1451,$C$3:$L$6,5,0)=Variables!$B$5,B1451>VLOOKUP(I1451,$C$3:$L$6,8,0)),IF(VLOOKUP(I1451,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1451)-YEAR($B$12))*12+MONTH(B1451)-MONTH($B$12)),((YEAR(B1451)-YEAR(VLOOKUP(I1451,$C$3:$L$6,8,0)))*12+MONTH(B1451)-MONTH(VLOOKUP(I1451,$C$3:$L$6,8,0))))*VLOOKUP(I1451,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1451<>Variables!$B$1,IF(H1451<>0,C1451,I1451),\"\")","v":""},"","",{"$f":"IF(C1452<>\"\",IF(OR(VLOOKUP(C1452,$C$3:$L$6,5,0)=Variables!$B$5,B1452>VLOOKUP(C1452,$C$3:$L$6,8,0)),-D1452*VLOOKUP(C1452,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1452<>Variables!$B$1,IF(C1452<>\"\",$I$9-E1452-F1452,\"\"),-D1452)","v":""},"",{"$f":"IF(C1452<>\"\",IF(D1452+$I$9-E1452-F1452>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1452,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1452,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1452,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1452,$C$3:$L$6,5,0)=Variables!$B$5,B1452>VLOOKUP(I1452,$C$3:$L$6,8,0)),IF(VLOOKUP(I1452,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1452)-YEAR($B$12))*12+MONTH(B1452)-MONTH($B$12)),((YEAR(B1452)-YEAR(VLOOKUP(I1452,$C$3:$L$6,8,0)))*12+MONTH(B1452)-MONTH(VLOOKUP(I1452,$C$3:$L$6,8,0))))*(VLOOKUP(I1452,$C$3:$L$6,10,0)*VLOOKUP(I1452,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1452<>\"\",IF(I1452<>\"\",IF(ISERROR(VLOOKUP(I1452,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1452,$C$3:$L$6,10,0)+J1452+IF(OR(VLOOKUP(I1452,$C$3:$L$6,5,0)=Variables!$B$5,B1452>VLOOKUP(I1452,$C$3:$L$6,8,0)),IF(VLOOKUP(I1452,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1452)-YEAR($B$12))*12+MONTH(B1452)-MONTH($B$12)),((YEAR(B1452)-YEAR(VLOOKUP(I1452,$C$3:$L$6,8,0)))*12+MONTH(B1452)-MONTH(VLOOKUP(I1452,$C$3:$L$6,8,0))))*VLOOKUP(I1452,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1452<>Variables!$B$1,IF(H1452<>0,C1452,I1452),\"\")","v":""},"","",{"$f":"IF(C1453<>\"\",IF(OR(VLOOKUP(C1453,$C$3:$L$6,5,0)=Variables!$B$5,B1453>VLOOKUP(C1453,$C$3:$L$6,8,0)),-D1453*VLOOKUP(C1453,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1453<>Variables!$B$1,IF(C1453<>\"\",$I$9-E1453-F1453,\"\"),-D1453)","v":""},"",{"$f":"IF(C1453<>\"\",IF(D1453+$I$9-E1453-F1453>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1453,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1453,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1453,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1453,$C$3:$L$6,5,0)=Variables!$B$5,B1453>VLOOKUP(I1453,$C$3:$L$6,8,0)),IF(VLOOKUP(I1453,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1453)-YEAR($B$12))*12+MONTH(B1453)-MONTH($B$12)),((YEAR(B1453)-YEAR(VLOOKUP(I1453,$C$3:$L$6,8,0)))*12+MONTH(B1453)-MONTH(VLOOKUP(I1453,$C$3:$L$6,8,0))))*(VLOOKUP(I1453,$C$3:$L$6,10,0)*VLOOKUP(I1453,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1453<>\"\",IF(I1453<>\"\",IF(ISERROR(VLOOKUP(I1453,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1453,$C$3:$L$6,10,0)+J1453+IF(OR(VLOOKUP(I1453,$C$3:$L$6,5,0)=Variables!$B$5,B1453>VLOOKUP(I1453,$C$3:$L$6,8,0)),IF(VLOOKUP(I1453,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1453)-YEAR($B$12))*12+MONTH(B1453)-MONTH($B$12)),((YEAR(B1453)-YEAR(VLOOKUP(I1453,$C$3:$L$6,8,0)))*12+MONTH(B1453)-MONTH(VLOOKUP(I1453,$C$3:$L$6,8,0))))*VLOOKUP(I1453,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1453<>Variables!$B$1,IF(H1453<>0,C1453,I1453),\"\")","v":""},"","",{"$f":"IF(C1454<>\"\",IF(OR(VLOOKUP(C1454,$C$3:$L$6,5,0)=Variables!$B$5,B1454>VLOOKUP(C1454,$C$3:$L$6,8,0)),-D1454*VLOOKUP(C1454,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1454<>Variables!$B$1,IF(C1454<>\"\",$I$9-E1454-F1454,\"\"),-D1454)","v":""},"",{"$f":"IF(C1454<>\"\",IF(D1454+$I$9-E1454-F1454>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1454,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1454,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1454,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1454,$C$3:$L$6,5,0)=Variables!$B$5,B1454>VLOOKUP(I1454,$C$3:$L$6,8,0)),IF(VLOOKUP(I1454,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1454)-YEAR($B$12))*12+MONTH(B1454)-MONTH($B$12)),((YEAR(B1454)-YEAR(VLOOKUP(I1454,$C$3:$L$6,8,0)))*12+MONTH(B1454)-MONTH(VLOOKUP(I1454,$C$3:$L$6,8,0))))*(VLOOKUP(I1454,$C$3:$L$6,10,0)*VLOOKUP(I1454,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1454<>\"\",IF(I1454<>\"\",IF(ISERROR(VLOOKUP(I1454,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1454,$C$3:$L$6,10,0)+J1454+IF(OR(VLOOKUP(I1454,$C$3:$L$6,5,0)=Variables!$B$5,B1454>VLOOKUP(I1454,$C$3:$L$6,8,0)),IF(VLOOKUP(I1454,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1454)-YEAR($B$12))*12+MONTH(B1454)-MONTH($B$12)),((YEAR(B1454)-YEAR(VLOOKUP(I1454,$C$3:$L$6,8,0)))*12+MONTH(B1454)-MONTH(VLOOKUP(I1454,$C$3:$L$6,8,0))))*VLOOKUP(I1454,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1454<>Variables!$B$1,IF(H1454<>0,C1454,I1454),\"\")","v":""},"","",{"$f":"IF(C1455<>\"\",IF(OR(VLOOKUP(C1455,$C$3:$L$6,5,0)=Variables!$B$5,B1455>VLOOKUP(C1455,$C$3:$L$6,8,0)),-D1455*VLOOKUP(C1455,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1455<>Variables!$B$1,IF(C1455<>\"\",$I$9-E1455-F1455,\"\"),-D1455)","v":""},"",{"$f":"IF(C1455<>\"\",IF(D1455+$I$9-E1455-F1455>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1455,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1455,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1455,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1455,$C$3:$L$6,5,0)=Variables!$B$5,B1455>VLOOKUP(I1455,$C$3:$L$6,8,0)),IF(VLOOKUP(I1455,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1455)-YEAR($B$12))*12+MONTH(B1455)-MONTH($B$12)),((YEAR(B1455)-YEAR(VLOOKUP(I1455,$C$3:$L$6,8,0)))*12+MONTH(B1455)-MONTH(VLOOKUP(I1455,$C$3:$L$6,8,0))))*(VLOOKUP(I1455,$C$3:$L$6,10,0)*VLOOKUP(I1455,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1455<>\"\",IF(I1455<>\"\",IF(ISERROR(VLOOKUP(I1455,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1455,$C$3:$L$6,10,0)+J1455+IF(OR(VLOOKUP(I1455,$C$3:$L$6,5,0)=Variables!$B$5,B1455>VLOOKUP(I1455,$C$3:$L$6,8,0)),IF(VLOOKUP(I1455,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1455)-YEAR($B$12))*12+MONTH(B1455)-MONTH($B$12)),((YEAR(B1455)-YEAR(VLOOKUP(I1455,$C$3:$L$6,8,0)))*12+MONTH(B1455)-MONTH(VLOOKUP(I1455,$C$3:$L$6,8,0))))*VLOOKUP(I1455,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1455<>Variables!$B$1,IF(H1455<>0,C1455,I1455),\"\")","v":""},"","",{"$f":"IF(C1456<>\"\",IF(OR(VLOOKUP(C1456,$C$3:$L$6,5,0)=Variables!$B$5,B1456>VLOOKUP(C1456,$C$3:$L$6,8,0)),-D1456*VLOOKUP(C1456,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1456<>Variables!$B$1,IF(C1456<>\"\",$I$9-E1456-F1456,\"\"),-D1456)","v":""},"",{"$f":"IF(C1456<>\"\",IF(D1456+$I$9-E1456-F1456>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1456,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1456,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1456,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1456,$C$3:$L$6,5,0)=Variables!$B$5,B1456>VLOOKUP(I1456,$C$3:$L$6,8,0)),IF(VLOOKUP(I1456,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1456)-YEAR($B$12))*12+MONTH(B1456)-MONTH($B$12)),((YEAR(B1456)-YEAR(VLOOKUP(I1456,$C$3:$L$6,8,0)))*12+MONTH(B1456)-MONTH(VLOOKUP(I1456,$C$3:$L$6,8,0))))*(VLOOKUP(I1456,$C$3:$L$6,10,0)*VLOOKUP(I1456,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1456<>\"\",IF(I1456<>\"\",IF(ISERROR(VLOOKUP(I1456,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1456,$C$3:$L$6,10,0)+J1456+IF(OR(VLOOKUP(I1456,$C$3:$L$6,5,0)=Variables!$B$5,B1456>VLOOKUP(I1456,$C$3:$L$6,8,0)),IF(VLOOKUP(I1456,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1456)-YEAR($B$12))*12+MONTH(B1456)-MONTH($B$12)),((YEAR(B1456)-YEAR(VLOOKUP(I1456,$C$3:$L$6,8,0)))*12+MONTH(B1456)-MONTH(VLOOKUP(I1456,$C$3:$L$6,8,0))))*VLOOKUP(I1456,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1456<>Variables!$B$1,IF(H1456<>0,C1456,I1456),\"\")","v":""},"","",{"$f":"IF(C1457<>\"\",IF(OR(VLOOKUP(C1457,$C$3:$L$6,5,0)=Variables!$B$5,B1457>VLOOKUP(C1457,$C$3:$L$6,8,0)),-D1457*VLOOKUP(C1457,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1457<>Variables!$B$1,IF(C1457<>\"\",$I$9-E1457-F1457,\"\"),-D1457)","v":""},"",{"$f":"IF(C1457<>\"\",IF(D1457+$I$9-E1457-F1457>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1457,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1457,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1457,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1457,$C$3:$L$6,5,0)=Variables!$B$5,B1457>VLOOKUP(I1457,$C$3:$L$6,8,0)),IF(VLOOKUP(I1457,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1457)-YEAR($B$12))*12+MONTH(B1457)-MONTH($B$12)),((YEAR(B1457)-YEAR(VLOOKUP(I1457,$C$3:$L$6,8,0)))*12+MONTH(B1457)-MONTH(VLOOKUP(I1457,$C$3:$L$6,8,0))))*(VLOOKUP(I1457,$C$3:$L$6,10,0)*VLOOKUP(I1457,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1457<>\"\",IF(I1457<>\"\",IF(ISERROR(VLOOKUP(I1457,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1457,$C$3:$L$6,10,0)+J1457+IF(OR(VLOOKUP(I1457,$C$3:$L$6,5,0)=Variables!$B$5,B1457>VLOOKUP(I1457,$C$3:$L$6,8,0)),IF(VLOOKUP(I1457,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1457)-YEAR($B$12))*12+MONTH(B1457)-MONTH($B$12)),((YEAR(B1457)-YEAR(VLOOKUP(I1457,$C$3:$L$6,8,0)))*12+MONTH(B1457)-MONTH(VLOOKUP(I1457,$C$3:$L$6,8,0))))*VLOOKUP(I1457,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1457<>Variables!$B$1,IF(H1457<>0,C1457,I1457),\"\")","v":""},"","",{"$f":"IF(C1458<>\"\",IF(OR(VLOOKUP(C1458,$C$3:$L$6,5,0)=Variables!$B$5,B1458>VLOOKUP(C1458,$C$3:$L$6,8,0)),-D1458*VLOOKUP(C1458,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1458<>Variables!