{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["WELCOME","control lists","GENERAL ASSUMPTIONS+","GENERAL ASSUMPTIONS","INVESTMENTS+","INVESTMENTS","OTHER ASSETS+","OTHER ASSETS","DEBT+","DEBT","CF ASSUMPTIONS+","CF ASSUMPTIONS","BAL SHEET","1st YEAR","CF CHART","ESTATE CHART","FULL VIEW","MONTE CARLO","Cashflow Details","Other  Assets Details","Debt Details","Tax Details","NOTES","MONTE CARLO old","INCOME TAXES","taxtable"],"not_rendered":{"charts":9,"images":2,"macros":1,"external_links":1,"defined_names":109,"comments":14,"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":"WELCOME","index":0,"n_rows":25,"n_cols":20,"rows_kept":25,"cut":false,"hidden":false,"merged":[[20,1,20,19],[21,1,21,19],[4,17,4,19],[15,1,15,19],[6,16,6,19],[9,1,9,19],[11,1,11,19],[13,1,13,19],[19,1,19,19],[16,4,16,19],[18,1,18,19]]}
[]
[null,null,null,null,null,null,null,null,null,"Financial Planning . Investment Management . Fiduciary . Independent . Fee-Only",null,null,null,null,null,null,null,null,null,"560 First Street, Suite B-203"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benicia,  CA 94510"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tel: (707) 745-8756"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"www.GrossmanFinancial.com"]
[]
[]
[]
[]
[]
[]
[null,"Welcome to GFM's Personal Financial Calculating Program™ (PFCP™) Version 2017-01. "]
[]
[null,"The PFCP™ is a robust calculator, but not a crystal ball.  For a given set of assumptions that the user specifies, it calculates among other things estimates of current and forward period cashflows and balance sheet values for financial models of individuals presumed to reside in the United States during the year 2016.  Individuals and families may find the PFCP™ to be a useful \"template\":  It is user-friendly, provides essential and comprehensible forecasts, strikes a practical balance between detail and workability, and offers flexibility to accomodate \"beyond the template\" needs. "]
[]
[null,"To start, enter data and assumptions on the Green Tab sheets in any cell with a yellow background.  The calculations based on the inputs are presented on the Blue Tap sheets.   The last sheet with the Yellow Tab is a \"Notes\" sheet, for calculations as well as notes, which can be linked to other sheets to provide additional flexibility and capacity."]
[null,null,null,null,"Data entry cells in the program have \"comments\" to facilitate correct use.  We also offer a more detailed User Manual for the PFCP™ via Amazon.com ($2.99) - \"Personal Financial Planning - By the Numbers\", written by the designer of this program, Lawrence I. Grossman (M.B.A.,  Certified Financial Planner™, Registered Investment Advisor, Accredited Investment Fiduciary®). "]
[]
[null,"Please Note:  (1) The PFCP™ does not provide advice.  (2) You may download and use the PFCP™ for personal and noncommercial use only.  (3) The PFCP™ comes with no warranty.   See details below."]
[null,"NOT INVESTMENT ADVICE ---  GFM OFFERS WITHOUT CHARGE TO THE PUBLIC THE RIGHT TO THE NON-COMMERCIAL PERSONAL USE OF THIS VERSION THE PFCP™ , AND IT IS OFFERED WITHOUT ANY ADVICE ON HOW TO USE IT.  THE PUBLIC'S USE OF THE PFCP™ AT NO CHARGE, AND OUR OFFERING OF THE PFCP™ FOR PUBLIC USE WITHOUT COST, DOES NOT INVOLVE INVESTMENT ADVISORY OR ANY OTHER SERVICES FROM GROSSMAN FINANCIAL MANAGEMENT.   THE FINANCIAL CALCULATIONS HERE ARE OFTEN SUBJECT TO JUDGEMENT AND POSSIBLE IMPRECISION, AND CALCULATING ESTIMATES OF FUTURE FINANCIAL VALUES IS SUBJECT TO INNUMERABLE FACTORS, MANY OF WHICH INVOLVE GREAT UNCERTAINTY AND/OR ARE UNKNOWN.  FOR THE KIND OF CALCULATIONS DONE BY THE PFCP™, THERE ARE TODAY NO PROFESSIONAL OR REGULATORY STANDARDS.  IN THIS CONTEXT, GFM BELIEVES THAT PFCP™ CALCULATIONS ARE REASONABLE AND MAY BE USEFUL, BUT GFM PROVIDES NO CLAIMS OR ASSURANCES OF UTILITY OR VALUE OR ACCURACY AS MAY BE DETERMINED BY OTHERS."]
[null,"LICENSE AGREEMENT (PERSONAL USE ONLY) --- THE PFCP™ IS CONSIDERED A COPYRIGHTED WORK UNDER THE UNITES STATES AND OTHER COPYRIGHT LAWS AND IS THE PROPERTY OF GROSSMAN FINANCIAL MANAGEMENT (GFM).  YOU MAY DOWNLOAD AND USE THE PFCP™ FOR PERSONAL AND NONCOMMERCIAL USE ONLY. THE PFCP™ OR ANY DOCUMENT INCLUDING OR DERIVED FROM THE PFCP™ MAY NOT BE SOLD, DISTRIBUTED, PUBLISHED OR PLACED ON A PUBLIC SERVER SUCH AS THE INTERNET WITHOUT THE EXPRESS WRITTEN PERMISSION OF GFM.  YOU MAY NOT REMOVE OR ALTER ANY LOGO, TRADEMARK, COPYRIGHT, DISCLAIMER, BRAND, HYPERLINK, TERMS OF USE, ATTRIBUTION, OR OTHER PROPRIETARY NOTICES OR MARKS WITHIN THE PFCP™.  WE DEFINE \"PERSONAL USE\" AS NON-COMMERCIAL USE BY YOU, YOUR FAMILY, OR BY YOUR CLOSE PERSONAL FRIENDS, ON YOUR OWN COMPUTER. WE DEFINE \"COMMERCIAL USE\" AS ANY USE IN WHICH A CORPORATION OR BUSINESS OR COMMERCIAL ENTITY DERIVES OR ATTEMPTS TO DERIVE MONETARY GAIN AND BENEFIT, EITHER DIRECTLY OR INDIRECTLY, FROM THE USE OF THE PFCP™. THIS INCLUDES GOVERNMENT AND MILITARY ENTITIES, CORPORATIONS, LLCS, SOLE-PROPRIETORSHIPS, HOME-BASED BUSINESSES, AND INTERNET-BASED BUSINESSES.\n"]
[null,"NO WARRANTIES --- THE PFCP™ AND ANY RELATED DOCUMENTATION ARE PROVIDED TO YOU \"AS IS.\" GFM MAKES NO WARRANTIES, EXPRESS OR IMPLIED, AND EXPRESSLY DISCLAIMS ALL REPRESENTATIONS, ORAL OR WRITTEN, TERMS, CONDITIONS, AND WARRANTIES. WITHOUT LIMITING THE ABOVE, YOU ACCEPT THAT THE SOFTWARE MAY NOT MEET YOUR REQUIREMENTS AND OPERATE ERROR FREE OR ACCURATELY.  IN NO EVENT SHALL GFM BE LIABLE TO YOU, FOR ANY DAMAGES, INCLUDING ANY LOST PROFITS, LOST SAVINGS, OR ANY OTHER DIRECT, INDIRECT, SPECIAL, INCIDENTAL, OR CONSEQUENTIAL DAMAGES ARISING FROM THE USE OR THE INABILITY TO USE THE PFCP™ OR ANY MISTAKES AND NEGLIGENCE IN DEVELOPING THE PFCP™ OR FOR ANY CLAIM BY ANY OTHER PARTY. THE ORGANIZATION, BUSINESS, OR PERSON USING THE PFCP™ BEARS ALL RISKS AND RESPONSIBILITY FOR USING OF THE PFCP™.\n"]
[]
[]
[null,"© 2016 Grossman Financial Management"]

{"sheet":"control lists","index":1,"n_rows":153,"n_cols":44,"rows_kept":153,"cut":false,"hidden":true,"merged":[[0,14,0,22],[0,23,0,27],[0,0,0,13],[0,28,0,34],[0,35,0,41]]}
["GENERAL ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,"INVESTMENT ASSETS",null,null,null,null,null,null,null,null,"OTHER ASSETS",null,null,null,null,"DEBT",null,null,null,null,null,null,"CASHFLOWS",null,null,null,null,null,null,null,"tax table"]
["SCENARIO","PERSON 1, 2","BIRTH DATE 1,2","inflation","status","FED","ALT TAX","STATE","ALT TAX","PER EX  B,L","LATER YR","QP TAX %","S TAX PD","SOC SEC","RMD12","account","IA","returns","expenses","scenario","ALT PERIODS 1","ALT PERIOD 2","ALT returns,risk","OA NAME","OA value","FIRST YR","LAST YR","OA appreciation","DEBT NAME","PRINCPLE","loan date","yr remain","int rate","deductable","early pay","ACCOUNT NAME","amount","first last yr","cf inflate","FICA","SS AGE","PRTAX SAVE",null,"None"]
[50,50,"1900-01-01",0,"S","T",0,"C",0,0,{"$f":"'GENERAL ASSUMPTIONS+'!C36","v":2016},0,0,0,1,30,-99000000,0,0,"C",1,{"$f":"IF(('INVESTMENTS+'!P47+1)>60,60,'INVESTMENTS+'!P47+1)","v":2},1E-4,32,0,{"$f":"'GENERAL ASSUMPTIONS+'!C36","v":2016},{"$f":"'GENERAL ASSUMPTIONS+'!C36","v":2016},-0.99,32,0,1980,0,0,"YES",{"$f":"'GENERAL ASSUMPTIONS+'!$C$36","v":2016},25,-1000000,{"$f":"'GENERAL ASSUMPTIONS+'!$C$36","v":2016},-0.1,0,62,0,null,"Ala. - Single"]
[null,null,"2015-12-31",{"$f":"D3+0.001","v":1E-3},"M","M",0.01,"A",0.01,{"$f":"1+J3","v":1},{"$f":"1+K3","v":2017},{"$f":"0.01+L3","v":0.01},9999999,4000,2,null,99000000,{"$f":"0.001+R3","v":1E-3},{"$f":"0.0005+S3","v":5.0000000000000001E-4},"A",{"$f":"1+U3","v":2},{"$f":"IF((V3+1)>60,60,V3+1)","v":3},{"$f":"0.01-0.0001+W3","v":0.01},null,null,{"$f":"1+Z3","v":2017},{"$f":"1+AA3","v":2017},1,null,null,2075,1000,0.1,"NO",2100,null,20000000,2077,0.2,-1,{"$f":"1+AO3","v":63},null,null,"Ala. - Married"]
[null,null,null,{"$f":"D4+0.001","v":2E-3},null,null,{"$f":"0.01+G4","v":0.02},null,0.02,{"$f":"1+J4","v":2},{"$f":"1+K4","v":2018},{"$f":"0.01+L4","v":0.02},null,null,null,null,null,{"$f":"0.001+R4","v":2E-3},{"$f":"0.0005+S4","v":1E-3},"MC",{"$f":"1+U4","v":3},{"$f":"IF((V4+1)>60,60,V4+1)","v":4},{"$f":"0.01+W4","v":0.02},null,null,{"$f":"1+Z4","v":2018},2018,null,null,null,null,null,null,null,null,null,null,null,null,-2,{"$f":"1+AO4","v":64},null,null,"Alaska - Single"]
[null,null,null,3.0000000000000001E-3,null,null,0.03,null,0.03,3,2019,0.03,null,null,null,null,null,3.0000000000000001E-3,1.5E-3,null,4,5,0.03,null,null,2019,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,null,"Alaska - Married"]
[null,null,null,4.0000000000000001E-3,null,null,0.04,null,0.04,4,2020,0.04,null,null,null,null,null,4.0000000000000001E-3,2E-3,null,5,6,0.04,null,null,2020,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,"Ariz. - Single"]
[null,null,null,5.0000000000000001E-3,null,null,0.05,null,0.05,5,2021,0.05,null,null,null,null,null,5.0000000000000001E-3,2.5000000000000001E-3,null,6,7,0.05,null,null,2021,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,"Ariz. - Married"]
[null,null,null,6.0000000000000001E-3,null,null,6.0000000000000005E-2,null,6.0000000000000005E-2,6,2022,6.0000000000000005E-2,null,null,null,null,null,6.0000000000000001E-3,3.0000000000000001E-3,null,7,8,6.0000000000000005E-2,null,null,2022,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,"Ark. - Single"]
[null,null,null,7.0000000000000001E-3,null,null,7.0000000000000007E-2,null,7.0000000000000007E-2,7,2023,7.0000000000000007E-2,null,null,null,null,null,7.0000000000000001E-3,3.5000000000000001E-3,null,8,9,7.0000000000000007E-2,null,null,2023,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,"Ark. - Married"]
[null,null,null,8.0000000000000002E-3,null,null,0.08,null,0.08,8,2024,0.08,null,null,null,null,null,8.0000000000000002E-3,4.0000000000000001E-3,null,9,10,0.08,null,null,2024,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AO10","v":70},null,null,"Calif. - Single"]
[null,null,null,9.0000000000000011E-3,null,null,0.09,null,0.09,9,2025,0.09,null,null,null,null,null,9.0000000000000011E-3,4.5000000000000005E-3,null,10,11,0.09,null,null,2025,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calif. - Married"]
[null,null,null,1.0000000000000002E-2,null,null,9.9999999999999992E-2,null,9.9999999999999992E-2,null,2026,9.9999999999999992E-2,null,null,null,null,null,1.0000000000000002E-2,5.000000000000001E-3,null,11,12,9.9999999999999992E-2,null,null,2026,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colo. - Single"]
[null,null,null,1.1000000000000003E-2,null,null,0.10999999999999999,null,0.10999999999999999,null,2027,0.10999999999999999,null,null,null,null,null,1.1000000000000003E-2,5.5000000000000014E-3,null,12,13,0.10999999999999999,null,null,2027,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colo. - Married"]
[null,null,null,1.2000000000000004E-2,null,null,0.11999999999999998,null,0.11999999999999998,null,2028,0.11999999999999998,null,null,null,null,null,1.2000000000000004E-2,6.0000000000000019E-3,null,13,14,0.11999999999999998,null,null,2028,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conn. - Single"]
[null,null,null,1.3000000000000005E-2,null,null,0.12999999999999998,null,0.12999999999999998,null,2029,0.12999999999999998,null,null,null,null,null,1.3000000000000005E-2,6.5000000000000023E-3,null,14,15,0.12999999999999998,null,null,2029,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conn. - Married"]
[null,null,null,1.4000000000000005E-2,null,null,0.13999999999999999,null,0.13999999999999999,null,2030,0.13999999999999999,null,null,null,null,null,1.4000000000000005E-2,7.0000000000000027E-3,null,15,16,0.13999999999999999,null,null,2030,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Del. - Single"]
[null,null,null,1.5000000000000006E-2,null,null,0.15,null,0.15,null,2031,0.15,null,null,null,null,null,1.5000000000000006E-2,7.5000000000000032E-3,null,16,17,0.15,null,null,2031,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Del. - Married"]
[null,null,null,1.6000000000000007E-2,null,null,{"$f":"0.01+G18","v":0.16},null,{"$f":"0.01+I18","v":0.16},null,2032,0.16,null,null,null,null,null,1.6000000000000007E-2,8.0000000000000036E-3,null,17,18,0.16,null,null,2032,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fla. - Single"]
[null,null,null,1.7000000000000008E-2,null,null,{"$f":"0.01+G19","v":0.17},null,{"$f":"0.01+I19","v":0.17},null,2033,0.17,null,null,null,null,null,1.7000000000000008E-2,8.5000000000000041E-3,null,18,19,0.17,null,null,2033,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fla. - Married"]
[null,null,null,1.8000000000000009E-2,null,null,{"$f":"0.01+G20","v":0.18000000000000002},null,{"$f":"0.01+I20","v":0.18000000000000002},null,2034,0.18000000000000002,null,null,null,null,null,1.8000000000000009E-2,9.0000000000000045E-3,null,19,20,0.18000000000000002,null,null,2034,2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ga. - Single"]
[null,null,null,1.900000000000001E-2,null,null,{"$f":"0.01+G21","v":0.19000000000000003},null,{"$f":"0.01+I21","v":0.19000000000000003},null,2035,0.19000000000000003,null,null,null,null,null,1.900000000000001E-2,9.500000000000005E-3,null,20,21,0.19000000000000003,null,null,2035,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ga. - Married"]
[null,null,null,2.0000000000000011E-2,null,null,{"$f":"0.01+G22","v":0.20000000000000004},null,{"$f":"0.01+I22","v":0.20000000000000004},null,2036,0.20000000000000004,null,null,null,null,null,2.0000000000000011E-2,1.0000000000000005E-2,null,21,22,0.20000000000000004,null,null,2036,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hawaii - Single"]
[null,null,null,2.1000000000000012E-2,null,null,{"$f":"0.01+G23","v":0.21000000000000005},null,{"$f":"0.01+I23","v":0.21000000000000005},null,2037,0.21000000000000005,null,null,null,null,null,2.1000000000000012E-2,1.0500000000000006E-2,null,22,23,0.21000000000000005,null,null,2037,2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hawaii - Married"]
[null,null,null,2.2000000000000013E-2,null,null,{"$f":"0.01+G24","v":0.22000000000000006},null,{"$f":"0.01+I24","v":0.22000000000000006},null,2038,0.22000000000000006,null,null,null,null,null,2.2000000000000013E-2,1.1000000000000006E-2,null,23,24,0.22000000000000006,null,null,2038,2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Idaho - Single"]
[null,null,null,2.3000000000000013E-2,null,null,{"$f":"0.01+G25","v":0.23000000000000007},null,{"$f":"0.01+I25","v":0.23000000000000007},null,2039,0.23000000000000007,null,null,null,null,null,2.3000000000000013E-2,1.1500000000000007E-2,null,24,25,0.23000000000000007,null,null,2039,2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Idaho - Married"]
[null,null,null,2.4000000000000014E-2,null,null,{"$f":"0.01+G26","v":0.24000000000000007},null,{"$f":"0.01+I26","v":0.24000000000000007},null,2040,0.24000000000000007,null,null,null,null,null,2.4000000000000014E-2,1.2000000000000007E-2,null,25,26,0.24000000000000007,null,null,2040,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ill. - Single"]
[null,null,null,2.5000000000000015E-2,null,null,{"$f":"0.01+G27","v":0.25000000000000006},null,{"$f":"0.01+I27","v":0.25000000000000006},null,2041,0.25000000000000006,null,null,null,null,null,2.5000000000000015E-2,1.2500000000000008E-2,null,26,27,0.25000000000000006,null,null,2041,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ill. - Married"]
[null,null,null,2.6000000000000016E-2,null,null,{"$f":"0.01+G28","v":0.26000000000000006},null,null,null,2042,0.26000000000000006,null,null,null,null,null,2.6000000000000016E-2,1.3000000000000008E-2,null,27,28,null,null,null,2042,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind. - Single"]
[null,null,null,2.7000000000000017E-2,null,null,{"$f":"0.01+G29","v":0.27000000000000007},null,null,null,2043,0.27000000000000007,null,null,null,null,null,2.7000000000000017E-2,1.3500000000000009E-2,null,28,29,null,null,null,2043,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind. - Married"]
[null,null,null,2.8000000000000018E-2,null,null,{"$f":"0.01+G30","v":0.28000000000000008},null,null,null,2044,0.28000000000000008,null,null,null,null,null,2.8000000000000018E-2,1.4000000000000009E-2,null,29,30,null,null,null,2044,2044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iowa - Single"]
[null,null,null,2.9000000000000019E-2,null,null,{"$f":"0.01+G31","v":0.29000000000000009},null,null,null,2045,0.29000000000000009,null,null,null,null,null,2.9000000000000019E-2,1.4500000000000009E-2,null,30,31,null,null,null,2045,2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iowa - Married"]
[null,null,null,3.000000000000002E-2,null,null,{"$f":"0.01+G32","v":0.3000000000000001},null,null,null,2046,0.3000000000000001,null,null,null,null,null,3.000000000000002E-2,1.500000000000001E-2,null,31,32,null,null,null,2046,2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kans. - Single"]
[null,null,null,3.1000000000000021E-2,null,null,{"$f":"0.01+G33","v":0.31000000000000011},null,null,null,2047,0.31000000000000011,null,null,null,null,null,3.1000000000000021E-2,1.550000000000001E-2,null,32,33,null,null,null,2047,2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kans. - Married"]
[null,null,null,3.2000000000000021E-2,null,null,{"$f":"0.01+G34","v":0.32000000000000012},null,null,null,2048,0.32000000000000012,null,null,null,null,null,3.2000000000000021E-2,1.6000000000000011E-2,null,33,34,null,null,null,2048,2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ky. - Single"]
[null,null,null,3.3000000000000022E-2,null,null,{"$f":"0.01+G35","v":0.33000000000000013},null,null,null,2049,0.33000000000000013,null,null,null,null,null,3.3000000000000022E-2,1.6500000000000011E-2,null,34,35,null,null,null,2049,2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ky. - Married"]
[null,null,null,3.4000000000000023E-2,null,null,{"$f":"0.01+G36","v":0.34000000000000014},null,null,null,2050,0.34000000000000014,null,null,null,null,null,3.4000000000000023E-2,1.7000000000000012E-2,null,35,36,null,null,null,2050,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La. - Single"]
[null,null,null,3.5000000000000024E-2,null,null,{"$f":"0.01+G37","v":0.35000000000000014},null,null,null,2051,0.35000000000000014,null,null,null,null,null,3.5000000000000024E-2,1.7500000000000012E-2,null,36,37,null,null,null,2051,2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La. - Married"]
[null,null,null,3.6000000000000025E-2,null,null,{"$f":"0.01+G38","v":0.36000000000000015},null,null,null,2052,0.36000000000000015,null,null,null,null,null,3.6000000000000025E-2,1.8000000000000013E-2,null,37,38,null,null,null,2052,2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maine - Single"]
[null,null,null,3.7000000000000026E-2,null,null,{"$f":"0.01+G39","v":0.37000000000000016},null,null,null,2053,0.37000000000000016,null,null,null,null,null,3.7000000000000026E-2,1.8500000000000013E-2,null,38,39,null,null,null,2053,2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maine - Married"]
[null,null,null,3.8000000000000027E-2,null,null,{"$f":"0.01+G40","v":0.38000000000000017},null,null,null,2054,0.38000000000000017,null,null,null,null,null,3.8000000000000027E-2,1.9000000000000013E-2,null,39,40,null,null,null,2054,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Md. - Single"]
[null,null,null,3.9000000000000028E-2,null,null,{"$f":"0.01+G41","v":0.39000000000000018},null,null,null,2055,0.39000000000000018,null,null,null,null,null,3.9000000000000028E-2,1.9500000000000014E-2,null,40,41,null,null,null,2055,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Md. - Married"]
[null,null,null,4.0000000000000029E-2,null,null,{"$f":"0.01+G42","v":0.40000000000000019},null,null,null,2056,0.40000000000000019,null,null,null,null,null,4.0000000000000029E-2,2.0000000000000014E-2,null,41,42,null,null,null,2056,2056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mass.-Single"]
[null,null,null,4.1000000000000029E-2,null,null,{"$f":"0.01+G43","v":0.4100000000000002},null,null,null,2057,0.4100000000000002,null,null,null,null,null,4.1000000000000029E-2,null,null,42,43,null,null,null,2057,2057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mass. - Married"]
[null,null,null,4.200000000000003E-2,null,null,{"$f":"0.01+G44","v":0.42000000000000021},null,null,null,2058,0.42000000000000021,null,null,null,null,null,4.200000000000003E-2,null,null,43,44,null,null,null,2058,2058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mich. - Single"]
[null,null,null,4.3000000000000031E-2,null,null,{"$f":"0.01+G45","v":0.43000000000000022},null,null,null,2059,0.43000000000000022,null,null,null,null,null,4.3000000000000031E-2,null,null,44,45,null,null,null,2059,2059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mich. - Married"]
[null,null,null,4.4000000000000032E-2,null,null,{"$f":"0.01+G46","v":0.44000000000000022},null,null,null,2060,0.44000000000000022,null,null,null,null,null,4.4000000000000032E-2,null,null,45,46,null,null,null,2060,2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minn. - Single"]
[null,null,null,4.5000000000000033E-2,null,null,{"$f":"0.01+G47","v":0.45000000000000023},null,null,null,2061,0.45000000000000023,null,null,null,null,null,4.5000000000000033E-2,null,null,46,47,null,null,null,2061,2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minn. - Married"]
[null,null,null,4.6000000000000034E-2,null,null,{"$f":"0.01+G48","v":0.46000000000000024},null,null,null,2062,0.46000000000000024,null,null,null,null,null,4.6000000000000034E-2,null,null,47,48,null,null,null,2062,2062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miss. - Single"]
[null,null,null,4.7000000000000035E-2,null,null,{"$f":"0.01+G49","v":0.47000000000000025},null,null,null,2063,0.47000000000000025,null,null,null,null,null,4.7000000000000035E-2,null,null,48,49,null,null,null,2063,2063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miss. - Married"]
[null,null,null,4.8000000000000036E-2,null,null,{"$f":"0.01+G50","v":0.48000000000000026},null,null,null,2064,0.48000000000000026,null,null,null,null,null,4.8000000000000036E-2,null,null,49,50,null,null,null,2064,2064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo. - Single"]
[null,null,null,4.9000000000000037E-2,null,null,{"$f":"0.01+G51","v":0.49000000000000027},null,null,null,2065,0.49000000000000027,null,null,null,null,null,4.9000000000000037E-2,null,null,50,51,null,null,null,2065,2065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mo. - Married"]
[null,null,null,5.0000000000000037E-2,null,null,{"$f":"0.01+G52","v":0.50000000000000022},null,null,null,2066,0.50000000000000022,null,null,null,null,null,5.0000000000000037E-2,null,null,51,52,null,null,null,{"$f":"1+Z52","v":2066},2066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mont. - Single"]
[null,null,null,5.1000000000000038E-2,null,null,{"$f":"0.01+G53","v":0.51000000000000023},null,null,null,2067,null,null,null,null,null,null,5.1000000000000038E-2,null,null,52,53,null,null,null,{"$f":"1+Z53","v":2067},2067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mont. - Married"]
[null,null,null,5.2000000000000039E-2,null,null,{"$f":"0.01+G54","v":0.52000000000000024},null,null,null,2068,null,null,null,null,null,null,5.2000000000000039E-2,null,null,53,54,null,null,null,{"$f":"1+Z54","v":2068},2068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebr. - Single"]
[null,null,null,5.300000000000004E-2,null,null,{"$f":"0.01+G55","v":0.53000000000000025},null,null,null,2069,null,null,null,null,null,null,5.300000000000004E-2,null,null,54,55,null,null,null,{"$f":"1+Z55","v":2069},2069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebr. - Married"]
[null,null,null,5.4000000000000041E-2,null,null,{"$f":"0.01+G56","v":0.54000000000000026},null,null,null,2070,null,null,null,null,null,null,5.4000000000000041E-2,null,null,55,56,null,null,null,{"$f":"1+Z56","v":2070},2070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nev. - Single"]
[null,null,null,5.5000000000000042E-2,null,null,{"$f":"0.01+G57","v":0.55000000000000027},null,null,null,2071,null,null,null,null,null,null,5.5000000000000042E-2,null,null,56,57,null,null,null,{"$f":"1+Z57","v":2071},2071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nev. - Married"]
[null,null,null,5.6000000000000043E-2,null,null,{"$f":"0.01+G58","v":0.56000000000000028},null,null,null,2072,null,null,null,null,null,null,5.6000000000000043E-2,null,null,57,58,null,null,null,{"$f":"1+Z58","v":2072},2072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.H. - Single"]
[null,null,null,5.7000000000000044E-2,null,null,{"$f":"0.01+G59","v":0.57000000000000028},null,null,null,2073,null,null,null,null,null,null,5.7000000000000044E-2,null,null,58,59,null,null,null,{"$f":"1+Z59","v":2073},2073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.H. - Married"]
[null,null,null,5.8000000000000045E-2,null,null,{"$f":"0.01+G60","v":0.58000000000000029},null,null,null,2074,null,null,null,null,null,null,5.8000000000000045E-2,null,null,59,60,null,null,null,{"$f":"1+Z60","v":2074},2074,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.J. - Single"]
[null,null,null,5.9000000000000045E-2,null,null,{"$f":"0.01+G61","v":0.5900000000000003},null,null,null,2075,null,null,null,null,null,null,5.9000000000000045E-2,null,null,60,60,null,null,null,{"$f":"1+Z61","v":2075},2075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.J. - Married"]
[null,null,null,6.0000000000000046E-2,null,null,{"$f":"0.01+G62","v":0.60000000000000031},null,null,null,null,null,null,null,null,null,null,6.0000000000000046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.M. - Single"]
[null,null,null,6.1000000000000047E-2,null,null,{"$f":"0.01+G63","v":0.61000000000000032},null,null,null,null,null,null,null,null,null,null,6.1000000000000047E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.M. - Married"]
[null,null,null,6.2000000000000048E-2,null,null,{"$f":"0.01+G64","v":0.62000000000000033},null,null,null,null,null,null,null,null,null,null,6.2000000000000048E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.Y. - Single"]
[null,null,null,6.3000000000000042E-2,null,null,{"$f":"0.01+G65","v":0.63000000000000034},null,null,null,null,null,null,null,null,null,null,6.3000000000000042E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.Y. - Married"]
[null,null,null,6.4000000000000043E-2,null,null,{"$f":"0.01+G66","v":0.64000000000000035},null,null,null,null,null,null,null,null,null,null,6.4000000000000043E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.C. - Single"]
[null,null,null,6.5000000000000044E-2,null,null,{"$f":"0.01+G67","v":0.65000000000000036},null,null,null,null,null,null,null,null,null,null,6.5000000000000044E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.C. - Married"]
[null,null,null,{"$f":"D68+0.001","v":6.6000000000000045E-2},null,null,{"$f":"0.01+G68","v":0.66000000000000036},null,null,null,null,null,null,null,null,null,null,{"$f":"0.001+R68","v":6.6000000000000045E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.D. - Single"]
[null,null,null,6.7000000000000046E-2,null,null,{"$f":"0.01+G69","v":0.67000000000000037},null,null,null,null,null,null,null,null,null,null,6.7000000000000046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N.D. - Married"]
[null,null,null,6.8000000000000047E-2,null,null,{"$f":"0.01+G70","v":0.68000000000000038},null,null,null,null,null,null,null,null,null,null,6.8000000000000047E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ohio - Single"]
[null,null,null,6.9000000000000047E-2,null,null,{"$f":"0.01+G71","v":0.69000000000000039},null,null,null,null,null,null,null,null,null,null,6.9000000000000047E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ohio - Married"]
[null,null,null,7.0000000000000048E-2,null,null,{"$f":"0.01+G72","v":0.7000000000000004},null,null,null,null,null,null,null,null,null,null,7.0000000000000048E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Okla. - Single"]
[null,null,null,7.1000000000000049E-2,null,null,{"$f":"0.01+G73","v":0.71000000000000041},null,null,null,null,null,null,null,null,null,null,7.1000000000000049E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Okla. - Married"]
[null,null,null,7.200000000000005E-2,null,null,{"$f":"0.01+G74","v":0.72000000000000042},null,null,null,null,null,null,null,null,null,null,7.200000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ore. - Single"]
[null,null,null,7.3000000000000051E-2,null,null,{"$f":"0.01+G75","v":0.73000000000000043},null,null,null,null,null,null,null,null,null,null,7.3000000000000051E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ore. - Married"]
[null,null,null,7.4000000000000052E-2,null,null,{"$f":"0.01+G76","v":0.74000000000000044},null,null,null,null,null,null,null,null,null,null,7.4000000000000052E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pa. - Single"]
[null,null,null,7.5000000000000053E-2,null,null,{"$f":"0.01+G77","v":0.75000000000000044},null,null,null,null,null,null,null,null,null,null,7.5000000000000053E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pa. - Married"]
[null,null,null,7.6000000000000054E-2,null,null,{"$f":"0.01+G78","v":0.76000000000000045},null,null,null,null,null,null,null,null,null,null,7.6000000000000054E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R.I. - Single"]
[null,null,null,7.7000000000000055E-2,null,null,{"$f":"0.01+G79","v":0.77000000000000046},null,null,null,null,null,null,null,null,null,null,7.7000000000000055E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R.I. - Married"]
[null,null,null,7.8000000000000055E-2,null,null,{"$f":"0.01+G80","v":0.78000000000000047},null,null,null,null,null,null,null,null,null,null,7.8000000000000055E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.C. - Single"]
[null,null,null,7.9000000000000056E-2,null,null,{"$f":"0.01+G81","v":0.79000000000000048},null,null,null,null,null,null,null,null,null,null,7.9000000000000056E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.C. - Married"]
[null,null,null,8.0000000000000057E-2,null,null,{"$f":"0.01+G82","v":0.80000000000000049},null,null,null,null,null,null,null,null,null,null,8.0000000000000057E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.D. - Single"]
[null,null,null,8.1000000000000058E-2,null,null,{"$f":"0.01+G83","v":0.8100000000000005},null,null,null,null,null,null,null,null,null,null,8.1000000000000058E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.D. - Married"]
[null,null,null,8.2000000000000059E-2,null,null,{"$f":"0.01+G84","v":0.82000000000000051},null,null,null,null,null,null,null,null,null,null,8.2000000000000059E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenn. - Single"]
[null,null,null,8.300000000000006E-2,null,null,{"$f":"0.01+G85","v":0.83000000000000052},null,null,null,null,null,null,null,null,null,null,8.300000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenn. - Married"]
[null,null,null,8.4000000000000061E-2,null,null,{"$f":"0.01+G86","v":0.84000000000000052},null,null,null,null,null,null,null,null,null,null,8.4000000000000061E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tex.. - Single"]
[null,null,null,8.5000000000000062E-2,null,null,{"$f":"0.01+G87","v":0.85000000000000053},null,null,null,null,null,null,null,null,null,null,8.5000000000000062E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tex. - Married"]
[null,null,null,8.6000000000000063E-2,null,null,{"$f":"0.01+G88","v":0.86000000000000054},null,null,null,null,null,null,null,null,null,null,8.6000000000000063E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah - Single"]
[null,null,null,8.7000000000000063E-2,null,null,{"$f":"0.01+G89","v":0.87000000000000055},null,null,null,null,null,null,null,null,null,null,8.7000000000000063E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah - Married"]
[null,null,null,8.8000000000000064E-2,null,null,{"$f":"0.01+G90","v":0.88000000000000056},null,null,null,null,null,null,null,null,null,null,8.8000000000000064E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vt. - Single"]
[null,null,null,8.9000000000000065E-2,null,null,{"$f":"0.01+G91","v":0.89000000000000057},null,null,null,null,null,null,null,null,null,null,8.9000000000000065E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vt. - Married"]
[null,null,null,9.0000000000000066E-2,null,null,{"$f":"0.01+G92","v":0.90000000000000058},null,null,null,null,null,null,null,null,null,null,9.0000000000000066E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Va. - Single"]
[null,null,null,9.1000000000000067E-2,null,null,{"$f":"0.01+G93","v":0.91000000000000059},null,null,null,null,null,null,null,null,null,null,9.1000000000000067E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Va. - Married"]
[null,null,null,9.2000000000000068E-2,null,null,{"$f":"0.01+G94","v":0.9200000000000006},null,null,null,null,null,null,null,null,null,null,9.2000000000000068E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wash. - Single"]
[null,null,null,9.3000000000000069E-2,null,null,{"$f":"0.01+G95","v":0.9300000000000006},null,null,null,null,null,null,null,null,null,null,9.3000000000000069E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wash. - Married"]
[null,null,null,9.400000000000007E-2,null,null,{"$f":"0.01+G96","v":0.94000000000000061},null,null,null,null,null,null,null,null,null,null,9.400000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W.Va. - Single"]
[null,null,null,9.500000000000007E-2,null,null,{"$f":"0.01+G97","v":0.95000000000000062},null,null,null,null,null,null,null,null,null,null,9.500000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W.Va. - Married"]
[null,null,null,9.6000000000000071E-2,null,null,{"$f":"0.01+G98","v":0.96000000000000063},null,null,null,null,null,null,null,null,null,null,9.6000000000000071E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wis. - Single"]
[null,null,null,9.7000000000000072E-2,null,null,{"$f":"0.01+G99","v":0.97000000000000064},null,null,null,null,null,null,null,null,null,null,9.7000000000000072E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wis. - Married"]
[null,null,null,9.8000000000000073E-2,null,null,0.98000000000000065,null,null,null,null,null,null,null,null,null,null,9.8000000000000073E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyo. - Single"]
[null,null,null,9.9000000000000074E-2,null,null,0.99000000000000066,null,null,null,null,null,null,null,null,null,null,9.9000000000000074E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyo. - Married"]
[null,null,null,{"$f":"D102+0.001","v":0.10000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,0.10000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.C. - Single"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10100000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.C. - Married"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10200000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10300000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10400000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10500000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10600000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10700000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10800000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10900000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11000000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11100000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11200000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11300000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11400000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11500000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11600000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11700000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11800000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11900000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12000000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12100000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12200000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1230000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1240000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12500000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12600000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12700000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12800000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12900000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.001+R132","v":0.13000000000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13100000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13200000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13300000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13400000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13500000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13600000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13700000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13800000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1390000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1400000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1410000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1420000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1430000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1440000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1450000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1460000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1470000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1480000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1490000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15000000000000011]

{"sheet":"GENERAL ASSUMPTIONS+","index":2,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":false,"merged":[[40,2,40,3],[0,0,0,10],[4,0,4,10],[21,2,21,3],[21,12,21,13],[22,2,22,3],[22,12,22,13],[33,2,33,3]]}
[{"$f":"C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[]
[]
["GENERAL ASSUMPTIONS"]
[]
[]
[]
[]
["SCENARIO",null,"BETA 05142017 - FOR TESTING ONLY"]
[]
[]
[null,null,"© 2016 GROSSMAN FINANCIAL MANAGEMENT"]
[]
[]
[null,null,"PERSONAL FINANCIAL CALCULATING PROGRAM™"]
[]
["PERSON1 NAME (older)",{"$f":"IF(C22-C23>0,\"age\",\"\")","v":""},"PERSON1"]
["PERSON2 NAME",{"$f":"IF(C22-C23>0,\"error\",\"\")","v":""},"PERSON2",null,null,null,null,null,null,null,null,null,"MEDICAL AGI THRESHOLD =f(BIRTHDATE)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAT BIRTHDATE",null,"DAYS OLDER(YOUNGER","OLDER?","EITHER?"]
[]
["PERSON1 BIRTH DATE",{"$f":"IF(E22=TRUE,\"\",\"error\")","v":""},"2000-01-01",null,{"$f":"ISNUMBER(C22)","v":true},null,null,null,null,null,null,null,"1949-01-01",{"$f":"-C22-M22","v":-54425},{"$f":"M22-C22","v":-18627},{"$f":"IF(O22>0,1,0)","v":0}]
["PERSON2 BIRTH DATE",{"$f":"IF(E23=TRUE,\"\",\"error\")","v":""},{"$f":"C22","v":"2000-01-01"},null,{"$f":"ISNUMBER(C23)","v":true},null,null,null,null,null,null,null,"1949-01-01",{"$f":"-C23-M23","v":-54425},{"$f":"M23-C23","v":-18627},{"$f":"IF(O23>0,1,0)","v":0},{"$f":"IF((P23+P22)>0,1,0)","v":0}]
[]
[]
["INFLATION",null,0]
[]
["FED TAX FILING STATUS (S=single; M=married)",{"$f":"IF(C28=\"S\",\"\",IF(C28=\"M\",\"\",\"error: enter S or M\"))","v":""},"S"]
[]
["USE FEDERAL TAX TABLE OR SET MANUALLY (T=tax table, M=manual)",null,"T"]
["SET MANUAL AVERAGE FED TAX RATE (if applicable)",null,0,{"$f":"ISNUMBER(C31)","v":true}]
["TAX FILING STATE"]
["ONLY CALIFORNIA TAX TABLES CURRENTLY AVAILABLE"]
["SELECT STATE TAX CATEGORY,TO USE TAX TABLE",null,"Calif. - Single"]
["SET MANUAL AVERAGE STATE TAX RATE (if applicable)",null,0,{"$f":"ISNUMBER(C35)","v":true}]
["BASE YEAR",{"$f":"IF(D36=TRUE,\"\",\"error ->\")","v":""},2016,true]
["NUMBER OF PERSONAL EXEMPTIONS - BASE YEAR",{"$f":"IF(D37=TRUE,\"\",\"error\")","v":""},0,true]
["LATER YEAR","",2076,true]
["NUMBER OF PERSONAL EXEMPTIONS - LATER YEAR",null,0,true]
["QUALIFIED/IRA TAX RATE","",0.25000000000000006,true]
["STATE TAX PAID THE YEAR BEFORE BASE YEAR",null,0]
[]
[]
[]
[]
["SOCIAL SECURITY OPTIONS - MONTHLY BENEFIT",null,"age 62","age 63","age 64","age 65","age 66","age 67","age 68","age 69","age 70"]
[{"$f":"IF(C18=\"\",\"\",C18)","v":"PERSON1"},null,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(C19=\"\",\"\",C19)","v":"PERSON2"},null,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(C50=TRUE,IF(C51=TRUE,\"\",\"error: enter number\"),\"error: enter number\")","v":""},{"$f":"IF(D50=TRUE,IF(D51=TRUE,\"\",\"error: enter number\"),\"error: enter number\")","v":""},"","","","","","",""]
[null,null,{"$f":"ISNUMBER(C47)","v":true},{"$f":"ISNUMBER(D47)","v":true},true,true,true,true,true,true,true]
["cfm-ver-pub-082016",null,{"$f":"ISNUMBER(C48)","v":true},true,true,true,true,true,true,true,true]

{"sheet":"GENERAL ASSUMPTIONS","index":3,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":true,"merged":[[45,2,45,3],[22,12,22,13],[23,12,23,13],[0,0,0,10],[4,0,4,10],[22,2,22,3],[23,2,23,3]]}
[{"$f":"C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[]
[]
["GENERAL ASSUMPTIONS"]
[]
[]
[]
[]
["CLIENT TITLE",null,{"$f":"'GENERAL ASSUMPTIONS+'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[]
["SCENARIO",null,"© 2016 GROSSMAN FINANCIAL MANAGEMENT"]
[]
[]
["VERSION (DATE)",null,"PERSONAL FINANCIAL CALCULATING PROGRAM™"]
[]
[]
["CLIENT 1 NAME (older)",null,{"$f":"'GENERAL ASSUMPTIONS+'!C18","v":"PERSON1"}]
["CLIENT 2 NAME",null,{"$f":"'GENERAL ASSUMPTIONS+'!C19","v":"PERSON2"},null,null,null,null,null,null,null,null,null,"MEDICAL AGI THRESHOLD =f(BIRTHDATE)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAT BIRTHDATE",null,"DAYS OLDER(YOUNGER","OLDER?","EITHER?"]
[]
["CLIENT 1 BIRTH DATE",null,{"$f":"'GENERAL ASSUMPTIONS+'!C22","v":"2000-01-01"},null,null,null,null,null,null,null,null,null,"1949-01-01",{"$f":"-C23-M23","v":-54425},{"$f":"M23-C23","v":-18627},{"$f":"IF(O23>0,1,0)","v":0}]
["CLIENT 2 BIRTH DATE",null,{"$f":"'GENERAL ASSUMPTIONS+'!C23","v":"2000-01-01"},null,null,null,null,null,null,null,null,null,"1949-01-01",{"$f":"-C24-M24","v":-54425},{"$f":"M24-C24","v":-18627},{"$f":"IF(O24>0,1,0)","v":0},{"$f":"IF((P24+P23)>0,1,0)","v":0}]
[]
[]
["CLIENT  AGE",null,{"$f":"(baseyear*365.25-C23)/365.25-1900","v":15.997262149212929}]
["CLIENT 2 AGE",null,{"$f":"IF(C24>0,(baseyear*365.25-C24)/365.25-1900,\"need 2nd birthdate\")","v":15.997262149212929}]
[]
["FORECAST YEARS",null,60]
[]
["INFLATION",null,{"$f":"'GENERAL ASSUMPTIONS+'!C26","v":0}]
[]
["TAX FILING STATUS (S=single; M=married)",null,{"$f":"IF('GENERAL ASSUMPTIONS+'!C28=\"S\",\"S\",IF('GENERAL ASSUMPTIONS+'!C28=\"M\",\"M\",\"error\"))","v":"S"}]
["USE FEDERAL TAX TABLE OR SET MANUALLY (T=tax table, M=manual)",null,{"$f":"'GENERAL ASSUMPTIONS+'!C30","v":"T"}]
["SET MANUAL AVERAGE FED TAX RATE (if applicable)",null,{"$f":"'GENERAL ASSUMPTIONS+'!C31","v":0},{"$f":"ISNUMBER(C36)","v":true}]
[]
["TAX FILING STATE",null,"ONLY CALIFORNIA TAX TABLES CURRENTLY AVAILABLE"]
["USE CALIFORNIA OR STATE TAX ALTERNATIVE (ENTER A OR C)?",null,{"$f":"'GENERAL ASSUMPTIONS+'!C34","v":"Calif. - Single"}]
["SET ALTERNATIVE STATE TAX AVERAGE RATE (%)",null,{"$f":"'GENERAL ASSUMPTIONS+'!C35","v":0}]
["TAX RATE CHANGE (% POINTS UP/DOWN)"]
["BASE YEAR",null,{"$f":"'GENERAL ASSUMPTIONS+'!C36","v":2016}]
["NUMBER OF PERSONAL EXEMPTIONS - BASE",null,{"$f":"'GENERAL ASSUMPTIONS+'!C37","v":0}]
["LATER YEAR",null,{"$f":"'GENERAL ASSUMPTIONS+'!C38","v":2076}]
["NUMBER OF PERSONAL EXEMPTIONS - LATER",null,{"$f":"'GENERAL ASSUMPTIONS+'!C39","v":0}]
["STATE TAX PAID YEAR BEFORE BASE YEAR",null,{"$f":"'GENERAL ASSUMPTIONS+'!C41","v":0}]
[]
[]
["RMD BEGINNING YEAR - CLIENT 1 (older)",null,{"$f":"ROUNDDOWN(1900+C23/365.25+70.5,0)","v":2070}]
["RMD BEGINNING YEAR - CLIENT 2",null,{"$f":"ROUNDDOWN(1900+C24/365.25+70.5,0)","v":2070}]
["DRAW TRADITIONAL OR ROTH IRA FIRST? (\"T\" or \"R\")",null,"R"]
[]
["Social Security Options - Monthly Benefit",null,"age 62","age 63","age 64","age 65","age 66","age 67","age 68","age 69","age 70"]
[{"$f":"IF(C19=\"\",\"\",C19)","v":"PERSON1"},null,{"$f":"'GENERAL ASSUMPTIONS+'!C47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!D47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!E47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!F47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!G47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!H47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!I47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!J47","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!K47","v":0}]
[{"$f":"IF(C20=\"\",\"\",C20)","v":"PERSON2"},null,{"$f":"'GENERAL ASSUMPTIONS+'!C48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!D48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!E48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!F48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!G48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!H48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!I48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!J48","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!K48","v":0}]
[]
["ESTATE  ASSUMPTIONS"]
["TAXABLE LIFE INSURANCE"]
["QUALIFIED/IRA TAX RATE",null,{"$f":"'GENERAL ASSUMPTIONS+'!C40","v":0.25000000000000006}]
["USE 2ND APPLICABLE EXCLUSION AMOUNT"]
["LIVING TRUST ESTATE COST(0.5%)"]
["PROBATE ESTATE COST (2.0%)"]
["ESTATE DOCUMENTATION"]
[null,null,"Will","Trust","POA-Health","POA-Finance","Health Directive","letter","other","other"]
[]
["cfm-ver-04012016"]

{"sheet":"INVESTMENTS+","index":4,"n_rows":50,"n_cols":21,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,1,2,17],[7,6,7,9],[7,10,7,13],[7,14,7,17],[44,6,44,8],[36,1,36,4],[37,15,40,16],[37,17,40,17],[38,6,38,7],[39,6,39,7],[36,6,36,11],[36,15,36,17],[44,14,44,17],[40,6,40,7],[42,6,42,7]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"INVESTMENT ASSETS"]
[]
[]
[null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"},null,null,"INVESTMENT CHARACTERISTICS"]
[]
[null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,null,"TAXABLE PORTFOLIO",null,null,null,"ROTH IRA",null,null,null,"TRADITIONAL IRA / QUAL PLAN"]
[null,"ACCOUNT",null,"RMD PERSON (1 or 2)","AMOUNT",null,"Cash","Bonds","Stocks","Alternates",{"$f":"G9","v":"Cash"},"Bonds","Stocks","Alternates","Cash","Bonds","Stocks","Alternates"]
[]
[null,"TOTALS ->",null,null,{"$f":"SUM(E12:E33)","v":0.01},null,{"$f":"SUM(G12:G33)","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,null,"client 1","client 2"]
[null,"IA1",{"$f":"IF(SUM(O12:R12)>0,IF(D12=1,\"\",IF(D12=2,\"\",\"enter ->\")),\"\")","v":""},null,{"$f":"SUM(G12:R12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D12=1,E12,0)","v":0},{"$f":"IF(D12=2,E12,0)","v":0}]
[null,"IA2","",null,{"$f":"SUM(G13:R13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA3","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA4","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA5","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA6","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA7","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA8","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA9","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA10",{"$f":"IF(SUM(O21:R21)>0,IF(D21=1,\"\",IF(D21=2,\"\",\"enter ->\")),\"\")","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA11",{"$f":"IF(SUM(O22:R22)>0,IF(D22=1,\"\",IF(D22=2,\"\",\"enter ->\")),\"\")","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA12","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA13","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA14","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA15","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA16","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA17","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA18","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA19","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"IA20","",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,{"$f":"IF((SUM(G32:R32)-E32)<0.1,IF((SUM(G32:R32)-E32)>-0.1,\"\",\"ERROR\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"0.01*1","v":0.01},{"$f":"IF((SUM(G33:R33)-E33)=0,\"\",\"ERROR\")","v":""},{"$f":"E33/12","v":8.3333333333333339E-4},{"$f":"G33","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[]
[]
[]
[null,"CURRENT ASSET ALLOCATION",null,null,null,null,"ASSET CLASS RETURN ASSUMPTIONS (before expenses)",null,null,null,null,null,null,"INVESTMENT",null,"SCENARIO"]
[null,null,null,null,null,null,{"$f":"INVESTMENTS!F39","v":""},{"$f":"INVESTMENTS!G39","v":""},{"$f":"G9","v":"Cash"},{"$f":"H9","v":"Bonds"},{"$f":"I9","v":"Stocks"},{"$f":"J9","v":"Alternates"},null,"EXPENSES ",null,"SCENARIO: CURRENT (C), ALTERNATE (A) OR MONTE CARLO (MC).",null,"C"]
[null,null,null,null,null,null,"INFLATION PLUS ('real return\")",null,0,0,0,0,null,"PERCENT AUM"]
[null,null,null,null,null,null,"INFLATION AT",null,{"$f":"'GENERAL ASSUMPTIONS'!C32","v":0},{"$f":"I40","v":0},{"$f":"J40","v":0},{"$f":"K40","v":0},null,0]
[null,null,null,null,null,null,"TOTAL RETURN",null,{"$f":"I40+I39","v":0},{"$f":"J40+J39","v":0},{"$f":"K40+K39","v":0},{"$f":"L40+L39","v":0}]
[]
[null,null,null,null,null,null,"TOTALS %"]
[]
[null,null,null,null,null,null,"PORTFOLIO EXPECTED RETURN (net expenses)",null,null,null,null,"SCENARIO",null,null,"ALTERNATE PERIODS - PORTFOLIO EXPECTED RETURNS (net expenses)"]
[null,null,null,null,null,null,null,null,"CURRENT",null,null,{"$f":"INVESTMENTS!L47","v":"CURRENT"},null,null,null,"THRU","THRU","LATER"]
[null,null,null,null,null,null,"TAXABLE PORTFOLIO",null,{"$f":"INVESTMENTS!H48","v":0},null,null,{"$f":"INVESTMENTS!L48","v":0},null,null,"YEAR",1,2,{"$f":"Q47+1","v":3}]
[null,null,null,null,null,null,"ROTH IRA",null,{"$f":"INVESTMENTS!H49","v":0},null,null,{"$f":"INVESTMENTS!L49","v":0},null,null,"RATE",1E-4,1E-4,1E-4]
[null,null,null,null,null,null,"TRADITIONAL IRA",null,{"$f":"INVESTMENTS!H50","v":0},null,null,{"$f":"INVESTMENTS!L50","v":0},null,null,"RISK",1E-4,1E-4,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q47-P47)<1,\"error - year\",\"\")","v":""}]

{"sheet":"INVESTMENTS","index":5,"n_rows":147,"n_cols":20,"rows_kept":147,"cut":false,"hidden":true,"merged":[[62,1,62,3],[39,5,39,6],[40,5,40,6],[41,5,41,6],[56,1,56,3],[43,5,43,6],[45,5,45,7],[38,14,41,15],[38,1,38,3],[45,13,45,16],[7,13,7,16],[2,1,2,16],[7,5,7,8],[7,9,7,12],[38,16,41,16],[36,5,36,10]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"INVESTMENT ASSETS & ASSUMPTIONS"]
[]
[]
[null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"},null,"INVESTMENT CHARACTERISTICS"]
[]
[null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,"TAXABLE PORTFOLIO",null,null,null,"ROTH IRA",null,null,null,"TRADITIONAL IRA / QUAL PLAN"]
[null,"ACCOUNT","RMD CLIENT? (1 or 2)","AMOUNT",null,"Cash","Bonds","Stocks","Alternates",{"$f":"F9","v":"Cash"},{"$f":"G9","v":"Bonds"},"Stocks","Alternates","Cash","Bonds","Stocks","Alternates"]
[null,null,null,null,{"$f":"IF((SUM(F10:Q10)-D10)=0,\"\",\"ERROR\")","v":""}]
[null,"TOTALS",null,{"$f":"SUM(D12:D33)","v":0.01},{"$f":"IF((SUM(F11:Q11)-D11)<1,IF((SUM(F11:Q11)-D11)>-1,\"\",\"ERROR\"),\"ERROR\")","v":""},{"$f":"SUM(F12:F33)","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,null,"client 1","client 2"]
[null,{"$f":"'INVESTMENTS+'!B12","v":"IA1"},{"$f":"'INVESTMENTS+'!D12","v":0},{"$f":"'INVESTMENTS+'!E12","v":0},{"$f":"IF((SUM(F12:Q12)-D12)=0,\"\",\"ERROR\")","v":""},{"$f":"'INVESTMENTS+'!G12","v":0},{"$f":"'INVESTMENTS+'!H12","v":0},{"$f":"'INVESTMENTS+'!I12","v":0},{"$f":"'INVESTMENTS+'!J12","v":0},{"$f":"'INVESTMENTS+'!K12","v":0},{"$f":"'INVESTMENTS+'!L12","v":0},{"$f":"'INVESTMENTS+'!M12","v":0},{"$f":"'INVESTMENTS+'!N12","v":0},{"$f":"'INVESTMENTS+'!O12","v":0},{"$f":"'INVESTMENTS+'!P12","v":0},{"$f":"'INVESTMENTS+'!Q12","v":0},{"$f":"'INVESTMENTS+'!R12","v":0},null,{"$f":"IF(C12=1,D12,0)","v":0},{"$f":"IF(C12=2,D12,0)","v":0}]
[null,{"$f":"'INVESTMENTS+'!B13","v":"IA2"},{"$f":"'INVESTMENTS+'!D13","v":0},{"$f":"'INVESTMENTS+'!E13","v":0},"",{"$f":"'INVESTMENTS+'!G13","v":0},{"$f":"'INVESTMENTS+'!H13","v":0},{"$f":"'INVESTMENTS+'!I13","v":0},{"$f":"'INVESTMENTS+'!J13","v":0},{"$f":"'INVESTMENTS+'!K13","v":0},{"$f":"'INVESTMENTS+'!L13","v":0},{"$f":"'INVESTMENTS+'!M13","v":0},{"$f":"'INVESTMENTS+'!N13","v":0},{"$f":"'INVESTMENTS+'!O13","v":0},{"$f":"'INVESTMENTS+'!P13","v":0},{"$f":"'INVESTMENTS+'!Q13","v":0},{"$f":"'INVESTMENTS+'!R13","v":0},null,{"$f":"IF(C13=1,D13,0)","v":0},{"$f":"IF(C13=2,D13,0)","v":0}]
[null,{"$f":"'INVESTMENTS+'!B14","v":"IA3"},{"$f":"'INVESTMENTS+'!D14","v":0},{"$f":"'INVESTMENTS+'!E14","v":0},"",{"$f":"'INVESTMENTS+'!G14","v":0},{"$f":"'INVESTMENTS+'!H14","v":0},{"$f":"'INVESTMENTS+'!I14","v":0},{"$f":"'INVESTMENTS+'!J14","v":0},{"$f":"'INVESTMENTS+'!K14","v":0},{"$f":"'INVESTMENTS+'!L14","v":0},{"$f":"'INVESTMENTS+'!M14","v":0},{"$f":"'INVESTMENTS+'!N14","v":0},{"$f":"'INVESTMENTS+'!O14","v":0},{"$f":"'INVESTMENTS+'!P14","v":0},{"$f":"'INVESTMENTS+'!Q14","v":0},{"$f":"'INVESTMENTS+'!R14","v":0},null,0,{"$f":"IF(C14=2,D14,0)","v":0}]
[null,{"$f":"'INVESTMENTS+'!B15","v":"IA4"},{"$f":"'INVESTMENTS+'!D15","v":0},{"$f":"'INVESTMENTS+'!E15","v":0},"",{"$f":"'INVESTMENTS+'!G15","v":0},{"$f":"'INVESTMENTS+'!H15","v":0},{"$f":"'INVESTMENTS+'!I15","v":0},{"$f":"'INVESTMENTS+'!J15","v":0},{"$f":"'INVESTMENTS+'!K15","v":0},{"$f":"'INVESTMENTS+'!L15","v":0},{"$f":"'INVESTMENTS+'!M15","v":0},{"$f":"'INVESTMENTS+'!N15","v":0},{"$f":"'INVESTMENTS+'!O15","v":0},{"$f":"'INVESTMENTS+'!P15","v":0},{"$f":"'INVESTMENTS+'!Q15","v":0},{"$f":"'INVESTMENTS+'!R15","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B16","v":"IA5"},{"$f":"'INVESTMENTS+'!D16","v":0},{"$f":"'INVESTMENTS+'!E16","v":0},"",{"$f":"'INVESTMENTS+'!G16","v":0},{"$f":"'INVESTMENTS+'!H16","v":0},{"$f":"'INVESTMENTS+'!I16","v":0},{"$f":"'INVESTMENTS+'!J16","v":0},{"$f":"'INVESTMENTS+'!K16","v":0},{"$f":"'INVESTMENTS+'!L16","v":0},{"$f":"'INVESTMENTS+'!M16","v":0},{"$f":"'INVESTMENTS+'!N16","v":0},{"$f":"'INVESTMENTS+'!O16","v":0},{"$f":"'INVESTMENTS+'!P16","v":0},{"$f":"'INVESTMENTS+'!Q16","v":0},{"$f":"'INVESTMENTS+'!R16","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B17","v":"IA6"},{"$f":"'INVESTMENTS+'!D17","v":0},{"$f":"'INVESTMENTS+'!E17","v":0},"",{"$f":"'INVESTMENTS+'!G17","v":0},{"$f":"'INVESTMENTS+'!H17","v":0},{"$f":"'INVESTMENTS+'!I17","v":0},{"$f":"'INVESTMENTS+'!J17","v":0},{"$f":"'INVESTMENTS+'!K17","v":0},{"$f":"'INVESTMENTS+'!L17","v":0},{"$f":"'INVESTMENTS+'!M17","v":0},{"$f":"'INVESTMENTS+'!N17","v":0},{"$f":"'INVESTMENTS+'!O17","v":0},{"$f":"'INVESTMENTS+'!P17","v":0},{"$f":"'INVESTMENTS+'!Q17","v":0},{"$f":"'INVESTMENTS+'!R17","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B18","v":"IA7"},{"$f":"'INVESTMENTS+'!D18","v":0},{"$f":"'INVESTMENTS+'!E18","v":0},"",{"$f":"'INVESTMENTS+'!G18","v":0},{"$f":"'INVESTMENTS+'!H18","v":0},{"$f":"'INVESTMENTS+'!I18","v":0},{"$f":"'INVESTMENTS+'!J18","v":0},{"$f":"'INVESTMENTS+'!K18","v":0},{"$f":"'INVESTMENTS+'!L18","v":0},{"$f":"'INVESTMENTS+'!M18","v":0},{"$f":"'INVESTMENTS+'!N18","v":0},{"$f":"'INVESTMENTS+'!O18","v":0},{"$f":"'INVESTMENTS+'!P18","v":0},{"$f":"'INVESTMENTS+'!Q18","v":0},{"$f":"'INVESTMENTS+'!R18","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B19","v":"IA8"},{"$f":"'INVESTMENTS+'!D19","v":0},{"$f":"'INVESTMENTS+'!E19","v":0},"",{"$f":"'INVESTMENTS+'!G19","v":0},{"$f":"'INVESTMENTS+'!H19","v":0},{"$f":"'INVESTMENTS+'!I19","v":0},{"$f":"'INVESTMENTS+'!J19","v":0},{"$f":"'INVESTMENTS+'!K19","v":0},{"$f":"'INVESTMENTS+'!L19","v":0},{"$f":"'INVESTMENTS+'!M19","v":0},{"$f":"'INVESTMENTS+'!N19","v":0},{"$f":"'INVESTMENTS+'!O19","v":0},{"$f":"'INVESTMENTS+'!P19","v":0},{"$f":"'INVESTMENTS+'!Q19","v":0},{"$f":"'INVESTMENTS+'!R19","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B20","v":"IA9"},{"$f":"'INVESTMENTS+'!D20","v":0},{"$f":"'INVESTMENTS+'!E20","v":0},"",{"$f":"'INVESTMENTS+'!G20","v":0},{"$f":"'INVESTMENTS+'!H20","v":0},{"$f":"'INVESTMENTS+'!I20","v":0},{"$f":"'INVESTMENTS+'!J20","v":0},{"$f":"'INVESTMENTS+'!K20","v":0},{"$f":"'INVESTMENTS+'!L20","v":0},{"$f":"'INVESTMENTS+'!M20","v":0},{"$f":"'INVESTMENTS+'!N20","v":0},{"$f":"'INVESTMENTS+'!O20","v":0},{"$f":"'INVESTMENTS+'!P20","v":0},{"$f":"'INVESTMENTS+'!Q20","v":0},{"$f":"'INVESTMENTS+'!R20","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B21","v":"IA10"},{"$f":"'INVESTMENTS+'!D21","v":0},{"$f":"'INVESTMENTS+'!E21","v":0},"",{"$f":"'INVESTMENTS+'!G21","v":0},{"$f":"'INVESTMENTS+'!H21","v":0},{"$f":"'INVESTMENTS+'!I21","v":0},{"$f":"'INVESTMENTS+'!J21","v":0},{"$f":"'INVESTMENTS+'!K21","v":0},{"$f":"'INVESTMENTS+'!L21","v":0},{"$f":"'INVESTMENTS+'!M21","v":0},{"$f":"'INVESTMENTS+'!N21","v":0},{"$f":"'INVESTMENTS+'!O21","v":0},{"$f":"'INVESTMENTS+'!P21","v":0},{"$f":"'INVESTMENTS+'!Q21","v":0},{"$f":"'INVESTMENTS+'!R21","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B22","v":"IA11"},{"$f":"'INVESTMENTS+'!D22","v":0},{"$f":"'INVESTMENTS+'!E22","v":0},"",{"$f":"'INVESTMENTS+'!G22","v":0},{"$f":"'INVESTMENTS+'!H22","v":0},{"$f":"'INVESTMENTS+'!I22","v":0},{"$f":"'INVESTMENTS+'!J22","v":0},{"$f":"'INVESTMENTS+'!K22","v":0},{"$f":"'INVESTMENTS+'!L22","v":0},{"$f":"'INVESTMENTS+'!M22","v":0},{"$f":"'INVESTMENTS+'!N22","v":0},{"$f":"'INVESTMENTS+'!O22","v":0},{"$f":"'INVESTMENTS+'!P22","v":0},{"$f":"'INVESTMENTS+'!Q22","v":0},{"$f":"'INVESTMENTS+'!R22","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B23","v":"IA12"},{"$f":"'INVESTMENTS+'!D23","v":0},{"$f":"'INVESTMENTS+'!E23","v":0},"",{"$f":"'INVESTMENTS+'!G23","v":0},{"$f":"'INVESTMENTS+'!H23","v":0},{"$f":"'INVESTMENTS+'!I23","v":0},{"$f":"'INVESTMENTS+'!J23","v":0},{"$f":"'INVESTMENTS+'!K23","v":0},{"$f":"'INVESTMENTS+'!L23","v":0},{"$f":"'INVESTMENTS+'!M23","v":0},{"$f":"'INVESTMENTS+'!N23","v":0},{"$f":"'INVESTMENTS+'!O23","v":0},{"$f":"'INVESTMENTS+'!P23","v":0},{"$f":"'INVESTMENTS+'!Q23","v":0},{"$f":"'INVESTMENTS+'!R23","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B24","v":"IA13"},{"$f":"'INVESTMENTS+'!D24","v":0},{"$f":"'INVESTMENTS+'!E24","v":0},"",{"$f":"'INVESTMENTS+'!G24","v":0},{"$f":"'INVESTMENTS+'!H24","v":0},{"$f":"'INVESTMENTS+'!I24","v":0},{"$f":"'INVESTMENTS+'!J24","v":0},{"$f":"'INVESTMENTS+'!K24","v":0},{"$f":"'INVESTMENTS+'!L24","v":0},{"$f":"'INVESTMENTS+'!M24","v":0},{"$f":"'INVESTMENTS+'!N24","v":0},{"$f":"'INVESTMENTS+'!O24","v":0},{"$f":"'INVESTMENTS+'!P24","v":0},{"$f":"'INVESTMENTS+'!Q24","v":0},{"$f":"'INVESTMENTS+'!R24","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B25","v":"IA14"},{"$f":"'INVESTMENTS+'!D25","v":0},{"$f":"'INVESTMENTS+'!E25","v":0},"",{"$f":"'INVESTMENTS+'!G25","v":0},{"$f":"'INVESTMENTS+'!H25","v":0},{"$f":"'INVESTMENTS+'!I25","v":0},{"$f":"'INVESTMENTS+'!J25","v":0},{"$f":"'INVESTMENTS+'!K25","v":0},{"$f":"'INVESTMENTS+'!L25","v":0},{"$f":"'INVESTMENTS+'!M25","v":0},{"$f":"'INVESTMENTS+'!N25","v":0},{"$f":"'INVESTMENTS+'!O25","v":0},{"$f":"'INVESTMENTS+'!P25","v":0},{"$f":"'INVESTMENTS+'!Q25","v":0},{"$f":"'INVESTMENTS+'!R25","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B26","v":"IA15"},{"$f":"'INVESTMENTS+'!D26","v":0},{"$f":"'INVESTMENTS+'!E26","v":0},"",{"$f":"'INVESTMENTS+'!G26","v":0},{"$f":"'INVESTMENTS+'!H26","v":0},{"$f":"'INVESTMENTS+'!I26","v":0},{"$f":"'INVESTMENTS+'!J26","v":0},{"$f":"'INVESTMENTS+'!K26","v":0},{"$f":"'INVESTMENTS+'!L26","v":0},{"$f":"'INVESTMENTS+'!M26","v":0},{"$f":"'INVESTMENTS+'!N26","v":0},{"$f":"'INVESTMENTS+'!O26","v":0},{"$f":"'INVESTMENTS+'!P26","v":0},{"$f":"'INVESTMENTS+'!Q26","v":0},{"$f":"'INVESTMENTS+'!R26","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B27","v":"IA16"},{"$f":"'INVESTMENTS+'!D27","v":0},{"$f":"'INVESTMENTS+'!E27","v":0},"",{"$f":"'INVESTMENTS+'!G27","v":0},{"$f":"'INVESTMENTS+'!H27","v":0},{"$f":"'INVESTMENTS+'!I27","v":0},{"$f":"'INVESTMENTS+'!J27","v":0},{"$f":"'INVESTMENTS+'!K27","v":0},{"$f":"'INVESTMENTS+'!L27","v":0},{"$f":"'INVESTMENTS+'!M27","v":0},{"$f":"'INVESTMENTS+'!N27","v":0},{"$f":"'INVESTMENTS+'!O27","v":0},{"$f":"'INVESTMENTS+'!P27","v":0},{"$f":"'INVESTMENTS+'!Q27","v":0},{"$f":"'INVESTMENTS+'!R27","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B28","v":"IA17"},{"$f":"'INVESTMENTS+'!D28","v":0},{"$f":"'INVESTMENTS+'!E28","v":0},"",{"$f":"'INVESTMENTS+'!G28","v":0},{"$f":"'INVESTMENTS+'!H28","v":0},{"$f":"'INVESTMENTS+'!I28","v":0},{"$f":"'INVESTMENTS+'!J28","v":0},{"$f":"'INVESTMENTS+'!K28","v":0},{"$f":"'INVESTMENTS+'!L28","v":0},{"$f":"'INVESTMENTS+'!M28","v":0},{"$f":"'INVESTMENTS+'!N28","v":0},{"$f":"'INVESTMENTS+'!O28","v":0},{"$f":"'INVESTMENTS+'!P28","v":0},{"$f":"'INVESTMENTS+'!Q28","v":0},{"$f":"'INVESTMENTS+'!R28","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B29","v":"IA18"},{"$f":"'INVESTMENTS+'!D29","v":0},{"$f":"'INVESTMENTS+'!E29","v":0},"",{"$f":"'INVESTMENTS+'!G29","v":0},{"$f":"'INVESTMENTS+'!H29","v":0},{"$f":"'INVESTMENTS+'!I29","v":0},{"$f":"'INVESTMENTS+'!J29","v":0},{"$f":"'INVESTMENTS+'!K29","v":0},{"$f":"'INVESTMENTS+'!L29","v":0},{"$f":"'INVESTMENTS+'!M29","v":0},{"$f":"'INVESTMENTS+'!N29","v":0},{"$f":"'INVESTMENTS+'!O29","v":0},{"$f":"'INVESTMENTS+'!P29","v":0},{"$f":"'INVESTMENTS+'!Q29","v":0},{"$f":"'INVESTMENTS+'!R29","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B30","v":"IA19"},{"$f":"'INVESTMENTS+'!D30","v":0},{"$f":"'INVESTMENTS+'!E30","v":0},"",{"$f":"'INVESTMENTS+'!G30","v":0},{"$f":"'INVESTMENTS+'!H30","v":0},{"$f":"'INVESTMENTS+'!I30","v":0},{"$f":"'INVESTMENTS+'!J30","v":0},{"$f":"'INVESTMENTS+'!K30","v":0},{"$f":"'INVESTMENTS+'!L30","v":0},{"$f":"'INVESTMENTS+'!M30","v":0},{"$f":"'INVESTMENTS+'!N30","v":0},{"$f":"'INVESTMENTS+'!O30","v":0},{"$f":"'INVESTMENTS+'!P30","v":0},{"$f":"'INVESTMENTS+'!Q30","v":0},{"$f":"'INVESTMENTS+'!R30","v":0},null,0,0]
[null,{"$f":"'INVESTMENTS+'!B31","v":"IA20"},{"$f":"'INVESTMENTS+'!D31","v":0},{"$f":"'INVESTMENTS+'!E31","v":0},"",{"$f":"'INVESTMENTS+'!G31","v":0},{"$f":"'INVESTMENTS+'!H31","v":0},{"$f":"'INVESTMENTS+'!I31","v":0},{"$f":"'INVESTMENTS+'!J31","v":0},{"$f":"'INVESTMENTS+'!K31","v":0},{"$f":"'INVESTMENTS+'!L31","v":0},{"$f":"'INVESTMENTS+'!M31","v":0},{"$f":"'INVESTMENTS+'!N31","v":0},{"$f":"'INVESTMENTS+'!O31","v":0},{"$f":"'INVESTMENTS+'!P31","v":0},{"$f":"'INVESTMENTS+'!Q31","v":0},{"$f":"'INVESTMENTS+'!R31","v":0},null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,{"$f":"0.01*1","v":0.01},"",{"$f":"D33/12","v":8.3333333333333339E-4},{"$f":"F33","v":8.3333333333333339E-4},{"$f":"G33","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S12:S35)","v":0},{"$f":"SUM(T12:T35)","v":0}]
[null,null,null,null,null,"ASSET CLASS RETURN ASSUMPTIONS (before expenses)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S36+0.0001)/(S36+T36+0.0001)","v":1}]
[]
[null,"CURRENT ASSET ALLOCATION",null,null,null,{"$f":"IF(H41='GENERAL ASSUMPTIONS'!C32,\"\",\"error\")","v":""},{"$f":"IF(H41='GENERAL ASSUMPTIONS'!C32,\"\",'GENERAL ASSUMPTIONS'!C32)","v":""},{"$f":"F9","v":"Cash"},{"$f":"G9","v":"Bonds"},{"$f":"H9","v":"Stocks"},{"$f":"I9","v":"Alternates"},null,"INVESTMENT",null,"SCENARIO: CURRENT (C), ALTERNATE (A) OR MONTE CARLO (MC).",null,{"$f":"'INVESTMENTS+'!R38","v":"C"}]
[null,null,null,null,null,"INFLATION PLUS",null,{"$f":"'INVESTMENTS+'!I39","v":0},{"$f":"'INVESTMENTS+'!J39","v":0},{"$f":"'INVESTMENTS+'!K39","v":0},{"$f":"'INVESTMENTS+'!L39","v":0},null,"EXPENSES ",null,null,null,{"$f":"'INVESTMENTS+'!R39","v":0}]
[null,null,null,null,null,"INFLATION AT",null,{"$f":"'GENERAL ASSUMPTIONS'!C32","v":0},{"$f":"H41","v":0},{"$f":"I41","v":0},{"$f":"J41","v":0},null,"PERCENT AUM",null,null,null,{"$f":"'INVESTMENTS+'!R40","v":0}]
[null,null,null,null,null,"TOTAL RETURN",null,{"$f":"H41+H40","v":0},{"$f":"I41+I40","v":0},{"$f":"J41+J40","v":0},{"$f":"K41+K40","v":0},null,{"$f":"'INVESTMENTS+'!N40","v":0},null,null,null,{"$f":"'INVESTMENTS+'!R41","v":0}]
[]
[null,null,null,null,null,"TOTALS %",null,{"$f":"(F11+J11+N11)/$D$11","v":0.25},{"$f":"(G11+K11+O11)/$D$11","v":0.25},{"$f":"(H11+L11+P11)/$D$11","v":0.25},{"$f":"(I11+M11+Q11)/$D$11","v":0.25}]
[]
[null,null,null,null,null,"PORTFOLIO EXPECTED RETURN (net expenses)",null,null,null,null,null,"SCENARIO",null,"ALTERNATE PERIODS - PORTFOLIO EXPECTED RETURNS (net expenses)"]
[null,null,null,null,null,null,null,"CURRENT",null,"ALTERNATE",null,{"$f":"IF(Q39=\"A\",\"ALTERNATE\",IF(Q39=\"MC\",\"MONTE CARLO\",IF(Q39=\"C\",\"CURRENT\",\"ERROR\")))","v":"CURRENT"},null,null,"THRU","THRU","LATER"]
[null,null,null,null,null,"TAXABLE PORTFOLIO",null,{"$f":"$H$71/$H$75*$H$42+$H$72/$H$75*$I$42+$H$73/$H$75*$J$42+$H$74/$H$75*$K$42-M42","v":0},null,{"$f":"$H$88","v":0},null,{"$f":"IF($Q$39=\"A\",$H$88,IF($Q$39=\"MC\",$H$88,IF($Q$39=\"C\",H48,\"ERROR\")))","v":0},null,"YEAR",{"$f":"'INVESTMENTS+'!P47","v":1},{"$f":"'INVESTMENTS+'!Q47","v":2},{"$f":"P48+1","v":3}]
[null,null,null,null,null,"ROTH IRA",null,{"$f":"$K$71/$K$75*$H$42+$K$72/$K$75*$I$42+$K$73/$K$75*$J$42+$K$74/$K$75*$K$42-M42","v":0},null,{"$f":"$H$88","v":0},null,{"$f":"IF($Q$39=\"A\",$H$88,IF($Q$39=\"MC\",$H$88,IF($Q$39=\"C\",H49,\"ERROR\")))","v":0},null,"RATE",{"$f":"'INVESTMENTS+'!P48","v":1E-4},{"$f":"'INVESTMENTS+'!Q48","v":1E-4},{"$f":"'INVESTMENTS+'!R48","v":1E-4}]
[null,null,null,null,null,"TRADITIONAL IRA",null,{"$f":"O71/O75*H42+O72/O75*I42+O73/O75*J42+O74/O75*K42-M42","v":0},null,0,null,0,null,"RISK",{"$f":"'INVESTMENTS+'!P49","v":1E-4},{"$f":"'INVESTMENTS+'!Q49","v":1E-4},{"$f":"'INVESTMENTS+'!R49","v":1E-4}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"TAXABLE",null,null,"ROTH",null,null,null,"PENSION/IRA",null,null,"NOW"]
[null,null,null,null,null,"CASH",null,{"$f":"F11","v":8.3333333333333339E-4},null,null,{"$f":"J11","v":8.3333333333333339E-4},null,null,null,{"$f":"N11","v":8.3333333333333339E-4},null,null,{"$f":"(O71+H71)/($H$75+$O$75)","v":0.25}]
[null,null,null,null,null,"INCOME",null,{"$f":"G11","v":8.3333333333333339E-4},null,null,{"$f":"K11","v":8.3333333333333339E-4},null,null,null,{"$f":"O11","v":8.3333333333333339E-4},null,null,{"$f":"(O72+H72)/($H$75+$O$75)","v":0.25}]
[null,null,null,null,null,"GROWTH",null,{"$f":"H11","v":8.3333333333333339E-4},null,null,{"$f":"L11","v":8.3333333333333339E-4},null,null,null,{"$f":"P11","v":8.3333333333333339E-4},null,null,{"$f":"(O73+H73)/($H$75+$O$75)","v":0.25}]
[null,null,null,null,null,"AGGRESSIVE",null,{"$f":"I11","v":8.3333333333333339E-4},null,null,{"$f":"M11","v":8.3333333333333339E-4},null,null,null,{"$f":"Q11","v":8.3333333333333339E-4},null,null,{"$f":"(O74+H74)/($H$75+$O$75)","v":0.25}]
[null,null,null,null,{"$f":"O75+H75-D11","v":-3.3333333333333331E-3},null,null,{"$f":"SUM(H71:H74)","v":3.3333333333333335E-3},null,null,{"$f":"SUM(K71:K74)","v":3.3333333333333335E-3},null,null,null,{"$f":"SUM(O71:O74)","v":3.3333333333333335E-3}]
[]
[]
[]
[]
[null,null,null,"FORMULA","=IF(q39=\"a\",'GENERAL ASSUMPTIONS'!C32,(IF(q39=\"c\",'GENERAL ASSUMPTIONS'!C32,IF(q39=\"mc\",gen_Normal('GENERAL ASSUMPTIONS'!C32,0.005),\"error\"))))"]
[null,null,null,null,"inflation"]
[null,null,null,"INFLATION VARIABLE CALCULATOR",{"$f":"IF(Q39=\"a\",'GENERAL ASSUMPTIONS+'!C26,(IF(Q39=\"c\",'GENERAL ASSUMPTIONS+'!C26,IF(Q39=\"mc\",NORMINV(RAND(),'GENERAL ASSUMPTIONS+'!C26,0.005),\"error\"))))","v":0}]
[null,"randomly generated returns from above",null,"FORMULA","=IF($q$39=\"A\",C85,IF($q$39=\"C\",$O$83,IF($q$39=\"MC\",gen_Normal(C85,D85),\"Error\")))",null,null,{"$f":"H75+O75+K75","v":0.01},null,null,null,null,null,null,{"$f":"H48*H75/H83+H50*O75/H83+H49*K75/H83","v":0},"AVERAGE CURRENT RETURN",null,{"$f":"1-SUM(R71:R74)","v":0}]
[null,"1-TIME 40 year arithmetic average annual return","RETURN","STANDARD DEV","year",null,null,null,null,null,null,null,null,"5 year avg","trigger","economize","10 year avg","trigger","economize"]
[null,{"$f":"AVERAGE(E85:E124)","v":0},{"$f":"IF($F85<=$O$48,$O$49,IF($F85>=$Q$48,$Q$49,$P$49))","v":1E-4},{"$f":"IF($F85<=$O$48,$O$50,IF($F85>=$Q$48,$Q$50,$P$50))","v":1E-4},{"$f":"IF($Q$39=\"A\",C85,IF($Q$39=\"C\",$O$83,IF($Q$39=\"MC\",NORMINV(RAND(),C85,D85),\"Error\")))","v":0},1,{"$f":"1+E85","v":1}]
[null,"1-TIME 40 year standard deviation",{"$f":"IF($F86<=$O$48,$O$49,IF($F86>=$Q$48,$Q$49,$P$49))","v":1E-4},{"$f":"IF($F86<=$O$48,$O$50,IF($F86>=$Q$48,$Q$50,$P$50))","v":1E-4},{"$f":"IF($Q$39=\"A\",C86,IF($Q$39=\"C\",$O$83,IF($Q$39=\"MC\",NORMINV(RAND(),C86,D86),\"Error\")))","v":0},{"$f":"F85+1","v":2},{"$f":"G85*(1+E86)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($Q$39=\"MC\",IF(N86<O86,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F86,\"\"),0)","v":0}]