$B$1,IF(C1458<>\"\",$I$9-E1458-F1458,\"\"),-D1458)","v":""},"",{"$f":"IF(C1458<>\"\",IF(D1458+$I$9-E1458-F1458>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1458,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1458,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1458,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1458,$C$3:$L$6,5,0)=Variables!$B$5,B1458>VLOOKUP(I1458,$C$3:$L$6,8,0)),IF(VLOOKUP(I1458,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1458)-YEAR($B$12))*12+MONTH(B1458)-MONTH($B$12)),((YEAR(B1458)-YEAR(VLOOKUP(I1458,$C$3:$L$6,8,0)))*12+MONTH(B1458)-MONTH(VLOOKUP(I1458,$C$3:$L$6,8,0))))*(VLOOKUP(I1458,$C$3:$L$6,10,0)*VLOOKUP(I1458,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1458<>\"\",IF(I1458<>\"\",IF(ISERROR(VLOOKUP(I1458,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1458,$C$3:$L$6,10,0)+J1458+IF(OR(VLOOKUP(I1458,$C$3:$L$6,5,0)=Variables!$B$5,B1458>VLOOKUP(I1458,$C$3:$L$6,8,0)),IF(VLOOKUP(I1458,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1458)-YEAR($B$12))*12+MONTH(B1458)-MONTH($B$12)),((YEAR(B1458)-YEAR(VLOOKUP(I1458,$C$3:$L$6,8,0)))*12+MONTH(B1458)-MONTH(VLOOKUP(I1458,$C$3:$L$6,8,0))))*VLOOKUP(I1458,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1458<>Variables!$B$1,IF(H1458<>0,C1458,I1458),\"\")","v":""},"","",{"$f":"IF(C1459<>\"\",IF(OR(VLOOKUP(C1459,$C$3:$L$6,5,0)=Variables!$B$5,B1459>VLOOKUP(C1459,$C$3:$L$6,8,0)),-D1459*VLOOKUP(C1459,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1459<>Variables!$B$1,IF(C1459<>\"\",$I$9-E1459-F1459,\"\"),-D1459)","v":""},"",{"$f":"IF(C1459<>\"\",IF(D1459+$I$9-E1459-F1459>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1459,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1459,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1459,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1459,$C$3:$L$6,5,0)=Variables!$B$5,B1459>VLOOKUP(I1459,$C$3:$L$6,8,0)),IF(VLOOKUP(I1459,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1459)-YEAR($B$12))*12+MONTH(B1459)-MONTH($B$12)),((YEAR(B1459)-YEAR(VLOOKUP(I1459,$C$3:$L$6,8,0)))*12+MONTH(B1459)-MONTH(VLOOKUP(I1459,$C$3:$L$6,8,0))))*(VLOOKUP(I1459,$C$3:$L$6,10,0)*VLOOKUP(I1459,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1459<>\"\",IF(I1459<>\"\",IF(ISERROR(VLOOKUP(I1459,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1459,$C$3:$L$6,10,0)+J1459+IF(OR(VLOOKUP(I1459,$C$3:$L$6,5,0)=Variables!$B$5,B1459>VLOOKUP(I1459,$C$3:$L$6,8,0)),IF(VLOOKUP(I1459,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1459)-YEAR($B$12))*12+MONTH(B1459)-MONTH($B$12)),((YEAR(B1459)-YEAR(VLOOKUP(I1459,$C$3:$L$6,8,0)))*12+MONTH(B1459)-MONTH(VLOOKUP(I1459,$C$3:$L$6,8,0))))*VLOOKUP(I1459,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1459<>Variables!$B$1,IF(H1459<>0,C1459,I1459),\"\")","v":""},"","",{"$f":"IF(C1460<>\"\",IF(OR(VLOOKUP(C1460,$C$3:$L$6,5,0)=Variables!$B$5,B1460>VLOOKUP(C1460,$C$3:$L$6,8,0)),-D1460*VLOOKUP(C1460,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1460<>Variables!$B$1,IF(C1460<>\"\",$I$9-E1460-F1460,\"\"),-D1460)","v":""},"",{"$f":"IF(C1460<>\"\",IF(D1460+$I$9-E1460-F1460>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1460,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1460,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1460,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1460,$C$3:$L$6,5,0)=Variables!$B$5,B1460>VLOOKUP(I1460,$C$3:$L$6,8,0)),IF(VLOOKUP(I1460,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1460)-YEAR($B$12))*12+MONTH(B1460)-MONTH($B$12)),((YEAR(B1460)-YEAR(VLOOKUP(I1460,$C$3:$L$6,8,0)))*12+MONTH(B1460)-MONTH(VLOOKUP(I1460,$C$3:$L$6,8,0))))*(VLOOKUP(I1460,$C$3:$L$6,10,0)*VLOOKUP(I1460,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1460<>\"\",IF(I1460<>\"\",IF(ISERROR(VLOOKUP(I1460,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1460,$C$3:$L$6,10,0)+J1460+IF(OR(VLOOKUP(I1460,$C$3:$L$6,5,0)=Variables!$B$5,B1460>VLOOKUP(I1460,$C$3:$L$6,8,0)),IF(VLOOKUP(I1460,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1460)-YEAR($B$12))*12+MONTH(B1460)-MONTH($B$12)),((YEAR(B1460)-YEAR(VLOOKUP(I1460,$C$3:$L$6,8,0)))*12+MONTH(B1460)-MONTH(VLOOKUP(I1460,$C$3:$L$6,8,0))))*VLOOKUP(I1460,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1460<>Variables!$B$1,IF(H1460<>0,C1460,I1460),\"\")","v":""},"","",{"$f":"IF(C1461<>\"\",IF(OR(VLOOKUP(C1461,$C$3:$L$6,5,0)=Variables!$B$5,B1461>VLOOKUP(C1461,$C$3:$L$6,8,0)),-D1461*VLOOKUP(C1461,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1461<>Variables!$B$1,IF(C1461<>\"\",$I$9-E1461-F1461,\"\"),-D1461)","v":""},"",{"$f":"IF(C1461<>\"\",IF(D1461+$I$9-E1461-F1461>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1461,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1461,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1461,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1461,$C$3:$L$6,5,0)=Variables!$B$5,B1461>VLOOKUP(I1461,$C$3:$L$6,8,0)),IF(VLOOKUP(I1461,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1461)-YEAR($B$12))*12+MONTH(B1461)-MONTH($B$12)),((YEAR(B1461)-YEAR(VLOOKUP(I1461,$C$3:$L$6,8,0)))*12+MONTH(B1461)-MONTH(VLOOKUP(I1461,$C$3:$L$6,8,0))))*(VLOOKUP(I1461,$C$3:$L$6,10,0)*VLOOKUP(I1461,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1461<>\"\",IF(I1461<>\"\",IF(ISERROR(VLOOKUP(I1461,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1461,$C$3:$L$6,10,0)+J1461+IF(OR(VLOOKUP(I1461,$C$3:$L$6,5,0)=Variables!$B$5,B1461>VLOOKUP(I1461,$C$3:$L$6,8,0)),IF(VLOOKUP(I1461,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1461)-YEAR($B$12))*12+MONTH(B1461)-MONTH($B$12)),((YEAR(B1461)-YEAR(VLOOKUP(I1461,$C$3:$L$6,8,0)))*12+MONTH(B1461)-MONTH(VLOOKUP(I1461,$C$3:$L$6,8,0))))*VLOOKUP(I1461,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1461<>Variables!$B$1,IF(H1461<>0,C1461,I1461),\"\")","v":""},"","",{"$f":"IF(C1462<>\"\",IF(OR(VLOOKUP(C1462,$C$3:$L$6,5,0)=Variables!$B$5,B1462>VLOOKUP(C1462,$C$3:$L$6,8,0)),-D1462*VLOOKUP(C1462,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1462<>Variables!$B$1,IF(C1462<>\"\",$I$9-E1462-F1462,\"\"),-D1462)","v":""},"",{"$f":"IF(C1462<>\"\",IF(D1462+$I$9-E1462-F1462>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1462,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1462,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1462,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1462,$C$3:$L$6,5,0)=Variables!$B$5,B1462>VLOOKUP(I1462,$C$3:$L$6,8,0)),IF(VLOOKUP(I1462,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1462)-YEAR($B$12))*12+MONTH(B1462)-MONTH($B$12)),((YEAR(B1462)-YEAR(VLOOKUP(I1462,$C$3:$L$6,8,0)))*12+MONTH(B1462)-MONTH(VLOOKUP(I1462,$C$3:$L$6,8,0))))*(VLOOKUP(I1462,$C$3:$L$6,10,0)*VLOOKUP(I1462,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1462<>\"\",IF(I1462<>\"\",IF(ISERROR(VLOOKUP(I1462,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1462,$C$3:$L$6,10,0)+J1462+IF(OR(VLOOKUP(I1462,$C$3:$L$6,5,0)=Variables!$B$5,B1462>VLOOKUP(I1462,$C$3:$L$6,8,0)),IF(VLOOKUP(I1462,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1462)-YEAR($B$12))*12+MONTH(B1462)-MONTH($B$12)),((YEAR(B1462)-YEAR(VLOOKUP(I1462,$C$3:$L$6,8,0)))*12+MONTH(B1462)-MONTH(VLOOKUP(I1462,$C$3:$L$6,8,0))))*VLOOKUP(I1462,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1462<>Variables!$B$1,IF(H1462<>0,C1462,I1462),\"\")","v":""},"","",{"$f":"IF(C1463<>\"\",IF(OR(VLOOKUP(C1463,$C$3:$L$6,5,0)=Variables!$B$5,B1463>VLOOKUP(C1463,$C$3:$L$6,8,0)),-D1463*VLOOKUP(C1463,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1463<>Variables!$B$1,IF(C1463<>\"\",$I$9-E1463-F1463,\"\"),-D1463)","v":""},"",{"$f":"IF(C1463<>\"\",IF(D1463+$I$9-E1463-F1463>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1463,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1463,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1463,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1463,$C$3:$L$6,5,0)=Variables!$B$5,B1463>VLOOKUP(I1463,$C$3:$L$6,8,0)),IF(VLOOKUP(I1463,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1463)-YEAR($B$12))*12+MONTH(B1463)-MONTH($B$12)),((YEAR(B1463)-YEAR(VLOOKUP(I1463,$C$3:$L$6,8,0)))*12+MONTH(B1463)-MONTH(VLOOKUP(I1463,$C$3:$L$6,8,0))))*(VLOOKUP(I1463,$C$3:$L$6,10,0)*VLOOKUP(I1463,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1463<>\"\",IF(I1463<>\"\",IF(ISERROR(VLOOKUP(I1463,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1463,$C$3:$L$6,10,0)+J1463+IF(OR(VLOOKUP(I1463,$C$3:$L$6,5,0)=Variables!$B$5,B1463>VLOOKUP(I1463,$C$3:$L$6,8,0)),IF(VLOOKUP(I1463,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1463)-YEAR($B$12))*12+MONTH(B1463)-MONTH($B$12)),((YEAR(B1463)-YEAR(VLOOKUP(I1463,$C$3:$L$6,8,0)))*12+MONTH(B1463)-MONTH(VLOOKUP(I1463,$C$3:$L$6,8,0))))*VLOOKUP(I1463,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1463<>Variables!$B$1,IF(H1463<>0,C1463,I1463),\"\")","v":""},"","",{"$f":"IF(C1464<>\"\",IF(OR(VLOOKUP(C1464,$C$3:$L$6,5,0)=Variables!$B$5,B1464>VLOOKUP(C1464,$C$3:$L$6,8,0)),-D1464*VLOOKUP(C1464,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1464<>Variables!$B$1,IF(C1464<>\"\",$I$9-E1464-F1464,\"\"),-D1464)","v":""},"",{"$f":"IF(C1464<>\"\",IF(D1464+$I$9-E1464-F1464>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1464,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1464,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1464,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1464,$C$3:$L$6,5,0)=Variables!$B$5,B1464>VLOOKUP(I1464,$C$3:$L$6,8,0)),IF(VLOOKUP(I1464,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1464)-YEAR($B$12))*12+MONTH(B1464)-MONTH($B$12)),((YEAR(B1464)-YEAR(VLOOKUP(I1464,$C$3:$L$6,8,0)))*12+MONTH(B1464)-MONTH(VLOOKUP(I1464,$C$3:$L$6,8,0))))*(VLOOKUP(I1464,$C$3:$L$6,10,0)*VLOOKUP(I1464,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1464<>\"\",IF(I1464<>\"\",IF(ISERROR(VLOOKUP(I1464,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1464,$C$3:$L$6,10,0)+J1464+IF(OR(VLOOKUP(I1464,$C$3:$L$6,5,0)=Variables!