[null,{"$f":"STDEV(E85:E124)","v":0},1E-4,1E-4,0,{"$f":"F86+1","v":3},1,null,{"$f":"B85-H89","v":0},"compounding reduction of return due to volatility",null,null,null,null,null,{"$f":"IF($Q$39=\"MC\",IF(N87<O87,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F87,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,4,1,{"$f":"G144^(1/60)-1","v":0},"1-TIME 60 year geometric average annual return",null,null,null,null,null,null,{"$f":"IF($Q$39=\"MC\",IF(N88<O88,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F88,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,5,1,{"$f":"G124^(1/40)-1","v":0},"1-TIME 40 year geometric average annual return",null,null,null,null,null,null,{"$f":"IF($Q$39=\"MC\",IF(N89<O89,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F89,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,6,1,null,null,null,null,null,null,{"$f":"AVERAGE(E85:E89)","v":0},{"$f":"AVERAGE(C85:C89)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N90<O90,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F90,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,7,1,{"$f":"G114^(1/30)-1","v":0},"1-TIME 30 year geometric average annual return",null,null,null,null,0,{"$f":"AVERAGE(C86:C90)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N91<O91,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F91,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,8,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C87:C91)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N92<O92,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F92,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,9,1,{"$f":"G104^(1/20)-1","v":0},"1-TIME 20 year geometric average annual return",null,null,null,null,0,{"$f":"AVERAGE(C88:C92)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N93<O93,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F93,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,10,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C89:C93)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N94<O94,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F94,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,11,1,{"$f":"G94^(1/10)-1","v":0},"1-TIME 10 year geometric average annual return",null,null,null,null,0,{"$f":"AVERAGE(C90:C94)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N95<O95,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F95,\"\"),0)","v":0},{"$f":"AVERAGE(E85:E94)","v":0},{"$f":"AVERAGE(C85:C94)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q95<R95,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F95,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,12,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C91:C95)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N96<O96,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F96,\"\"),0)","v":0},0,{"$f":"AVERAGE(C86:C95)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q96<R96,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F96,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,13,1,{"$f":"G85^(1/1)-1","v":0},"1-TIME 1 year geometric average annual return",null,null,null,null,0,{"$f":"AVERAGE(C92:C96)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N97<O97,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F97,\"\"),0)","v":0},0,{"$f":"AVERAGE(C87:C96)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q97<R97,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F97,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,14,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C93:C97)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N98<O98,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F98,\"\"),0)","v":0},0,{"$f":"AVERAGE(C88:C97)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q98<R98,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F98,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,15,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C94:C98)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N99<O99,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F99,\"\"),0)","v":0},0,{"$f":"AVERAGE(C89:C98)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q99<R99,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F99,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,16,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C95:C99)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N100<O100,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F100,\"\"),0)","v":0},0,{"$f":"AVERAGE(C90:C99)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q100<R100,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F100,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,17,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C96:C100)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N101<O101,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F101,\"\"),0)","v":0},0,{"$f":"AVERAGE(C91:C100)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q101<R101,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F101,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,18,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C97:C101)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N102<O102,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F102,\"\"),0)","v":0},0,{"$f":"AVERAGE(C92:C101)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q102<R102,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F102,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,19,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C98:C102)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N103<O103,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F103,\"\"),0)","v":0},0,{"$f":"AVERAGE(C93:C102)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q103<R103,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F103,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,20,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C99:C103)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N104<O104,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F104,\"\"),0)","v":0},0,{"$f":"AVERAGE(C94:C103)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q104<R104,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F104,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,21,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C100:C104)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N105<O105,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F105,\"\"),0)","v":0},0,{"$f":"AVERAGE(C95:C104)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q105<R105,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F105,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,22,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C101:C105)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N106<O106,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F106,\"\"),0)","v":0},0,{"$f":"AVERAGE(C96:C105)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q106<R106,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F106,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,23,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C102:C106)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N107<O107,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F107,\"\"),0)","v":0},0,{"$f":"AVERAGE(C97:C106)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q107<R107,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F107,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,24,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C103:C107)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N108<O108,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F108,\"\"),0)","v":0},0,{"$f":"AVERAGE(C98:C107)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q108<R108,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F108,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,25,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C104:C108)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N109<O109,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F109,\"\"),0)","v":0},0,{"$f":"AVERAGE(C99:C108)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q109<R109,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F109,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,26,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C105:C109)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N110<O110,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F110,\"\"),0)","v":0},0,{"$f":"AVERAGE(C100:C109)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q110<R110,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F110,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,27,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C106:C110)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N111<O111,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F111,\"\"),0)","v":0},0,{"$f":"AVERAGE(C101:C110)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q111<R111,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F111,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,28,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C107:C111)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N112<O112,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F112,\"\"),0)","v":0},0,{"$f":"AVERAGE(C102:C111)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q112<R112,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F112,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,29,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C108:C112)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N113<O113,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F113,\"\"),0)","v":0},0,{"$f":"AVERAGE(C103:C112)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q113<R113,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F113,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,30,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C109:C113)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N114<O114,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F114,\"\"),0)","v":0},0,{"$f":"AVERAGE(C104:C113)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q114<R114,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F114,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,31,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C110:C114)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N115<O115,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F115,\"\"),0)","v":0},0,{"$f":"AVERAGE(C105:C114)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q115<R115,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F115,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,32,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C111:C115)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N116<O116,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F116,\"\"),0)","v":0},0,{"$f":"AVERAGE(C106:C115)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q116<R116,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F116,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,33,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C112:C116)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N117<O117,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F117,\"\"),0)","v":0},0,{"$f":"AVERAGE(C107:C116)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q117<R117,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F117,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,34,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C113:C117)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N118<O118,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F118,\"\"),0)","v":0},0,{"$f":"AVERAGE(C108:C117)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q118<R118,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F118,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,35,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C114:C118)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N119<O119,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F119,\"\"),0)","v":0},0,{"$f":"AVERAGE(C109:C118)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q119<R119,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F119,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,36,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C115:C119)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N120<O120,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F120,\"\"),0)","v":0},0,{"$f":"AVERAGE(C110:C119)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q120<R120,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F120,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,37,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C116:C120)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N121<O121,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F121,\"\"),0)","v":0},0,{"$f":"AVERAGE(C111:C120)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q121<R121,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F121,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,38,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C117:C121)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N122<O122,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F122,\"\"),0)","v":0},0,{"$f":"AVERAGE(C112:C121)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q122<R122,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F122,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,39,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C118:C122)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N123<O123,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F123,\"\"),0)","v":0},0,{"$f":"AVERAGE(C113:C122)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q123<R123,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F123,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,40,{"$f":"G123*(1+E124)","v":1},null,null,null,null,null,null,0,{"$f":"AVERAGE(C119:C123)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N124<O124,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F124,\"\"),0)","v":0},0,{"$f":"AVERAGE(C114:C123)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q124<R124,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F124,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,41,1,"",null,null,null,null,null,0,{"$f":"AVERAGE(C120:C124)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N125<O125,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F125,\"\"),0)","v":0},0,{"$f":"AVERAGE(C115:C124)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q125<R125,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F125,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,42,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C121:C125)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N126<O126,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F126,\"\"),0)","v":0},0,{"$f":"AVERAGE(C116:C125)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q126<R126,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F126,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,43,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C122:C126)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N127<O127,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F127,\"\"),0)","v":0},0,{"$f":"AVERAGE(C117:C126)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q127<R127,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F127,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,44,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C123:C127)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N128<O128,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F128,\"\"),0)","v":0},0,{"$f":"AVERAGE(C118:C127)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q128<R128,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F128,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,45,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C124:C128)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N129<O129,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F129,\"\"),0)","v":0},0,{"$f":"AVERAGE(C119:C128)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q129<R129,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F129,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,46,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C125:C129)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N130<O130,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F130,\"\"),0)","v":0},0,{"$f":"AVERAGE(C120:C129)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q130<R130,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F130,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,47,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C126:C130)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N131<O131,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F131,\"\"),0)","v":0},0,{"$f":"AVERAGE(C121:C130)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q131<R131,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F131,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,48,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C127:C131)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N132<O132,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F132,\"\"),0)","v":0},0,{"$f":"AVERAGE(C122:C131)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q132<R132,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F132,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,49,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C128:C132)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N133<O133,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F133,\"\"),0)","v":0},0,{"$f":"AVERAGE(C123:C132)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q133<R133,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F133,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,50,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C129:C133)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N134<O134,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F134,\"\"),0)","v":0},0,{"$f":"AVERAGE(C124:C133)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q134<R134,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F134,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,51,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C130:C134)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N135<O135,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F135,\"\"),0)","v":0},0,{"$f":"AVERAGE(C125:C134)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q135<R135,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F135,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,52,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C131:C135)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N136<O136,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F136,\"\"),0)","v":0},0,{"$f":"AVERAGE(C126:C135)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q136<R136,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F136,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,53,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C132:C136)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N137<O137,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F137,\"\"),0)","v":0},0,{"$f":"AVERAGE(C127:C136)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q137<R137,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F137,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,54,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C133:C137)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N138<O138,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F138,\"\"),0)","v":0},0,{"$f":"AVERAGE(C128:C137)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q138<R138,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F138,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,55,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C134:C138)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N139<O139,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F139,\"\"),0)","v":0},0,{"$f":"AVERAGE(C129:C138)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q139<R139,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F139,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,56,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C135:C139)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N140<O140,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F140,\"\"),0)","v":0},0,{"$f":"AVERAGE(C130:C139)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q140<R140,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F140,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,57,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C136:C140)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N141<O141,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F141,\"\"),0)","v":0},0,{"$f":"AVERAGE(C131:C140)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q141<R141,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F141,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,58,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C137:C141)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N142<O142,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F142,\"\"),0)","v":0},0,{"$f":"AVERAGE(C132:C141)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q142<R142,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F142,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,59,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C138:C142)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N143<O143,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F143,\"\"),0)","v":0},0,{"$f":"AVERAGE(C133:C142)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q143<R143,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F143,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,60,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C139:C143)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N144<O144,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F144,\"\"),0)","v":0},0,{"$f":"AVERAGE(C134:C143)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q144<R144,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F144,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,61,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C140:C144)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N145<O145,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F145,\"\"),0)","v":0},0,{"$f":"AVERAGE(C135:C144)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q145<R145,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F145,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,62,1,null,null,null,null,null,null,0,{"$f":"AVERAGE(C141:C145)-'CF ASSUMPTIONS'!$D$123","v":1E-4},{"$f":"IF($Q$39=\"MC\",IF(N146<O146,-'CF ASSUMPTIONS'!$D$122*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F146,\"\"),0)","v":0},0,{"$f":"AVERAGE(C136:C145)-'CF ASSUMPTIONS'!$D$123","v":1.0000000000000002E-4},{"$f":"IF($Q$39=\"MC\",IF(Q146<R146,-'CF ASSUMPTIONS'!$D$124*(1+'GENERAL ASSUMPTIONS'!$C$32)^$F146,\"\"),0)","v":0}]
[null,null,1E-4,1E-4,0,63,{"$f":"G146*(1+E147)","v":1}]

{"sheet":"OTHER ASSETS+","index":6,"n_rows":87,"n_cols":12,"rows_kept":87,"cut":false,"hidden":false,"merged":[[1,1,1,9]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,"Other Assets"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,"OTHER 1","OTHER 2","OTHER 3","OTHER 4","OTHER 5","OTHER 6","OTHER 7","OTHER 8"]
[null,"Asset Name","O1","O2","O3","O4","O5","O6","O7","O8"]
[]
[null,"Ownership Titling"]
[]
[null,"Basis"]
[]
[null,"Fair Market Value Now",0,0,0,0,0,0,0,0]
[]
[null,"First Year of Ownership",{"$f":"baseyear","v":2016},{"$f":"baseyear","v":2016},{"$f":"baseyear","v":2016},2016,2016,2016,2016,2016]
[]
[null,"Last Year of Ownership",{"$f":"C16+60","v":2076},2076,2076,2076,2076,2076,2076,2076]
[]
[null,"Appreciation Rate Relative to Inflation",0,0,0,0,0,0,0,0]
[]
[null,"Appreciation Rate",{"$f":"inflate+C20","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[null,"YEAR",{"$f":"IF(C16<=baseyear, C14,0)","v":0},0,0,0,0,0,0,0,null,"year counter"]
[null,{"$f":"'[1]FULL VIEW'!H12","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B27,IF(C$16<=$B27,C$14*(1+C$22)^$L27,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1]
[null,{"$f":"'[1]FULL VIEW'!H13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"L27+1","v":2}]
[null,{"$f":"'[1]FULL VIEW'!H14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,3]
[null,{"$f":"'[1]FULL VIEW'!H15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,4]
[null,{"$f":"'[1]FULL VIEW'!H16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,5]
[null,{"$f":"'[1]FULL VIEW'!H17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,6]
[null,{"$f":"'[1]FULL VIEW'!H18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,7]
[null,{"$f":"'[1]FULL VIEW'!H19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,8]
[null,{"$f":"'[1]FULL VIEW'!H20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,9]
[null,{"$f":"'[1]FULL VIEW'!H21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,10]
[null,{"$f":"'[1]FULL VIEW'!H22","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B37,IF(C$16<=$B37,C$14*(1+C$22)^$L37,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,11]
[null,{"$f":"'[1]FULL VIEW'!H23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,12]
[null,{"$f":"'[1]FULL VIEW'!H24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,13]
[null,{"$f":"'[1]FULL VIEW'!H25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,14]
[null,{"$f":"'[1]FULL VIEW'!H26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,15]
[null,{"$f":"'[1]FULL VIEW'!H27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,16]
[null,{"$f":"'[1]FULL VIEW'!H28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,17]
[null,{"$f":"'[1]FULL VIEW'!H29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,18]
[null,{"$f":"'[1]FULL VIEW'!H30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,19]
[null,{"$f":"'[1]FULL VIEW'!H31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,20]
[null,{"$f":"'[1]FULL VIEW'!H32","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B47,IF(C$16<=$B47,C$14*(1+C$22)^$L47,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,21]
[null,{"$f":"'[1]FULL VIEW'!H33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,22]
[null,{"$f":"'[1]FULL VIEW'!H34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,23]
[null,{"$f":"'[1]FULL VIEW'!H35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,24]
[null,{"$f":"'[1]FULL VIEW'!H36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,25]
[null,{"$f":"'[1]FULL VIEW'!H37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,26]
[null,{"$f":"'[1]FULL VIEW'!H38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,27]
[null,{"$f":"'[1]FULL VIEW'!H39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,28]
[null,{"$f":"'[1]FULL VIEW'!H40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,29]
[null,{"$f":"'[1]FULL VIEW'!H41","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,30]
[null,{"$f":"'[1]FULL VIEW'!H42","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B57,IF(C$16<=$B57,C$14*(1+C$22)^$L57,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,31]
[null,{"$f":"'[1]FULL VIEW'!H43","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,32]
[null,{"$f":"'[1]FULL VIEW'!H44","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,33]
[null,{"$f":"'[1]FULL VIEW'!H45","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"L59+1","v":34}]
[null,{"$f":"'[1]FULL VIEW'!H46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,35]
[null,{"$f":"'[1]FULL VIEW'!H47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,36]
[null,{"$f":"'[1]FULL VIEW'!H48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,37]
[null,{"$f":"'[1]FULL VIEW'!H49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,38]
[null,{"$f":"'[1]FULL VIEW'!H50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,39]
[null,{"$f":"'[1]FULL VIEW'!H51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,40]
[null,{"$f":"'[1]FULL VIEW'!H52","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B67,IF(C$16<=$B67,C$14*(1+C$22)^$L67,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,41]
[null,{"$f":"'[1]FULL VIEW'!H53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42]
[null,{"$f":"'[1]FULL VIEW'!H54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43]
[null,{"$f":"'[1]FULL VIEW'!H55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44]
[null,{"$f":"'[1]FULL VIEW'!H56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45]
[null,{"$f":"'[1]FULL VIEW'!H57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46]
[null,{"$f":"'[1]FULL VIEW'!H58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,47]
[null,{"$f":"'[1]FULL VIEW'!H59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,48]
[null,{"$f":"'[1]FULL VIEW'!H60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,49]
[null,{"$f":"'[1]FULL VIEW'!H61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,50]
[null,{"$f":"'[1]FULL VIEW'!H62","v":{"$error":"#REF!"}},{"$f":"IF(C$18>=$B77,IF(C$16<=$B77,C$14*(1+C$22)^$L77,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,51]
[null,{"$f":"'[1]FULL VIEW'!H63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,52]
[null,{"$f":"'[1]FULL VIEW'!H64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,53]
[null,{"$f":"'[1]FULL VIEW'!H65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,54]
[null,{"$f":"'[1]FULL VIEW'!H66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,55]
[null,{"$f":"'[1]FULL VIEW'!H67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,56]
[null,{"$f":"'[1]FULL VIEW'!H68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,57]
[null,{"$f":"'[1]FULL VIEW'!H69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,58]
[null,{"$f":"'[1]FULL VIEW'!H70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,59]
[null,{"$f":"'[1]FULL VIEW'!H71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,60]
[null,{"$f":"'[1]FULL VIEW'!H72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,61]

{"sheet":"OTHER ASSETS","index":7,"n_rows":91,"n_cols":16,"rows_kept":91,"cut":false,"hidden":true,"merged":[[24,2,24,13],[25,2,25,13],[26,2,26,13],[27,2,27,13],[1,1,1,13]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!A1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,"Other Assets"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,"PERSONAL 1","PERSONAL 2","PERSONAL 3","PERSONAL 4","OTHER 1","OTHER 2","OTHER 3","OTHER 4","LIFE INSURANCE 1","LIFE INSURANCE 2","LIFE INSURANCE 3","LIFE INSURANCE 4"]
[null,"Asset Name",{"$f":"'OTHER ASSETS+'!C8","v":"O1"},{"$f":"'OTHER ASSETS+'!D8","v":"O2"},{"$f":"'OTHER ASSETS+'!E8","v":"O3"},{"$f":"'OTHER ASSETS+'!F8","v":"O4"},{"$f":"'OTHER ASSETS+'!G8","v":"O5"},{"$f":"'OTHER ASSETS+'!H8","v":"O6"},{"$f":"'OTHER ASSETS+'!I8","v":"O7"},{"$f":"'OTHER ASSETS+'!J8","v":"O8"},"L1","L2","L3","L4"]
[]
[null,"Ownership Titling",{"$f":"'OTHER ASSETS+'!C10","v":0},{"$f":"'OTHER ASSETS+'!D10","v":0},{"$f":"'OTHER ASSETS+'!E10","v":0},{"$f":"'OTHER ASSETS+'!F10","v":0},{"$f":"'OTHER ASSETS+'!G10","v":0},{"$f":"'OTHER ASSETS+'!H10","v":0},{"$f":"'OTHER ASSETS+'!I10","v":0},{"$f":"'OTHER ASSETS+'!J10","v":0}]
[]
[null,"Basis",{"$f":"'OTHER ASSETS+'!C12","v":0},{"$f":"'OTHER ASSETS+'!D12","v":0},{"$f":"'OTHER ASSETS+'!E12","v":0},{"$f":"'OTHER ASSETS+'!F12","v":0},{"$f":"'OTHER ASSETS+'!G12","v":0},{"$f":"'OTHER ASSETS+'!H12","v":0},{"$f":"'OTHER ASSETS+'!I12","v":0},{"$f":"'OTHER ASSETS+'!J12","v":0}]
[]
[null,"Fair Market Value",{"$f":"'OTHER ASSETS+'!C14","v":0},{"$f":"'OTHER ASSETS+'!D14","v":0},{"$f":"'OTHER ASSETS+'!E14","v":0},{"$f":"'OTHER ASSETS+'!F14","v":0},{"$f":"'OTHER ASSETS+'!G14","v":0},{"$f":"'OTHER ASSETS+'!H14","v":0},{"$f":"'OTHER ASSETS+'!I14","v":0},{"$f":"'OTHER ASSETS+'!J14","v":0}]
[]
[null,"First Year",{"$f":"'OTHER ASSETS+'!C16","v":2016},{"$f":"'OTHER ASSETS+'!D16","v":2016},{"$f":"'OTHER ASSETS+'!E16","v":2016},{"$f":"'OTHER ASSETS+'!F16","v":2016},{"$f":"'OTHER ASSETS+'!G16","v":2016},{"$f":"'OTHER ASSETS+'!H16","v":2016},{"$f":"'OTHER ASSETS+'!I16","v":2016},{"$f":"'OTHER ASSETS+'!J16","v":2016},{"$f":"baseyear","v":2016},2016,{"$f":"baseyear","v":2016},2016]
[]
[null,"Last Year",{"$f":"'OTHER ASSETS+'!C18","v":2076},{"$f":"'OTHER ASSETS+'!D18","v":2076},{"$f":"'OTHER ASSETS+'!E18","v":2076},{"$f":"'OTHER ASSETS+'!F18","v":2076},{"$f":"'OTHER ASSETS+'!G18","v":2076},{"$f":"'OTHER ASSETS+'!H18","v":2076},{"$f":"'OTHER ASSETS+'!I18","v":2076},{"$f":"'OTHER ASSETS+'!J18","v":2076},{"$f":"K16+60","v":2076},2076,2076,2076]
[]
[null,"Appreciation Rate Relative to Inflation",{"$f":"'OTHER ASSETS+'!C20","v":0},{"$f":"'OTHER ASSETS+'!D20","v":0},{"$f":"'OTHER ASSETS+'!E20","v":0},{"$f":"'OTHER ASSETS+'!F20","v":0},{"$f":"'OTHER ASSETS+'!G20","v":0},{"$f":"'OTHER ASSETS+'!H20","v":0},{"$f":"'OTHER ASSETS+'!I20","v":0},{"$f":"'OTHER ASSETS+'!J20","v":0},0,0,0,0]
[]
[null,"Appreciation Rate",{"$f":"inflate+C20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Life Insurance - Notes"]
[null,"Disability Insurance - Notes"]
[null,"Long Term Care Insurance - Notes"]
[null,"Other Insurance - Notes"]
[]
[null,"YEAR",{"$f":"IF(C16<=baseyear, C14,0)","v":0},0,0,0,0,0,0,0,"opening balance values for balance sheet",null,null,null,null,"year counter"]
[null,{"$f":"'FULL VIEW'!H12","v":2016},{"$f":"IF(C$18>=$B31,IF(C$16<=$B31,C$14*(1+C$22)^$P31,0),0)","v":0},{"$f":"IF(D$18>=$B31,IF(D$16<=$B31,D$14*(1+D$22)^$P31,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,1]
[null,{"$f":"'FULL VIEW'!H13","v":2017},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P31+1","v":2}]
[null,{"$f":"'FULL VIEW'!H14","v":2018},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P32+1","v":3}]
[null,{"$f":"'FULL VIEW'!H15","v":2019},0,0,0,0,0,0,0,0,0,0,0,0,null,4]
[null,{"$f":"'FULL VIEW'!H16","v":2020},0,0,0,0,0,0,0,0,0,0,0,0,null,5]
[null,{"$f":"'FULL VIEW'!H17","v":2021},0,0,0,0,0,0,0,0,0,0,0,0,null,6]
[null,{"$f":"'FULL VIEW'!H18","v":2022},0,0,0,0,0,0,0,0,0,0,0,0,null,7]
[null,{"$f":"'FULL VIEW'!H19","v":2023},0,0,0,0,0,0,0,0,0,0,0,0,null,8]
[null,{"$f":"'FULL VIEW'!H20","v":2024},0,0,0,0,0,0,0,0,0,0,0,0,null,9]
[null,{"$f":"'FULL VIEW'!H21","v":2025},0,0,0,0,0,0,0,0,0,0,0,0,null,10]
[null,{"$f":"'FULL VIEW'!H22","v":2026},0,0,0,0,0,0,0,0,0,0,0,0,null,11]
[null,{"$f":"'FULL VIEW'!H23","v":2027},0,0,0,0,0,0,0,0,0,0,0,0,null,12]
[null,{"$f":"'FULL VIEW'!H24","v":2028},0,0,0,0,0,0,0,0,0,0,0,0,null,13]
[null,{"$f":"'FULL VIEW'!H25","v":2029},0,0,0,0,0,0,0,0,0,0,0,0,null,14]
[null,{"$f":"'FULL VIEW'!H26","v":2030},0,0,0,0,0,0,0,0,0,0,0,0,null,15]
[null,{"$f":"'FULL VIEW'!H27","v":2031},0,0,0,0,0,0,0,0,0,0,0,0,null,16]
[null,{"$f":"'FULL VIEW'!H28","v":2032},0,{"$f":"IF(D$18>=$B47,IF(D$16<=$B47,D$14*(1+D$22)^$P47,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,17]
[null,{"$f":"'FULL VIEW'!H29","v":2033},{"$f":"IF(C$18>=$B48,IF(C$16<=$B48,C$14*(1+C$22)^$P48,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,18]
[null,{"$f":"'FULL VIEW'!H30","v":2034},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P48+1","v":19}]
[null,{"$f":"'FULL VIEW'!H31","v":2035},0,0,0,0,0,0,0,0,0,0,0,0,null,20]
[null,{"$f":"'FULL VIEW'!H32","v":2036},0,0,0,0,0,0,0,0,0,0,0,0,null,21]
[null,{"$f":"'FULL VIEW'!H33","v":2037},0,0,0,0,0,0,0,0,0,0,0,0,null,22]
[null,{"$f":"'FULL VIEW'!H34","v":2038},0,0,0,0,0,0,0,0,0,0,0,0,null,23]
[null,{"$f":"'FULL VIEW'!H35","v":2039},0,0,0,0,0,0,0,0,0,0,0,0,null,24]
[null,{"$f":"'FULL VIEW'!H36","v":2040},0,0,0,0,0,0,0,0,0,0,0,0,null,25]
[null,{"$f":"'FULL VIEW'!H37","v":2041},0,0,0,0,0,0,0,0,0,0,0,0,null,26]
[null,{"$f":"'FULL VIEW'!H38","v":2042},0,0,0,0,0,0,0,0,0,0,0,0,null,27]
[null,{"$f":"'FULL VIEW'!H39","v":2043},0,0,0,0,0,0,0,0,0,0,0,0,null,28]
[null,{"$f":"'FULL VIEW'!H40","v":2044},0,0,0,0,0,0,0,0,0,0,0,0,null,29]
[null,{"$f":"'FULL VIEW'!H41","v":2045},0,0,0,0,0,0,0,0,0,0,0,0,null,30]
[null,{"$f":"'FULL VIEW'!H42","v":2046},0,0,0,0,0,0,0,0,0,0,0,0,null,31]
[null,{"$f":"'FULL VIEW'!H43","v":2047},0,0,0,0,0,0,0,0,0,0,0,0,null,32]
[null,{"$f":"'FULL VIEW'!H44","v":2048},0,0,0,0,0,0,0,0,0,0,0,0,null,33]
[null,{"$f":"'FULL VIEW'!H45","v":2049},{"$f":"IF(C$18>=$B64,IF(C$16<=$B64,C$14*(1+C$22)^$P64,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,34]
[null,{"$f":"'FULL VIEW'!H46","v":2050},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P64+1","v":35}]
[null,{"$f":"'FULL VIEW'!H47","v":2051},0,0,0,0,0,0,0,0,0,0,0,0,null,36]
[null,{"$f":"'FULL VIEW'!H48","v":2052},0,0,0,0,0,0,0,0,0,0,0,0,null,37]
[null,{"$f":"'FULL VIEW'!H49","v":2053},0,0,0,0,0,0,0,0,0,0,0,0,null,38]
[null,{"$f":"'FULL VIEW'!H50","v":2054},0,0,0,0,0,0,0,0,0,0,0,0,null,39]
[null,{"$f":"'FULL VIEW'!H51","v":2055},0,0,0,0,0,0,0,0,0,0,0,0,null,40]
[null,{"$f":"'FULL VIEW'!H52","v":2056},0,0,0,0,0,0,0,0,0,0,0,0,null,41]
[null,{"$f":"'FULL VIEW'!H53","v":2057},0,0,0,0,0,0,0,0,0,0,0,0,null,42]
[null,{"$f":"'FULL VIEW'!H54","v":2058},0,0,0,0,0,0,0,0,0,0,0,0,null,43]
[null,{"$f":"'FULL VIEW'!H55","v":2059},0,0,0,0,0,0,0,0,0,0,0,0,null,44]
[null,{"$f":"'FULL VIEW'!H56","v":2060},0,0,0,0,0,0,0,0,0,0,0,0,null,45]
[null,{"$f":"'FULL VIEW'!H57","v":2061},0,0,0,0,0,0,0,0,0,0,0,0,null,46]
[null,{"$f":"'FULL VIEW'!H58","v":2062},0,0,0,0,0,0,0,0,0,0,0,0,null,47]
[null,{"$f":"'FULL VIEW'!H59","v":2063},0,0,0,0,0,0,0,0,0,0,0,0,null,48]
[null,{"$f":"'FULL VIEW'!H60","v":2064},0,0,0,0,0,0,0,0,0,0,0,0,null,49]
[null,{"$f":"'FULL VIEW'!H61","v":2065},{"$f":"IF(C$18>=$B80,IF(C$16<=$B80,C$14*(1+C$22)^$P80,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,50]
[null,{"$f":"'FULL VIEW'!H62","v":2066},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P80+1","v":51}]
[null,{"$f":"'FULL VIEW'!H63","v":2067},0,0,0,0,0,0,0,0,0,0,0,0,null,52]
[null,{"$f":"'FULL VIEW'!H64","v":2068},0,0,0,0,0,0,0,0,0,0,0,0,null,53]
[null,{"$f":"'FULL VIEW'!H65","v":2069},0,0,0,0,0,0,0,0,0,0,0,0,null,54]
[null,{"$f":"'FULL VIEW'!H66","v":2070},0,0,0,0,0,0,0,0,0,0,0,0,null,55]
[null,{"$f":"'FULL VIEW'!H67","v":2071},0,0,0,0,0,0,0,0,0,0,0,0,null,56]
[null,{"$f":"'FULL VIEW'!H68","v":2072},0,0,0,0,0,0,0,0,0,0,0,0,null,57]
[null,{"$f":"'FULL VIEW'!H69","v":2073},0,0,0,0,0,0,0,0,0,0,0,0,null,58]
[null,{"$f":"'FULL VIEW'!H70","v":2074},0,0,0,0,0,0,0,0,0,0,0,0,null,59]
[null,{"$f":"'FULL VIEW'!H71","v":2075},0,0,0,0,0,0,0,0,0,0,0,0,null,60]
[null,{"$f":"'FULL VIEW'!H72","v":2076},0,0,0,0,0,0,0,0,0,0,0,0,null,61]

{"sheet":"DEBT+","index":8,"n_rows":93,"n_cols":55,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,"DEBT & DEBT SERVICE"]
[]
[null,null,null,"NAME","A",null,".",".",".","B",null,".",".",".","C",null,".",null,".","D",null,".",null,".","E",null,".",null,".","F",null,".",null,".","G",null,".",null,".","H",null,".","=F6"]
[]
[]
[null,null,null,"CURRENT PRINCIPAL",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"LOAN ORIGINATION DATE",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",{"$f":"baseyear","v":2016},".",".",".",".",2017,".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"YEARS REMAINING",1,".",".",".",".",1,".",".",".",".",1,".",".",".",".",1,".",".",".",".",1,".",".",".",".",1,".",".",".",".",1,".",".",".",".",1,".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"INTEREST RATE",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".",".",0,".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"INTEREST DEDUCTIBLE","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".",".","NO",".",".",".","."]
[null,null,null,null,{"$f":"IF(E18=\"yes\",\"\",IF(E18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(J18=\"yes\",\"\",IF(J18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(O18=\"yes\",\"\",IF(O18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(T18=\"yes\",\"\",IF(T18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(Y18=\"yes\",\"\",IF(Y18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AD18=\"yes\",\"\",IF(AD18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AI18=\"yes\",\"\",IF(AI18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AN18=\"yes\",\"\",IF(AN18=\"no\",\"\",\"error\"))","v":""},".",".",".","."]
[null,null,null,"PAYMENT YEARLY",{"$f":"-PPMT(E16,1,E14,E10,0)-IPMT(E16,1,E14,E10,0)","v":0},".",".",".",".",{"$f":"-PPMT(J16,1,J14,J10,0)-IPMT(J16,1,J14,J10,0)","v":0},".",".",".",".",{"$f":"-PPMT(O16,1,O14,O10,0)-IPMT(O16,1,O14,O10,0)","v":0},".",".",".",".",{"$f":"-PPMT(T16,1,T14,T10,0)-IPMT(T16,1,T14,T10,0)","v":0},".",".",".",".",{"$f":"-PPMT(Y16,1,Y14,Y10,0)-IPMT(Y16,1,Y14,Y10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AD16,1,AD14,AD10,0)-IPMT(AD16,1,AD14,AD10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AI16,1,AI14,AI10,0)-IPMT(AI16,1,AI14,AI10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AN16,1,AN14,AN10,0)-IPMT(AN16,1,AN14,AN10,0)","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"PAYMENT MONTHLY",{"$f":"-PPMT(E16/12,1,E14*12,E10,0)-IPMT(E16/12,1,E14*12,E10,0)","v":0},".",".",".",".",{"$f":"-PPMT(J16/12,1,J14*12,J10,0)-IPMT(J16/12,1,J14*12,J10,0)","v":0},".",".",".",".",{"$f":"-PPMT(O16/12,1,O14*12,O10,0)-IPMT(O16/12,1,O14*12,O10,0)","v":0},".",".",".",".",{"$f":"-PPMT(T16/12,1,T14*12,T10,0)-IPMT(T16/12,1,T14*12,T10,0)","v":0},".",".",".",".",{"$f":"-PPMT(Y16/12,1,Y14*12,Y10,0)-IPMT(Y16/12,1,Y14*12,Y10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AD16/12,1,AD14*12,AD10,0)-IPMT(AD16/12,1,AD14*12,AD10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AI16/12,1,AI14*12,AI10,0)-IPMT(AI16/12,1,AI14*12,AI10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AN16/12,1,AN14*12,AN10,0)-IPMT(AN16/12,1,AN14*12,AN10,0)","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"EARLY PAY-OFF YEAR",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".",".",2100,".",".",".","."]
[]
["START YEAR",null,null,null,{"$f":"IF(E12<=baseyear,baseyear,E12)","v":2016},null,null,null,null,{"$f":"IF(J12<=baseyear,baseyear,J12)","v":2016},null,null,null,null,{"$f":"IF(O12<=baseyear,baseyear,O12)","v":2016},null,null,null,null,{"$f":"IF(T12<=baseyear,baseyear,T12)","v":2016},null,null,null,null,{"$f":"IF(Y12<=baseyear,baseyear,Y12)","v":2016},null,null,null,null,{"$f":"IF(AD12<=baseyear,baseyear,AD12)","v":2016},null,null,null,null,{"$f":"IF(AI12<=baseyear,baseyear,AI12)","v":2016},null,null,null,null,{"$f":"IF(AN12<=baseyear,baseyear,AN12)","v":2017}]
["STOP YEAR",null,null,null,{"$f":"E26+E14-1","v":2016},null,null,null,null,{"$f":"J26+J14-1","v":2016},null,null,null,null,{"$f":"O26+O14-1","v":2016},null,null,null,null,{"$f":"T26+T14-1","v":2016},null,null,null,null,{"$f":"Y26+Y14-1","v":2016},null,null,null,null,{"$f":"AD26+AD14-1","v":2016},null,null,null,null,{"$f":"AI26+AI14-1","v":2016},null,null,null,null,{"$f":"AN26+AN14-1","v":2017}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opening indebtedness",null,null,"A","B","C","D","E","F","G","H"]
[null,null,"TOTALS",null,{"$f":"IF(E26<=baseyear, E10,0)","v":0},null,null,null,null,{"$f":"IF(J26<=baseyear, J10,0)","v":0},null,null,null,null,{"$f":"IF(O26<=baseyear, O10,0)","v":0},null,null,null,null,{"$f":"IF(T26<=baseyear, T10,0)","v":0},null,null,null,null,{"$f":"IF(Y26<=baseyear, Y10,0)","v":0},null,null,null,null,{"$f":"IF(AD26<=baseyear, AD10,0)","v":0},null,null,null,null,{"$f":"IF(AI26<=baseyear, AI10,0)","v":0},null,null,null,null,{"$f":"IF(AN26<=baseyear, AN10,0)","v":0},null,null,null,null,{"$f":"AN30+AI30+AD30+Y30+T30+O30+J30+E30","v":0}]
["YEAR",null,"DEBT","PAYMENTS","END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"TOTAL INTEREST",null,"TOTAL","LOAN ADJUSTMENTS RE FIRST YEAR IF DELAYED START"]
[{"$f":"A33-1","v":{"$error":"#REF!"}},null,{"$f":"E32+Y32+AD32+AI32+AN32+AU32*0+J32+O32+T32","v":{"$error":"#REF!"}},{"$f":"G32+AA32+AF32+AK32+AP32+AV32*0+L32+Q32+V32","v":0},{"$f":"IF(E26=($A32+1),E10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(J26=($A32+1),J10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(O26=($A32+1),O10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(T26=($A32+1),T10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(Y26=($A32+1),Y10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(AD26=($A32+1),AD10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(AI26=($A32+1),AI10,0)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IF(AN26=($A32+1),AN10,0)","v":{"$error":"#REF!"}}]
[{"$f":"'[1]FULL VIEW'!H12","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(E$26=($A33+1),E$10,IF(E$24<($A34),0,IF(E$26>($A33+1),0,E32*(1+E$16)-G33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=E$24,E32-G32+H32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=E$26,IF($A33<=E$27,IF($A32<E$24,E$20,0),0))+F33","v":{"$error":"#REF!"}},{"$f":"IF(G33>0,IF(E$18=\"YES\",E$16*E32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(J$26=($A33+1),J$10,IF(J$24<($A34),0,IF(J$26>($A33+1),0,J32*(1+J$16)-L33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=J$24,J32-L32+M32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=J$26,IF($A33<=J$27,IF($A32<J$24,J$20,0),0))+K33","v":{"$error":"#REF!"}},{"$f":"IF(L33>0,IF(J$18=\"YES\",J$16*J32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(O$26=($A33+1),O$10,IF(O$24<($A34),0,IF(O$26>($A33+1),0,O32*(1+O$16)-Q33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=O$24,O32-Q32+R32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=O$26,IF($A33<=O$27,IF($A32<O$24,O$20,0),0))+P33","v":{"$error":"#REF!"}},{"$f":"IF(Q33>0,IF(O$18=\"YES\",O$16*O32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(T$26=($A33+1),T$10,IF(T$24<($A34),0,IF(T$26>($A33+1),0,T32*(1+T$16)-V33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=T$24,T32-V32+W32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=T$26,IF($A33<=T$27,IF($A32<T$24,T$20,0),0))+U33","v":{"$error":"#REF!"}},{"$f":"IF(V33>0,IF(T$18=\"YES\",T$16*T32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(Y$26=($A33+1),Y$10,IF(Y$24<($A34),0,IF(Y$26>($A33+1),0,Y32*(1+Y$16)-AA33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=Y$24,Y32-AA32+AB32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=Y$26,IF($A33<=Y$27,IF($A32<Y$24,Y$20,0),0))+Z33","v":{"$error":"#REF!"}},{"$f":"IF(AA33>0,IF(Y$18=\"YES\",Y$16*Y32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AD$26=($A33+1),AD$10,IF(AD$24<($A34),0,IF(AD$26>($A33+1),0,AD32*(1+AD$16)-AF33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=AD$24,AD32-AF32+AG32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=AD$26,IF($A33<=AD$27,IF($A32<AD$24,AD$20,0),0))+AE33","v":{"$error":"#REF!"}},{"$f":"IF(AF33>0,IF(AD$18=\"YES\",AD$16*AD32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AI$26=($A33+1),AI$10,IF(AI$24<($A34),0,IF(AI$26>($A33+1),0,AI32*(1+AI$16)-AK33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=AI$24,AI32-AK32+AL32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=AI$26,IF($A33<=AI$27,IF($A32<AI$24,AI$20,0),0))+AJ33","v":{"$error":"#REF!"}},{"$f":"IF(AK33>0,IF(AI$18=\"YES\",AI$16*AI32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AN$26=($A33+1),AN$10,IF(AN$24<($A34),0,IF(AN$26>($A33+1),0,AN32*(1+AN$16)-AP33)))","v":{"$error":"#REF!"}},{"$f":"IF($A33=AN$24,AN32-AP32+AQ32,0)","v":{"$error":"#REF!"}},{"$f":"IF($A33>=AN$26,IF($A33<=AN$27,IF($A32<AN$24,AN$20,0),0))+AO33","v":{"$error":"#REF!"}},{"$f":"IF(AP33>0,IF(AN$18=\"YES\",AN$16*AN32,0),0)","v":{"$error":"#REF!"}},null,{"$f":"AQ33+AL33+AG33+AB33+H33+W33+R33+M33","v":{"$error":"#REF!"}},null,{"$f":"SUM(AV33:BC33)","v":{"$error":"#REF!"}},{"$f":"-IF(E$26=($A33+1),E$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(J$26=($A33+1),J$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(O$26=($A33+1),O$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(T$26=($A33+1),T$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(Y$26=($A33+1),Y$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AD$26=($A33+1),AD$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AI$26=($A33+1),AI$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AN$26=($A33+1),AN$10,0)","v":{"$error":"#REF!"}}]
[{"$f":"'[1]FULL VIEW'!H13","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H14","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H15","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H16","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H17","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H18","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H19","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H20","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H21","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H22","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H23","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H24","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H25","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H26","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H29","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H30","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H31","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H32","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H33","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H34","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H35","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H36","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H37","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H38","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H39","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H40","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H41","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H42","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H43","v":{"$error":"#REF!"}},null,{"$f":"E64+Y64+AD64+AI64+AN64+AU64*0+J64+O64+T64","v":{"$error":"#REF!"}},{"$f":"G64+AA64+AF64+AK64+AP64+AV64*0+L64+Q64+V64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H44","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(E$26=($A65+1),E$10,IF(E$24<($A66),0,IF(E$26>($A65+1),0,E64*(1+E$16)-G65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=E$24,E64-G64+H64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=E$26,IF($A65<=E$27,IF($A64<E$24,E$20,0),0))+F65","v":{"$error":"#REF!"}},{"$f":"IF(G65>0,IF(E$18=\"YES\",E$16*E64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(J$26=($A65+1),J$10,IF(J$24<($A66),0,IF(J$26>($A65+1),0,J64*(1+J$16)-L65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=J$24,J64-L64+M64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=J$26,IF($A65<=J$27,IF($A64<J$24,J$20,0),0))+K65","v":{"$error":"#REF!"}},{"$f":"IF(L65>0,IF(J$18=\"YES\",J$16*J64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(O$26=($A65+1),O$10,IF(O$24<($A66),0,IF(O$26>($A65+1),0,O64*(1+O$16)-Q65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=O$24,O64-Q64+R64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=O$26,IF($A65<=O$27,IF($A64<O$24,O$20,0),0))+P65","v":{"$error":"#REF!"}},{"$f":"IF(Q65>0,IF(O$18=\"YES\",O$16*O64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(T$26=($A65+1),T$10,IF(T$24<($A66),0,IF(T$26>($A65+1),0,T64*(1+T$16)-V65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=T$24,T64-V64+W64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=T$26,IF($A65<=T$27,IF($A64<T$24,T$20,0),0))+U65","v":{"$error":"#REF!"}},{"$f":"IF(V65>0,IF(T$18=\"YES\",T$16*T64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(Y$26=($A65+1),Y$10,IF(Y$24<($A66),0,IF(Y$26>($A65+1),0,Y64*(1+Y$16)-AA65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=Y$24,Y64-AA64+AB64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=Y$26,IF($A65<=Y$27,IF($A64<Y$24,Y$20,0),0))+Z65","v":{"$error":"#REF!"}},{"$f":"IF(AA65>0,IF(Y$18=\"YES\",Y$16*Y64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AD$26=($A65+1),AD$10,IF(AD$24<($A66),0,IF(AD$26>($A65+1),0,AD64*(1+AD$16)-AF65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=AD$24,AD64-AF64+AG64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=AD$26,IF($A65<=AD$27,IF($A64<AD$24,AD$20,0),0))+AE65","v":{"$error":"#REF!"}},{"$f":"IF(AF65>0,IF(AD$18=\"YES\",AD$16*AD64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AI$26=($A65+1),AI$10,IF(AI$24<($A66),0,IF(AI$26>($A65+1),0,AI64*(1+AI$16)-AK65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=AI$24,AI64-AK64+AL64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=AI$26,IF($A65<=AI$27,IF($A64<AI$24,AI$20,0),0))+AJ65","v":{"$error":"#REF!"}},{"$f":"IF(AK65>0,IF(AI$18=\"YES\",AI$16*AI64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"IF(AN$26=($A65+1),AN$10,IF(AN$24<($A66),0,IF(AN$26>($A65+1),0,AN64*(1+AN$16)-AP65)))","v":{"$error":"#REF!"}},{"$f":"IF($A65=AN$24,AN64-AP64+AQ64,0)","v":{"$error":"#REF!"}},{"$f":"IF($A65>=AN$26,IF($A65<=AN$27,IF($A64<AN$24,AN$20,0),0))+AO65","v":{"$error":"#REF!"}},{"$f":"IF(AP65>0,IF(AN$18=\"YES\",AN$16*AN64,0),0)","v":{"$error":"#REF!"}},null,{"$f":"AQ65+AL65+AG65+AB65+H65+W65+R65+M65","v":{"$error":"#REF!"}},null,{"$f":"SUM(AV65:BC65)","v":{"$error":"#REF!"}},{"$f":"-IF(E$26=($A65+1),E$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(J$26=($A65+1),J$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(O$26=($A65+1),O$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(T$26=($A65+1),T$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(Y$26=($A65+1),Y$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AD$26=($A65+1),AD$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AI$26=($A65+1),AI$10,0)","v":{"$error":"#REF!"}},{"$f":"-IF(AN$26=($A65+1),AN$10,0)","v":{"$error":"#REF!"}}]
[{"$f":"'[1]FULL VIEW'!H45","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H46","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H47","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H48","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H49","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H50","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H51","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H52","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H53","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H54","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H55","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H56","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H57","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H58","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H59","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H60","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H61","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H62","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H63","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H64","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H65","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H66","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H67","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H68","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H69","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H70","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H71","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'[1]FULL VIEW'!H72","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"DEBT","index":9,"n_rows":93,"n_cols":55,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,"DEBT & DEBT SERVICE"]
[]
[null,null,null,"NAME",{"$f":"'DEBT+'!E7","v":"A"},null,".",".",".",{"$f":"'DEBT+'!J7","v":"B"},null,".",".",".",{"$f":"'DEBT+'!O7","v":"C"},null,".",null,".",{"$f":"'DEBT+'!T7","v":"D"},null,".",null,".",{"$f":"'DEBT+'!Y7","v":"E"},null,".",null,".",{"$f":"'DEBT+'!AD7","v":"F"},null,".",null,".",{"$f":"'DEBT+'!AI7","v":"G"},null,".",null,".",{"$f":"'DEBT+'!AN7","v":"H"},null,".","=F6"]
[]
[]
[null,null,null,"CURRENT PRINCIPAL",{"$f":"'DEBT+'!E10","v":0},".",".",".",".",{"$f":"'DEBT+'!J10","v":0},".",".",".",".",{"$f":"'DEBT+'!O10","v":0},".",".",".",".",{"$f":"'DEBT+'!T10","v":0},".",".",".",".",{"$f":"'DEBT+'!Y10","v":0},".",".",".",".",{"$f":"'DEBT+'!AD10","v":0},".",".",".",".",{"$f":"'DEBT+'!AI10","v":0},".",".",".",".",{"$f":"'DEBT+'!AN10","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"LOAN ORIGINATION DATE",{"$f":"'DEBT+'!E12","v":2016},".",".",".",".",{"$f":"'DEBT+'!J12","v":2016},".",".",".",".",{"$f":"'DEBT+'!O12","v":2016},".",".",".",".",{"$f":"'DEBT+'!T12","v":2016},".",".",".",".",{"$f":"'DEBT+'!Y12","v":2016},".",".",".",".",{"$f":"'DEBT+'!AD12","v":2016},".",".",".",".",{"$f":"'DEBT+'!AI12","v":2016},".",".",".",".",{"$f":"'DEBT+'!AN12","v":2017},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"YEARS REMAINING",{"$f":"'DEBT+'!E14","v":1},".",".",".",".",{"$f":"'DEBT+'!J14","v":1},".",".",".",".",{"$f":"'DEBT+'!O14","v":1},".",".",".",".",{"$f":"'DEBT+'!T14","v":1},".",".",".",".",{"$f":"'DEBT+'!Y14","v":1},".",".",".",".",{"$f":"'DEBT+'!AD14","v":1},".",".",".",".",{"$f":"'DEBT+'!AI14","v":1},".",".",".",".",{"$f":"'DEBT+'!AN14","v":1},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"INTEREST RATE",{"$f":"'DEBT+'!E16","v":0},".",".",".",".",{"$f":"'DEBT+'!J16","v":0},".",".",".",".",{"$f":"'DEBT+'!O16","v":0},".",".",".",".",{"$f":"'DEBT+'!T16","v":0},".",".",".",".",{"$f":"'DEBT+'!Y16","v":0},".",".",".",".",{"$f":"'DEBT+'!AD16","v":0},".",".",".",".",{"$f":"'DEBT+'!AI16","v":0},".",".",".",".",{"$f":"'DEBT+'!AN16","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"INTEREST DEDUCTIBLE",{"$f":"'DEBT+'!E18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!J18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!O18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!T18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!Y18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!AD18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!AI18","v":"NO"},".",".",".",".",{"$f":"'DEBT+'!AN18","v":"NO"},".",".",".","."]
[null,null,null,null,{"$f":"IF(E18=\"yes\",\"\",IF(E18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(J18=\"yes\",\"\",IF(J18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(O18=\"yes\",\"\",IF(O18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(T18=\"yes\",\"\",IF(T18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(Y18=\"yes\",\"\",IF(Y18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AD18=\"yes\",\"\",IF(AD18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AI18=\"yes\",\"\",IF(AI18=\"no\",\"\",\"error\"))","v":""},".",".",".",".",{"$f":"IF(AN18=\"yes\",\"\",IF(AN18=\"no\",\"\",\"error\"))","v":""},".",".",".","."]
[null,null,null,"PAYMENT YEARLY",{"$f":"-PPMT(E16,1,E14,E10,0)-IPMT(E16,1,E14,E10,0)","v":0},".",".",".",".",{"$f":"-PPMT(J16,1,J14,J10,0)-IPMT(J16,1,J14,J10,0)","v":0},".",".",".",".",{"$f":"-PPMT(O16,1,O14,O10,0)-IPMT(O16,1,O14,O10,0)","v":0},".",".",".",".",{"$f":"-PPMT(T16,1,T14,T10,0)-IPMT(T16,1,T14,T10,0)","v":0},".",".",".",".",{"$f":"-PPMT(Y16,1,Y14,Y10,0)-IPMT(Y16,1,Y14,Y10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AD16,1,AD14,AD10,0)-IPMT(AD16,1,AD14,AD10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AI16,1,AI14,AI10,0)-IPMT(AI16,1,AI14,AI10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AN16,1,AN14,AN10,0)-IPMT(AN16,1,AN14,AN10,0)","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"PAYMENT MONTHLY",{"$f":"-PPMT(E16/12,1,E14*12,E10,0)-IPMT(E16/12,1,E14*12,E10,0)","v":0},".",".",".",".",{"$f":"-PPMT(J16/12,1,J14*12,J10,0)-IPMT(J16/12,1,J14*12,J10,0)","v":0},".",".",".",".",{"$f":"-PPMT(O16/12,1,O14*12,O10,0)-IPMT(O16/12,1,O14*12,O10,0)","v":0},".",".",".",".",{"$f":"-PPMT(T16/12,1,T14*12,T10,0)-IPMT(T16/12,1,T14*12,T10,0)","v":0},".",".",".",".",{"$f":"-PPMT(Y16/12,1,Y14*12,Y10,0)-IPMT(Y16/12,1,Y14*12,Y10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AD16/12,1,AD14*12,AD10,0)-IPMT(AD16/12,1,AD14*12,AD10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AI16/12,1,AI14*12,AI10,0)-IPMT(AI16/12,1,AI14*12,AI10,0)","v":0},".",".",".",".",{"$f":"-PPMT(AN16/12,1,AN14*12,AN10,0)-IPMT(AN16/12,1,AN14*12,AN10,0)","v":0},".",".",".","."]
[null,null,null,null,null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".",".",null,".",".",".","."]
[null,null,null,"EARLY PAY-OFF YEAR",{"$f":"'DEBT+'!E24","v":2100},".",".",".",".",{"$f":"'DEBT+'!J24","v":2100},".",".",".",".",{"$f":"'DEBT+'!O24","v":2100},".",".",".",".",{"$f":"'DEBT+'!T24","v":2100},".",".",".",".",{"$f":"'DEBT+'!Y24","v":2100},".",".",".",".",{"$f":"'DEBT+'!AD24","v":2100},".",".",".",".",{"$f":"'DEBT+'!AI24","v":2100},".",".",".",".",{"$f":"'DEBT+'!AN24","v":2100},".",".",".","."]