$B$5,B1464>VLOOKUP(I1464,$C$3:$L$6,8,0)),IF(VLOOKUP(I1464,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1464)-YEAR($B$12))*12+MONTH(B1464)-MONTH($B$12)),((YEAR(B1464)-YEAR(VLOOKUP(I1464,$C$3:$L$6,8,0)))*12+MONTH(B1464)-MONTH(VLOOKUP(I1464,$C$3:$L$6,8,0))))*VLOOKUP(I1464,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1464<>Variables!$B$1,IF(H1464<>0,C1464,I1464),\"\")","v":""},"","",{"$f":"IF(C1465<>\"\",IF(OR(VLOOKUP(C1465,$C$3:$L$6,5,0)=Variables!$B$5,B1465>VLOOKUP(C1465,$C$3:$L$6,8,0)),-D1465*VLOOKUP(C1465,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1465<>Variables!$B$1,IF(C1465<>\"\",$I$9-E1465-F1465,\"\"),-D1465)","v":""},"",{"$f":"IF(C1465<>\"\",IF(D1465+$I$9-E1465-F1465>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1465,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1465,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1465,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1465,$C$3:$L$6,5,0)=Variables!$B$5,B1465>VLOOKUP(I1465,$C$3:$L$6,8,0)),IF(VLOOKUP(I1465,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1465)-YEAR($B$12))*12+MONTH(B1465)-MONTH($B$12)),((YEAR(B1465)-YEAR(VLOOKUP(I1465,$C$3:$L$6,8,0)))*12+MONTH(B1465)-MONTH(VLOOKUP(I1465,$C$3:$L$6,8,0))))*(VLOOKUP(I1465,$C$3:$L$6,10,0)*VLOOKUP(I1465,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1465<>\"\",IF(I1465<>\"\",IF(ISERROR(VLOOKUP(I1465,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1465,$C$3:$L$6,10,0)+J1465+IF(OR(VLOOKUP(I1465,$C$3:$L$6,5,0)=Variables!$B$5,B1465>VLOOKUP(I1465,$C$3:$L$6,8,0)),IF(VLOOKUP(I1465,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1465)-YEAR($B$12))*12+MONTH(B1465)-MONTH($B$12)),((YEAR(B1465)-YEAR(VLOOKUP(I1465,$C$3:$L$6,8,0)))*12+MONTH(B1465)-MONTH(VLOOKUP(I1465,$C$3:$L$6,8,0))))*VLOOKUP(I1465,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1465<>Variables!$B$1,IF(H1465<>0,C1465,I1465),\"\")","v":""},"","",{"$f":"IF(C1466<>\"\",IF(OR(VLOOKUP(C1466,$C$3:$L$6,5,0)=Variables!$B$5,B1466>VLOOKUP(C1466,$C$3:$L$6,8,0)),-D1466*VLOOKUP(C1466,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1466<>Variables!$B$1,IF(C1466<>\"\",$I$9-E1466-F1466,\"\"),-D1466)","v":""},"",{"$f":"IF(C1466<>\"\",IF(D1466+$I$9-E1466-F1466>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1466,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1466,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1466,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1466,$C$3:$L$6,5,0)=Variables!$B$5,B1466>VLOOKUP(I1466,$C$3:$L$6,8,0)),IF(VLOOKUP(I1466,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1466)-YEAR($B$12))*12+MONTH(B1466)-MONTH($B$12)),((YEAR(B1466)-YEAR(VLOOKUP(I1466,$C$3:$L$6,8,0)))*12+MONTH(B1466)-MONTH(VLOOKUP(I1466,$C$3:$L$6,8,0))))*(VLOOKUP(I1466,$C$3:$L$6,10,0)*VLOOKUP(I1466,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1466<>\"\",IF(I1466<>\"\",IF(ISERROR(VLOOKUP(I1466,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1466,$C$3:$L$6,10,0)+J1466+IF(OR(VLOOKUP(I1466,$C$3:$L$6,5,0)=Variables!$B$5,B1466>VLOOKUP(I1466,$C$3:$L$6,8,0)),IF(VLOOKUP(I1466,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1466)-YEAR($B$12))*12+MONTH(B1466)-MONTH($B$12)),((YEAR(B1466)-YEAR(VLOOKUP(I1466,$C$3:$L$6,8,0)))*12+MONTH(B1466)-MONTH(VLOOKUP(I1466,$C$3:$L$6,8,0))))*VLOOKUP(I1466,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1466<>Variables!$B$1,IF(H1466<>0,C1466,I1466),\"\")","v":""},"","",{"$f":"IF(C1467<>\"\",IF(OR(VLOOKUP(C1467,$C$3:$L$6,5,0)=Variables!$B$5,B1467>VLOOKUP(C1467,$C$3:$L$6,8,0)),-D1467*VLOOKUP(C1467,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1467<>Variables!$B$1,IF(C1467<>\"\",$I$9-E1467-F1467,\"\"),-D1467)","v":""},"",{"$f":"IF(C1467<>\"\",IF(D1467+$I$9-E1467-F1467>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1467,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1467,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1467,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1467,$C$3:$L$6,5,0)=Variables!$B$5,B1467>VLOOKUP(I1467,$C$3:$L$6,8,0)),IF(VLOOKUP(I1467,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1467)-YEAR($B$12))*12+MONTH(B1467)-MONTH($B$12)),((YEAR(B1467)-YEAR(VLOOKUP(I1467,$C$3:$L$6,8,0)))*12+MONTH(B1467)-MONTH(VLOOKUP(I1467,$C$3:$L$6,8,0))))*(VLOOKUP(I1467,$C$3:$L$6,10,0)*VLOOKUP(I1467,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1467<>\"\",IF(I1467<>\"\",IF(ISERROR(VLOOKUP(I1467,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1467,$C$3:$L$6,10,0)+J1467+IF(OR(VLOOKUP(I1467,$C$3:$L$6,5,0)=Variables!$B$5,B1467>VLOOKUP(I1467,$C$3:$L$6,8,0)),IF(VLOOKUP(I1467,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1467)-YEAR($B$12))*12+MONTH(B1467)-MONTH($B$12)),((YEAR(B1467)-YEAR(VLOOKUP(I1467,$C$3:$L$6,8,0)))*12+MONTH(B1467)-MONTH(VLOOKUP(I1467,$C$3:$L$6,8,0))))*VLOOKUP(I1467,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1467<>Variables!$B$1,IF(H1467<>0,C1467,I1467),\"\")","v":""},"","",{"$f":"IF(C1468<>\"\",IF(OR(VLOOKUP(C1468,$C$3:$L$6,5,0)=Variables!$B$5,B1468>VLOOKUP(C1468,$C$3:$L$6,8,0)),-D1468*VLOOKUP(C1468,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1468<>Variables!$B$1,IF(C1468<>\"\",$I$9-E1468-F1468,\"\"),-D1468)","v":""},"",{"$f":"IF(C1468<>\"\",IF(D1468+$I$9-E1468-F1468>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1468,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1468,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1468,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1468,$C$3:$L$6,5,0)=Variables!$B$5,B1468>VLOOKUP(I1468,$C$3:$L$6,8,0)),IF(VLOOKUP(I1468,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1468)-YEAR($B$12))*12+MONTH(B1468)-MONTH($B$12)),((YEAR(B1468)-YEAR(VLOOKUP(I1468,$C$3:$L$6,8,0)))*12+MONTH(B1468)-MONTH(VLOOKUP(I1468,$C$3:$L$6,8,0))))*(VLOOKUP(I1468,$C$3:$L$6,10,0)*VLOOKUP(I1468,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1468<>\"\",IF(I1468<>\"\",IF(ISERROR(VLOOKUP(I1468,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1468,$C$3:$L$6,10,0)+J1468+IF(OR(VLOOKUP(I1468,$C$3:$L$6,5,0)=Variables!$B$5,B1468>VLOOKUP(I1468,$C$3:$L$6,8,0)),IF(VLOOKUP(I1468,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1468)-YEAR($B$12))*12+MONTH(B1468)-MONTH($B$12)),((YEAR(B1468)-YEAR(VLOOKUP(I1468,$C$3:$L$6,8,0)))*12+MONTH(B1468)-MONTH(VLOOKUP(I1468,$C$3:$L$6,8,0))))*VLOOKUP(I1468,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1468<>Variables!$B$1,IF(H1468<>0,C1468,I1468),\"\")","v":""},"","",{"$f":"IF(C1469<>\"\",IF(OR(VLOOKUP(C1469,$C$3:$L$6,5,0)=Variables!$B$5,B1469>VLOOKUP(C1469,$C$3:$L$6,8,0)),-D1469*VLOOKUP(C1469,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1469<>Variables!$B$1,IF(C1469<>\"\",$I$9-E1469-F1469,\"\"),-D1469)","v":""},"",{"$f":"IF(C1469<>\"\",IF(D1469+$I$9-E1469-F1469>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1469,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1469,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1469,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1469,$C$3:$L$6,5,0)=Variables!$B$5,B1469>VLOOKUP(I1469,$C$3:$L$6,8,0)),IF(VLOOKUP(I1469,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1469)-YEAR($B$12))*12+MONTH(B1469)-MONTH($B$12)),((YEAR(B1469)-YEAR(VLOOKUP(I1469,$C$3:$L$6,8,0)))*12+MONTH(B1469)-MONTH(VLOOKUP(I1469,$C$3:$L$6,8,0))))*(VLOOKUP(I1469,$C$3:$L$6,10,0)*VLOOKUP(I1469,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1469<>\"\",IF(I1469<>\"\",IF(ISERROR(VLOOKUP(I1469,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1469,$C$3:$L$6,10,0)+J1469+IF(OR(VLOOKUP(I1469,$C$3:$L$6,5,0)=Variables!$B$5,B1469>VLOOKUP(I1469,$C$3:$L$6,8,0)),IF(VLOOKUP(I1469,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1469)-YEAR($B$12))*12+MONTH(B1469)-MONTH($B$12)),((YEAR(B1469)-YEAR(VLOOKUP(I1469,$C$3:$L$6,8,0)))*12+MONTH(B1469)-MONTH(VLOOKUP(I1469,$C$3:$L$6,8,0))))*VLOOKUP(I1469,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1469<>Variables!$B$1,IF(H1469<>0,C1469,I1469),\"\")","v":""},"","",{"$f":"IF(C1470<>\"\",IF(OR(VLOOKUP(C1470,$C$3:$L$6,5,0)=Variables!$B$5,B1470>VLOOKUP(C1470,$C$3:$L$6,8,0)),-D1470*VLOOKUP(C1470,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1470<>Variables!$B$1,IF(C1470<>\"\",$I$9-E1470-F1470,\"\"),-D1470)","v":""},"",{"$f":"IF(C1470<>\"\",IF(D1470+$I$9-E1470-F1470>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1470,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1470,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1470,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1470,$C$3:$L$6,5,0)=Variables!$B$5,B1470>VLOOKUP(I1470,$C$3:$L$6,8,0)),IF(VLOOKUP(I1470,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1470)-YEAR($B$12))*12+MONTH(B1470)-MONTH($B$12)),((YEAR(B1470)-YEAR(VLOOKUP(I1470,$C$3:$L$6,8,0)))*12+MONTH(B1470)-MONTH(VLOOKUP(I1470,$C$3:$L$6,8,0))))*(VLOOKUP(I1470,$C$3:$L$6,10,0)*VLOOKUP(I1470,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1470<>\"\",IF(I1470<>\"\",IF(ISERROR(VLOOKUP(I1470,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1470,$C$3:$L$6,10,0)+J1470+IF(OR(VLOOKUP(I1470,$C$3:$L$6,5,0)=Variables!$B$5,B1470>VLOOKUP(I1470,$C$3:$L$6,8,0)),IF(VLOOKUP(I1470,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1470)-YEAR($B$12))*12+MONTH(B1470)-MONTH($B$12)),((YEAR(B1470)-YEAR(VLOOKUP(I1470,$C$3:$L$6,8,0)))*12+MONTH(B1470)-MONTH(VLOOKUP(I1470,$C$3:$L$6,8,0))))*VLOOKUP(I1470,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1470<>Variables!$B$1,IF(H1470<>0,C1470,I1470),\"\")","v":""},"","",{"$f":"IF(C1471<>\"\",IF(OR(VLOOKUP(C1471,$C$3:$L$6,5,0)=Variables!$B$5,B1471>VLOOKUP(C1471,$C$3:$L$6,8,0)),-D1471*VLOOKUP(C1471,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1471<>Variables!