[]
["START YEAR",null,null,null,{"$f":"IF(E12<=baseyear,baseyear,E12)","v":2016},null,null,null,null,{"$f":"IF(J12<=baseyear,baseyear,J12)","v":2016},null,null,null,null,{"$f":"IF(O12<=baseyear,baseyear,O12)","v":2016},null,null,null,null,{"$f":"IF(T12<=baseyear,baseyear,T12)","v":2016},null,null,null,null,{"$f":"IF(Y12<=baseyear,baseyear,Y12)","v":2016},null,null,null,null,{"$f":"IF(AD12<=baseyear,baseyear,AD12)","v":2016},null,null,null,null,{"$f":"IF(AI12<=baseyear,baseyear,AI12)","v":2016},null,null,null,null,{"$f":"IF(AN12<=baseyear,baseyear,AN12)","v":2017}]
["STOP YEAR",null,null,null,{"$f":"E26+E14-1","v":2016},null,null,null,null,{"$f":"J26+J14-1","v":2016},null,null,null,null,{"$f":"O26+O14-1","v":2016},null,null,null,null,{"$f":"T26+T14-1","v":2016},null,null,null,null,{"$f":"Y26+Y14-1","v":2016},null,null,null,null,{"$f":"AD26+AD14-1","v":2016},null,null,null,null,{"$f":"AI26+AI14-1","v":2016},null,null,null,null,{"$f":"AN26+AN14-1","v":2017}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opening indebtedness",null,null,"A","B","C","D","E","F","G","H"]
[null,null,"TOTALS",null,{"$f":"IF(E26<=baseyear, E10,0)","v":0},null,null,null,null,{"$f":"IF(J26<=baseyear, J10,0)","v":0},null,null,null,null,{"$f":"IF(O26<=baseyear, O10,0)","v":0},null,null,null,null,{"$f":"IF(T26<=baseyear, T10,0)","v":0},null,null,null,null,{"$f":"IF(Y26<=baseyear, Y10,0)","v":0},null,null,null,null,{"$f":"IF(AD26<=baseyear, AD10,0)","v":0},null,null,null,null,{"$f":"IF(AI26<=baseyear, AI10,0)","v":0},null,null,null,null,{"$f":"IF(AN26<=baseyear, AN10,0)","v":0},null,null,null,null,{"$f":"AN30+AI30+AD30+Y30+T30+O30+J30+E30","v":0}]
["YEAR",null,"DEBT","PAYMENTS","END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"END BALANCE","early pay-off","PAYMENT","INTEREST",null,"TOTAL INTEREST",null,"TOTAL","LOAN ADJUSTMENTS RE FIRST YEAR IF DELAYED START"]
[{"$f":"A33-1","v":2015},null,{"$f":"E32+Y32+AD32+AI32+AN32+AU32*0+J32+O32+T32","v":0},{"$f":"G32+AA32+AF32+AK32+AP32+AV32*0+L32+Q32+V32","v":0},{"$f":"IF(E$26=($A32+1),E$10,IF(E$24<($A33),0,IF(E$26>($A32+1),0,E31*(1+E$16)-G32)))","v":0},null,null,null,null,{"$f":"IF(J26=($A32+1),J10,0)","v":0},null,null,null,null,{"$f":"IF(O26=($A32+1),O10,0)","v":0},null,null,null,null,{"$f":"IF(T26=($A32+1),T10,0)","v":0},null,null,null,null,{"$f":"IF(Y26=($A32+1),Y10,0)","v":0},null,null,null,null,{"$f":"IF(AD26=($A32+1),AD10,0)","v":0},null,null,null,null,{"$f":"IF(AI26=($A32+1),AI10,0)","v":0},null,null,null,null,{"$f":"IF(AN26=($A32+1),AN10,0)","v":0}]
[{"$f":"'FULL VIEW'!H12","v":2016},null,{"$f":"E33+Y33+AD33+AI33+AN33+AU33*0+J33+O33+T33","v":0},{"$f":"G33+AA33+AF33+AK33+AP33+AV33*0+L33+Q33+V33","v":0},0,{"$f":"IF($A33=E$24,E32-G32+H32,0)","v":0},{"$f":"IF($A33>=E$26,IF($A33<=E$27,IF($A32<E$24,E$20,0),0))+F33","v":0},{"$f":"IF(G33>0,IF(E$18=\"YES\",E$16*E32,0),0)","v":0},null,{"$f":"IF(J$26=($A33+1),J$10,IF(J$24<($A34),0,IF(J$26>($A33+1),0,J32*(1+J$16)-L33)))","v":0},{"$f":"IF($A33=J$24,J32-L32+M32,0)","v":0},{"$f":"IF($A33>=J$26,IF($A33<=J$27,IF($A32<J$24,J$20,0),0))+K33","v":0},{"$f":"IF(L33>0,IF(J$18=\"YES\",J$16*J32,0),0)","v":0},null,{"$f":"IF(O$26=($A33+1),O$10,IF(O$24<($A34),0,IF(O$26>($A33+1),0,O32*(1+O$16)-Q33)))","v":0},{"$f":"IF($A33=O$24,O32-Q32+R32,0)","v":0},{"$f":"IF($A33>=O$26,IF($A33<=O$27,IF($A32<O$24,O$20,0),0))+P33","v":0},{"$f":"IF(Q33>0,IF(O$18=\"YES\",O$16*O32,0),0)","v":0},null,{"$f":"IF(T$26=($A33+1),T$10,IF(T$24<($A34),0,IF(T$26>($A33+1),0,T32*(1+T$16)-V33)))","v":0},{"$f":"IF($A33=T$24,T32-V32+W32,0)","v":0},{"$f":"IF($A33>=T$26,IF($A33<=T$27,IF($A32<T$24,T$20,0),0))+U33","v":0},{"$f":"IF(V33>0,IF(T$18=\"YES\",T$16*T32,0),0)","v":0},null,{"$f":"IF(Y$26=($A33+1),Y$10,IF(Y$24<($A34),0,IF(Y$26>($A33+1),0,Y32*(1+Y$16)-AA33)))","v":0},{"$f":"IF($A33=Y$24,Y32-AA32+AB32,0)","v":0},{"$f":"IF($A33>=Y$26,IF($A33<=Y$27,IF($A32<Y$24,Y$20,0),0))+Z33","v":0},{"$f":"IF(AA33>0,IF(Y$18=\"YES\",Y$16*Y32,0),0)","v":0},null,{"$f":"IF(AD$26=($A33+1),AD$10,IF(AD$24<($A34),0,IF(AD$26>($A33+1),0,AD32*(1+AD$16)-AF33)))","v":0},{"$f":"IF($A33=AD$24,AD32-AF32+AG32,0)","v":0},{"$f":"IF($A33>=AD$26,IF($A33<=AD$27,IF($A32<AD$24,AD$20,0),0))+AE33","v":0},{"$f":"IF(AF33>0,IF(AD$18=\"YES\",AD$16*AD32,0),0)","v":0},null,{"$f":"IF(AI$26=($A33+1),AI$10,IF(AI$24<($A34),0,IF(AI$26>($A33+1),0,AI32*(1+AI$16)-AK33)))","v":0},{"$f":"IF($A33=AI$24,AI32-AK32+AL32,0)","v":0},{"$f":"IF($A33>=AI$26,IF($A33<=AI$27,IF($A32<AI$24,AI$20,0),0))+AJ33","v":0},{"$f":"IF(AK33>0,IF(AI$18=\"YES\",AI$16*AI32,0),0)","v":0},null,{"$f":"IF(AN$26=($A33+1),AN$10,IF(AN$24<($A34),0,IF(AN$26>($A33+1),0,AN32*(1+AN$16)-AP33)))","v":0},{"$f":"IF($A33=AN$24,AN32-AP32+AQ32,0)","v":0},{"$f":"IF($A33>=AN$26,IF($A33<=AN$27,IF($A32<AN$24,AN$20,0),0))+AO33","v":0},{"$f":"IF(AP33>0,IF(AN$18=\"YES\",AN$16*AN32,0),0)","v":0},null,{"$f":"AQ33+AL33+AG33+AB33+H33+W33+R33+M33","v":0},null,{"$f":"SUM(AV33:BC33)","v":0},{"$f":"-IF(E$26=($A33+1),E$10,0)","v":0},{"$f":"-IF(J$26=($A33+1),J$10,0)","v":0},{"$f":"-IF(O$26=($A33+1),O$10,0)","v":0},{"$f":"-IF(T$26=($A33+1),T$10,0)","v":0},{"$f":"-IF(Y$26=($A33+1),Y$10,0)","v":0},{"$f":"-IF(AD$26=($A33+1),AD$10,0)","v":0},{"$f":"-IF(AI$26=($A33+1),AI$10,0)","v":0},{"$f":"-IF(AN$26=($A33+1),AN$10,0)","v":0}]
[{"$f":"'FULL VIEW'!H13","v":2017},null,0,{"$f":"G34+AA34+AF34+AK34+AP34+AV34*0+L34+Q34+V34","v":0},0,0,0,{"$f":"IF(G34>0,IF(E$18=\"YES\",E$16*E33,0),0)","v":0},null,0,0,0,{"$f":"IF(L34>0,IF(J$18=\"YES\",J$16*J33,0),0)","v":0},null,0,0,0,{"$f":"IF(Q34>0,IF(O$18=\"YES\",O$16*O33,0),0)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,{"$f":"AQ34+AL34+AG34+AB34+H34+W34+R34+M34","v":0},null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H14","v":2018},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H15","v":2019},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H16","v":2020},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H17","v":2021},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H18","v":2022},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H19","v":2023},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H20","v":2024},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H21","v":2025},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H22","v":2026},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H23","v":2027},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H24","v":2028},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H25","v":2029},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H26","v":2030},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H27","v":2031},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H28","v":2032},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H29","v":2033},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H30","v":2034},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H31","v":2035},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H32","v":2036},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H33","v":2037},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H34","v":2038},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H35","v":2039},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H36","v":2040},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H37","v":2041},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H38","v":2042},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H39","v":2043},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H40","v":2044},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H41","v":2045},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H42","v":2046},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H43","v":2047},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H44","v":2048},null,0,0,{"$f":"IF(E$26=($A65+1),E$10,IF(E$24<($A66),0,IF(E$26>($A65+1),0,E64*(1+E$16)-G65)))","v":0},0,{"$f":"IF($A65>=E$26,IF($A65<=E$27,IF($A64<E$24,E$20,0),0))+F65","v":0},0,null,{"$f":"IF(J$26=($A65+1),J$10,IF(J$24<($A66),0,IF(J$26>($A65+1),0,J64*(1+J$16)-L65)))","v":0},0,{"$f":"IF($A65>=J$26,IF($A65<=J$27,IF($A64<J$24,J$20,0),0))+K65","v":0},0,null,{"$f":"IF(O$26=($A65+1),O$10,IF(O$24<($A66),0,IF(O$26>($A65+1),0,O64*(1+O$16)-Q65)))","v":0},0,{"$f":"IF($A65>=O$26,IF($A65<=O$27,IF($A64<O$24,O$20,0),0))+P65","v":0},0,null,{"$f":"IF(T$26=($A65+1),T$10,IF(T$24<($A66),0,IF(T$26>($A65+1),0,T64*(1+T$16)-V65)))","v":0},0,{"$f":"IF($A65>=T$26,IF($A65<=T$27,IF($A64<T$24,T$20,0),0))+U65","v":0},0,null,{"$f":"IF(Y$26=($A65+1),Y$10,IF(Y$24<($A66),0,IF(Y$26>($A65+1),0,Y64*(1+Y$16)-AA65)))","v":0},0,{"$f":"IF($A65>=Y$26,IF($A65<=Y$27,IF($A64<Y$24,Y$20,0),0))+Z65","v":0},0,null,{"$f":"IF(AD$26=($A65+1),AD$10,IF(AD$24<($A66),0,IF(AD$26>($A65+1),0,AD64*(1+AD$16)-AF65)))","v":0},0,{"$f":"IF($A65>=AD$26,IF($A65<=AD$27,IF($A64<AD$24,AD$20,0),0))+AE65","v":0},0,null,{"$f":"IF(AI$26=($A65+1),AI$10,IF(AI$24<($A66),0,IF(AI$26>($A65+1),0,AI64*(1+AI$16)-AK65)))","v":0},0,{"$f":"IF($A65>=AI$26,IF($A65<=AI$27,IF($A64<AI$24,AI$20,0),0))+AJ65","v":0},0,null,{"$f":"IF(AN$26=($A65+1),AN$10,IF(AN$24<($A66),0,IF(AN$26>($A65+1),0,AN64*(1+AN$16)-AP65)))","v":0},0,{"$f":"IF($A65>=AN$26,IF($A65<=AN$27,IF($A64<AN$24,AN$20,0),0))+AO65","v":0},0,null,0,null,{"$f":"SUM(AV65:BC65)","v":0},{"$f":"-IF(E$26=($A65+1),E$10,0)","v":0},{"$f":"-IF(J$26=($A65+1),J$10,0)","v":0},{"$f":"-IF(O$26=($A65+1),O$10,0)","v":0},{"$f":"-IF(T$26=($A65+1),T$10,0)","v":0},{"$f":"-IF(Y$26=($A65+1),Y$10,0)","v":0},{"$f":"-IF(AD$26=($A65+1),AD$10,0)","v":0},{"$f":"-IF(AI$26=($A65+1),AI$10,0)","v":0},{"$f":"-IF(AN$26=($A65+1),AN$10,0)","v":0}]
[{"$f":"'FULL VIEW'!H45","v":2049},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H46","v":2050},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H47","v":2051},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H48","v":2052},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H49","v":2053},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H50","v":2054},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H51","v":2055},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H52","v":2056},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H53","v":2057},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H54","v":2058},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H55","v":2059},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H56","v":2060},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H57","v":2061},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H58","v":2062},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H59","v":2063},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H60","v":2064},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H61","v":2065},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H62","v":2066},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H63","v":2067},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H64","v":2068},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H65","v":2069},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H66","v":2070},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H67","v":2071},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H68","v":2072},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H69","v":2073},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H70","v":2074},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H71","v":2075},null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0]
[{"$f":"'FULL VIEW'!H72","v":2076},null,0,0,0,{"$f":"IF($A93=E$24,E92-G92+H92,0)","v":0},0,0,null,0,{"$f":"IF($A93=J$24,J92-L92+M92,0)","v":0},0,0,null,0,{"$f":"IF($A93=O$24,O92-Q92+R92,0)","v":0},0,0,null,0,{"$f":"IF($A93=T$24,T92-V92+W92,0)","v":0},0,0,null,0,{"$f":"IF($A93=Y$24,Y92-AA92+AB92,0)","v":0},0,0,null,0,{"$f":"IF($A93=AD$24,AD92-AF92+AG92,0)","v":0},0,0,null,0,{"$f":"IF($A93=AI$24,AI92-AK92+AL92,0)","v":0},0,0,null,0,{"$f":"IF($A93=AN$24,AN92-AP92+AQ92,0)","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0]

{"sheet":"CF ASSUMPTIONS+","index":10,"n_rows":176,"n_cols":76,"rows_kept":176,"cut":false,"hidden":false,"merged":[[41,2,46,2],[98,1,98,9],[100,1,100,9],[107,2,110,2],[0,1,0,9],[8,1,8,9],[13,5,15,5],[13,6,15,6],[19,2,22,2],[19,4,26,4],[23,2,26,2]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]INCOME TAXES'!G37","v":{"$error":"#REF!"}},null,{"$f":"'[1]INCOME TAXES'!H37","v":{"$error":"#REF!"}},{"$f":"P1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 1 - tax $$ over threshold",null,{"$f":"IF(SUM(P20:P23)>'[1]INCOME TAXES'!$I$37,(SUM(P20:P23)-'[1]INCOME TAXES'!$I$37)*P1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Q20:Q23)>'[1]INCOME TAXES'!$I$37,(SUM(Q20:Q23)-'[1]INCOME TAXES'!$I$37)*Q1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(R20:R23)>'[1]INCOME TAXES'!$I$37,(SUM(R20:R23)-'[1]INCOME TAXES'!$I$37)*R1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(S20:S23)>'[1]INCOME TAXES'!$I$37,(SUM(S20:S23)-'[1]INCOME TAXES'!$I$37)*S1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(T20:T23)>'[1]INCOME TAXES'!$I$37,(SUM(T20:T23)-'[1]INCOME TAXES'!$I$37)*T1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(U20:U23)>'[1]INCOME TAXES'!$I$37,(SUM(U20:U23)-'[1]INCOME TAXES'!$I$37)*U1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(V20:V23)>'[1]INCOME TAXES'!$I$37,(SUM(V20:V23)-'[1]INCOME TAXES'!$I$37)*V1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(W20:W23)>'[1]INCOME TAXES'!$I$37,(SUM(W20:W23)-'[1]INCOME TAXES'!$I$37)*W1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(X20:X23)>'[1]INCOME TAXES'!$I$37,(SUM(X20:X23)-'[1]INCOME TAXES'!$I$37)*X1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Y20:Y23)>'[1]INCOME TAXES'!$I$37,(SUM(Y20:Y23)-'[1]INCOME TAXES'!$I$37)*Y1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Z20:Z23)>'[1]INCOME TAXES'!$I$37,(SUM(Z20:Z23)-'[1]INCOME TAXES'!$I$37)*Z1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AA20:AA23)>'[1]INCOME TAXES'!$I$37,(SUM(AA20:AA23)-'[1]INCOME TAXES'!$I$37)*AA1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AB20:AB23)>'[1]INCOME TAXES'!$I$37,(SUM(AB20:AB23)-'[1]INCOME TAXES'!$I$37)*AB1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AC20:AC23)>'[1]INCOME TAXES'!$I$37,(SUM(AC20:AC23)-'[1]INCOME TAXES'!$I$37)*AC1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AD20:AD23)>'[1]INCOME TAXES'!$I$37,(SUM(AD20:AD23)-'[1]INCOME TAXES'!$I$37)*AD1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AE20:AE23)>'[1]INCOME TAXES'!$I$37,(SUM(AE20:AE23)-'[1]INCOME TAXES'!$I$37)*AE1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AF20:AF23)>'[1]INCOME TAXES'!$I$37,(SUM(AF20:AF23)-'[1]INCOME TAXES'!$I$37)*AF1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AG20:AG23)>'[1]INCOME TAXES'!$I$37,(SUM(AG20:AG23)-'[1]INCOME TAXES'!$I$37)*AG1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AH20:AH23)>'[1]INCOME TAXES'!$I$37,(SUM(AH20:AH23)-'[1]INCOME TAXES'!$I$37)*AH1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AI20:AI23)>'[1]INCOME TAXES'!$I$37,(SUM(AI20:AI23)-'[1]INCOME TAXES'!$I$37)*AI1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AJ20:AJ23)>'[1]INCOME TAXES'!$I$37,(SUM(AJ20:AJ23)-'[1]INCOME TAXES'!$I$37)*AJ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AK20:AK23)>'[1]INCOME TAXES'!$I$37,(SUM(AK20:AK23)-'[1]INCOME TAXES'!$I$37)*AK1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AL20:AL23)>'[1]INCOME TAXES'!$I$37,(SUM(AL20:AL23)-'[1]INCOME TAXES'!$I$37)*AL1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AM20:AM23)>'[1]INCOME TAXES'!$I$37,(SUM(AM20:AM23)-'[1]INCOME TAXES'!$I$37)*AM1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AN20:AN23)>'[1]INCOME TAXES'!$I$37,(SUM(AN20:AN23)-'[1]INCOME TAXES'!$I$37)*AN1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AO20:AO23)>'[1]INCOME TAXES'!$I$37,(SUM(AO20:AO23)-'[1]INCOME TAXES'!$I$37)*AO1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AP20:AP23)>'[1]INCOME TAXES'!$I$37,(SUM(AP20:AP23)-'[1]INCOME TAXES'!$I$37)*AP1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AQ20:AQ23)>'[1]INCOME TAXES'!$I$37,(SUM(AQ20:AQ23)-'[1]INCOME TAXES'!$I$37)*AQ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AR20:AR23)>'[1]INCOME TAXES'!$I$37,(SUM(AR20:AR23)-'[1]INCOME TAXES'!$I$37)*AR1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AS20:AS23)>'[1]INCOME TAXES'!$I$37,(SUM(AS20:AS23)-'[1]INCOME TAXES'!$I$37)*AS1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AT20:AT23)>'[1]INCOME TAXES'!$I$37,(SUM(AT20:AT23)-'[1]INCOME TAXES'!$I$37)*AT1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AU20:AU23)>'[1]INCOME TAXES'!$I$37,(SUM(AU20:AU23)-'[1]INCOME TAXES'!$I$37)*AU1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AV20:AV23)>'[1]INCOME TAXES'!$I$37,(SUM(AV20:AV23)-'[1]INCOME TAXES'!$I$37)*AV1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AW20:AW23)>'[1]INCOME TAXES'!$I$37,(SUM(AW20:AW23)-'[1]INCOME TAXES'!$I$37)*AW1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AX20:AX23)>'[1]INCOME TAXES'!$I$37,(SUM(AX20:AX23)-'[1]INCOME TAXES'!$I$37)*AX1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AY20:AY23)>'[1]INCOME TAXES'!$I$37,(SUM(AY20:AY23)-'[1]INCOME TAXES'!$I$37)*AY1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AZ20:AZ23)>'[1]INCOME TAXES'!$I$37,(SUM(AZ20:AZ23)-'[1]INCOME TAXES'!$I$37)*AZ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BA20:BA23)>'[1]INCOME TAXES'!$I$37,(SUM(BA20:BA23)-'[1]INCOME TAXES'!$I$37)*BA1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BB20:BB23)>'[1]INCOME TAXES'!$I$37,(SUM(BB20:BB23)-'[1]INCOME TAXES'!$I$37)*BB1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BC20:BC23)>'[1]INCOME TAXES'!$I$37,(SUM(BC20:BC23)-'[1]INCOME TAXES'!$I$37)*BC1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BD20:BD23)>'[1]INCOME TAXES'!$I$37,(SUM(BD20:BD23)-'[1]INCOME TAXES'!$I$37)*BD1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BE20:BE23)>'[1]INCOME TAXES'!$I$37,(SUM(BE20:BE23)-'[1]INCOME TAXES'!$I$37)*BE1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BF20:BF23)>'[1]INCOME TAXES'!$I$37,(SUM(BF20:BF23)-'[1]INCOME TAXES'!$I$37)*BF1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BG20:BG23)>'[1]INCOME TAXES'!$I$37,(SUM(BG20:BG23)-'[1]INCOME TAXES'!$I$37)*BG1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BH20:BH23)>'[1]INCOME TAXES'!$I$37,(SUM(BH20:BH23)-'[1]INCOME TAXES'!$I$37)*BH1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BI20:BI23)>'[1]INCOME TAXES'!$I$37,(SUM(BI20:BI23)-'[1]INCOME TAXES'!$I$37)*BI1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BJ20:BJ23)>'[1]INCOME TAXES'!$I$37,(SUM(BJ20:BJ23)-'[1]INCOME TAXES'!$I$37)*BJ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BK20:BK23)>'[1]INCOME TAXES'!$I$37,(SUM(BK20:BK23)-'[1]INCOME TAXES'!$I$37)*BK1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BL20:BL23)>'[1]INCOME TAXES'!$I$37,(SUM(BL20:BL23)-'[1]INCOME TAXES'!$I$37)*BL1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BM20:BM23)>'[1]INCOME TAXES'!$I$37,(SUM(BM20:BM23)-'[1]INCOME TAXES'!$I$37)*BM1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BN20:BN23)>'[1]INCOME TAXES'!$I$37,(SUM(BN20:BN23)-'[1]INCOME TAXES'!$I$37)*BN1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BO20:BO23)>'[1]INCOME TAXES'!$I$37,(SUM(BO20:BO23)-'[1]INCOME TAXES'!$I$37)*BO1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BP20:BP23)>'[1]INCOME TAXES'!$I$37,(SUM(BP20:BP23)-'[1]INCOME TAXES'!$I$37)*BP1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BQ20:BQ23)>'[1]INCOME TAXES'!$I$37,(SUM(BQ20:BQ23)-'[1]INCOME TAXES'!$I$37)*BQ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BR20:BR23)>'[1]INCOME TAXES'!$I$37,(SUM(BR20:BR23)-'[1]INCOME TAXES'!$I$37)*BR1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BS20:BS23)>'[1]INCOME TAXES'!$I$37,(SUM(BS20:BS23)-'[1]INCOME TAXES'!$I$37)*BS1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BT20:BT23)>'[1]INCOME TAXES'!$I$37,(SUM(BT20:BT23)-'[1]INCOME TAXES'!$I$37)*BT1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BU20:BU23)>'[1]INCOME TAXES'!$I$37,(SUM(BU20:BU23)-'[1]INCOME TAXES'!$I$37)*BU1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BV20:BV23)>'[1]INCOME TAXES'!$I$37,(SUM(BV20:BV23)-'[1]INCOME TAXES'!$I$37)*BV1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BW20:BW23)>'[1]INCOME TAXES'!$I$37,(SUM(BW20:BW23)-'[1]INCOME TAXES'!$I$37)*BW1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BX20:BX23)>'[1]INCOME TAXES'!$I$37,(SUM(BX20:BX23)-'[1]INCOME TAXES'!$I$37)*BX1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 2 - tax $$ over threshold",null,{"$f":"IF(SUM(P24:P27)>'[1]INCOME TAXES'!$I$37,(SUM(P24:P27)-'[1]INCOME TAXES'!$I$37)*P1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Q24:Q27)>'[1]INCOME TAXES'!$I$37,(SUM(Q24:Q27)-'[1]INCOME TAXES'!$I$37)*Q1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(R24:R27)>'[1]INCOME TAXES'!$I$37,(SUM(R24:R27)-'[1]INCOME TAXES'!$I$37)*R1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(S24:S27)>'[1]INCOME TAXES'!$I$37,(SUM(S24:S27)-'[1]INCOME TAXES'!$I$37)*S1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(T24:T27)>'[1]INCOME TAXES'!$I$37,(SUM(T24:T27)-'[1]INCOME TAXES'!$I$37)*T1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(U24:U27)>'[1]INCOME TAXES'!$I$37,(SUM(U24:U27)-'[1]INCOME TAXES'!$I$37)*U1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(V24:V27)>'[1]INCOME TAXES'!$I$37,(SUM(V24:V27)-'[1]INCOME TAXES'!$I$37)*V1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(W24:W27)>'[1]INCOME TAXES'!$I$37,(SUM(W24:W27)-'[1]INCOME TAXES'!$I$37)*W1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(X24:X27)>'[1]INCOME TAXES'!$I$37,(SUM(X24:X27)-'[1]INCOME TAXES'!$I$37)*X1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Y24:Y27)>'[1]INCOME TAXES'!$I$37,(SUM(Y24:Y27)-'[1]INCOME TAXES'!$I$37)*Y1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Z24:Z27)>'[1]INCOME TAXES'!$I$37,(SUM(Z24:Z27)-'[1]INCOME TAXES'!$I$37)*Z1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AA24:AA27)>'[1]INCOME TAXES'!$I$37,(SUM(AA24:AA27)-'[1]INCOME TAXES'!$I$37)*AA1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AB24:AB27)>'[1]INCOME TAXES'!$I$37,(SUM(AB24:AB27)-'[1]INCOME TAXES'!$I$37)*AB1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AC24:AC27)>'[1]INCOME TAXES'!$I$37,(SUM(AC24:AC27)-'[1]INCOME TAXES'!$I$37)*AC1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AD24:AD27)>'[1]INCOME TAXES'!$I$37,(SUM(AD24:AD27)-'[1]INCOME TAXES'!$I$37)*AD1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AE24:AE27)>'[1]INCOME TAXES'!$I$37,(SUM(AE24:AE27)-'[1]INCOME TAXES'!$I$37)*AE1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AF24:AF27)>'[1]INCOME TAXES'!$I$37,(SUM(AF24:AF27)-'[1]INCOME TAXES'!$I$37)*AF1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AG24:AG27)>'[1]INCOME TAXES'!$I$37,(SUM(AG24:AG27)-'[1]INCOME TAXES'!$I$37)*AG1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AH24:AH27)>'[1]INCOME TAXES'!$I$37,(SUM(AH24:AH27)-'[1]INCOME TAXES'!$I$37)*AH1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AI24:AI27)>'[1]INCOME TAXES'!$I$37,(SUM(AI24:AI27)-'[1]INCOME TAXES'!$I$37)*AI1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AJ24:AJ27)>'[1]INCOME TAXES'!$I$37,(SUM(AJ24:AJ27)-'[1]INCOME TAXES'!$I$37)*AJ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AK24:AK27)>'[1]INCOME TAXES'!$I$37,(SUM(AK24:AK27)-'[1]INCOME TAXES'!$I$37)*AK1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AL24:AL27)>'[1]INCOME TAXES'!$I$37,(SUM(AL24:AL27)-'[1]INCOME TAXES'!$I$37)*AL1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AM24:AM27)>'[1]INCOME TAXES'!$I$37,(SUM(AM24:AM27)-'[1]INCOME TAXES'!$I$37)*AM1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AN24:AN27)>'[1]INCOME TAXES'!$I$37,(SUM(AN24:AN27)-'[1]INCOME TAXES'!$I$37)*AN1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AO24:AO27)>'[1]INCOME TAXES'!$I$37,(SUM(AO24:AO27)-'[1]INCOME TAXES'!$I$37)*AO1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AP24:AP27)>'[1]INCOME TAXES'!$I$37,(SUM(AP24:AP27)-'[1]INCOME TAXES'!$I$37)*AP1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AQ24:AQ27)>'[1]INCOME TAXES'!$I$37,(SUM(AQ24:AQ27)-'[1]INCOME TAXES'!$I$37)*AQ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AR24:AR27)>'[1]INCOME TAXES'!$I$37,(SUM(AR24:AR27)-'[1]INCOME TAXES'!$I$37)*AR1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AS24:AS27)>'[1]INCOME TAXES'!$I$37,(SUM(AS24:AS27)-'[1]INCOME TAXES'!$I$37)*AS1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AT24:AT27)>'[1]INCOME TAXES'!$I$37,(SUM(AT24:AT27)-'[1]INCOME TAXES'!$I$37)*AT1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AU24:AU27)>'[1]INCOME TAXES'!$I$37,(SUM(AU24:AU27)-'[1]INCOME TAXES'!$I$37)*AU1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AV24:AV27)>'[1]INCOME TAXES'!$I$37,(SUM(AV24:AV27)-'[1]INCOME TAXES'!$I$37)*AV1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AW24:AW27)>'[1]INCOME TAXES'!$I$37,(SUM(AW24:AW27)-'[1]INCOME TAXES'!$I$37)*AW1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AX24:AX27)>'[1]INCOME TAXES'!$I$37,(SUM(AX24:AX27)-'[1]INCOME TAXES'!$I$37)*AX1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AY24:AY27)>'[1]INCOME TAXES'!$I$37,(SUM(AY24:AY27)-'[1]INCOME TAXES'!$I$37)*AY1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AZ24:AZ27)>'[1]INCOME TAXES'!$I$37,(SUM(AZ24:AZ27)-'[1]INCOME TAXES'!$I$37)*AZ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BA24:BA27)>'[1]INCOME TAXES'!$I$37,(SUM(BA24:BA27)-'[1]INCOME TAXES'!$I$37)*BA1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BB24:BB27)>'[1]INCOME TAXES'!$I$37,(SUM(BB24:BB27)-'[1]INCOME TAXES'!$I$37)*BB1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BC24:BC27)>'[1]INCOME TAXES'!$I$37,(SUM(BC24:BC27)-'[1]INCOME TAXES'!$I$37)*BC1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BD24:BD27)>'[1]INCOME TAXES'!$I$37,(SUM(BD24:BD27)-'[1]INCOME TAXES'!$I$37)*BD1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BE24:BE27)>'[1]INCOME TAXES'!$I$37,(SUM(BE24:BE27)-'[1]INCOME TAXES'!$I$37)*BE1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BF24:BF27)>'[1]INCOME TAXES'!$I$37,(SUM(BF24:BF27)-'[1]INCOME TAXES'!$I$37)*BF1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BG24:BG27)>'[1]INCOME TAXES'!$I$37,(SUM(BG24:BG27)-'[1]INCOME TAXES'!$I$37)*BG1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BH24:BH27)>'[1]INCOME TAXES'!$I$37,(SUM(BH24:BH27)-'[1]INCOME TAXES'!$I$37)*BH1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BI24:BI27)>'[1]INCOME TAXES'!$I$37,(SUM(BI24:BI27)-'[1]INCOME TAXES'!$I$37)*BI1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BJ24:BJ27)>'[1]INCOME TAXES'!$I$37,(SUM(BJ24:BJ27)-'[1]INCOME TAXES'!$I$37)*BJ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BK24:BK27)>'[1]INCOME TAXES'!$I$37,(SUM(BK24:BK27)-'[1]INCOME TAXES'!$I$37)*BK1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BL24:BL27)>'[1]INCOME TAXES'!$I$37,(SUM(BL24:BL27)-'[1]INCOME TAXES'!$I$37)*BL1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BM24:BM27)>'[1]INCOME TAXES'!$I$37,(SUM(BM24:BM27)-'[1]INCOME TAXES'!$I$37)*BM1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BN24:BN27)>'[1]INCOME TAXES'!$I$37,(SUM(BN24:BN27)-'[1]INCOME TAXES'!$I$37)*BN1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BO24:BO27)>'[1]INCOME TAXES'!$I$37,(SUM(BO24:BO27)-'[1]INCOME TAXES'!$I$37)*BO1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BP24:BP27)>'[1]INCOME TAXES'!$I$37,(SUM(BP24:BP27)-'[1]INCOME TAXES'!$I$37)*BP1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BQ24:BQ27)>'[1]INCOME TAXES'!$I$37,(SUM(BQ24:BQ27)-'[1]INCOME TAXES'!$I$37)*BQ1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BR24:BR27)>'[1]INCOME TAXES'!$I$37,(SUM(BR24:BR27)-'[1]INCOME TAXES'!$I$37)*BR1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BS24:BS27)>'[1]INCOME TAXES'!$I$37,(SUM(BS24:BS27)-'[1]INCOME TAXES'!$I$37)*BS1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BT24:BT27)>'[1]INCOME TAXES'!$I$37,(SUM(BT24:BT27)-'[1]INCOME TAXES'!$I$37)*BT1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BU24:BU27)>'[1]INCOME TAXES'!$I$37,(SUM(BU24:BU27)-'[1]INCOME TAXES'!$I$37)*BU1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BV24:BV27)>'[1]INCOME TAXES'!$I$37,(SUM(BV24:BV27)-'[1]INCOME TAXES'!$I$37)*BV1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BW24:BW27)>'[1]INCOME TAXES'!$I$37,(SUM(BW24:BW27)-'[1]INCOME TAXES'!$I$37)*BW1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BX24:BX27)>'[1]INCOME TAXES'!$I$37,(SUM(BX24:BX27)-'[1]INCOME TAXES'!$I$37)*BX1,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]INCOME TAXES'!G36","v":{"$error":"#REF!"}},null,{"$f":"'[1]INCOME TAXES'!H36","v":{"$error":"#REF!"}},{"$f":"P4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 1 - tax $$ over threshold",null,{"$f":"IF(SUM(P20:P23)>'[1]INCOME TAXES'!$I$36,(SUM(P20:P23)-'[1]INCOME TAXES'!$I$36)*P4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Q20:Q23)>'[1]INCOME TAXES'!$I$36,(SUM(Q20:Q23)-'[1]INCOME TAXES'!$I$36)*Q4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(R20:R23)>'[1]INCOME TAXES'!$I$36,(SUM(R20:R23)-'[1]INCOME TAXES'!$I$36)*R4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(S20:S23)>'[1]INCOME TAXES'!$I$36,(SUM(S20:S23)-'[1]INCOME TAXES'!$I$36)*S4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(T20:T23)>'[1]INCOME TAXES'!$I$36,(SUM(T20:T23)-'[1]INCOME TAXES'!$I$36)*T4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(U20:U23)>'[1]INCOME TAXES'!$I$36,(SUM(U20:U23)-'[1]INCOME TAXES'!$I$36)*U4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(V20:V23)>'[1]INCOME TAXES'!$I$36,(SUM(V20:V23)-'[1]INCOME TAXES'!$I$36)*V4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(W20:W23)>'[1]INCOME TAXES'!$I$36,(SUM(W20:W23)-'[1]INCOME TAXES'!$I$36)*W4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(X20:X23)>'[1]INCOME TAXES'!$I$36,(SUM(X20:X23)-'[1]INCOME TAXES'!$I$36)*X4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Y20:Y23)>'[1]INCOME TAXES'!$I$36,(SUM(Y20:Y23)-'[1]INCOME TAXES'!$I$36)*Y4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Z20:Z23)>'[1]INCOME TAXES'!$I$36,(SUM(Z20:Z23)-'[1]INCOME TAXES'!$I$36)*Z4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AA20:AA23)>'[1]INCOME TAXES'!$I$36,(SUM(AA20:AA23)-'[1]INCOME TAXES'!