$B$1,IF(C1471<>\"\",$I$9-E1471-F1471,\"\"),-D1471)","v":""},"",{"$f":"IF(C1471<>\"\",IF(D1471+$I$9-E1471-F1471>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1471,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1471,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1471,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1471,$C$3:$L$6,5,0)=Variables!$B$5,B1471>VLOOKUP(I1471,$C$3:$L$6,8,0)),IF(VLOOKUP(I1471,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1471)-YEAR($B$12))*12+MONTH(B1471)-MONTH($B$12)),((YEAR(B1471)-YEAR(VLOOKUP(I1471,$C$3:$L$6,8,0)))*12+MONTH(B1471)-MONTH(VLOOKUP(I1471,$C$3:$L$6,8,0))))*(VLOOKUP(I1471,$C$3:$L$6,10,0)*VLOOKUP(I1471,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1471<>\"\",IF(I1471<>\"\",IF(ISERROR(VLOOKUP(I1471,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1471,$C$3:$L$6,10,0)+J1471+IF(OR(VLOOKUP(I1471,$C$3:$L$6,5,0)=Variables!$B$5,B1471>VLOOKUP(I1471,$C$3:$L$6,8,0)),IF(VLOOKUP(I1471,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1471)-YEAR($B$12))*12+MONTH(B1471)-MONTH($B$12)),((YEAR(B1471)-YEAR(VLOOKUP(I1471,$C$3:$L$6,8,0)))*12+MONTH(B1471)-MONTH(VLOOKUP(I1471,$C$3:$L$6,8,0))))*VLOOKUP(I1471,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1471<>Variables!$B$1,IF(H1471<>0,C1471,I1471),\"\")","v":""},"","",{"$f":"IF(C1472<>\"\",IF(OR(VLOOKUP(C1472,$C$3:$L$6,5,0)=Variables!$B$5,B1472>VLOOKUP(C1472,$C$3:$L$6,8,0)),-D1472*VLOOKUP(C1472,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1472<>Variables!$B$1,IF(C1472<>\"\",$I$9-E1472-F1472,\"\"),-D1472)","v":""},"",{"$f":"IF(C1472<>\"\",IF(D1472+$I$9-E1472-F1472>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1472,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1472,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1472,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1472,$C$3:$L$6,5,0)=Variables!$B$5,B1472>VLOOKUP(I1472,$C$3:$L$6,8,0)),IF(VLOOKUP(I1472,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1472)-YEAR($B$12))*12+MONTH(B1472)-MONTH($B$12)),((YEAR(B1472)-YEAR(VLOOKUP(I1472,$C$3:$L$6,8,0)))*12+MONTH(B1472)-MONTH(VLOOKUP(I1472,$C$3:$L$6,8,0))))*(VLOOKUP(I1472,$C$3:$L$6,10,0)*VLOOKUP(I1472,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1472<>\"\",IF(I1472<>\"\",IF(ISERROR(VLOOKUP(I1472,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1472,$C$3:$L$6,10,0)+J1472+IF(OR(VLOOKUP(I1472,$C$3:$L$6,5,0)=Variables!$B$5,B1472>VLOOKUP(I1472,$C$3:$L$6,8,0)),IF(VLOOKUP(I1472,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1472)-YEAR($B$12))*12+MONTH(B1472)-MONTH($B$12)),((YEAR(B1472)-YEAR(VLOOKUP(I1472,$C$3:$L$6,8,0)))*12+MONTH(B1472)-MONTH(VLOOKUP(I1472,$C$3:$L$6,8,0))))*VLOOKUP(I1472,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1472<>Variables!$B$1,IF(H1472<>0,C1472,I1472),\"\")","v":""},"","",{"$f":"IF(C1473<>\"\",IF(OR(VLOOKUP(C1473,$C$3:$L$6,5,0)=Variables!$B$5,B1473>VLOOKUP(C1473,$C$3:$L$6,8,0)),-D1473*VLOOKUP(C1473,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1473<>Variables!$B$1,IF(C1473<>\"\",$I$9-E1473-F1473,\"\"),-D1473)","v":""},"",{"$f":"IF(C1473<>\"\",IF(D1473+$I$9-E1473-F1473>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1473,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1473,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1473,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1473,$C$3:$L$6,5,0)=Variables!$B$5,B1473>VLOOKUP(I1473,$C$3:$L$6,8,0)),IF(VLOOKUP(I1473,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1473)-YEAR($B$12))*12+MONTH(B1473)-MONTH($B$12)),((YEAR(B1473)-YEAR(VLOOKUP(I1473,$C$3:$L$6,8,0)))*12+MONTH(B1473)-MONTH(VLOOKUP(I1473,$C$3:$L$6,8,0))))*(VLOOKUP(I1473,$C$3:$L$6,10,0)*VLOOKUP(I1473,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1473<>\"\",IF(I1473<>\"\",IF(ISERROR(VLOOKUP(I1473,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1473,$C$3:$L$6,10,0)+J1473+IF(OR(VLOOKUP(I1473,$C$3:$L$6,5,0)=Variables!$B$5,B1473>VLOOKUP(I1473,$C$3:$L$6,8,0)),IF(VLOOKUP(I1473,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1473)-YEAR($B$12))*12+MONTH(B1473)-MONTH($B$12)),((YEAR(B1473)-YEAR(VLOOKUP(I1473,$C$3:$L$6,8,0)))*12+MONTH(B1473)-MONTH(VLOOKUP(I1473,$C$3:$L$6,8,0))))*VLOOKUP(I1473,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1473<>Variables!$B$1,IF(H1473<>0,C1473,I1473),\"\")","v":""},"","",{"$f":"IF(C1474<>\"\",IF(OR(VLOOKUP(C1474,$C$3:$L$6,5,0)=Variables!$B$5,B1474>VLOOKUP(C1474,$C$3:$L$6,8,0)),-D1474*VLOOKUP(C1474,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1474<>Variables!$B$1,IF(C1474<>\"\",$I$9-E1474-F1474,\"\"),-D1474)","v":""},"",{"$f":"IF(C1474<>\"\",IF(D1474+$I$9-E1474-F1474>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1474,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1474,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1474,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1474,$C$3:$L$6,5,0)=Variables!$B$5,B1474>VLOOKUP(I1474,$C$3:$L$6,8,0)),IF(VLOOKUP(I1474,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1474)-YEAR($B$12))*12+MONTH(B1474)-MONTH($B$12)),((YEAR(B1474)-YEAR(VLOOKUP(I1474,$C$3:$L$6,8,0)))*12+MONTH(B1474)-MONTH(VLOOKUP(I1474,$C$3:$L$6,8,0))))*(VLOOKUP(I1474,$C$3:$L$6,10,0)*VLOOKUP(I1474,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1474<>\"\",IF(I1474<>\"\",IF(ISERROR(VLOOKUP(I1474,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1474,$C$3:$L$6,10,0)+J1474+IF(OR(VLOOKUP(I1474,$C$3:$L$6,5,0)=Variables!$B$5,B1474>VLOOKUP(I1474,$C$3:$L$6,8,0)),IF(VLOOKUP(I1474,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1474)-YEAR($B$12))*12+MONTH(B1474)-MONTH($B$12)),((YEAR(B1474)-YEAR(VLOOKUP(I1474,$C$3:$L$6,8,0)))*12+MONTH(B1474)-MONTH(VLOOKUP(I1474,$C$3:$L$6,8,0))))*VLOOKUP(I1474,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1474<>Variables!$B$1,IF(H1474<>0,C1474,I1474),\"\")","v":""},"","",{"$f":"IF(C1475<>\"\",IF(OR(VLOOKUP(C1475,$C$3:$L$6,5,0)=Variables!$B$5,B1475>VLOOKUP(C1475,$C$3:$L$6,8,0)),-D1475*VLOOKUP(C1475,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1475<>Variables!$B$1,IF(C1475<>\"\",$I$9-E1475-F1475,\"\"),-D1475)","v":""},"",{"$f":"IF(C1475<>\"\",IF(D1475+$I$9-E1475-F1475>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1475,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1475,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1475,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1475,$C$3:$L$6,5,0)=Variables!$B$5,B1475>VLOOKUP(I1475,$C$3:$L$6,8,0)),IF(VLOOKUP(I1475,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1475)-YEAR($B$12))*12+MONTH(B1475)-MONTH($B$12)),((YEAR(B1475)-YEAR(VLOOKUP(I1475,$C$3:$L$6,8,0)))*12+MONTH(B1475)-MONTH(VLOOKUP(I1475,$C$3:$L$6,8,0))))*(VLOOKUP(I1475,$C$3:$L$6,10,0)*VLOOKUP(I1475,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1475<>\"\",IF(I1475<>\"\",IF(ISERROR(VLOOKUP(I1475,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1475,$C$3:$L$6,10,0)+J1475+IF(OR(VLOOKUP(I1475,$C$3:$L$6,5,0)=Variables!$B$5,B1475>VLOOKUP(I1475,$C$3:$L$6,8,0)),IF(VLOOKUP(I1475,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1475)-YEAR($B$12))*12+MONTH(B1475)-MONTH($B$12)),((YEAR(B1475)-YEAR(VLOOKUP(I1475,$C$3:$L$6,8,0)))*12+MONTH(B1475)-MONTH(VLOOKUP(I1475,$C$3:$L$6,8,0))))*VLOOKUP(I1475,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1475<>Variables!$B$1,IF(H1475<>0,C1475,I1475),\"\")","v":""},"","",{"$f":"IF(C1476<>\"\",IF(OR(VLOOKUP(C1476,$C$3:$L$6,5,0)=Variables!$B$5,B1476>VLOOKUP(C1476,$C$3:$L$6,8,0)),-D1476*VLOOKUP(C1476,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1476<>Variables!$B$1,IF(C1476<>\"\",$I$9-E1476-F1476,\"\"),-D1476)","v":""},"",{"$f":"IF(C1476<>\"\",IF(D1476+$I$9-E1476-F1476>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1476,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1476,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1476,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1476,$C$3:$L$6,5,0)=Variables!$B$5,B1476>VLOOKUP(I1476,$C$3:$L$6,8,0)),IF(VLOOKUP(I1476,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1476)-YEAR($B$12))*12+MONTH(B1476)-MONTH($B$12)),((YEAR(B1476)-YEAR(VLOOKUP(I1476,$C$3:$L$6,8,0)))*12+MONTH(B1476)-MONTH(VLOOKUP(I1476,$C$3:$L$6,8,0))))*(VLOOKUP(I1476,$C$3:$L$6,10,0)*VLOOKUP(I1476,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1476<>\"\",IF(I1476<>\"\",IF(ISERROR(VLOOKUP(I1476,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1476,$C$3:$L$6,10,0)+J1476+IF(OR(VLOOKUP(I1476,$C$3:$L$6,5,0)=Variables!$B$5,B1476>VLOOKUP(I1476,$C$3:$L$6,8,0)),IF(VLOOKUP(I1476,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1476)-YEAR($B$12))*12+MONTH(B1476)-MONTH($B$12)),((YEAR(B1476)-YEAR(VLOOKUP(I1476,$C$3:$L$6,8,0)))*12+MONTH(B1476)-MONTH(VLOOKUP(I1476,$C$3:$L$6,8,0))))*VLOOKUP(I1476,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1476<>Variables!$B$1,IF(H1476<>0,C1476,I1476),\"\")","v":""},"","",{"$f":"IF(C1477<>\"\",IF(OR(VLOOKUP(C1477,$C$3:$L$6,5,0)=Variables!$B$5,B1477>VLOOKUP(C1477,$C$3:$L$6,8,0)),-D1477*VLOOKUP(C1477,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1477<>Variables!$B$1,IF(C1477<>\"\",$I$9-E1477-F1477,\"\"),-D1477)","v":""},"",{"$f":"IF(C1477<>\"\",IF(D1477+$I$9-E1477-F1477>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1477,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1477,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1477,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1477,$C$3:$L$6,5,0)=Variables!$B$5,B1477>VLOOKUP(I1477,$C$3:$L$6,8,0)),IF(VLOOKUP(I1477,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1477)-YEAR($B$12))*12+MONTH(B1477)-MONTH($B$12)),((YEAR(B1477)-YEAR(VLOOKUP(I1477,$C$3:$L$6,8,0)))*12+MONTH(B1477)-MONTH(VLOOKUP(I1477,$C$3:$L$6,8,0))))*(VLOOKUP(I1477,$C$3:$L$6,10,0)*VLOOKUP(I1477,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1477<>\"\",IF(I1477<>\"\",IF(ISERROR(VLOOKUP(I1477,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1477,$C$3:$L$6,10,0)+J1477+IF(OR(VLOOKUP(I1477,$C$3:$L$6,5,0)=Variables!