$I$36)*AA4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AB20:AB23)>'[1]INCOME TAXES'!$I$36,(SUM(AB20:AB23)-'[1]INCOME TAXES'!$I$36)*AB4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AC20:AC23)>'[1]INCOME TAXES'!$I$36,(SUM(AC20:AC23)-'[1]INCOME TAXES'!$I$36)*AC4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AD20:AD23)>'[1]INCOME TAXES'!$I$36,(SUM(AD20:AD23)-'[1]INCOME TAXES'!$I$36)*AD4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AE20:AE23)>'[1]INCOME TAXES'!$I$36,(SUM(AE20:AE23)-'[1]INCOME TAXES'!$I$36)*AE4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AF20:AF23)>'[1]INCOME TAXES'!$I$36,(SUM(AF20:AF23)-'[1]INCOME TAXES'!$I$36)*AF4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AG20:AG23)>'[1]INCOME TAXES'!$I$36,(SUM(AG20:AG23)-'[1]INCOME TAXES'!$I$36)*AG4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AH20:AH23)>'[1]INCOME TAXES'!$I$36,(SUM(AH20:AH23)-'[1]INCOME TAXES'!$I$36)*AH4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AI20:AI23)>'[1]INCOME TAXES'!$I$36,(SUM(AI20:AI23)-'[1]INCOME TAXES'!$I$36)*AI4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AJ20:AJ23)>'[1]INCOME TAXES'!$I$36,(SUM(AJ20:AJ23)-'[1]INCOME TAXES'!$I$36)*AJ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AK20:AK23)>'[1]INCOME TAXES'!$I$36,(SUM(AK20:AK23)-'[1]INCOME TAXES'!$I$36)*AK4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AL20:AL23)>'[1]INCOME TAXES'!$I$36,(SUM(AL20:AL23)-'[1]INCOME TAXES'!$I$36)*AL4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AM20:AM23)>'[1]INCOME TAXES'!$I$36,(SUM(AM20:AM23)-'[1]INCOME TAXES'!$I$36)*AM4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AN20:AN23)>'[1]INCOME TAXES'!$I$36,(SUM(AN20:AN23)-'[1]INCOME TAXES'!$I$36)*AN4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AO20:AO23)>'[1]INCOME TAXES'!$I$36,(SUM(AO20:AO23)-'[1]INCOME TAXES'!$I$36)*AO4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AP20:AP23)>'[1]INCOME TAXES'!$I$36,(SUM(AP20:AP23)-'[1]INCOME TAXES'!$I$36)*AP4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AQ20:AQ23)>'[1]INCOME TAXES'!$I$36,(SUM(AQ20:AQ23)-'[1]INCOME TAXES'!$I$36)*AQ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AR20:AR23)>'[1]INCOME TAXES'!$I$36,(SUM(AR20:AR23)-'[1]INCOME TAXES'!$I$36)*AR4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AS20:AS23)>'[1]INCOME TAXES'!$I$36,(SUM(AS20:AS23)-'[1]INCOME TAXES'!$I$36)*AS4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AT20:AT23)>'[1]INCOME TAXES'!$I$36,(SUM(AT20:AT23)-'[1]INCOME TAXES'!$I$36)*AT4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AU20:AU23)>'[1]INCOME TAXES'!$I$36,(SUM(AU20:AU23)-'[1]INCOME TAXES'!$I$36)*AU4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AV20:AV23)>'[1]INCOME TAXES'!$I$36,(SUM(AV20:AV23)-'[1]INCOME TAXES'!$I$36)*AV4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AW20:AW23)>'[1]INCOME TAXES'!$I$36,(SUM(AW20:AW23)-'[1]INCOME TAXES'!$I$36)*AW4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AX20:AX23)>'[1]INCOME TAXES'!$I$36,(SUM(AX20:AX23)-'[1]INCOME TAXES'!$I$36)*AX4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AY20:AY23)>'[1]INCOME TAXES'!$I$36,(SUM(AY20:AY23)-'[1]INCOME TAXES'!$I$36)*AY4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AZ20:AZ23)>'[1]INCOME TAXES'!$I$36,(SUM(AZ20:AZ23)-'[1]INCOME TAXES'!$I$36)*AZ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BA20:BA23)>'[1]INCOME TAXES'!$I$36,(SUM(BA20:BA23)-'[1]INCOME TAXES'!$I$36)*BA4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BB20:BB23)>'[1]INCOME TAXES'!$I$36,(SUM(BB20:BB23)-'[1]INCOME TAXES'!$I$36)*BB4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BC20:BC23)>'[1]INCOME TAXES'!$I$36,(SUM(BC20:BC23)-'[1]INCOME TAXES'!$I$36)*BC4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BD20:BD23)>'[1]INCOME TAXES'!$I$36,(SUM(BD20:BD23)-'[1]INCOME TAXES'!$I$36)*BD4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BE20:BE23)>'[1]INCOME TAXES'!$I$36,(SUM(BE20:BE23)-'[1]INCOME TAXES'!$I$36)*BE4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BF20:BF23)>'[1]INCOME TAXES'!$I$36,(SUM(BF20:BF23)-'[1]INCOME TAXES'!$I$36)*BF4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BG20:BG23)>'[1]INCOME TAXES'!$I$36,(SUM(BG20:BG23)-'[1]INCOME TAXES'!$I$36)*BG4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BH20:BH23)>'[1]INCOME TAXES'!$I$36,(SUM(BH20:BH23)-'[1]INCOME TAXES'!$I$36)*BH4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BI20:BI23)>'[1]INCOME TAXES'!$I$36,(SUM(BI20:BI23)-'[1]INCOME TAXES'!$I$36)*BI4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BJ20:BJ23)>'[1]INCOME TAXES'!$I$36,(SUM(BJ20:BJ23)-'[1]INCOME TAXES'!$I$36)*BJ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BK20:BK23)>'[1]INCOME TAXES'!$I$36,(SUM(BK20:BK23)-'[1]INCOME TAXES'!$I$36)*BK4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BL20:BL23)>'[1]INCOME TAXES'!$I$36,(SUM(BL20:BL23)-'[1]INCOME TAXES'!$I$36)*BL4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BM20:BM23)>'[1]INCOME TAXES'!$I$36,(SUM(BM20:BM23)-'[1]INCOME TAXES'!$I$36)*BM4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BN20:BN23)>'[1]INCOME TAXES'!$I$36,(SUM(BN20:BN23)-'[1]INCOME TAXES'!$I$36)*BN4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BO20:BO23)>'[1]INCOME TAXES'!$I$36,(SUM(BO20:BO23)-'[1]INCOME TAXES'!$I$36)*BO4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BP20:BP23)>'[1]INCOME TAXES'!$I$36,(SUM(BP20:BP23)-'[1]INCOME TAXES'!$I$36)*BP4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BQ20:BQ23)>'[1]INCOME TAXES'!$I$36,(SUM(BQ20:BQ23)-'[1]INCOME TAXES'!$I$36)*BQ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BR20:BR23)>'[1]INCOME TAXES'!$I$36,(SUM(BR20:BR23)-'[1]INCOME TAXES'!$I$36)*BR4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BS20:BS23)>'[1]INCOME TAXES'!$I$36,(SUM(BS20:BS23)-'[1]INCOME TAXES'!$I$36)*BS4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BT20:BT23)>'[1]INCOME TAXES'!$I$36,(SUM(BT20:BT23)-'[1]INCOME TAXES'!$I$36)*BT4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BU20:BU23)>'[1]INCOME TAXES'!$I$36,(SUM(BU20:BU23)-'[1]INCOME TAXES'!$I$36)*BU4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BV20:BV23)>'[1]INCOME TAXES'!$I$36,(SUM(BV20:BV23)-'[1]INCOME TAXES'!$I$36)*BV4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BW20:BW23)>'[1]INCOME TAXES'!$I$36,(SUM(BW20:BW23)-'[1]INCOME TAXES'!$I$36)*BW4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BX20:BX23)>'[1]INCOME TAXES'!$I$36,(SUM(BX20:BX23)-'[1]INCOME TAXES'!$I$36)*BX4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 2 - tax $$ over threshold",null,{"$f":"IF(SUM(P24:P27)>'[1]INCOME TAXES'!$I$36,(SUM(P24:P27)-'[1]INCOME TAXES'!$I$36)*P4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Q24:Q27)>'[1]INCOME TAXES'!$I$36,(SUM(Q24:Q27)-'[1]INCOME TAXES'!$I$36)*Q4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(R24:R27)>'[1]INCOME TAXES'!$I$36,(SUM(R24:R27)-'[1]INCOME TAXES'!$I$36)*R4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(S24:S27)>'[1]INCOME TAXES'!$I$36,(SUM(S24:S27)-'[1]INCOME TAXES'!$I$36)*S4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(T24:T27)>'[1]INCOME TAXES'!$I$36,(SUM(T24:T27)-'[1]INCOME TAXES'!$I$36)*T4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(U24:U27)>'[1]INCOME TAXES'!$I$36,(SUM(U24:U27)-'[1]INCOME TAXES'!$I$36)*U4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(V24:V27)>'[1]INCOME TAXES'!$I$36,(SUM(V24:V27)-'[1]INCOME TAXES'!$I$36)*V4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(W24:W27)>'[1]INCOME TAXES'!$I$36,(SUM(W24:W27)-'[1]INCOME TAXES'!$I$36)*W4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(X24:X27)>'[1]INCOME TAXES'!$I$36,(SUM(X24:X27)-'[1]INCOME TAXES'!$I$36)*X4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Y24:Y27)>'[1]INCOME TAXES'!$I$36,(SUM(Y24:Y27)-'[1]INCOME TAXES'!$I$36)*Y4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(Z24:Z27)>'[1]INCOME TAXES'!$I$36,(SUM(Z24:Z27)-'[1]INCOME TAXES'!$I$36)*Z4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AA24:AA27)>'[1]INCOME TAXES'!$I$36,(SUM(AA24:AA27)-'[1]INCOME TAXES'!$I$36)*AA4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AB24:AB27)>'[1]INCOME TAXES'!$I$36,(SUM(AB24:AB27)-'[1]INCOME TAXES'!$I$36)*AB4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AC24:AC27)>'[1]INCOME TAXES'!$I$36,(SUM(AC24:AC27)-'[1]INCOME TAXES'!$I$36)*AC4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AD24:AD27)>'[1]INCOME TAXES'!$I$36,(SUM(AD24:AD27)-'[1]INCOME TAXES'!$I$36)*AD4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AE24:AE27)>'[1]INCOME TAXES'!$I$36,(SUM(AE24:AE27)-'[1]INCOME TAXES'!$I$36)*AE4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AF24:AF27)>'[1]INCOME TAXES'!$I$36,(SUM(AF24:AF27)-'[1]INCOME TAXES'!$I$36)*AF4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AG24:AG27)>'[1]INCOME TAXES'!$I$36,(SUM(AG24:AG27)-'[1]INCOME TAXES'!$I$36)*AG4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AH24:AH27)>'[1]INCOME TAXES'!$I$36,(SUM(AH24:AH27)-'[1]INCOME TAXES'!$I$36)*AH4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AI24:AI27)>'[1]INCOME TAXES'!$I$36,(SUM(AI24:AI27)-'[1]INCOME TAXES'!$I$36)*AI4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AJ24:AJ27)>'[1]INCOME TAXES'!$I$36,(SUM(AJ24:AJ27)-'[1]INCOME TAXES'!$I$36)*AJ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AK24:AK27)>'[1]INCOME TAXES'!$I$36,(SUM(AK24:AK27)-'[1]INCOME TAXES'!$I$36)*AK4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AL24:AL27)>'[1]INCOME TAXES'!$I$36,(SUM(AL24:AL27)-'[1]INCOME TAXES'!$I$36)*AL4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AM24:AM27)>'[1]INCOME TAXES'!$I$36,(SUM(AM24:AM27)-'[1]INCOME TAXES'!$I$36)*AM4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AN24:AN27)>'[1]INCOME TAXES'!$I$36,(SUM(AN24:AN27)-'[1]INCOME TAXES'!$I$36)*AN4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AO24:AO27)>'[1]INCOME TAXES'!$I$36,(SUM(AO24:AO27)-'[1]INCOME TAXES'!$I$36)*AO4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AP24:AP27)>'[1]INCOME TAXES'!$I$36,(SUM(AP24:AP27)-'[1]INCOME TAXES'!$I$36)*AP4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AQ24:AQ27)>'[1]INCOME TAXES'!$I$36,(SUM(AQ24:AQ27)-'[1]INCOME TAXES'!$I$36)*AQ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AR24:AR27)>'[1]INCOME TAXES'!$I$36,(SUM(AR24:AR27)-'[1]INCOME TAXES'!$I$36)*AR4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AS24:AS27)>'[1]INCOME TAXES'!$I$36,(SUM(AS24:AS27)-'[1]INCOME TAXES'!$I$36)*AS4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AT24:AT27)>'[1]INCOME TAXES'!$I$36,(SUM(AT24:AT27)-'[1]INCOME TAXES'!$I$36)*AT4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AU24:AU27)>'[1]INCOME TAXES'!$I$36,(SUM(AU24:AU27)-'[1]INCOME TAXES'!$I$36)*AU4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AV24:AV27)>'[1]INCOME TAXES'!$I$36,(SUM(AV24:AV27)-'[1]INCOME TAXES'!$I$36)*AV4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AW24:AW27)>'[1]INCOME TAXES'!$I$36,(SUM(AW24:AW27)-'[1]INCOME TAXES'!$I$36)*AW4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AX24:AX27)>'[1]INCOME TAXES'!$I$36,(SUM(AX24:AX27)-'[1]INCOME TAXES'!$I$36)*AX4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AY24:AY27)>'[1]INCOME TAXES'!$I$36,(SUM(AY24:AY27)-'[1]INCOME TAXES'!$I$36)*AY4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(AZ24:AZ27)>'[1]INCOME TAXES'!$I$36,(SUM(AZ24:AZ27)-'[1]INCOME TAXES'!$I$36)*AZ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BA24:BA27)>'[1]INCOME TAXES'!$I$36,(SUM(BA24:BA27)-'[1]INCOME TAXES'!$I$36)*BA4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BB24:BB27)>'[1]INCOME TAXES'!$I$36,(SUM(BB24:BB27)-'[1]INCOME TAXES'!$I$36)*BB4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BC24:BC27)>'[1]INCOME TAXES'!$I$36,(SUM(BC24:BC27)-'[1]INCOME TAXES'!$I$36)*BC4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BD24:BD27)>'[1]INCOME TAXES'!$I$36,(SUM(BD24:BD27)-'[1]INCOME TAXES'!$I$36)*BD4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BE24:BE27)>'[1]INCOME TAXES'!$I$36,(SUM(BE24:BE27)-'[1]INCOME TAXES'!$I$36)*BE4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BF24:BF27)>'[1]INCOME TAXES'!$I$36,(SUM(BF24:BF27)-'[1]INCOME TAXES'!$I$36)*BF4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BG24:BG27)>'[1]INCOME TAXES'!$I$36,(SUM(BG24:BG27)-'[1]INCOME TAXES'!$I$36)*BG4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BH24:BH27)>'[1]INCOME TAXES'!$I$36,(SUM(BH24:BH27)-'[1]INCOME TAXES'!$I$36)*BH4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BI24:BI27)>'[1]INCOME TAXES'!$I$36,(SUM(BI24:BI27)-'[1]INCOME TAXES'!$I$36)*BI4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BJ24:BJ27)>'[1]INCOME TAXES'!$I$36,(SUM(BJ24:BJ27)-'[1]INCOME TAXES'!$I$36)*BJ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BK24:BK27)>'[1]INCOME TAXES'!$I$36,(SUM(BK24:BK27)-'[1]INCOME TAXES'!$I$36)*BK4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BL24:BL27)>'[1]INCOME TAXES'!$I$36,(SUM(BL24:BL27)-'[1]INCOME TAXES'!$I$36)*BL4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BM24:BM27)>'[1]INCOME TAXES'!$I$36,(SUM(BM24:BM27)-'[1]INCOME TAXES'!$I$36)*BM4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BN24:BN27)>'[1]INCOME TAXES'!$I$36,(SUM(BN24:BN27)-'[1]INCOME TAXES'!$I$36)*BN4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BO24:BO27)>'[1]INCOME TAXES'!$I$36,(SUM(BO24:BO27)-'[1]INCOME TAXES'!$I$36)*BO4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BP24:BP27)>'[1]INCOME TAXES'!$I$36,(SUM(BP24:BP27)-'[1]INCOME TAXES'!$I$36)*BP4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BQ24:BQ27)>'[1]INCOME TAXES'!$I$36,(SUM(BQ24:BQ27)-'[1]INCOME TAXES'!$I$36)*BQ4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BR24:BR27)>'[1]INCOME TAXES'!$I$36,(SUM(BR24:BR27)-'[1]INCOME TAXES'!$I$36)*BR4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BS24:BS27)>'[1]INCOME TAXES'!$I$36,(SUM(BS24:BS27)-'[1]INCOME TAXES'!$I$36)*BS4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BT24:BT27)>'[1]INCOME TAXES'!$I$36,(SUM(BT24:BT27)-'[1]INCOME TAXES'!$I$36)*BT4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BU24:BU27)>'[1]INCOME TAXES'!$I$36,(SUM(BU24:BU27)-'[1]INCOME TAXES'!$I$36)*BU4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BV24:BV27)>'[1]INCOME TAXES'!$I$36,(SUM(BV24:BV27)-'[1]INCOME TAXES'!$I$36)*BV4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BW24:BW27)>'[1]INCOME TAXES'!$I$36,(SUM(BW24:BW27)-'[1]INCOME TAXES'!$I$36)*BW4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}},{"$f":"IF(SUM(BX24:BX27)>'[1]INCOME TAXES'!$I$36,(SUM(BX24:BX27)-'[1]INCOME TAXES'!$I$36)*BX4,0)*IF('[1]GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":{"$error":"#REF!"}}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]INCOME TAXES'!G34","v":{"$error":"#REF!"}},null,{"$f":"'[1]INCOME TAXES'!H34","v":{"$error":"#REF!"}},{"$f":"P7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]INCOME TAXES'!G35","v":{"$error":"#REF!"}},null,{"$f":"'[1]INCOME TAXES'!H35","v":{"$error":"#REF!"}},{"$f":"P8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"CASHFLOW ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]INCOME TAXES'!G32","v":{"$error":"#REF!"}},null,{"$f":"'[1]INCOME TAXES'!H32","v":{"$error":"#REF!"}},{"$f":"P9*(1+inflate)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV9*(1+inflate)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME FORECAST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P13+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AV13+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"FIRST YEAR","LAST YEAR",null,null,null,null,null,null,"YEAR",null,{"$f":"'[1]FULL VIEW'!H12","v":{"$error":"#REF!"}},{"$f":"P14+1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AV14+1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,"AMOUNT",null,null,null,null,"INFLATION PLUS","TOTAL INFLATOR"]
[]
[null,"INCOME SOURCES"]
[]
[null,"EARNED INCOME - 1a","PERSON1",null,"SUBJECT TO FICA",{"$f":"baseyear","v":2016},{"$f":"F20+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I20","v":0},null,null,null,{"$f":"B20","v":"EARNED INCOME - 1a"},null,{"$f":"IF(P$14>=$F20,IF(P$14<=$G20,$D20*(1+$J20)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F20,IF(Z$14<=$G20,$D20*(1+$J20)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F20,IF(AJ$14<=$G20,$D20*(1+$J20)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F20,IF(AT$14<=$G20,$D20*(1+$J20)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F20,IF(BD$14<=$G20,$D20*(1+$J20)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F20,IF(BN$14<=$G20,$D20*(1+$J20)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 1b",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I21","v":0},null,null,null,"EARNED INCOME - 1b",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 1c",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I22","v":0},null,null,null,"EARNED INCOME - 1c",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 1d",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I23","v":0},null,null,null,"EARNED INCOME - 1d",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 2a","PERSON2",null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I24","v":0},null,null,null,"EARNED INCOME - 2a",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 2b",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I25","v":0},null,null,null,"EARNED INCOME - 2b",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 2c",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I26","v":0},null,null,null,"EARNED INCOME - 2c",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EARNED INCOME - 2d",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I27","v":0},null,null,null,"EARNED INCOME - 2d",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"FICA (withholding): PERSON1",null,{"$f":"(6.2%+1.45%)*C28","v":0},{"$f":"IF(D28>0,\"ERROR\",\"\")","v":""},null,null,null,null,null,null,null,null,"FICA (withholding): PERSON1",null,{"$f":"(IF(SUM(P20:P23)<P9,SUM(P20:P23)*P7*-$C$28,P9*P7*-$C$28)+SUM(P20:P23)*P8*-$C$28+P2+P5)*-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(IF(SUM(AV20:AV23)<AV9,SUM(AV20:AV23)*AV7*-$C$28,AV9*AV7*-$C$28)+SUM(AV20:AV23)*AV8*-$C$28+AV2+AV5)*-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"FICA (withholding): PERSON2",0,{"$f":"(6.2%+1.45%)*C29","v":0},{"$f":"IF(D29>0,\"ERROR\",\"\")","v":""},null,null,null,null,null,null,null,null,"FICA (withholding): PERSON2",null,{"$f":"(IF(SUM(P24:P27)<P9,SUM(P24:P27)*P7*-$C$29,P9*P7*-$C$29)+SUM(P24:P27)*P8*-$C$29+P3+P6)*-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(IF(SUM(AV24:AV27)<AV9,SUM(AV24:AV27)*AV7*-$C$29,AV9*AV7*-$C$29)+SUM(AV24:AV27)*AV8*-$C$29+AV3+AV6)*-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PENSION - 1",null,null,null,2016,{"$f":"F30+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I30","v":0},null,null,null,"PENSION - 1",null,{"$f":"IF(P$14>=$F30,IF(P$14<=$G30,$D30*(1+$J30)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F30,IF(Z$14<=$G30,$D30*(1+$J30)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F30,IF(AJ$14<=$G30,$D30*(1+$J30)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F30,IF(AT$14<=$G30,$D30*(1+$J30)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F30,IF(BD$14<=$G30,$D30*(1+$J30)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F30,IF(BN$14<=$G30,$D30*(1+$J30)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PENSION - 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I31","v":0},null,null,null,"PENSION - 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PENSION - 3",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I32","v":0},null,null,null,"PENSION - 3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"SOCIAL SECURITY - 1 (start age & $)",null,{"$f":"'CF ASSUMPTIONS'!D33","v":0},null,{"$f":"'CF ASSUMPTIONS'!F33","v":2000},2060,null,0,{"$f":"INVESTMENTS!$E$82+I33","v":0},null,null,null,"SOCIAL SECURITY - 1 (start age & $)",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"SOCIAL SECURITY - 2 (start age & $)",null,{"$f":"'CF ASSUMPTIONS'!D34","v":0},null,{"$f":"'CF ASSUMPTIONS'!F34","v":2000},2060,null,0,{"$f":"INVESTMENTS!$E$82+I34","v":0},null,null,null,"SOCIAL SECURITY - 2 (start age & $)",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,60,null,0]
[null,"OTHER 1",null,null,null,{"$f":"baseyear","v":2016},2076,null,0,{"$f":"INVESTMENTS!$E$82+I36","v":0},null,null,null,"OTHER 1",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I37","v":0},null,null,null,"OTHER 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 3",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I38","v":0},null,null,null,"OTHER 3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 4",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I39","v":0},null,null,null,"OTHER 4",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 5",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I40","v":0},null,null,null,"OTHER 5",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 6",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I41","v":0},null,null,null,"OTHER 6",null,{"$f":"IF(P$14>=$F41,IF(P$14<=$G41,$D41*(1+$J41)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F41,IF(Z$14<=$G41,$D41*(1+$J41)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F41,IF(AJ$14<=$G41,$D41*(1+$J41)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F41,IF(AT$14<=$G41,$D41*(1+$J41)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F41,IF(BD$14<=$G41,$D41*(1+$J41)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F41,IF(BN$14<=$G41,$D41*(1+$J41)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 1","NOT TAXED",null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I42","v":0},null,null,null,"NON-TAXABLE INCOME - 1",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I43","v":0},null,null,null,"NON-TAXABLE INCOME - 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 3",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I44","v":0},null,null,null,"NON-TAXABLE INCOME - 3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 4",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I45","v":0},null,null,null,"NON-TAXABLE INCOME - 4",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 5",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I46","v":0},null,null,null,"NON-TAXABLE INCOME - 5",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"NON-TAXABLE INCOME - 6",null,null,null,2016,{"$f":"F47+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I47","v":0},null,null,null,"NON-TAXABLE INCOME - 6",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PRE-TAX SAVINGS",{"$f":"IF(D48>0,\"ERROR\",\"\")","v":""},null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I48","v":0},null,null,null,"PRE-TAX SAVINGS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PRE-TAX SAVINGS",{"$f":"IF(D49>0,\"ERROR\",\"\")","v":""},null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I49","v":0},null,null,null,"PRE-TAX SAVINGS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PRE-TAX SAVINGS","",null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I50","v":0},null,null,null,"PRE-TAX SAVINGS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL INCOME",null,{"$f":"SUM(P20:P50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AV20:AV50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"EXPENSES:  RECURRING"]
[]
[null,"ACCOUNTING",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F56+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I56","v":0},null,null,null,{"$f":"B56","v":"ACCOUNTING"},null,{"$f":"IF(P$14>=$F56,IF(P$14<=$G56,$D56*(1+$J56)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F56,IF(Z$14<=$G56,$D56*(1+$J56)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F56,IF(AJ$14<=$G56,$D56*(1+$J56)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F56,IF(AT$14<=$G56,$D56*(1+$J56)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F56,IF(BD$14<=$G56,$D56*(1+$J56)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F56,IF(BN$14<=$G56,$D56*(1+$J56)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, FUEL",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I57","v":0},null,null,null,"AUTO, FUEL",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, INSURANCE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I58","v":0},null,null,null,"AUTO, INSURANCE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, LICENSE/REGISTRATION",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I59","v":0},null,null,null,"AUTO, LICENSE/REGISTRATION",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, MAINTENANCE & REPAIRS",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I60","v":0},null,null,null,"AUTO, MAINTENANCE & REPAIRS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, PARKING",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I61","v":0},null,null,null,"AUTO, PARKING",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"AUTO, TOLL",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I62","v":0},null,null,null,"AUTO, TOLL",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"CHARITABLE GIVING",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I63","v":0},null,null,null,"CHARITABLE GIVING",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"CLOTHING",null,null,null,2016,{"$f":"F64+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I64","v":0},null,null,null,"CLOTHING",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"DEBT REPAYMENT, OTHER",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I65","v":0},null,null,null,"DEBT REPAYMENT, OTHER",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"DEPENDENT CARE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I66","v":0},null,null,null,"DEPENDENT CARE",null,{"$f":"IF(P$14>=$F66,IF(P$14<=$G66,$D66*(1+$J66)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F66,IF(Z$14<=$G66,$D66*(1+$J66)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F66,IF(AJ$14<=$G66,$D66*(1+$J66)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F66,IF(AT$14<=$G66,$D66*(1+$J66)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F66,IF(BD$14<=$G66,$D66*(1+$J66)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F66,IF(BN$14<=$G66,$D66*(1+$J66)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"DINING OUT",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I67","v":0},null,null,null,"DINING OUT",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"DISABILITY INSURANCE",null,null,null,2016,{"$f":"G20","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I68","v":0},null,null,null,"DISABILITY INSURANCE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"EDUCATION",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I69","v":0},null,null,null,"EDUCATION",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ENTERTAINMENT, CABLE, INTERNET",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I70","v":0},null,null,null,"ENTERTAINMENT, CABLE, INTERNET",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"FOOD",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I71","v":0},null,null,null,"FOOD",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"GIFTS",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I72","v":0},null,null,null,"GIFTS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"HOME, REPAIR",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I73","v":0},null,null,null,"HOME, REPAIR",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"HOME, MAINTENANCE - ROUTINE",null,null,null,2016,{"$f":"F74+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I74","v":0},null,null,null,"HOME, MAINTENANCE - ROUTINE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"HOME, INSURANCE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I75","v":0},null,null,null,"HOME, INSURANCE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"LAUNDRY, CLEANING",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I76","v":0},null,null,null,"LAUNDRY, CLEANING",null,{"$f":"IF(P$14>=$F76,IF(P$14<=$G76,$D76*(1+$J76)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F76,IF(Z$14<=$G76,$D76*(1+$J76)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F76,IF(AJ$14<=$G76,$D76*(1+$J76)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F76,IF(AT$14<=$G76,$D76*(1+$J76)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F76,IF(BD$14<=$G76,$D76*(1+$J76)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F76,IF(BN$14<=$G76,$D76*(1+$J76)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"LIFE INSURANCE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I77","v":0},null,null,null,"LIFE INSURANCE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"LONG TERM CARE INS., if deductible",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I78","v":0},null,null,null,"LONG TERM CARE INS., if deductible",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"MEDICAL/DENTAL INSURANCE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I79","v":0},null,null,null,"MEDICAL/DENTAL INSURANCE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"MEDICARE &/OR MEDIGAP PERSON1",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I80","v":0},null,null,null,"MEDICARE &/OR MEDIGAP PERSON1",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"MEDICARE &/OR MEDIGAP PERSON2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I81","v":0},null,null,null,"MEDICARE &/OR MEDIGAP PERSON2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"MEDICAL, TAX DEDUCTIBLE, OTHER",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I82","v":0},null,null,null,"MEDICAL, TAX DEDUCTIBLE, OTHER",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 0",null,null,null,2016,{"$f":"F83+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I83","v":0},null,null,null,"OTHER - 0",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 1",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I84","v":0},null,null,null,"OTHER - 1",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I85","v":0},null,null,null,"OTHER - 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 3",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I86","v":0},null,null,null,"OTHER - 3",null,{"$f":"IF(P$14>=$F86,IF(P$14<=$G86,$D86*(1+$J86)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F86,IF(Z$14<=$G86,$D86*(1+$J86)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F86,IF(AJ$14<=$G86,$D86*(1+$J86)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F86,IF(AT$14<=$G86,$D86*(1+$J86)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F86,IF(BD$14<=$G86,$D86*(1+$J86)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F86,IF(BN$14<=$G86,$D86*(1+$J86)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 4",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I87","v":0},null,null,null,"OTHER - 4",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 5",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I88","v":0},null,null,null,"OTHER - 5",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 6",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I89","v":0},null,null,null,"OTHER - 6",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 7",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I90","v":0},null,null,null,"OTHER - 7",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 8",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I91","v":0},null,null,null,"OTHER - 8",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 9",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I92","v":0},null,null,null,"OTHER - 9",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER - 10",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I93","v":0},null,null,null,"OTHER - 10",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"PERSONAL CARE, GYM, ETC",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I94","v":0},null,null,null,"PERSONAL CARE, GYM, ETC",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[null,{"$f":"B1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"CASHFLOW ASSUMPTIONS (page 2)"]
[]
[]
[]
[null,"EXPENSES:  RECURRING (CONTINUED)"]
[]
[null,"PETS ETC",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F107+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I107","v":0},null,null,null,{"$f":"B107","v":"PETS ETC"},null,{"$f":"IF(P$14>=$F107,IF(P$14<=$G107,$D107*(1+$J107)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F107,IF(Z$14<=$G107,$D107*(1+$J107)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F107,IF(AJ$14<=$G107,$D107*(1+$J107)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F107,IF(AT$14<=$G107,$D107*(1+$J107)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F107,IF(BD$14<=$G107,$D107*(1+$J107)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F107,IF(BN$14<=$G107,$D107*(1+$J107)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TAXES - PROPERTY","DEDUCTION",null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I108","v":0},null,null,null,"TAXES - PROPERTY",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TAXES - AGI ADJUSTMENTS - OTHER 1",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I109","v":0},null,null,null,"TAXES - AGI ADJUSTMENTS - OTHER 1",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TAXES - AGI ADJUSTMENTS - OTHER 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I110","v":0},null,null,null,"TAXES - AGI ADJUSTMENTS - OTHER 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TAXES - ITEM'D DEDUCT'S OVER 2% AGI",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I111","v":0},null,null,null,"TAXES - ITEM'D DEDUCT'S OVER 2% AGI",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TAXES - ROTH IRA CONTRIBUTIONS",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I112","v":0},null,null,null,"TAXES - ROTH IRA CONTRIBUTIONS",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TELEPHONE",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I113","v":0},null,null,null,"TELEPHONE",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TRAVEL",null,null,null,2016,2078,null,0,{"$f":"INVESTMENTS!$E$82+I114","v":0},null,null,null,"TRAVEL",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"UTILITIES",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I115","v":0},null,null,null,"UTILITIES",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"VACATION",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I116","v":0},null,null,null,"VACATION",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"WHATEVER",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I117","v":0},null,null,null,"WHATEVER",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL RECURRING EXPENSES",null,{"$f":"SUM(P56:P117)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AV56:AV117)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"EXPENSES: NON-RECURRING"]
[]
[null,"ECONOMIZE TRIGGER #1",null,0,null,null,null,null,null,null,null,null,null,{"$f":"B122","v":"ECONOMIZE TRIGGER #1"},null,{"$f":"IF(P$14>=$F122,IF(P$14<=$G122,$D122*(1+$J122)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AV$14>=$F122,IF(AV$14<=$G122,$D122*(1+$J122)^AV$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"5 YEAR RETURN LAG TRIGGER #1",null,0]
[null,"ECONOMIZE TRIGGER #2",null,0,null,null,null,null,null,null,null,null,null,{"$f":"B124","v":"ECONOMIZE TRIGGER #2"},null,{"$f":"IF(P$14>=$F124,IF(P$14<=$G124,$D124*(1+$J124)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AV$14>=$F124,IF(AV$14<=$G124,$D124*(1+$J124)^AV$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"10 YEAR RETURN LAG TRIGGER #2",null,0]
[null,"OTHER1",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F126+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I126","v":0},null,null,null,{"$f":"B126","v":"OTHER1"},null,{"$f":"IF(P$14>=$F126,IF(P$14<=$G126,$D126*(1+$J126)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F126,IF(Z$14<=$G126,$D126*(1+$J126)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F126,IF(AJ$14<=$G126,$D126*(1+$J126)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F126,IF(AT$14<=$G126,$D126*(1+$J126)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F126,IF(BD$14<=$G126,$D126*(1+$J126)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F126,IF(BN$14<=$G126,$D126*(1+$J126)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 2",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I127","v":0},null,null,null,"OTHER 2",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 3",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I128","v":0},null,null,null,"OTHER 3",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 4",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I129","v":0},null,null,null,"OTHER 4",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 5",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I130","v":0},null,null,null,"OTHER 5",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 6",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I131","v":0},null,null,null,"OTHER 6",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 7",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I132","v":0},null,null,null,"OTHER 7",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 8",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I133","v":0},null,null,null,"OTHER 8",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 9",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I134","v":0},null,null,null,"OTHER 9",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 10",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F135+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I135","v":0},null,null,null,"OTHER 10",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 11",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I136","v":0},null,null,null,"OTHER 11",null,{"$f":"IF(P$14>=$F136,IF(P$14<=$G136,$D136*(1+$J136)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F136,IF(Z$14<=$G136,$D136*(1+$J136)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F136,IF(AJ$14<=$G136,$D136*(1+$J136)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F136,IF(AT$14<=$G136,$D136*(1+$J136)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F136,IF(BD$14<=$G136,$D136*(1+$J136)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F136,IF(BN$14<=$G136,$D136*(1+$J136)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 12",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I137","v":0},null,null,null,"OTHER 12",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 13",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I138","v":0},null,null,null,"OTHER 13",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 14",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I139","v":0},null,null,null,"OTHER 14",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 15",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I140","v":0},null,null,null,"OTHER 15",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 16",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I141","v":0},null,null,null,"OTHER 16",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 17",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I142","v":0},null,null,null,"OTHER 17",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 18",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I143","v":0},null,null,null,"OTHER 18",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 11",null,null,null,2016,{"$f":"F144+60","v":2076},null,0,{"$f":"[1]INVESTMENTS!$E$82+I144","v":{"$error":"#REF!"}},null,null,null,"OTHER 11",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 12",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I145","v":{"$error":"#REF!"}},null,null,null,"OTHER 12",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 13",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I146","v":{"$error":"#REF!"}},null,null,null,"OTHER 13",null,{"$f":"IF(P$14>=$F146,IF(P$14<=$G146,$D146*(1+$J146)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F146,IF(Z$14<=$G146,$D146*(1+$J146)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F146,IF(AJ$14<=$G146,$D146*(1+$J146)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F146,IF(AT$14<=$G146,$D146*(1+$J146)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F146,IF(BD$14<=$G146,$D146*(1+$J146)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F146,IF(BN$14<=$G146,$D146*(1+$J146)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 14",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I147","v":{"$error":"#REF!"}},null,null,null,"OTHER 14",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 15",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I148","v":{"$error":"#REF!"}},null,null,null,"OTHER 15",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 16",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I149","v":{"$error":"#REF!"}},null,null,null,"OTHER 16",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 17",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I150","v":{"$error":"#REF!"}},null,null,null,"OTHER 17",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 18",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I151","v":{"$error":"#REF!"}},null,null,null,"OTHER 18",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 19",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I152","v":{"$error":"#REF!"}},null,null,null,"OTHER 19",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 20",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I153","v":{"$error":"#REF!"}},null,null,null,"OTHER 20",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 21",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I154","v":{"$error":"#REF!"}},null,null,null,"OTHER 21",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 22",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I155","v":{"$error":"#REF!"}},null,null,null,"OTHER 22",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 23",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I156","v":{"$error":"#REF!"}},null,null,null,"OTHER 23",null,{"$f":"IF(P$14>=$F156,IF(P$14<=$G156,$D156*(1+$J156)^P$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(Z$14>=$F156,IF(Z$14<=$G156,$D156*(1+$J156)^Z$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AJ$14>=$F156,IF(AJ$14<=$G156,$D156*(1+$J156)^AJ$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AT$14>=$F156,IF(AT$14<=$G156,$D156*(1+$J156)^AT$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BD$14>=$F156,IF(BD$14<=$G156,$D156*(1+$J156)^BD$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BN$14>=$F156,IF(BN$14<=$G156,$D156*(1+$J156)^BN$13,0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 24",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I157","v":{"$error":"#REF!"}},null,null,null,"OTHER 24",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 25",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I158","v":{"$error":"#REF!"}},null,null,null,"OTHER 25",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 26",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I159","v":{"$error":"#REF!"}},null,null,null,"OTHER 26",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 27",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I160","v":{"$error":"#REF!"}},null,null,null,"OTHER 27",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OTHER 28",null,null,null,2016,2076,null,0,{"$f":"[1]INVESTMENTS!$E$82+I161","v":{"$error":"#REF!"}},null,null,null,"OTHER 28",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL NON-RECURRING",null,{"$f":"SUM(P122:P161)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AV122:AV161)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N50","v":"PRE-TAX SAVINGS"},null,{"$f":"-P50-P49-P48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-AV50-AV49-AV48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AGI",null,{"$f":"P52-P28-P29-SUM(P42:P47)-(P33+P34+#REF!)*0.15+IF(C28=-2,P28/2,0)-IF(C29=-2,P29/2,0)-P109-P110","v":{"$error":"#REF!"}},{"$f":"Q52-Q28-Q29-SUM(Q42:Q47)-(Q33+Q34+#REF!)*0.15+IF(D28=-2,Q28/2,0)-IF(D29=-2,Q29/2,0)-Q109-Q110","v":{"$error":"#REF!"}},{"$f":"R52-R28-R29-SUM(R42:R47)-(R33+R34+#REF!)*0.15+IF(E28=-2,R28/2,0)-IF(E29=-2,R29/2,0)-R109-R110","v":{"$error":"#REF!"}},{"$f":"S52-S28-S29-SUM(S42:S47)-(S33+S34+#REF!)*0.15+IF(F28=-2,S28/2,0)-IF(F29=-2,S29/2,0)-S109-S110","v":{"$error":"#REF!"}},{"$f":"T52-T28-T29-SUM(T42:T47)-(T33+T34+#REF!)*0.15+IF(G28=-2,T28/2,0)-IF(G29=-2,T29/2,0)-T109-T110","v":{"$error":"#REF!"}},{"$f":"U52-U28-U29-SUM(U42:U47)-(U33+U34+#REF!)*0.15+IF(H28=-2,U28/2,0)-IF(H29=-2,U29/2,0)-U109-U110","v":{"$error":"#REF!"}},{"$f":"V52-V28-V29-SUM(V42:V47)-(V33+V34+#REF!)*0.15+IF(I28=-2,V28/2,0)-IF(I29=-2,V29/2,0)-V109-V110","v":{"$error":"#REF!"}},{"$f":"W52-W28-W29-SUM(W42:W47)-(W33+W34+#REF!)*0.15+IF(J28=-2,W28/2,0)-IF(J29=-2,W29/2,0)-W109-W110","v":{"$error":"#REF!"}},{"$f":"X52-X28-X29-SUM(X42:X47)-(X33+X34+#REF!)*0.15+IF(K28=-2,X28/2,0)-IF(K29=-2,X29/2,0)-X109-X110","v":{"$error":"#REF!"}},{"$f":"Y52-Y28-Y29-SUM(Y42:Y47)-(Y33+Y34+#REF!)*0.15+IF(L28=-2,Y28/2,0)-IF(L29=-2,Y29/2,0)-Y109-Y110","v":{"$error":"#REF!"}},{"$f":"Z52-Z28-Z29-SUM(Z42:Z47)-(Z33+Z34+#REF!)*0.15+IF(M28=-2,Z28/2,0)-IF(M29=-2,Z29/2,0)-Z109-Z110","v":{"$error":"#REF!"}},{"$f":"AA52-AA28-AA29-SUM(AA42:AA47)-(AA33+AA34+#REF!)*0.15+IF(N28=-2,AA28/2,0)-IF(N29=-2,AA29/2,0)-AA109-AA110","v":{"$error":"#REF!"}},{"$f":"AB52-AB28-AB29-SUM(AB42:AB47)-(AB33+AB34+#REF!)*0.15+IF(O28=-2,AB28/2,0)-IF(O29=-2,AB29/2,0)-AB109-AB110","v":{"$error":"#REF!"}},{"$f":"AC52-AC28-AC29-SUM(AC42:AC47)-(AC33+AC34+#REF!)*0.15+IF(P28=-2,AC28/2,0)-IF(P29=-2,AC29/2,0)-AC109-AC110","v":{"$error":"#REF!"}},{"$f":"AD52-AD28-AD29-SUM(AD42:AD47)-(AD33+AD34+#REF!)*0.15+IF(Q28=-2,AD28/2,0)-IF(Q29=-2,AD29/2,0)-AD109-AD110","v":{"$error":"#REF!"}},{"$f":"AE52-AE28-AE29-SUM(AE42:AE47)-(AE33+AE34+#REF!)*0.15+IF(R28=-2,AE28/2,0)-IF(R29=-2,AE29/2,0)-AE109-AE110","v":{"$error":"#REF!"}},{"$f":"AF52-AF28-AF29-SUM(AF42:AF47)-(AF33+AF34+#REF!)*0.15+IF(S28=-2,AF28/2,0)-IF(S29=-2,AF29/2,0)-AF109-AF110","v":{"$error":"#REF!"}},{"$f":"AG52-AG28-AG29-SUM(AG42:AG47)-(AG33+AG34+#REF!)*0.15+IF(T28=-2,AG28/2,0)-IF(T29=-2,AG29/2,0)-AG109-AG110","v":{"$error":"#REF!"}},{"$f":"AH52-AH28-AH29-SUM(AH42:AH47)-(AH33+AH34+#REF!)*0.15+IF(U28=-2,AH28/2,0)-IF(U29=-2,AH29/2,0)-AH109-AH110","v":{"$error":"#REF!"}},{"$f":"AI52-AI28-AI29-SUM(AI42:AI47)-(AI33+AI34+#REF!)*0.15+IF(V28=-2,AI28/2,0)-IF(V29=-2,AI29/2,0)-AI109-AI110","v":{"$error":"#REF!"}},{"$f":"AJ52-AJ28-AJ29-SUM(AJ42:AJ47)-(AJ33+AJ34+#REF!)*0.15+IF(W28=-2,AJ28/2,0)-IF(W29=-2,AJ29/2,0)-AJ109-AJ110","v":{"$error":"#REF!"}},{"$f":"AK52-AK28-AK29-SUM(AK42:AK47)-(AK33+AK34+#REF!)*0.15+IF(X28=-2,AK28/2,0)-IF(X29=-2,AK29/2,0)-AK109-AK110","v":{"$error":"#REF!"}},{"$f":"AL52-AL28-AL29-SUM(AL42:AL47)-(AL33+AL34+#REF!)*0.15+IF(Y28=-2,AL28/2,0)-IF(Y29=-2,AL29/2,0)-AL109-AL110","v":{"$error":"#REF!"}},{"$f":"AM52-AM28-AM29-SUM(AM42:AM47)-(AM33+AM34+#REF!)*0.15+IF(Z28=-2,AM28/2,0)-IF(Z29=-2,AM29/2,0)-AM109-AM110","v":{"$error":"#REF!"}},{"$f":"AN52-AN28-AN29-SUM(AN42:AN47)-(AN33+AN34+#REF!)*0.15+IF(AA28=-2,AN28/2,0)-IF(AA29=-2,AN29/2,0)-AN109-AN110","v":{"$error":"#REF!"}},{"$f":"AO52-AO28-AO29-SUM(AO42:AO47)-(AO33+AO34+#REF!)*0.15+IF(AB28=-2,AO28/2,0)-IF(AB29=-2,AO29/2,0)-AO109-AO110","v":{"$error":"#REF!"}},{"$f":"AP52-AP28-AP29-SUM(AP42:AP47)-(AP33+AP34+#REF!)*0.15+IF(AC28=-2,AP28/2,0)-IF(AC29=-2,AP29/2,0)-AP109-AP110","v":{"$error":"#REF!"}},{"$f":"AQ52-AQ28-AQ29-SUM(AQ42:AQ47)-(AQ33+AQ34+#REF!)*0.15+IF(AD28=-2,AQ28/2,0)-IF(AD29=-2,AQ29/2,0)-AQ109-AQ110","v":{"$error":"#REF!"}},{"$f":"AR52-AR28-AR29-SUM(AR42:AR47)-(AR33+AR34+#REF!)*0.15+IF(AE28=-2,AR28/2,0)-IF(AE29=-2,AR29/2,0)-AR109-AR110","v":{"$error":"#REF!"}},{"$f":"AS52-AS28-AS29-SUM(AS42:AS47)-(AS33+AS34+#REF!)*0.15+IF(AF28=-2,AS28/2,0)-IF(AF29=-2,AS29/2,0)-AS109-AS110","v":{"$error":"#REF!"}},{"$f":"AT52-AT28-AT29-SUM(AT42:AT47)-(AT33+AT34+#REF!)*0.15+IF(AG28=-2,AT28/2,0)-IF(AG29=-2,AT29/2,0)-AT109-AT110","v":{"$error":"#REF!"}},{"$f":"AU52-AU28-AU29-SUM(AU42:AU47)-(AU33+AU34+#REF!)*0.15+IF(AH28=-2,AU28/2,0)-IF(AH29=-2,AU29/2,0)-AU109-AU110","v":{"$error":"#REF!"}},{"$f":"AV52-AV28-AV29-SUM(AV42:AV47)-(AV33+AV34+#REF!)*0.15+IF(AI28=-2,AV28/2,0)-IF(AI29=-2,AV29/2,0)-AV109-AV110","v":{"$error":"#REF!"}},{"$f":"AW52-AW28-AW29-SUM(AW42:AW47)-(AW33+AW34+#REF!)*0.15+IF(AJ28=-2,AW28/2,0)-IF(AJ29=-2,AW29/2,0)-AW109-AW110","v":{"$error":"#REF!"}},{"$f":"AX52-AX28-AX29-SUM(AX42:AX47)-(AX33+AX34+#REF!)*0.15+IF(AK28=-2,AX28/2,0)-IF(AK29=-2,AX29/2,0)-AX109-AX110","v":{"$error":"#REF!"}},{"$f":"AY52-AY28-AY29-SUM(AY42:AY47)-(AY33+AY34+#REF!)*0.15+IF(AL28=-2,AY28/2,0)-IF(AL29=-2,AY29/2,0)-AY109-AY110","v":{"$error":"#REF!"}},{"$f":"AZ52-AZ28-AZ29-SUM(AZ42:AZ47)-(AZ33+AZ34+#REF!)*0.15+IF(AM28=-2,AZ28/2,0)-IF(AM29=-2,AZ29/2,0)-AZ109-AZ110","v":{"$error":"#REF!"}},{"$f":"BA52-BA28-BA29-SUM(BA42:BA47)-(BA33+BA34+#REF!)*0.15+IF(AN28=-2,BA28/2,0)-IF(AN29=-2,BA29/2,0)-BA109-BA110","v":{"$error":"#REF!"}},{"$f":"BB52-BB28-BB29-SUM(BB42:BB47)-(BB33+BB34+#REF!)*0.15+IF(AO28=-2,BB28/2,0)-IF(AO29=-2,BB29/2,0)-BB109-BB110","v":{"$error":"#REF!"}},{"$f":"BC52-BC28-BC29-SUM(BC42:BC47)-(BC33+BC34+#REF!)*0.15+IF(AP28=-2,BC28/2,0)-IF(AP29=-2,BC29/2,0)-BC109-BC110","v":{"$error":"#REF!"}},{"$f":"BD52-BD28-BD29-SUM(BD42:BD47)-(BD33+BD34+#REF!)*0.15+IF(AQ28=-2,BD28/2,0)-IF(AQ29=-2,BD29/2,0)-BD109-BD110","v":{"$error":"#REF!"}},{"$f":"BE52-BE28-BE29-SUM(BE42:BE47)-(BE33+BE34+#REF!)*0.15+IF(AR28=-2,BE28/2,0)-IF(AR29=-2,BE29/2,0)-BE109-BE110","v":{"$error":"#REF!"}},{"$f":"BF52-BF28-BF29-SUM(BF42:BF47)-(BF33+BF34+#REF!)*0.15+IF(AS28=-2,BF28/2,0)-IF(AS29=-2,BF29/2,0)-BF109-BF110","v":{"$error":"#REF!"}},{"$f":"BG52-BG28-BG29-SUM(BG42:BG47)-(BG33+BG34+#REF!)*0.15+IF(AT28=-2,BG28/2,0)-IF(AT29=-2,BG29/2,0)-BG109-BG110","v":{"$error":"#REF!"}},{"$f":"BH52-BH28-BH29-SUM(BH42:BH47)-(BH33+BH34+#REF!)*0.15+IF(AU28=-2,BH28/2,0)-IF(AU29=-2,BH29/2,0)-BH109-BH110","v":{"$error":"#REF!"}},{"$f":"BI52-BI28-BI29-SUM(BI42:BI47)-(BI33+BI34+#REF!)*0.15+IF(AV28=-2,BI28/2,0)-IF(AV29=-2,BI29/2,0)-BI109-BI110","v":{"$error":"#REF!"}},{"$f":"BJ52-BJ28-BJ29-SUM(BJ42:BJ47)-(BJ33+BJ34+#REF!)*0.15+IF(AW28=-2,BJ28/2,0)-IF(AW29=-2,BJ29/2,0)-BJ109-BJ110","v":{"$error":"#REF!"}},{"$f":"BK52-BK28-BK29-SUM(BK42:BK47)-(BK33+BK34+#REF!)*0.15+IF(AX28=-2,BK28/2,0)-IF(AX29=-2,BK29/2,0)-BK109-BK110","v":{"$error":"#REF!"}},{"$f":"BL52-BL28-BL29-SUM(BL42:BL47)-(BL33+BL34+#REF!)*0.15+IF(AY28=-2,BL28/2,0)-IF(AY29=-2,BL29/2,0)-BL109-BL110","v":{"$error":"#REF!"}},{"$f":"BM52-BM28-BM29-SUM(BM42:BM47)-(BM33+BM34+#REF!)*0.15+IF(AZ28=-2,BM28/2,0)-IF(AZ29=-2,BM29/2,0)-BM109-BM110","v":{"$error":"#REF!"}},{"$f":"BN52-BN28-BN29-SUM(BN42:BN47)-(BN33+BN34+#REF!)*0.15+IF(BA28=-2,BN28/2,0)-IF(BA29=-2,BN29/2,0)-BN109-BN110","v":{"$error":"#REF!"}},{"$f":"BO52-BO28-BO29-SUM(BO42:BO47)-(BO33+BO34+#REF!)*0.15+IF(BB28=-2,BO28/2,0)-IF(BB29=-2,BO29/2,0)-BO109-BO110","v":{"$error":"#REF!"}},{"$f":"BP52-BP28-BP29-SUM(BP42:BP47)-(BP33+BP34+#REF!)*0.15+IF(BC28=-2,BP28/2,0)-IF(BC29=-2,BP29/2,0)-BP109-BP110","v":{"$error":"#REF!"}},{"$f":"BQ52-BQ28-BQ29-SUM(BQ42:BQ47)-(BQ33+BQ34+#REF!)*0.15+IF(BD28=-2,BQ28/2,0)-IF(BD29=-2,BQ29/2,0)-BQ109-BQ110","v":{"$error":"#REF!"}},{"$f":"BR52-BR28-BR29-SUM(BR42:BR47)-(BR33+BR34+#REF!)*0.15+IF(BE28=-2,BR28/2,0)-IF(BE29=-2,BR29/2,0)-BR109-BR110","v":{"$error":"#REF!"}},{"$f":"BS52-BS28-BS29-SUM(BS42:BS47)-(BS33+BS34+#REF!)*0.15+IF(BF28=-2,BS28/2,0)-IF(BF29=-2,BS29/2,0)-BS109-BS110","v":{"$error":"#REF!"}},{"$f":"BT52-BT28-BT29-SUM(BT42:BT47)-(BT33+BT34+#REF!)*0.15+IF(BG28=-2,BT28/2,0)-IF(BG29=-2,BT29/2,0)-BT109-BT110","v":{"$error":"#REF!"}},{"$f":"BU52-BU28-BU29-SUM(BU42:BU47)-(BU33+BU34+#REF!)*0.15+IF(BH28=-2,BU28/2,0)-IF(BH29=-2,BU29/2,0)-BU109-BU110","v":{"$error":"#REF!"}},{"$f":"BV52-BV28-BV29-SUM(BV42:BV47)-(BV33+BV34+#REF!)*0.15+IF(BI28=-2,BV28/2,0)-IF(BI29=-2,BV29/2,0)-BV109-BV110","v":{"$error":"#REF!"}},{"$f":"BW52-BW28-BW29-SUM(BW42:BW47)-(BW33+BW34+#REF!)*0.15+IF(BJ28=-2,BW28/2,0)-IF(BJ29=-2,BW29/2,0)-BW109-BW110","v":{"$error":"#REF!"}},{"$f":"BX52-BX28-BX29-SUM(BX42:BX47)-(BX33+BX34+#REF!)*0.15+IF(BK28=-2,BX28/2,0)-IF(BK29=-2,BX29/2,0)-BX109-BX110","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDICAL TAX DEDUCTIBLE",null,{"$f":"SUM(P78:P82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AV78:AV82)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"CF ASSUMPTIONS","index":11,"n_rows":178,"n_cols":76,"rows_kept":178,"cut":false,"hidden":true,"merged":[[0,1,0,9],[8,1,8,9],[98,1,98,9],[107,2,110,2],[41,2,46,2],[19,4,26,4],[19,2,22,2],[23,2,26,2],[100,1,100,9],[13,6,15,6],[13,5,15,5]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'INCOME TAXES'!G37","v":"MEDICARE of FICA - married threshold add'l tax"},null,{"$f":"'INCOME TAXES'!H37","v":8.9999999999999993E-3},{"$f":"P1","v":8.9999999999999993E-3},{"$f":"Q1","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 1 - tax $$ over threshold",null,{"$f":"IF(SUM(P20:P23)>'INCOME TAXES'!$I$37,(SUM(P20:P23)-'INCOME TAXES'!$I$37)*P1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Q20:Q23)>'INCOME TAXES'!$I$37,(SUM(Q20:Q23)-'INCOME TAXES'!$I$37)*Q1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(R20:R23)>'INCOME TAXES'!$I$37,(SUM(R20:R23)-'INCOME TAXES'!$I$37)*R1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(S20:S23)>'INCOME TAXES'!$I$37,(SUM(S20:S23)-'INCOME TAXES'!$I$37)*S1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(T20:T23)>'INCOME TAXES'!$I$37,(SUM(T20:T23)-'INCOME TAXES'!$I$37)*T1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(U20:U23)>'INCOME TAXES'!$I$37,(SUM(U20:U23)-'INCOME TAXES'!$I$37)*U1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(V20:V23)>'INCOME TAXES'!$I$37,(SUM(V20:V23)-'INCOME TAXES'!$I$37)*V1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(W20:W23)>'INCOME TAXES'!$I$37,(SUM(W20:W23)-'INCOME TAXES'!$I$37)*W1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(X20:X23)>'INCOME TAXES'!$I$37,(SUM(X20:X23)-'INCOME TAXES'!$I$37)*X1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Y20:Y23)>'INCOME TAXES'!$I$37,(SUM(Y20:Y23)-'INCOME TAXES'!$I$37)*Y1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Z20:Z23)>'INCOME TAXES'!$I$37,(SUM(Z20:Z23)-'INCOME TAXES'!$I$37)*Z1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AA20:AA23)>'INCOME TAXES'!$I$37,(SUM(AA20:AA23)-'INCOME TAXES'!$I$37)*AA1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AB20:AB23)>'INCOME TAXES'!$I$37,(SUM(AB20:AB23)-'INCOME TAXES'!$I$37)*AB1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AC20:AC23)>'INCOME TAXES'!$I$37,(SUM(AC20:AC23)-'INCOME TAXES'!$I$37)*AC1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AD20:AD23)>'INCOME TAXES'!$I$37,(SUM(AD20:AD23)-'INCOME TAXES'!$I$37)*AD1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AE20:AE23)>'INCOME TAXES'!$I$37,(SUM(AE20:AE23)-'INCOME TAXES'!$I$37)*AE1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AF20:AF23)>'INCOME TAXES'!$I$37,(SUM(AF20:AF23)-'INCOME TAXES'!$I$37)*AF1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AG20:AG23)>'INCOME TAXES'!$I$37,(SUM(AG20:AG23)-'INCOME TAXES'!$I$37)*AG1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AH20:AH23)>'INCOME TAXES'!$I$37,(SUM(AH20:AH23)-'INCOME TAXES'!$I$37)*AH1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AI20:AI23)>'INCOME TAXES'!$I$37,(SUM(AI20:AI23)-'INCOME TAXES'!$I$37)*AI1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AJ20:AJ23)>'INCOME TAXES'!$I$37,(SUM(AJ20:AJ23)-'INCOME TAXES'!$I$37)*AJ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AK20:AK23)>'INCOME TAXES'!$I$37,(SUM(AK20:AK23)-'INCOME TAXES'!$I$37)*AK1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AL20:AL23)>'INCOME TAXES'!$I$37,(SUM(AL20:AL23)-'INCOME TAXES'!$I$37)*AL1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AM20:AM23)>'INCOME TAXES'!$I$37,(SUM(AM20:AM23)-'INCOME TAXES'!$I$37)*AM1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AN20:AN23)>'INCOME TAXES'!$I$37,(SUM(AN20:AN23)-'INCOME TAXES'!$I$37)*AN1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AO20:AO23)>'INCOME TAXES'!$I$37,(SUM(AO20:AO23)-'INCOME TAXES'!$I$37)*AO1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AP20:AP23)>'INCOME TAXES'!$I$37,(SUM(AP20:AP23)-'INCOME TAXES'!$I$37)*AP1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AQ20:AQ23)>'INCOME TAXES'!$I$37,(SUM(AQ20:AQ23)-'INCOME TAXES'!$I$37)*AQ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AR20:AR23)>'INCOME TAXES'!$I$37,(SUM(AR20:AR23)-'INCOME TAXES'!$I$37)*AR1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AS20:AS23)>'INCOME TAXES'!$I$37,(SUM(AS20:AS23)-'INCOME TAXES'!$I$37)*AS1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AT20:AT23)>'INCOME TAXES'!$I$37,(SUM(AT20:AT23)-'INCOME TAXES'!$I$37)*AT1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AU20:AU23)>'INCOME TAXES'!$I$37,(SUM(AU20:AU23)-'INCOME TAXES'!$I$37)*AU1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AV20:AV23)>'INCOME TAXES'!$I$37,(SUM(AV20:AV23)-'INCOME TAXES'!$I$37)*AV1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AW20:AW23)>'INCOME TAXES'!$I$37,(SUM(AW20:AW23)-'INCOME TAXES'!$I$37)*AW1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AX20:AX23)>'INCOME TAXES'!$I$37,(SUM(AX20:AX23)-'INCOME TAXES'!$I$37)*AX1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AY20:AY23)>'INCOME TAXES'!$I$37,(SUM(AY20:AY23)-'INCOME TAXES'!$I$37)*AY1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AZ20:AZ23)>'INCOME TAXES'!$I$37,(SUM(AZ20:AZ23)-'INCOME TAXES'!$I$37)*AZ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BA20:BA23)>'INCOME TAXES'!$I$37,(SUM(BA20:BA23)-'INCOME TAXES'!$I$37)*BA1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BB20:BB23)>'INCOME TAXES'!$I$37,(SUM(BB20:BB23)-'INCOME TAXES'!$I$37)*BB1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BC20:BC23)>'INCOME TAXES'!$I$37,(SUM(BC20:BC23)-'INCOME TAXES'!$I$37)*BC1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BD20:BD23)>'INCOME TAXES'!$I$37,(SUM(BD20:BD23)-'INCOME TAXES'!$I$37)*BD1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BE20:BE23)>'INCOME TAXES'!$I$37,(SUM(BE20:BE23)-'INCOME TAXES'!$I$37)*BE1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BF20:BF23)>'INCOME TAXES'!$I$37,(SUM(BF20:BF23)-'INCOME TAXES'!$I$37)*BF1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BG20:BG23)>'INCOME TAXES'!$I$37,(SUM(BG20:BG23)-'INCOME TAXES'!$I$37)*BG1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BH20:BH23)>'INCOME TAXES'!$I$37,(SUM(BH20:BH23)-'INCOME TAXES'!$I$37)*BH1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BI20:BI23)>'INCOME TAXES'!$I$37,(SUM(BI20:BI23)-'INCOME TAXES'!$I$37)*BI1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BJ20:BJ23)>'INCOME TAXES'!$I$37,(SUM(BJ20:BJ23)-'INCOME TAXES'!$I$37)*BJ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BK20:BK23)>'INCOME TAXES'!$I$37,(SUM(BK20:BK23)-'INCOME TAXES'!$I$37)*BK1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BL20:BL23)>'INCOME TAXES'!$I$37,(SUM(BL20:BL23)-'INCOME TAXES'!$I$37)*BL1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BM20:BM23)>'INCOME TAXES'!$I$37,(SUM(BM20:BM23)-'INCOME TAXES'!$I$37)*BM1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BN20:BN23)>'INCOME TAXES'!$I$37,(SUM(BN20:BN23)-'INCOME TAXES'!$I$37)*BN1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BO20:BO23)>'INCOME TAXES'!$I$37,(SUM(BO20:BO23)-'INCOME TAXES'!$I$37)*BO1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BP20:BP23)>'INCOME TAXES'!$I$37,(SUM(BP20:BP23)-'INCOME TAXES'!$I$37)*BP1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BQ20:BQ23)>'INCOME TAXES'!$I$37,(SUM(BQ20:BQ23)-'INCOME TAXES'!$I$37)*BQ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BR20:BR23)>'INCOME TAXES'!$I$37,(SUM(BR20:BR23)-'INCOME TAXES'!$I$37)*BR1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BS20:BS23)>'INCOME TAXES'!$I$37,(SUM(BS20:BS23)-'INCOME TAXES'!$I$37)*BS1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BT20:BT23)>'INCOME TAXES'!$I$37,(SUM(BT20:BT23)-'INCOME TAXES'!$I$37)*BT1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BU20:BU23)>'INCOME TAXES'!$I$37,(SUM(BU20:BU23)-'INCOME TAXES'!$I$37)*BU1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BV20:BV23)>'INCOME TAXES'!$I$37,(SUM(BV20:BV23)-'INCOME TAXES'!$I$37)*BV1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BW20:BW23)>'INCOME TAXES'!$I$37,(SUM(BW20:BW23)-'INCOME TAXES'!$I$37)*BW1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BX20:BX23)>'INCOME TAXES'!