$B$5,B1477>VLOOKUP(I1477,$C$3:$L$6,8,0)),IF(VLOOKUP(I1477,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1477)-YEAR($B$12))*12+MONTH(B1477)-MONTH($B$12)),((YEAR(B1477)-YEAR(VLOOKUP(I1477,$C$3:$L$6,8,0)))*12+MONTH(B1477)-MONTH(VLOOKUP(I1477,$C$3:$L$6,8,0))))*VLOOKUP(I1477,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1477<>Variables!$B$1,IF(H1477<>0,C1477,I1477),\"\")","v":""},"","",{"$f":"IF(C1478<>\"\",IF(OR(VLOOKUP(C1478,$C$3:$L$6,5,0)=Variables!$B$5,B1478>VLOOKUP(C1478,$C$3:$L$6,8,0)),-D1478*VLOOKUP(C1478,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1478<>Variables!$B$1,IF(C1478<>\"\",$I$9-E1478-F1478,\"\"),-D1478)","v":""},"",{"$f":"IF(C1478<>\"\",IF(D1478+$I$9-E1478-F1478>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1478,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1478,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1478,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1478,$C$3:$L$6,5,0)=Variables!$B$5,B1478>VLOOKUP(I1478,$C$3:$L$6,8,0)),IF(VLOOKUP(I1478,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1478)-YEAR($B$12))*12+MONTH(B1478)-MONTH($B$12)),((YEAR(B1478)-YEAR(VLOOKUP(I1478,$C$3:$L$6,8,0)))*12+MONTH(B1478)-MONTH(VLOOKUP(I1478,$C$3:$L$6,8,0))))*(VLOOKUP(I1478,$C$3:$L$6,10,0)*VLOOKUP(I1478,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1478<>\"\",IF(I1478<>\"\",IF(ISERROR(VLOOKUP(I1478,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1478,$C$3:$L$6,10,0)+J1478+IF(OR(VLOOKUP(I1478,$C$3:$L$6,5,0)=Variables!$B$5,B1478>VLOOKUP(I1478,$C$3:$L$6,8,0)),IF(VLOOKUP(I1478,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1478)-YEAR($B$12))*12+MONTH(B1478)-MONTH($B$12)),((YEAR(B1478)-YEAR(VLOOKUP(I1478,$C$3:$L$6,8,0)))*12+MONTH(B1478)-MONTH(VLOOKUP(I1478,$C$3:$L$6,8,0))))*VLOOKUP(I1478,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1478<>Variables!$B$1,IF(H1478<>0,C1478,I1478),\"\")","v":""},"","",{"$f":"IF(C1479<>\"\",IF(OR(VLOOKUP(C1479,$C$3:$L$6,5,0)=Variables!$B$5,B1479>VLOOKUP(C1479,$C$3:$L$6,8,0)),-D1479*VLOOKUP(C1479,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1479<>Variables!$B$1,IF(C1479<>\"\",$I$9-E1479-F1479,\"\"),-D1479)","v":""},"",{"$f":"IF(C1479<>\"\",IF(D1479+$I$9-E1479-F1479>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1479,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1479,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1479,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1479,$C$3:$L$6,5,0)=Variables!$B$5,B1479>VLOOKUP(I1479,$C$3:$L$6,8,0)),IF(VLOOKUP(I1479,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1479)-YEAR($B$12))*12+MONTH(B1479)-MONTH($B$12)),((YEAR(B1479)-YEAR(VLOOKUP(I1479,$C$3:$L$6,8,0)))*12+MONTH(B1479)-MONTH(VLOOKUP(I1479,$C$3:$L$6,8,0))))*(VLOOKUP(I1479,$C$3:$L$6,10,0)*VLOOKUP(I1479,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1479<>\"\",IF(I1479<>\"\",IF(ISERROR(VLOOKUP(I1479,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1479,$C$3:$L$6,10,0)+J1479+IF(OR(VLOOKUP(I1479,$C$3:$L$6,5,0)=Variables!$B$5,B1479>VLOOKUP(I1479,$C$3:$L$6,8,0)),IF(VLOOKUP(I1479,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1479)-YEAR($B$12))*12+MONTH(B1479)-MONTH($B$12)),((YEAR(B1479)-YEAR(VLOOKUP(I1479,$C$3:$L$6,8,0)))*12+MONTH(B1479)-MONTH(VLOOKUP(I1479,$C$3:$L$6,8,0))))*VLOOKUP(I1479,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1479<>Variables!$B$1,IF(H1479<>0,C1479,I1479),\"\")","v":""},"","",{"$f":"IF(C1480<>\"\",IF(OR(VLOOKUP(C1480,$C$3:$L$6,5,0)=Variables!$B$5,B1480>VLOOKUP(C1480,$C$3:$L$6,8,0)),-D1480*VLOOKUP(C1480,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1480<>Variables!$B$1,IF(C1480<>\"\",$I$9-E1480-F1480,\"\"),-D1480)","v":""},"",{"$f":"IF(C1480<>\"\",IF(D1480+$I$9-E1480-F1480>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1480,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1480,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1480,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1480,$C$3:$L$6,5,0)=Variables!$B$5,B1480>VLOOKUP(I1480,$C$3:$L$6,8,0)),IF(VLOOKUP(I1480,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1480)-YEAR($B$12))*12+MONTH(B1480)-MONTH($B$12)),((YEAR(B1480)-YEAR(VLOOKUP(I1480,$C$3:$L$6,8,0)))*12+MONTH(B1480)-MONTH(VLOOKUP(I1480,$C$3:$L$6,8,0))))*(VLOOKUP(I1480,$C$3:$L$6,10,0)*VLOOKUP(I1480,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1480<>\"\",IF(I1480<>\"\",IF(ISERROR(VLOOKUP(I1480,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1480,$C$3:$L$6,10,0)+J1480+IF(OR(VLOOKUP(I1480,$C$3:$L$6,5,0)=Variables!$B$5,B1480>VLOOKUP(I1480,$C$3:$L$6,8,0)),IF(VLOOKUP(I1480,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1480)-YEAR($B$12))*12+MONTH(B1480)-MONTH($B$12)),((YEAR(B1480)-YEAR(VLOOKUP(I1480,$C$3:$L$6,8,0)))*12+MONTH(B1480)-MONTH(VLOOKUP(I1480,$C$3:$L$6,8,0))))*VLOOKUP(I1480,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1480<>Variables!$B$1,IF(H1480<>0,C1480,I1480),\"\")","v":""},"","",{"$f":"IF(C1481<>\"\",IF(OR(VLOOKUP(C1481,$C$3:$L$6,5,0)=Variables!$B$5,B1481>VLOOKUP(C1481,$C$3:$L$6,8,0)),-D1481*VLOOKUP(C1481,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1481<>Variables!$B$1,IF(C1481<>\"\",$I$9-E1481-F1481,\"\"),-D1481)","v":""},"",{"$f":"IF(C1481<>\"\",IF(D1481+$I$9-E1481-F1481>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1481,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1481,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1481,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1481,$C$3:$L$6,5,0)=Variables!$B$5,B1481>VLOOKUP(I1481,$C$3:$L$6,8,0)),IF(VLOOKUP(I1481,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1481)-YEAR($B$12))*12+MONTH(B1481)-MONTH($B$12)),((YEAR(B1481)-YEAR(VLOOKUP(I1481,$C$3:$L$6,8,0)))*12+MONTH(B1481)-MONTH(VLOOKUP(I1481,$C$3:$L$6,8,0))))*(VLOOKUP(I1481,$C$3:$L$6,10,0)*VLOOKUP(I1481,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1481<>\"\",IF(I1481<>\"\",IF(ISERROR(VLOOKUP(I1481,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1481,$C$3:$L$6,10,0)+J1481+IF(OR(VLOOKUP(I1481,$C$3:$L$6,5,0)=Variables!$B$5,B1481>VLOOKUP(I1481,$C$3:$L$6,8,0)),IF(VLOOKUP(I1481,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1481)-YEAR($B$12))*12+MONTH(B1481)-MONTH($B$12)),((YEAR(B1481)-YEAR(VLOOKUP(I1481,$C$3:$L$6,8,0)))*12+MONTH(B1481)-MONTH(VLOOKUP(I1481,$C$3:$L$6,8,0))))*VLOOKUP(I1481,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1481<>Variables!$B$1,IF(H1481<>0,C1481,I1481),\"\")","v":""},"","",{"$f":"IF(C1482<>\"\",IF(OR(VLOOKUP(C1482,$C$3:$L$6,5,0)=Variables!$B$5,B1482>VLOOKUP(C1482,$C$3:$L$6,8,0)),-D1482*VLOOKUP(C1482,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1482<>Variables!$B$1,IF(C1482<>\"\",$I$9-E1482-F1482,\"\"),-D1482)","v":""},"",{"$f":"IF(C1482<>\"\",IF(D1482+$I$9-E1482-F1482>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1482,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1482,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1482,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1482,$C$3:$L$6,5,0)=Variables!$B$5,B1482>VLOOKUP(I1482,$C$3:$L$6,8,0)),IF(VLOOKUP(I1482,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1482)-YEAR($B$12))*12+MONTH(B1482)-MONTH($B$12)),((YEAR(B1482)-YEAR(VLOOKUP(I1482,$C$3:$L$6,8,0)))*12+MONTH(B1482)-MONTH(VLOOKUP(I1482,$C$3:$L$6,8,0))))*(VLOOKUP(I1482,$C$3:$L$6,10,0)*VLOOKUP(I1482,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1482<>\"\",IF(I1482<>\"\",IF(ISERROR(VLOOKUP(I1482,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1482,$C$3:$L$6,10,0)+J1482+IF(OR(VLOOKUP(I1482,$C$3:$L$6,5,0)=Variables!$B$5,B1482>VLOOKUP(I1482,$C$3:$L$6,8,0)),IF(VLOOKUP(I1482,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1482)-YEAR($B$12))*12+MONTH(B1482)-MONTH($B$12)),((YEAR(B1482)-YEAR(VLOOKUP(I1482,$C$3:$L$6,8,0)))*12+MONTH(B1482)-MONTH(VLOOKUP(I1482,$C$3:$L$6,8,0))))*VLOOKUP(I1482,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1482<>Variables!$B$1,IF(H1482<>0,C1482,I1482),\"\")","v":""},"","",{"$f":"IF(C1483<>\"\",IF(OR(VLOOKUP(C1483,$C$3:$L$6,5,0)=Variables!$B$5,B1483>VLOOKUP(C1483,$C$3:$L$6,8,0)),-D1483*VLOOKUP(C1483,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1483<>Variables!$B$1,IF(C1483<>\"\",$I$9-E1483-F1483,\"\"),-D1483)","v":""},"",{"$f":"IF(C1483<>\"\",IF(D1483+$I$9-E1483-F1483>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1483,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1483,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1483,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1483,$C$3:$L$6,5,0)=Variables!$B$5,B1483>VLOOKUP(I1483,$C$3:$L$6,8,0)),IF(VLOOKUP(I1483,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1483)-YEAR($B$12))*12+MONTH(B1483)-MONTH($B$12)),((YEAR(B1483)-YEAR(VLOOKUP(I1483,$C$3:$L$6,8,0)))*12+MONTH(B1483)-MONTH(VLOOKUP(I1483,$C$3:$L$6,8,0))))*(VLOOKUP(I1483,$C$3:$L$6,10,0)*VLOOKUP(I1483,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1483<>\"\",IF(I1483<>\"\",IF(ISERROR(VLOOKUP(I1483,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1483,$C$3:$L$6,10,0)+J1483+IF(OR(VLOOKUP(I1483,$C$3:$L$6,5,0)=Variables!$B$5,B1483>VLOOKUP(I1483,$C$3:$L$6,8,0)),IF(VLOOKUP(I1483,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1483)-YEAR($B$12))*12+MONTH(B1483)-MONTH($B$12)),((YEAR(B1483)-YEAR(VLOOKUP(I1483,$C$3:$L$6,8,0)))*12+MONTH(B1483)-MONTH(VLOOKUP(I1483,$C$3:$L$6,8,0))))*VLOOKUP(I1483,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1483<>Variables!$B$1,IF(H1483<>0,C1483,I1483),\"\")","v":""},"","",{"$f":"IF(C1484<>\"\",IF(OR(VLOOKUP(C1484,$C$3:$L$6,5,0)=Variables!$B$5,B1484>VLOOKUP(C1484,$C$3:$L$6,8,0)),-D1484*VLOOKUP(C1484,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1484<>Variables!$B$1,IF(C1484<>\"\",$I$9-E1484-F1484,\"\"),-D1484)","v":""},"",{"$f":"IF(C1484<>\"\",IF(D1484+$I$9-E1484-F1484>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1484,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1484,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1484,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1484,$C$3:$L$6,5,0)=Variables!$B$5,B1484>VLOOKUP(I1484,$C$3:$L$6,8,0)),IF(VLOOKUP(I1484,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1484)-YEAR($B$12))*12+MONTH(B1484)-MONTH($B$12)),((YEAR(B1484)-YEAR(VLOOKUP(I1484,$C$3:$L$6,8,0)))*12+MONTH(B1484)-MONTH(VLOOKUP(I1484,$C$3:$L$6,8,0))))*(VLOOKUP(I1484,$C$3:$L$6,10,0)*VLOOKUP(I1484,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1484<>\"\",IF(I1484<>\"\",IF(ISERROR(VLOOKUP(I1484,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1484,$C$3:$L$6,10,0)+J1484+IF(OR(VLOOKUP(I1484,$C$3:$L$6,5,0)=Variables!$B$5,B1484>VLOOKUP(I1484,$C$3:$L$6,8,0)),IF(VLOOKUP(I1484,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1484)-YEAR($B$12))*12+MONTH(B1484)-MONTH($B$12)),((YEAR(B1484)-YEAR(VLOOKUP(I1484,$C$3:$L$6,8,0)))*12+MONTH(B1484)-MONTH(VLOOKUP(I1484,$C$3:$L$6,8,0))))*VLOOKUP(I1484,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1484<>Variables!$B$1,IF(H1484<>0,C1484,I1484),\"\")","v":""},"","",{"$f":"IF(C1485<>\"\",IF(OR(VLOOKUP(C1485,$C$3:$L$6,5,0)=Variables!$B$5,B1485>VLOOKUP(C1485,$C$3:$L$6,8,0)),-D1485*VLOOKUP(C1485,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1485<>Variables!$B$1,IF(C1485<>\"\",$I$9-E1485-F1485,\"\"),-D1485)","v":""},"",{"$f":"IF(C1485<>\"\",IF(D1485+$I$9-E1485-F1485>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1485,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1485,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1485,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1485,$C$3:$L$6,5,0)=Variables!$B$5,B1485>VLOOKUP(I1485,$C$3:$L$6,8,0)),IF(VLOOKUP(I1485,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1485)-YEAR($B$12))*12+MONTH(B1485)-MONTH($B$12)),((YEAR(B1485)-YEAR(VLOOKUP(I1485,$C$3:$L$6,8,0)))*12+MONTH(B1485)-MONTH(VLOOKUP(I1485,$C$3:$L$6,8,0))))*(VLOOKUP(I1485,$C$3:$L$6,10,0)*VLOOKUP(I1485,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1485<>\"\",IF(I1485<>\"\",IF(ISERROR(VLOOKUP(I1485,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1485,$C$3:$L$6,10,0)+J1485+IF(OR(VLOOKUP(I1485,$C$3:$L$6,5,0)=Variables!$B$5,B1485>VLOOKUP(I1485,$C$3:$L$6,8,0)),IF(VLOOKUP(I1485,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1485)-YEAR($B$12))*12+MONTH(B1485)-MONTH($B$12)),((YEAR(B1485)-YEAR(VLOOKUP(I1485,$C$3:$L$6,8,0)))*12+MONTH(B1485)-MONTH(VLOOKUP(I1485,$C$3:$L$6,8,0))))*VLOOKUP(I1485,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1485<>Variables!$B$1,IF(H1485<>0,C1485,I1485),\"\")","v":""},"","",{"$f":"IF(C1486<>\"\",IF(OR(VLOOKUP(C1486,$C$3:$L$6,5,0)=Variables!$B$5,B1486>VLOOKUP(C1486,$C$3:$L$6,8,0)),-D1486*VLOOKUP(C1486,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1486<>Variables!$B$1,IF(C1486<>\"\",$I$9-E1486-F1486,\"\"),-D1486)","v":""},"",{"$f":"IF(C1486<>\"\",IF(D1486+$I$9-E1486-F1486>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1486,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1486,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1486,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1486,$C$3:$L$6,5,0)=Variables!$B$5,B1486>VLOOKUP(I1486,$C$3:$L$6,8,0)),IF(VLOOKUP(I1486,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1486)-YEAR($B$12))*12+MONTH(B1486)-MONTH($B$12)),((YEAR(B1486)-YEAR(VLOOKUP(I1486,$C$3:$L$6,8,0)))*12+MONTH(B1486)-MONTH(VLOOKUP(I1486,$C$3:$L$6,8,0))))*(VLOOKUP(I1486,$C$3:$L$6,10,0)*VLOOKUP(I1486,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1486<>\"\",IF(I1486<>\"\",IF(ISERROR(VLOOKUP(I1486,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1486,$C$3:$L$6,10,0)+J1486+IF(OR(VLOOKUP(I1486,$C$3:$L$6,5,0)=Variables!$B$5,B1486>VLOOKUP(I1486,$C$3:$L$6,8,0)),IF(VLOOKUP(I1486,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1486)-YEAR($B$12))*12+MONTH(B1486)-MONTH($B$12)),((YEAR(B1486)-YEAR(VLOOKUP(I1486,$C$3:$L$6,8,0)))*12+MONTH(B1486)-MONTH(VLOOKUP(I1486,$C$3:$L$6,8,0))))*VLOOKUP(I1486,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1486<>Variables!$B$1,IF(H1486<>0,C1486,I1486),\"\")","v":""},"","",{"$f":"IF(C1487<>\"\",IF(OR(VLOOKUP(C1487,$C$3:$L$6,5,0)=Variables!$B$5,B1487>VLOOKUP(C1487,$C$3:$L$6,8,0)),-D1487*VLOOKUP(C1487,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1487<>Variables!$B$1,IF(C1487<>\"\",$I$9-E1487-F1487,\"\"),-D1487)","v":""},"",{"$f":"IF(C1487<>\"\",IF(D1487+$I$9-E1487-F1487>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1487,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1487,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1487,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1487,$C$3:$L$6,5,0)=Variables!$B$5,B1487>VLOOKUP(I1487,$C$3:$L$6,8,0)),IF(VLOOKUP(I1487,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1487)-YEAR($B$12))*12+MONTH(B1487)-MONTH($B$12)),((YEAR(B1487)-YEAR(VLOOKUP(I1487,$C$3:$L$6,8,0)))*12+MONTH(B1487)-MONTH(VLOOKUP(I1487,$C$3:$L$6,8,0))))*(VLOOKUP(I1487,$C$3:$L$6,10,0)*VLOOKUP(I1487,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1487<>\"\",IF(I1487<>\"\",IF(ISERROR(VLOOKUP(I1487,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1487,$C$3:$L$6,10,0)+J1487+IF(OR(VLOOKUP(I1487,$C$3:$L$6,5,0)=Variables!$B$5,B1487>VLOOKUP(I1487,$C$3:$L$6,8,0)),IF(VLOOKUP(I1487,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1487)-YEAR($B$12))*12+MONTH(B1487)-MONTH($B$12)),((YEAR(B1487)-YEAR(VLOOKUP(I1487,$C$3:$L$6,8,0)))*12+MONTH(B1487)-MONTH(VLOOKUP(I1487,$C$3:$L$6,8,0))))*VLOOKUP(I1487,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1487<>Variables!$B$1,IF(H1487<>0,C1487,I1487),\"\")","v":""},"","",{"$f":"IF(C1488<>\"\",IF(OR(VLOOKUP(C1488,$C$3:$L$6,5,0)=Variables!$B$5,B1488>VLOOKUP(C1488,$C$3:$L$6,8,0)),-D1488*VLOOKUP(C1488,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1488<>Variables!$B$1,IF(C1488<>\"\",$I$9-E1488-F1488,\"\"),-D1488)","v":""},"",{"$f":"IF(C1488<>\"\",IF(D1488+$I$9-E1488-F1488>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1488,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1488,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1488,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1488,$C$3:$L$6,5,0)=Variables!$B$5,B1488>VLOOKUP(I1488,$C$3:$L$6,8,0)),IF(VLOOKUP(I1488,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1488)-YEAR($B$12))*12+MONTH(B1488)-MONTH($B$12)),((YEAR(B1488)-YEAR(VLOOKUP(I1488,$C$3:$L$6,8,0)))*12+MONTH(B1488)-MONTH(VLOOKUP(I1488,$C$3:$L$6,8,0))))*(VLOOKUP(I1488,$C$3:$L$6,10,0)*VLOOKUP(I1488,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1488<>\"\",IF(I1488<>\"\",IF(ISERROR(VLOOKUP(I1488,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1488,$C$3:$L$6,10,0)+J1488+IF(OR(VLOOKUP(I1488,$C$3:$L$6,5,0)=Variables!$B$5,B1488>VLOOKUP(I1488,$C$3:$L$6,8,0)),IF(VLOOKUP(I1488,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1488)-YEAR($B$12))*12+MONTH(B1488)-MONTH($B$12)),((YEAR(B1488)-YEAR(VLOOKUP(I1488,$C$3:$L$6,8,0)))*12+MONTH(B1488)-MONTH(VLOOKUP(I1488,$C$3:$L$6,8,0))))*VLOOKUP(I1488,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1488<>Variables!$B$1,IF(H1488<>0,C1488,I1488),\"\")","v":""},"","",{"$f":"IF(C1489<>\"\",IF(OR(VLOOKUP(C1489,$C$3:$L$6,5,0)=Variables!$B$5,B1489>VLOOKUP(C1489,$C$3:$L$6,8,0)),-D1489*VLOOKUP(C1489,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1489<>Variables!$B$1,IF(C1489<>\"\",$I$9-E1489-F1489,\"\"),-D1489)","v":""},"",{"$f":"IF(C1489<>\"\",IF(D1489+$I$9-E1489-F1489>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1489,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1489,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1489,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1489,$C$3:$L$6,5,0)=Variables!$B$5,B1489>VLOOKUP(I1489,$C$3:$L$6,8,0)),IF(VLOOKUP(I1489,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1489)-YEAR($B$12))*12+MONTH(B1489)-MONTH($B$12)),((YEAR(B1489)-YEAR(VLOOKUP(I1489,$C$3:$L$6,8,0)))*12+MONTH(B1489)-MONTH(VLOOKUP(I1489,$C$3:$L$6,8,0))))*(VLOOKUP(I1489,$C$3:$L$6,10,0)*VLOOKUP(I1489,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1489<>\"\",IF(I1489<>\"\",IF(ISERROR(VLOOKUP(I1489,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1489,$C$3:$L$6,10,0)+J1489+IF(OR(VLOOKUP(I1489,$C$3:$L$6,5,0)=Variables!$B$5,B1489>VLOOKUP(I1489,$C$3:$L$6,8,0)),IF(VLOOKUP(I1489,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1489)-YEAR($B$12))*12+MONTH(B1489)-MONTH($B$12)),((YEAR(B1489)-YEAR(VLOOKUP(I1489,$C$3:$L$6,8,0)))*12+MONTH(B1489)-MONTH(VLOOKUP(I1489,$C$3:$L$6,8,0))))*VLOOKUP(I1489,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1489<>Variables!$B$1,IF(H1489<>0,C1489,I1489),\"\")","v":""},"","",{"$f":"IF(C1490<>\"\",IF(OR(VLOOKUP(C1490,$C$3:$L$6,5,0)=Variables!$B$5,B1490>VLOOKUP(C1490,$C$3:$L$6,8,0)),-D1490*VLOOKUP(C1490,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1490<>Variables!$B$1,IF(C1490<>\"\",$I$9-E1490-F1490,\"\"),-D1490)","v":""},"",{"$f":"IF(C1490<>\"\",IF(D1490+$I$9-E1490-F1490>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1490,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1490,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1490,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1490,$C$3:$L$6,5,0)=Variables!$B$5,B1490>VLOOKUP(I1490,$C$3:$L$6,8,0)),IF(VLOOKUP(I1490,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1490)-YEAR($B$12))*12+MONTH(B1490)-MONTH($B$12)),((YEAR(B1490)-YEAR(VLOOKUP(I1490,$C$3:$L$6,8,0)))*12+MONTH(B1490)-MONTH(VLOOKUP(I1490,$C$3:$L$6,8,0))))*(VLOOKUP(I1490,$C$3:$L$6,10,0)*VLOOKUP(I1490,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1490<>\"\",IF(I1490<>\"\",IF(ISERROR(VLOOKUP(I1490,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1490,$C$3:$L$6,10,0)+J1490+IF(OR(VLOOKUP(I1490,$C$3:$L$6,5,0)=Variables!$B$5,B1490>VLOOKUP(I1490,$C$3:$L$6,8,0)),IF(VLOOKUP(I1490,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1490)-YEAR($B$12))*12+MONTH(B1490)-MONTH($B$12)),((YEAR(B1490)-YEAR(VLOOKUP(I1490,$C$3:$L$6,8,0)))*12+MONTH(B1490)-MONTH(VLOOKUP(I1490,$C$3:$L$6,8,0))))*VLOOKUP(I1490,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1490<>Variables!$B$1,IF(H1490<>0,C1490,I1490),\"\")","v":""},"","",{"$f":"IF(C1491<>\"\",IF(OR(VLOOKUP(C1491,$C$3:$L$6,5,0)=Variables!$B$5,B1491>VLOOKUP(C1491,$C$3:$L$6,8,0)),-D1491*VLOOKUP(C1491,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1491<>Variables!$B$1,IF(C1491<>\"\",$I$9-E1491-F1491,\"\"),-D1491)","v":""},"",{"$f":"IF(C1491<>\"\",IF(D1491+$I$9-E1491-F1491>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1491,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1491,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1491,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1491,$C$3:$L$6,5,0)=Variables!$B$5,B1491>VLOOKUP(I1491,$C$3:$L$6,8,0)),IF(VLOOKUP(I1491,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1491)-YEAR($B$12))*12+MONTH(B1491)-MONTH($B$12)),((YEAR(B1491)-YEAR(VLOOKUP(I1491,$C$3:$L$6,8,0)))*12+MONTH(B1491)-MONTH(VLOOKUP(I1491,$C$3:$L$6,8,0))))*(VLOOKUP(I1491,$C$3:$L$6,10,0)*VLOOKUP(I1491,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1491<>\"\",IF(I1491<>\"\",IF(ISERROR(VLOOKUP(I1491,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1491,$C$3:$L$6,10,0)+J1491+IF(OR(VLOOKUP(I1491,$C$3:$L$6,5,0)=Variables!$B$5,B1491>VLOOKUP(I1491,$C$3:$L$6,8,0)),IF(VLOOKUP(I1491,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1491)-YEAR($B$12))*12+MONTH(B1491)-MONTH($B$12)),((YEAR(B1491)-YEAR(VLOOKUP(I1491,$C$3:$L$6,8,0)))*12+MONTH(B1491)-MONTH(VLOOKUP(I1491,$C$3:$L$6,8,0))))*VLOOKUP(I1491,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1491<>Variables!$B$1,IF(H1491<>0,C1491,I1491),\"\")","v":""},"","",{"$f":"IF(C1492<>\"\",IF(OR(VLOOKUP(C1492,$C$3:$L$6,5,0)=Variables!$B$5,B1492>VLOOKUP(C1492,$C$3:$L$6,8,0)),-D1492*VLOOKUP(C1492,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1492<>Variables!$B$1,IF(C1492<>\"\",$I$9-E1492-F1492,\"\"),-D1492)","v":""},"",{"$f":"IF(C1492<>\"\",IF(D1492+$I$9-E1492-F1492>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1492,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1492,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1492,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1492,$C$3:$L$6,5,0)=Variables!$B$5,B1492>VLOOKUP(I1492,$C$3:$L$6,8,0)),IF(VLOOKUP(I1492,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1492)-YEAR($B$12))*12+MONTH(B1492)-MONTH($B$12)),((YEAR(B1492)-YEAR(VLOOKUP(I1492,$C$3:$L$6,8,0)))*12+MONTH(B1492)-MONTH(VLOOKUP(I1492,$C$3:$L$6,8,0))))*(VLOOKUP(I1492,$C$3:$L$6,10,0)*VLOOKUP(I1492,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1492<>\"\",IF(I1492<>\"\",IF(ISERROR(VLOOKUP(I1492,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1492,$C$3:$L$6,10,0)+J1492+IF(OR(VLOOKUP(I1492,$C$3:$L$6,5,0)=Variables!$B$5,B1492>VLOOKUP(I1492,$C$3:$L$6,8,0)),IF(VLOOKUP(I1492,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1492)-YEAR($B$12))*12+MONTH(B1492)-MONTH($B$12)),((YEAR(B1492)-YEAR(VLOOKUP(I1492,$C$3:$L$6,8,0)))*12+MONTH(B1492)-MONTH(VLOOKUP(I1492,$C$3:$L$6,8,0))))*VLOOKUP(I1492,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1492<>Variables!$B$1,IF(H1492<>0,C1492,I1492),\"\")","v":""},"","",{"$f":"IF(C1493<>\"\",IF(OR(VLOOKUP(C1493,$C$3:$L$6,5,0)=Variables!$B$5,B1493>VLOOKUP(C1493,$C$3:$L$6,8,0)),-D1493*VLOOKUP(C1493,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1493<>Variables!$B$1,IF(C1493<>\"\",$I$9-E1493-F1493,\"\"),-D1493)","v":""},"",{"$f":"IF(C1493<>\"\",IF(D1493+$I$9-E1493-F1493>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1493,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1493,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1493,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1493,$C$3:$L$6,5,0)=Variables!$B$5,B1493>VLOOKUP(I1493,$C$3:$L$6,8,0)),IF(VLOOKUP(I1493,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1493)-YEAR($B$12))*12+MONTH(B1493)-MONTH($B$12)),((YEAR(B1493)-YEAR(VLOOKUP(I1493,$C$3:$L$6,8,0)))*12+MONTH(B1493)-MONTH(VLOOKUP(I1493,$C$3:$L$6,8,0))))*(VLOOKUP(I1493,$C$3:$L$6,10,0)*VLOOKUP(I1493,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1493<>\"\",IF(I1493<>\"\",IF(ISERROR(VLOOKUP(I1493,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1493,$C$3:$L$6,10,0)+J1493+IF(OR(VLOOKUP(I1493,$C$3:$L$6,5,0)=Variables!$B$5,B1493>VLOOKUP(I1493,$C$3:$L$6,8,0)),IF(VLOOKUP(I1493,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1493)-YEAR($B$12))*12+MONTH(B1493)-MONTH($B$12)),((YEAR(B1493)-YEAR(VLOOKUP(I1493,$C$3:$L$6,8,0)))*12+MONTH(B1493)-MONTH(VLOOKUP(I1493,$C$3:$L$6,8,0))))*VLOOKUP(I1493,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1493<>Variables!$B$1,IF(H1493<>0,C1493,I1493),\"\")","v":""},"","",{"$f":"IF(C1494<>\"\",IF(OR(VLOOKUP(C1494,$C$3:$L$6,5,0)=Variables!$B$5,B1494>VLOOKUP(C1494,$C$3:$L$6,8,0)),-D1494*VLOOKUP(C1494,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1494<>Variables!$B$1,IF(C1494<>\"\",$I$9-E1494-F1494,\"\"),-D1494)","v":""},"",{"$f":"IF(C1494<>\"\",IF(D1494+$I$9-E1494-F1494>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1494,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1494,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1494,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1494,$C$3:$L$6,5,0)=Variables!$B$5,B1494>VLOOKUP(I1494,$C$3:$L$6,8,0)),IF(VLOOKUP(I1494,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1494)-YEAR($B$12))*12+MONTH(B1494)-MONTH($B$12)),((YEAR(B1494)-YEAR(VLOOKUP(I1494,$C$3:$L$6,8,0)))*12+MONTH(B1494)-MONTH(VLOOKUP(I1494,$C$3:$L$6,8,0))))*(VLOOKUP(I1494,$C$3:$L$6,10,0)*VLOOKUP(I1494,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1494<>\"\",IF(I1494<>\"\",IF(ISERROR(VLOOKUP(I1494,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1494,$C$3:$L$6,10,0)+J1494+IF(OR(VLOOKUP(I1494,$C$3:$L$6,5,0)=Variables!$B$5,B1494>VLOOKUP(I1494,$C$3:$L$6,8,0)),IF(VLOOKUP(I1494,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1494)-YEAR($B$12))*12+MONTH(B1494)-MONTH($B$12)),((YEAR(B1494)-YEAR(VLOOKUP(I1494,$C$3:$L$6,8,0)))*12+MONTH(B1494)-MONTH(VLOOKUP(I1494,$C$3:$L$6,8,0))))*VLOOKUP(I1494,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1494<>Variables!$B$1,IF(H1494<>0,C1494,I1494),\"\")","v":""},"","",{"$f":"IF(C1495<>\"\",IF(OR(VLOOKUP(C1495,$C$3:$L$6,5,0)=Variables!$B$5,B1495>VLOOKUP(C1495,$C$3:$L$6,8,0)),-D1495*VLOOKUP(C1495,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1495<>Variables!$B$1,IF(C1495<>\"\",$I$9-E1495-F1495,\"\"),-D1495)","v":""},"",{"$f":"IF(C1495<>\"\",IF(D1495+$I$9-E1495-F1495>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1495,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1495,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1495,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1495,$C$3:$L$6,5,0)=Variables!$B$5,B1495>VLOOKUP(I1495,$C$3:$L$6,8,0)),IF(VLOOKUP(I1495,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1495)-YEAR($B$12))*12+MONTH(B1495)-MONTH($B$12)),((YEAR(B1495)-YEAR(VLOOKUP(I1495,$C$3:$L$6,8,0)))*12+MONTH(B1495)-MONTH(VLOOKUP(I1495,$C$3:$L$6,8,0))))*(VLOOKUP(I1495,$C$3:$L$6,10,0)*VLOOKUP(I1495,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1495<>\"\",IF(I1495<>\"\",IF(ISERROR(VLOOKUP(I1495,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1495,$C$3:$L$6,10,0)+J1495+IF(OR(VLOOKUP(I1495,$C$3:$L$6,5,0)=Variables!$B$5,B1495>VLOOKUP(I1495,$C$3:$L$6,8,0)),IF(VLOOKUP(I1495,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1495)-YEAR($B$12))*12+MONTH(B1495)-MONTH($B$12)),((YEAR(B1495)-YEAR(VLOOKUP(I1495,$C$3:$L$6,8,0)))*12+MONTH(B1495)-MONTH(VLOOKUP(I1495,$C$3:$L$6,8,0))))*VLOOKUP(I1495,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1495<>Variables!$B$1,IF(H1495<>0,C1495,I1495),\"\")","v":""},"","",{"$f":"IF(C1496<>\"\",IF(OR(VLOOKUP(C1496,$C$3:$L$6,5,0)=Variables!$B$5,B1496>VLOOKUP(C1496,$C$3:$L$6,8,0)),-D1496*VLOOKUP(C1496,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1496<>Variables!$B$1,IF(C1496<>\"\",$I$9-E1496-F1496,\"\"),-D1496)","v":""},"",{"$f":"IF(C1496<>\"\",IF(D1496+$I$9-E1496-F1496>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1496,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1496,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1496,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1496,$C$3:$L$6,5,0)=Variables!$B$5,B1496>VLOOKUP(I1496,$C$3:$L$6,8,0)),IF(VLOOKUP(I1496,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1496)-YEAR($B$12))*12+MONTH(B1496)-MONTH($B$12)),((YEAR(B1496)-YEAR(VLOOKUP(I1496,$C$3:$L$6,8,0)))*12+MONTH(B1496)-MONTH(VLOOKUP(I1496,$C$3:$L$6,8,0))))*(VLOOKUP(I1496,$C$3:$L$6,10,0)*VLOOKUP(I1496,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1496<>\"\",IF(I1496<>\"\",IF(ISERROR(VLOOKUP(I1496,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1496,$C$3:$L$6,10,0)+J1496+IF(OR(VLOOKUP(I1496,$C$3:$L$6,5,0)=Variables!$B$5,B1496>VLOOKUP(I1496,$C$3:$L$6,8,0)),IF(VLOOKUP(I1496,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1496)-YEAR($B$12))*12+MONTH(B1496)-MONTH($B$12)),((YEAR(B1496)-YEAR(VLOOKUP(I1496,$C$3:$L$6,8,0)))*12+MONTH(B1496)-MONTH(VLOOKUP(I1496,$C$3:$L$6,8,0))))*VLOOKUP(I1496,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1496<>Variables!$B$1,IF(H1496<>0,C1496,I1496),\"\")","v":""},"","",{"$f":"IF(C1497<>\"\",IF(OR(VLOOKUP(C1497,$C$3:$L$6,5,0)=Variables!$B$5,B1497>VLOOKUP(C1497,$C$3:$L$6,8,0)),-D1497*VLOOKUP(C1497,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1497<>Variables!$B$1,IF(C1497<>\"\",$I$9-E1497-F1497,\"\"),-D1497)","v":""},"",{"$f":"IF(C1497<>\"\",IF(D1497+$I$9-E1497-F1497>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1497,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1497,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1497,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1497,$C$3:$L$6,5,0)=Variables!$B$5,B1497>VLOOKUP(I1497,$C$3:$L$6,8,0)),IF(VLOOKUP(I1497,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1497)-YEAR($B$12))*12+MONTH(B1497)-MONTH($B$12)),((YEAR(B1497)-YEAR(VLOOKUP(I1497,$C$3:$L$6,8,0)))*12+MONTH(B1497)-MONTH(VLOOKUP(I1497,$C$3:$L$6,8,0))))*(VLOOKUP(I1497,$C$3:$L$6,10,0)*VLOOKUP(I1497,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1497<>\"\",IF(I1497<>\"\",IF(ISERROR(VLOOKUP(I1497,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1497,$C$3:$L$6,10,0)+J1497+IF(OR(VLOOKUP(I1497,$C$3:$L$6,5,0)=Variables!$B$5,B1497>VLOOKUP(I1497,$C$3:$L$6,8,0)),IF(VLOOKUP(I1497,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1497)-YEAR($B$12))*12+MONTH(B1497)-MONTH($B$12)),((YEAR(B1497)-YEAR(VLOOKUP(I1497,$C$3:$L$6,8,0)))*12+MONTH(B1497)-MONTH(VLOOKUP(I1497,$C$3:$L$6,8,0))))*VLOOKUP(I1497,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1497<>Variables!$B$1,IF(H1497<>0,C1497,I1497),\"\")","v":""},"","",{"$f":"IF(C1498<>\"\",IF(OR(VLOOKUP(C1498,$C$3:$L$6,5,0)=Variables!$B$5,B1498>VLOOKUP(C1498,$C$3:$L$6,8,0)),-D1498*VLOOKUP(C1498,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1498<>Variables!$B$1,IF(C1498<>\"\",$I$9-E1498-F1498,\"\"),-D1498)","v":""},"",{"$f":"IF(C1498<>\"\",IF(D1498+$I$9-E1498-F1498>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1498,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1498,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1498,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1498,$C$3:$L$6,5,0)=Variables!$B$5,B1498>VLOOKUP(I1498,$C$3:$L$6,8,0)),IF(VLOOKUP(I1498,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1498)-YEAR($B$12))*12+MONTH(B1498)-MONTH($B$12)),((YEAR(B1498)-YEAR(VLOOKUP(I1498,$C$3:$L$6,8,0)))*12+MONTH(B1498)-MONTH(VLOOKUP(I1498,$C$3:$L$6,8,0))))*(VLOOKUP(I1498,$C$3:$L$6,10,0)*VLOOKUP(I1498,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1498<>\"\",IF(I1498<>\"\",IF(ISERROR(VLOOKUP(I1498,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1498,$C$3:$L$6,10,0)+J1498+IF(OR(VLOOKUP(I1498,$C$3:$L$6,5,0)=Variables!$B$5,B1498>VLOOKUP(I1498,$C$3:$L$6,8,0)),IF(VLOOKUP(I1498,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1498)-YEAR($B$12))*12+MONTH(B1498)-MONTH($B$12)),((YEAR(B1498)-YEAR(VLOOKUP(I1498,$C$3:$L$6,8,0)))*12+MONTH(B1498)-MONTH(VLOOKUP(I1498,$C$3:$L$6,8,0))))*VLOOKUP(I1498,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1498<>Variables!$B$1,IF(H1498<>0,C1498,I1498),\"\")","v":""},"","",{"$f":"IF(C1499<>\"\",IF(OR(VLOOKUP(C1499,$C$3:$L$6,5,0)=Variables!$B$5,B1499>VLOOKUP(C1499,$C$3:$L$6,8,0)),-D1499*VLOOKUP(C1499,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1499<>Variables!$B$1,IF(C1499<>\"\",$I$9-E1499-F1499,\"\"),-D1499)","v":""},"",{"$f":"IF(C1499<>\"\",IF(D1499+$I$9-E1499-F1499>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1499,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1499,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1499,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1499,$C$3:$L$6,5,0)=Variables!$B$5,B1499>VLOOKUP(I1499,$C$3:$L$6,8,0)),IF(VLOOKUP(I1499,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1499)-YEAR($B$12))*12+MONTH(B1499)-MONTH($B$12)),((YEAR(B1499)-YEAR(VLOOKUP(I1499,$C$3:$L$6,8,0)))*12+MONTH(B1499)-MONTH(VLOOKUP(I1499,$C$3:$L$6,8,0))))*(VLOOKUP(I1499,$C$3:$L$6,10,0)*VLOOKUP(I1499,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1499<>\"\",IF(I1499<>\"\",IF(ISERROR(VLOOKUP(I1499,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1499,$C$3:$L$6,10,0)+J1499+IF(OR(VLOOKUP(I1499,$C$3:$L$6,5,0)=Variables!$B$5,B1499>VLOOKUP(I1499,$C$3:$L$6,8,0)),IF(VLOOKUP(I1499,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1499)-YEAR($B$12))*12+MONTH(B1499)-MONTH($B$12)),((YEAR(B1499)-YEAR(VLOOKUP(I1499,$C$3:$L$6,8,0)))*12+MONTH(B1499)-MONTH(VLOOKUP(I1499,$C$3:$L$6,8,0))))*VLOOKUP(I1499,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1499<>Variables!$B$1,IF(H1499<>0,C1499,I1499),\"\")","v":""},{"$f":"IF(C1500<>\"\",IF(H1499<>0,H1499,L1499),\"\")","v":""},{"$f":"IF(C1500<>\"\",MINPAYMENT(C1500,ROW(B1500),COLUMN(B1500)),\"\")","v":""},{"$f":"IF(C1500<>\"\",IF(OR(VLOOKUP(C1500,$C$3:$L$6,5,0)=Variables!$B$5,B1500>VLOOKUP(C1500,$C$3:$L$6,8,0)),-D1500*VLOOKUP(C1500,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1500<>Variables!$B$1,IF(C1500<>\"\",$I$9-E1500-F1500,\"\"),-D1500)","v":""},"",{"$f":"IF(C1500<>\"\",IF(D1500+$I$9-E1500-F1500>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1500,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1500,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1500,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1500,$C$3:$L$6,5,0)=Variables!$B$5,B1500>VLOOKUP(I1500,$C$3:$L$6,8,0)),IF(VLOOKUP(I1500,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1500)-YEAR($B$12))*12+MONTH(B1500)-MONTH($B$12)),((YEAR(B1500)-YEAR(VLOOKUP(I1500,$C$3:$L$6,8,0)))*12+MONTH(B1500)-MONTH(VLOOKUP(I1500,$C$3:$L$6,8,0))))*(VLOOKUP(I1500,$C$3:$L$6,10,0)*VLOOKUP(I1500,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1500<>\"\",IF(I1500<>\"\",IF(ISERROR(VLOOKUP(I1500,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1500,$C$3:$L$6,10,0)+J1500+IF(OR(VLOOKUP(I1500,$C$3:$L$6,5,0)=Variables!$B$5,B1500>VLOOKUP(I1500,$C$3:$L$6,8,0)),IF(VLOOKUP(I1500,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1500)-YEAR($B$12))*12+MONTH(B1500)-MONTH($B$12)),((YEAR(B1500)-YEAR(VLOOKUP(I1500,$C$3:$L$6,8,0)))*12+MONTH(B1500)-MONTH(VLOOKUP(I1500,$C$3:$L$6,8,0))))*VLOOKUP(I1500,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},{"$f":"IF(C1500<>\"\",IF(ISERROR(IF(D1500+G1500>=0,K1500+D1500+G1500,\"\")),\"\",IF(D1500+G1500>=0,K1500+D1500+G1500,\"\")),\"\")","v":""}]
[null,{"$f":"IF(C1501<>\"\",DATE(YEAR(B1500),MONTH(B1500)+1,DAY(B1500)),\"\")","v":""},{"$f":"IF(I1500<>Variables!$B$1,IF(H1500<>0,C1500,I1500),\"\")","v":""},"","",{"$f":"IF(C1501<>\"\",IF(OR(VLOOKUP(C1501,$C$3:$L$6,5,0)=Variables!$B$5,B1501>VLOOKUP(C1501,$C$3:$L$6,8,0)),-D1501*VLOOKUP(C1501,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1501<>Variables!$B$1,IF(C1501<>\"\",$I$9-E1501-F1501,\"\"),-D1501)","v":""},{"$f":"IF(C1501<>\"\",IF(D1501+G1501<0,D1501+G1501,0),\"\")","v":""},{"$f":"IF(C1501<>\"\",IF(D1501+$I$9-E1501-F1501>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1501,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1501,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1501,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1501,$C$3:$L$6,5,0)=Variables!$B$5,B1501>VLOOKUP(I1501,$C$3:$L$6,8,0)),IF(VLOOKUP(I1501,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1501)-YEAR($B$12))*12+MONTH(B1501)-MONTH($B$12)),((YEAR(B1501)-YEAR(VLOOKUP(I1501,$C$3:$L$6,8,0)))*12+MONTH(B1501)-MONTH(VLOOKUP(I1501,$C$3:$L$6,8,0))))*(VLOOKUP(I1501,$C$3:$L$6,10,0)*VLOOKUP(I1501,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1501<>\"\",IF(I1501<>\"\",IF(ISERROR(VLOOKUP(I1501,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1501,$C$3:$L$6,10,0)+J1501+IF(OR(VLOOKUP(I1501,$C$3:$L$6,5,0)=Variables!$B$5,B1501>VLOOKUP(I1501,$C$3:$L$6,8,0)),IF(VLOOKUP(I1501,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1501)-YEAR($B$12))*12+MONTH(B1501)-MONTH($B$12)),((YEAR(B1501)-YEAR(VLOOKUP(I1501,$C$3:$L$6,8,0)))*12+MONTH(B1501)-MONTH(VLOOKUP(I1501,$C$3:$L$6,8,0))))*VLOOKUP(I1501,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,"",{"$f":"IF(I1501<>Variables!$B$1,IF(H1501<>0,C1501,I1501),\"\")","v":""},"","",{"$f":"IF(C1502<>\"\",IF(OR(VLOOKUP(C1502,$C$3:$L$6,5,0)=Variables!$B$5,B1502>VLOOKUP(C1502,$C$3:$L$6,8,0)),-D1502*VLOOKUP(C1502,$C$3:$L$6,6,0)/12,0),\"\")","v":""},{"$f":"IF(I1502<>Variables!$B$1,IF(C1502<>\"\",$I$9-E1502-F1502,\"\"),-D1502)","v":""},"",{"$f":"IF(C1502<>\"\",IF(D1502+$I$9-E1502-F1502>=0,IF(ISERROR(INDEX($C$3:$C$6,MATCH(C1502,$C$3:$C$6,0)+1,0)),Variables!$B$1,INDEX($C$3:$C$6,MATCH(C1502,$C$3:$C$6,0)+1,0)),\"\"),\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(I1502,$C$3:$L$6,5,0)),\"\",IF(OR(VLOOKUP(I1502,$C$3:$L$6,5,0)=Variables!$B$5,B1502>VLOOKUP(I1502,$C$3:$L$6,8,0)),IF(VLOOKUP(I1502,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1502)-YEAR($B$12))*12+MONTH(B1502)-MONTH($B$12)),((YEAR(B1502)-YEAR(VLOOKUP(I1502,$C$3:$L$6,8,0)))*12+MONTH(B1502)-MONTH(VLOOKUP(I1502,$C$3:$L$6,8,0))))*(VLOOKUP(I1502,$C$3:$L$6,10,0)*VLOOKUP(I1502,$C$3:$L$6,6,0)/12),0))","v":""},{"$f":"IF(C1502<>\"\",IF(I1502<>\"\",IF(ISERROR(VLOOKUP(I1502,$C$3:$L$6,10,0)),\"\",VLOOKUP(I1502,$C$3:$L$6,10,0)+J1502+IF(OR(VLOOKUP(I1502,$C$3:$L$6,5,0)=Variables!$B$5,B1502>VLOOKUP(I1502,$C$3:$L$6,8,0)),IF(VLOOKUP(I1502,$C$3:$L$6,5,0)=Variables!$B$5,((YEAR(B1502)-YEAR($B$12))*12+MONTH(B1502)-MONTH($B$12)),((YEAR(B1502)-YEAR(VLOOKUP(I1502,$C$3:$L$6,8,0)))*12+MONTH(B1502)-MONTH(VLOOKUP(I1502,$C$3:$L$6,8,0))))*VLOOKUP(I1502,$C$3:$L$6,7,0),0)),\"\"),\"\")","v":""},""]
[null,null,null,null,{"$f":"IF(C1503<>\"\",MINPAYMENT(C1503,ROW(B1503),COLUMN(B1503)),\"\")","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,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]

{"sheet":"Variables","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Debt Free Constant:","DEBT FREE!"]
[]
["Never Pay Constant:","Increase monthly payment or you will NEVER pay off this loan"]
[]
["Interest Subsidy Types:","Unsubsidized","Subsidized"]
[]
["Sort By Constants:","Ascending","Descending"]