$I$37,(SUM(BX20:BX23)-'INCOME TAXES'!$I$37)*BX1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 2 - tax $$ over threshold",null,{"$f":"IF(SUM(P24:P27)>'INCOME TAXES'!$I$37,(SUM(P24:P27)-'INCOME TAXES'!$I$37)*P1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Q24:Q27)>'INCOME TAXES'!$I$37,(SUM(Q24:Q27)-'INCOME TAXES'!$I$37)*Q1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(R24:R27)>'INCOME TAXES'!$I$37,(SUM(R24:R27)-'INCOME TAXES'!$I$37)*R1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(S24:S27)>'INCOME TAXES'!$I$37,(SUM(S24:S27)-'INCOME TAXES'!$I$37)*S1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(T24:T27)>'INCOME TAXES'!$I$37,(SUM(T24:T27)-'INCOME TAXES'!$I$37)*T1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(U24:U27)>'INCOME TAXES'!$I$37,(SUM(U24:U27)-'INCOME TAXES'!$I$37)*U1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(V24:V27)>'INCOME TAXES'!$I$37,(SUM(V24:V27)-'INCOME TAXES'!$I$37)*V1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(W24:W27)>'INCOME TAXES'!$I$37,(SUM(W24:W27)-'INCOME TAXES'!$I$37)*W1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(X24:X27)>'INCOME TAXES'!$I$37,(SUM(X24:X27)-'INCOME TAXES'!$I$37)*X1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Y24:Y27)>'INCOME TAXES'!$I$37,(SUM(Y24:Y27)-'INCOME TAXES'!$I$37)*Y1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(Z24:Z27)>'INCOME TAXES'!$I$37,(SUM(Z24:Z27)-'INCOME TAXES'!$I$37)*Z1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AA24:AA27)>'INCOME TAXES'!$I$37,(SUM(AA24:AA27)-'INCOME TAXES'!$I$37)*AA1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AB24:AB27)>'INCOME TAXES'!$I$37,(SUM(AB24:AB27)-'INCOME TAXES'!$I$37)*AB1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AC24:AC27)>'INCOME TAXES'!$I$37,(SUM(AC24:AC27)-'INCOME TAXES'!$I$37)*AC1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AD24:AD27)>'INCOME TAXES'!$I$37,(SUM(AD24:AD27)-'INCOME TAXES'!$I$37)*AD1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AE24:AE27)>'INCOME TAXES'!$I$37,(SUM(AE24:AE27)-'INCOME TAXES'!$I$37)*AE1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AF24:AF27)>'INCOME TAXES'!$I$37,(SUM(AF24:AF27)-'INCOME TAXES'!$I$37)*AF1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AG24:AG27)>'INCOME TAXES'!$I$37,(SUM(AG24:AG27)-'INCOME TAXES'!$I$37)*AG1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AH24:AH27)>'INCOME TAXES'!$I$37,(SUM(AH24:AH27)-'INCOME TAXES'!$I$37)*AH1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AI24:AI27)>'INCOME TAXES'!$I$37,(SUM(AI24:AI27)-'INCOME TAXES'!$I$37)*AI1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AJ24:AJ27)>'INCOME TAXES'!$I$37,(SUM(AJ24:AJ27)-'INCOME TAXES'!$I$37)*AJ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AK24:AK27)>'INCOME TAXES'!$I$37,(SUM(AK24:AK27)-'INCOME TAXES'!$I$37)*AK1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AL24:AL27)>'INCOME TAXES'!$I$37,(SUM(AL24:AL27)-'INCOME TAXES'!$I$37)*AL1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AM24:AM27)>'INCOME TAXES'!$I$37,(SUM(AM24:AM27)-'INCOME TAXES'!$I$37)*AM1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AN24:AN27)>'INCOME TAXES'!$I$37,(SUM(AN24:AN27)-'INCOME TAXES'!$I$37)*AN1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AO24:AO27)>'INCOME TAXES'!$I$37,(SUM(AO24:AO27)-'INCOME TAXES'!$I$37)*AO1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AP24:AP27)>'INCOME TAXES'!$I$37,(SUM(AP24:AP27)-'INCOME TAXES'!$I$37)*AP1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AQ24:AQ27)>'INCOME TAXES'!$I$37,(SUM(AQ24:AQ27)-'INCOME TAXES'!$I$37)*AQ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AR24:AR27)>'INCOME TAXES'!$I$37,(SUM(AR24:AR27)-'INCOME TAXES'!$I$37)*AR1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AS24:AS27)>'INCOME TAXES'!$I$37,(SUM(AS24:AS27)-'INCOME TAXES'!$I$37)*AS1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AT24:AT27)>'INCOME TAXES'!$I$37,(SUM(AT24:AT27)-'INCOME TAXES'!$I$37)*AT1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AU24:AU27)>'INCOME TAXES'!$I$37,(SUM(AU24:AU27)-'INCOME TAXES'!$I$37)*AU1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AV24:AV27)>'INCOME TAXES'!$I$37,(SUM(AV24:AV27)-'INCOME TAXES'!$I$37)*AV1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AW24:AW27)>'INCOME TAXES'!$I$37,(SUM(AW24:AW27)-'INCOME TAXES'!$I$37)*AW1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AX24:AX27)>'INCOME TAXES'!$I$37,(SUM(AX24:AX27)-'INCOME TAXES'!$I$37)*AX1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AY24:AY27)>'INCOME TAXES'!$I$37,(SUM(AY24:AY27)-'INCOME TAXES'!$I$37)*AY1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(AZ24:AZ27)>'INCOME TAXES'!$I$37,(SUM(AZ24:AZ27)-'INCOME TAXES'!$I$37)*AZ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BA24:BA27)>'INCOME TAXES'!$I$37,(SUM(BA24:BA27)-'INCOME TAXES'!$I$37)*BA1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BB24:BB27)>'INCOME TAXES'!$I$37,(SUM(BB24:BB27)-'INCOME TAXES'!$I$37)*BB1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BC24:BC27)>'INCOME TAXES'!$I$37,(SUM(BC24:BC27)-'INCOME TAXES'!$I$37)*BC1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BD24:BD27)>'INCOME TAXES'!$I$37,(SUM(BD24:BD27)-'INCOME TAXES'!$I$37)*BD1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BE24:BE27)>'INCOME TAXES'!$I$37,(SUM(BE24:BE27)-'INCOME TAXES'!$I$37)*BE1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BF24:BF27)>'INCOME TAXES'!$I$37,(SUM(BF24:BF27)-'INCOME TAXES'!$I$37)*BF1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BG24:BG27)>'INCOME TAXES'!$I$37,(SUM(BG24:BG27)-'INCOME TAXES'!$I$37)*BG1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BH24:BH27)>'INCOME TAXES'!$I$37,(SUM(BH24:BH27)-'INCOME TAXES'!$I$37)*BH1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BI24:BI27)>'INCOME TAXES'!$I$37,(SUM(BI24:BI27)-'INCOME TAXES'!$I$37)*BI1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BJ24:BJ27)>'INCOME TAXES'!$I$37,(SUM(BJ24:BJ27)-'INCOME TAXES'!$I$37)*BJ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BK24:BK27)>'INCOME TAXES'!$I$37,(SUM(BK24:BK27)-'INCOME TAXES'!$I$37)*BK1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BL24:BL27)>'INCOME TAXES'!$I$37,(SUM(BL24:BL27)-'INCOME TAXES'!$I$37)*BL1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BM24:BM27)>'INCOME TAXES'!$I$37,(SUM(BM24:BM27)-'INCOME TAXES'!$I$37)*BM1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BN24:BN27)>'INCOME TAXES'!$I$37,(SUM(BN24:BN27)-'INCOME TAXES'!$I$37)*BN1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BO24:BO27)>'INCOME TAXES'!$I$37,(SUM(BO24:BO27)-'INCOME TAXES'!$I$37)*BO1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BP24:BP27)>'INCOME TAXES'!$I$37,(SUM(BP24:BP27)-'INCOME TAXES'!$I$37)*BP1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BQ24:BQ27)>'INCOME TAXES'!$I$37,(SUM(BQ24:BQ27)-'INCOME TAXES'!$I$37)*BQ1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BR24:BR27)>'INCOME TAXES'!$I$37,(SUM(BR24:BR27)-'INCOME TAXES'!$I$37)*BR1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BS24:BS27)>'INCOME TAXES'!$I$37,(SUM(BS24:BS27)-'INCOME TAXES'!$I$37)*BS1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BT24:BT27)>'INCOME TAXES'!$I$37,(SUM(BT24:BT27)-'INCOME TAXES'!$I$37)*BT1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BU24:BU27)>'INCOME TAXES'!$I$37,(SUM(BU24:BU27)-'INCOME TAXES'!$I$37)*BU1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BV24:BV27)>'INCOME TAXES'!$I$37,(SUM(BV24:BV27)-'INCOME TAXES'!$I$37)*BV1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BW24:BW27)>'INCOME TAXES'!$I$37,(SUM(BW24:BW27)-'INCOME TAXES'!$I$37)*BW1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0},{"$f":"IF(SUM(BX24:BX27)>'INCOME TAXES'!$I$37,(SUM(BX24:BX27)-'INCOME TAXES'!$I$37)*BX1,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"m\",1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'INCOME TAXES'!G36","v":"MEDICARE of FICA - single threshold add'l tax"},null,{"$f":"'INCOME TAXES'!H36","v":8.9999999999999993E-3},{"$f":"P4","v":8.9999999999999993E-3},{"$f":"Q4","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 1 - tax $$ over threshold",null,{"$f":"IF(SUM(P20:P23)>'INCOME TAXES'!$I$36,(SUM(P20:P23)-'INCOME TAXES'!$I$36)*P4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Q20:Q23)>'INCOME TAXES'!$I$36,(SUM(Q20:Q23)-'INCOME TAXES'!$I$36)*Q4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(R20:R23)>'INCOME TAXES'!$I$36,(SUM(R20:R23)-'INCOME TAXES'!$I$36)*R4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(S20:S23)>'INCOME TAXES'!$I$36,(SUM(S20:S23)-'INCOME TAXES'!$I$36)*S4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(T20:T23)>'INCOME TAXES'!$I$36,(SUM(T20:T23)-'INCOME TAXES'!$I$36)*T4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(U20:U23)>'INCOME TAXES'!$I$36,(SUM(U20:U23)-'INCOME TAXES'!$I$36)*U4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(V20:V23)>'INCOME TAXES'!$I$36,(SUM(V20:V23)-'INCOME TAXES'!$I$36)*V4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(W20:W23)>'INCOME TAXES'!$I$36,(SUM(W20:W23)-'INCOME TAXES'!$I$36)*W4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(X20:X23)>'INCOME TAXES'!$I$36,(SUM(X20:X23)-'INCOME TAXES'!$I$36)*X4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Y20:Y23)>'INCOME TAXES'!$I$36,(SUM(Y20:Y23)-'INCOME TAXES'!$I$36)*Y4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Z20:Z23)>'INCOME TAXES'!$I$36,(SUM(Z20:Z23)-'INCOME TAXES'!$I$36)*Z4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AA20:AA23)>'INCOME TAXES'!$I$36,(SUM(AA20:AA23)-'INCOME TAXES'!$I$36)*AA4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AB20:AB23)>'INCOME TAXES'!$I$36,(SUM(AB20:AB23)-'INCOME TAXES'!$I$36)*AB4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AC20:AC23)>'INCOME TAXES'!$I$36,(SUM(AC20:AC23)-'INCOME TAXES'!$I$36)*AC4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AD20:AD23)>'INCOME TAXES'!$I$36,(SUM(AD20:AD23)-'INCOME TAXES'!$I$36)*AD4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AE20:AE23)>'INCOME TAXES'!$I$36,(SUM(AE20:AE23)-'INCOME TAXES'!$I$36)*AE4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AF20:AF23)>'INCOME TAXES'!$I$36,(SUM(AF20:AF23)-'INCOME TAXES'!$I$36)*AF4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AG20:AG23)>'INCOME TAXES'!$I$36,(SUM(AG20:AG23)-'INCOME TAXES'!$I$36)*AG4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AH20:AH23)>'INCOME TAXES'!$I$36,(SUM(AH20:AH23)-'INCOME TAXES'!$I$36)*AH4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AI20:AI23)>'INCOME TAXES'!$I$36,(SUM(AI20:AI23)-'INCOME TAXES'!$I$36)*AI4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AJ20:AJ23)>'INCOME TAXES'!$I$36,(SUM(AJ20:AJ23)-'INCOME TAXES'!$I$36)*AJ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AK20:AK23)>'INCOME TAXES'!$I$36,(SUM(AK20:AK23)-'INCOME TAXES'!$I$36)*AK4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AL20:AL23)>'INCOME TAXES'!$I$36,(SUM(AL20:AL23)-'INCOME TAXES'!$I$36)*AL4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AM20:AM23)>'INCOME TAXES'!$I$36,(SUM(AM20:AM23)-'INCOME TAXES'!$I$36)*AM4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AN20:AN23)>'INCOME TAXES'!$I$36,(SUM(AN20:AN23)-'INCOME TAXES'!$I$36)*AN4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AO20:AO23)>'INCOME TAXES'!$I$36,(SUM(AO20:AO23)-'INCOME TAXES'!$I$36)*AO4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AP20:AP23)>'INCOME TAXES'!$I$36,(SUM(AP20:AP23)-'INCOME TAXES'!$I$36)*AP4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AQ20:AQ23)>'INCOME TAXES'!$I$36,(SUM(AQ20:AQ23)-'INCOME TAXES'!$I$36)*AQ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AR20:AR23)>'INCOME TAXES'!$I$36,(SUM(AR20:AR23)-'INCOME TAXES'!$I$36)*AR4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AS20:AS23)>'INCOME TAXES'!$I$36,(SUM(AS20:AS23)-'INCOME TAXES'!$I$36)*AS4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AT20:AT23)>'INCOME TAXES'!$I$36,(SUM(AT20:AT23)-'INCOME TAXES'!$I$36)*AT4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AU20:AU23)>'INCOME TAXES'!$I$36,(SUM(AU20:AU23)-'INCOME TAXES'!$I$36)*AU4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AV20:AV23)>'INCOME TAXES'!$I$36,(SUM(AV20:AV23)-'INCOME TAXES'!$I$36)*AV4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AW20:AW23)>'INCOME TAXES'!$I$36,(SUM(AW20:AW23)-'INCOME TAXES'!$I$36)*AW4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AX20:AX23)>'INCOME TAXES'!$I$36,(SUM(AX20:AX23)-'INCOME TAXES'!$I$36)*AX4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AY20:AY23)>'INCOME TAXES'!$I$36,(SUM(AY20:AY23)-'INCOME TAXES'!$I$36)*AY4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AZ20:AZ23)>'INCOME TAXES'!$I$36,(SUM(AZ20:AZ23)-'INCOME TAXES'!$I$36)*AZ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BA20:BA23)>'INCOME TAXES'!$I$36,(SUM(BA20:BA23)-'INCOME TAXES'!$I$36)*BA4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BB20:BB23)>'INCOME TAXES'!$I$36,(SUM(BB20:BB23)-'INCOME TAXES'!$I$36)*BB4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BC20:BC23)>'INCOME TAXES'!$I$36,(SUM(BC20:BC23)-'INCOME TAXES'!$I$36)*BC4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BD20:BD23)>'INCOME TAXES'!$I$36,(SUM(BD20:BD23)-'INCOME TAXES'!$I$36)*BD4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BE20:BE23)>'INCOME TAXES'!$I$36,(SUM(BE20:BE23)-'INCOME TAXES'!$I$36)*BE4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BF20:BF23)>'INCOME TAXES'!$I$36,(SUM(BF20:BF23)-'INCOME TAXES'!$I$36)*BF4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BG20:BG23)>'INCOME TAXES'!$I$36,(SUM(BG20:BG23)-'INCOME TAXES'!$I$36)*BG4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BH20:BH23)>'INCOME TAXES'!$I$36,(SUM(BH20:BH23)-'INCOME TAXES'!$I$36)*BH4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BI20:BI23)>'INCOME TAXES'!$I$36,(SUM(BI20:BI23)-'INCOME TAXES'!$I$36)*BI4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BJ20:BJ23)>'INCOME TAXES'!$I$36,(SUM(BJ20:BJ23)-'INCOME TAXES'!$I$36)*BJ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BK20:BK23)>'INCOME TAXES'!$I$36,(SUM(BK20:BK23)-'INCOME TAXES'!$I$36)*BK4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BL20:BL23)>'INCOME TAXES'!$I$36,(SUM(BL20:BL23)-'INCOME TAXES'!$I$36)*BL4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BM20:BM23)>'INCOME TAXES'!$I$36,(SUM(BM20:BM23)-'INCOME TAXES'!$I$36)*BM4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BN20:BN23)>'INCOME TAXES'!$I$36,(SUM(BN20:BN23)-'INCOME TAXES'!$I$36)*BN4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BO20:BO23)>'INCOME TAXES'!$I$36,(SUM(BO20:BO23)-'INCOME TAXES'!$I$36)*BO4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BP20:BP23)>'INCOME TAXES'!$I$36,(SUM(BP20:BP23)-'INCOME TAXES'!$I$36)*BP4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BQ20:BQ23)>'INCOME TAXES'!$I$36,(SUM(BQ20:BQ23)-'INCOME TAXES'!$I$36)*BQ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BR20:BR23)>'INCOME TAXES'!$I$36,(SUM(BR20:BR23)-'INCOME TAXES'!$I$36)*BR4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BS20:BS23)>'INCOME TAXES'!$I$36,(SUM(BS20:BS23)-'INCOME TAXES'!$I$36)*BS4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BT20:BT23)>'INCOME TAXES'!$I$36,(SUM(BT20:BT23)-'INCOME TAXES'!$I$36)*BT4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BU20:BU23)>'INCOME TAXES'!$I$36,(SUM(BU20:BU23)-'INCOME TAXES'!$I$36)*BU4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BV20:BV23)>'INCOME TAXES'!$I$36,(SUM(BV20:BV23)-'INCOME TAXES'!$I$36)*BV4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BW20:BW23)>'INCOME TAXES'!$I$36,(SUM(BW20:BW23)-'INCOME TAXES'!$I$36)*BW4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BX20:BX23)>'INCOME TAXES'!$I$36,(SUM(BX20:BX23)-'INCOME TAXES'!$I$36)*BX4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"client 2 - tax $$ over threshold",null,{"$f":"IF(SUM(P24:P27)>'INCOME TAXES'!$I$36,(SUM(P24:P27)-'INCOME TAXES'!$I$36)*P4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Q24:Q27)>'INCOME TAXES'!$I$36,(SUM(Q24:Q27)-'INCOME TAXES'!$I$36)*Q4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(R24:R27)>'INCOME TAXES'!$I$36,(SUM(R24:R27)-'INCOME TAXES'!$I$36)*R4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(S24:S27)>'INCOME TAXES'!$I$36,(SUM(S24:S27)-'INCOME TAXES'!$I$36)*S4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(T24:T27)>'INCOME TAXES'!$I$36,(SUM(T24:T27)-'INCOME TAXES'!$I$36)*T4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(U24:U27)>'INCOME TAXES'!$I$36,(SUM(U24:U27)-'INCOME TAXES'!$I$36)*U4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(V24:V27)>'INCOME TAXES'!$I$36,(SUM(V24:V27)-'INCOME TAXES'!$I$36)*V4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(W24:W27)>'INCOME TAXES'!$I$36,(SUM(W24:W27)-'INCOME TAXES'!$I$36)*W4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(X24:X27)>'INCOME TAXES'!$I$36,(SUM(X24:X27)-'INCOME TAXES'!$I$36)*X4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Y24:Y27)>'INCOME TAXES'!$I$36,(SUM(Y24:Y27)-'INCOME TAXES'!$I$36)*Y4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(Z24:Z27)>'INCOME TAXES'!$I$36,(SUM(Z24:Z27)-'INCOME TAXES'!$I$36)*Z4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AA24:AA27)>'INCOME TAXES'!$I$36,(SUM(AA24:AA27)-'INCOME TAXES'!$I$36)*AA4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AB24:AB27)>'INCOME TAXES'!$I$36,(SUM(AB24:AB27)-'INCOME TAXES'!$I$36)*AB4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AC24:AC27)>'INCOME TAXES'!$I$36,(SUM(AC24:AC27)-'INCOME TAXES'!$I$36)*AC4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AD24:AD27)>'INCOME TAXES'!$I$36,(SUM(AD24:AD27)-'INCOME TAXES'!$I$36)*AD4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AE24:AE27)>'INCOME TAXES'!$I$36,(SUM(AE24:AE27)-'INCOME TAXES'!$I$36)*AE4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AF24:AF27)>'INCOME TAXES'!$I$36,(SUM(AF24:AF27)-'INCOME TAXES'!$I$36)*AF4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AG24:AG27)>'INCOME TAXES'!$I$36,(SUM(AG24:AG27)-'INCOME TAXES'!$I$36)*AG4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AH24:AH27)>'INCOME TAXES'!$I$36,(SUM(AH24:AH27)-'INCOME TAXES'!$I$36)*AH4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AI24:AI27)>'INCOME TAXES'!$I$36,(SUM(AI24:AI27)-'INCOME TAXES'!$I$36)*AI4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AJ24:AJ27)>'INCOME TAXES'!$I$36,(SUM(AJ24:AJ27)-'INCOME TAXES'!$I$36)*AJ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AK24:AK27)>'INCOME TAXES'!$I$36,(SUM(AK24:AK27)-'INCOME TAXES'!$I$36)*AK4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AL24:AL27)>'INCOME TAXES'!$I$36,(SUM(AL24:AL27)-'INCOME TAXES'!$I$36)*AL4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AM24:AM27)>'INCOME TAXES'!$I$36,(SUM(AM24:AM27)-'INCOME TAXES'!$I$36)*AM4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AN24:AN27)>'INCOME TAXES'!$I$36,(SUM(AN24:AN27)-'INCOME TAXES'!$I$36)*AN4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AO24:AO27)>'INCOME TAXES'!$I$36,(SUM(AO24:AO27)-'INCOME TAXES'!$I$36)*AO4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AP24:AP27)>'INCOME TAXES'!$I$36,(SUM(AP24:AP27)-'INCOME TAXES'!$I$36)*AP4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AQ24:AQ27)>'INCOME TAXES'!$I$36,(SUM(AQ24:AQ27)-'INCOME TAXES'!$I$36)*AQ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AR24:AR27)>'INCOME TAXES'!$I$36,(SUM(AR24:AR27)-'INCOME TAXES'!$I$36)*AR4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AS24:AS27)>'INCOME TAXES'!$I$36,(SUM(AS24:AS27)-'INCOME TAXES'!$I$36)*AS4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AT24:AT27)>'INCOME TAXES'!$I$36,(SUM(AT24:AT27)-'INCOME TAXES'!$I$36)*AT4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AU24:AU27)>'INCOME TAXES'!$I$36,(SUM(AU24:AU27)-'INCOME TAXES'!$I$36)*AU4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AV24:AV27)>'INCOME TAXES'!$I$36,(SUM(AV24:AV27)-'INCOME TAXES'!$I$36)*AV4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AW24:AW27)>'INCOME TAXES'!$I$36,(SUM(AW24:AW27)-'INCOME TAXES'!$I$36)*AW4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AX24:AX27)>'INCOME TAXES'!$I$36,(SUM(AX24:AX27)-'INCOME TAXES'!$I$36)*AX4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AY24:AY27)>'INCOME TAXES'!$I$36,(SUM(AY24:AY27)-'INCOME TAXES'!$I$36)*AY4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(AZ24:AZ27)>'INCOME TAXES'!$I$36,(SUM(AZ24:AZ27)-'INCOME TAXES'!$I$36)*AZ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BA24:BA27)>'INCOME TAXES'!$I$36,(SUM(BA24:BA27)-'INCOME TAXES'!$I$36)*BA4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BB24:BB27)>'INCOME TAXES'!$I$36,(SUM(BB24:BB27)-'INCOME TAXES'!$I$36)*BB4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BC24:BC27)>'INCOME TAXES'!$I$36,(SUM(BC24:BC27)-'INCOME TAXES'!$I$36)*BC4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BD24:BD27)>'INCOME TAXES'!$I$36,(SUM(BD24:BD27)-'INCOME TAXES'!$I$36)*BD4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BE24:BE27)>'INCOME TAXES'!$I$36,(SUM(BE24:BE27)-'INCOME TAXES'!$I$36)*BE4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BF24:BF27)>'INCOME TAXES'!$I$36,(SUM(BF24:BF27)-'INCOME TAXES'!$I$36)*BF4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BG24:BG27)>'INCOME TAXES'!$I$36,(SUM(BG24:BG27)-'INCOME TAXES'!$I$36)*BG4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BH24:BH27)>'INCOME TAXES'!$I$36,(SUM(BH24:BH27)-'INCOME TAXES'!$I$36)*BH4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BI24:BI27)>'INCOME TAXES'!$I$36,(SUM(BI24:BI27)-'INCOME TAXES'!$I$36)*BI4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BJ24:BJ27)>'INCOME TAXES'!$I$36,(SUM(BJ24:BJ27)-'INCOME TAXES'!$I$36)*BJ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BK24:BK27)>'INCOME TAXES'!$I$36,(SUM(BK24:BK27)-'INCOME TAXES'!$I$36)*BK4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BL24:BL27)>'INCOME TAXES'!$I$36,(SUM(BL24:BL27)-'INCOME TAXES'!$I$36)*BL4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BM24:BM27)>'INCOME TAXES'!$I$36,(SUM(BM24:BM27)-'INCOME TAXES'!$I$36)*BM4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BN24:BN27)>'INCOME TAXES'!$I$36,(SUM(BN24:BN27)-'INCOME TAXES'!$I$36)*BN4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BO24:BO27)>'INCOME TAXES'!$I$36,(SUM(BO24:BO27)-'INCOME TAXES'!$I$36)*BO4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BP24:BP27)>'INCOME TAXES'!$I$36,(SUM(BP24:BP27)-'INCOME TAXES'!$I$36)*BP4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BQ24:BQ27)>'INCOME TAXES'!$I$36,(SUM(BQ24:BQ27)-'INCOME TAXES'!$I$36)*BQ4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BR24:BR27)>'INCOME TAXES'!$I$36,(SUM(BR24:BR27)-'INCOME TAXES'!$I$36)*BR4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BS24:BS27)>'INCOME TAXES'!$I$36,(SUM(BS24:BS27)-'INCOME TAXES'!$I$36)*BS4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BT24:BT27)>'INCOME TAXES'!$I$36,(SUM(BT24:BT27)-'INCOME TAXES'!$I$36)*BT4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BU24:BU27)>'INCOME TAXES'!$I$36,(SUM(BU24:BU27)-'INCOME TAXES'!$I$36)*BU4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BV24:BV27)>'INCOME TAXES'!$I$36,(SUM(BV24:BV27)-'INCOME TAXES'!$I$36)*BV4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BW24:BW27)>'INCOME TAXES'!$I$36,(SUM(BW24:BW27)-'INCOME TAXES'!$I$36)*BW4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0},{"$f":"IF(SUM(BX24:BX27)>'INCOME TAXES'!$I$36,(SUM(BX24:BX27)-'INCOME TAXES'!$I$36)*BX4,0)*IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",1,0)","v":0}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'INCOME TAXES'!G34","v":"SOCIAL SECURITY of FICA"},null,{"$f":"'INCOME TAXES'!H34","v":6.2E-2},{"$f":"P7","v":6.2E-2},{"$f":"Q7","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'INCOME TAXES'!G35","v":"MEDICARE of FICA - base"},null,{"$f":"'INCOME TAXES'!H35","v":1.4500000000000001E-2},{"$f":"P8","v":1.4500000000000001E-2},{"$f":"Q8","v":1.4500000000000001E-2},1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2,1.4500000000000001E-2]
[null,"CASHFLOW ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'INCOME TAXES'!G32","v":"SOCIAL SECURITY WAGE BASE"},null,{"$f":"'INCOME TAXES'!H32","v":118500},{"$f":"P9*(1+inflate)","v":118500},{"$f":"Q9*(1+inflate)","v":118500},118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500,118500]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME FORECAST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P13+1","v":1},{"$f":"Q13+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AG13+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AW13+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"BN13+1","v":51},52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"FIRST YEAR","LAST YEAR",null,null,null,null,null,null,"YEAR",null,{"$f":"'FULL VIEW'!H12","v":2016},{"$f":"P14+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[]
[null,null,null,"AMOUNT",null,null,null,null,"INFLATION PLUS","INFLATOR"]
[]
[null,"INCOME SOURCES"]
[]
[null,{"$f":"'CF ASSUMPTIONS+'!B20","v":"EARNED INCOME - 1a"},"CLIENT #1",{"$f":"'CF ASSUMPTIONS+'!D20","v":0},"SUBJECT TO FICA",{"$f":"'CF ASSUMPTIONS+'!F20","v":2016},{"$f":"'CF ASSUMPTIONS+'!G20","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I20","v":0},{"$f":"INVESTMENTS!$E$82+I20","v":0},null,null,null,{"$f":"B20","v":"EARNED INCOME - 1a"},null,{"$f":"IF(P$14>=$F20,IF(P$14<=$G20,$D20*(1+$J20)^P$13,0),0)","v":0},{"$f":"IF(Q$14>=$F20,IF(Q$14<=$G20,$D20*(1+$J20)^Q$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F20,IF(BL$14<=$G20,$D20*(1+$J20)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B21","v":"EARNED INCOME - 1b"},null,{"$f":"'CF ASSUMPTIONS+'!D21","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F21","v":2016},{"$f":"'CF ASSUMPTIONS+'!G21","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I21","v":0},{"$f":"INVESTMENTS!$E$82+I21","v":0},null,null,null,"EARNED INCOME - 1b",null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F21,IF(Z$14<=$G21,$D21*(1+$J21)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F21,IF(AJ$14<=$G21,$D21*(1+$J21)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F21,IF(AV$14<=$G21,$D21*(1+$J21)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F21,IF(BL$14<=$G21,$D21*(1+$J21)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B22","v":"EARNED INCOME - 1c"},null,{"$f":"'CF ASSUMPTIONS+'!D22","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F22","v":2016},{"$f":"'CF ASSUMPTIONS+'!G22","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I22","v":0},{"$f":"INVESTMENTS!$E$82+I22","v":0},null,null,null,"EARNED INCOME - 1c",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B23","v":"EARNED INCOME - 1d"},null,{"$f":"'CF ASSUMPTIONS+'!D23","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F23","v":2016},{"$f":"'CF ASSUMPTIONS+'!G23","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I23","v":0},{"$f":"INVESTMENTS!$E$82+I23","v":0},null,null,null,"EARNED INCOME - 1d",null,{"$f":"IF(P$14>=$F23,IF(P$14<=$G23,$D23*(1+$J23)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B24","v":"EARNED INCOME - 2a"},"CLIENT #2",{"$f":"'CF ASSUMPTIONS+'!D24","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F24","v":2016},{"$f":"'CF ASSUMPTIONS+'!G24","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I24","v":0},{"$f":"INVESTMENTS!$E$82+I24","v":0},null,null,null,"EARNED INCOME - 2a",null,{"$f":"IF(P$14>=$F24,IF(P$14<=$G24,$D24*(1+$J24)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F24,IF(Z$14<=$G24,$D24*(1+$J24)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F24,IF(AJ$14<=$G24,$D24*(1+$J24)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F24,IF(AT$14<=$G24,$D24*(1+$J24)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F24,IF(BD$14<=$G24,$D24*(1+$J24)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B25","v":"EARNED INCOME - 2b"},null,{"$f":"'CF ASSUMPTIONS+'!D25","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F25","v":2016},{"$f":"'CF ASSUMPTIONS+'!G25","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I25","v":0},{"$f":"INVESTMENTS!$E$82+I25","v":0},null,null,null,"EARNED INCOME - 2b",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B26","v":"EARNED INCOME - 2c"},null,{"$f":"'CF ASSUMPTIONS+'!D26","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F26","v":2016},{"$f":"'CF ASSUMPTIONS+'!G26","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I26","v":0},{"$f":"INVESTMENTS!$E$82+I26","v":0},null,null,null,"EARNED INCOME - 2c",null,{"$f":"IF(P$14>=$F26,IF(P$14<=$G26,$D26*(1+$J26)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B27","v":"EARNED INCOME - 2d"},null,{"$f":"'CF ASSUMPTIONS+'!D27","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F27","v":2016},{"$f":"'CF ASSUMPTIONS+'!G27","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I27","v":0},{"$f":"INVESTMENTS!$E$82+I27","v":0},null,null,null,"EARNED INCOME - 2d",null,{"$f":"IF(P$14>=$F27,IF(P$14<=$G27,$D27*(1+$J27)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F27,IF(Z$14<=$G27,$D27*(1+$J27)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F27,IF(AJ$14<=$G27,$D27*(1+$J27)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F27,IF(AT$14<=$G27,$D27*(1+$J27)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F27,IF(BD$14<=$G27,$D27*(1+$J27)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B28","v":"FICA (withholding): PERSON1"},{"$f":"'CF ASSUMPTIONS+'!C28","v":0},{"$f":"(6.2%+1.45%)*C28","v":0},{"$f":"IF(D28>0,\"ERROR\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"B28","v":"FICA (withholding): PERSON1"},null,{"$f":"(IF(SUM(P20:P23)<P9,SUM(P20:P23)*P7*-$C$28,P9*P7*-$C$28)+SUM(P20:P23)*P8*-$C$28+P2+P5)*-1","v":0},{"$f":"(IF(SUM(Q20:Q23)<Q9,SUM(Q20:Q23)*Q7*-$C$28,Q9*Q7*-$C$28)+SUM(Q20:Q23)*Q8*-$C$28+Q2+Q5)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B29","v":"FICA (withholding): PERSON2"},{"$f":"'CF ASSUMPTIONS+'!C29","v":0},{"$f":"(6.2%+1.45%)*C29","v":0},{"$f":"IF(D29>0,\"ERROR\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"B29","v":"FICA (withholding): PERSON2"},null,{"$f":"(IF(SUM(P24:P27)<P9,SUM(P24:P27)*P7*-$C$29,P9*P7*-$C$29)+SUM(P24:P27)*P8*-$C$29+P3+P6)*-1","v":0},{"$f":"(IF(SUM(Q24:Q27)<Q9,SUM(Q24:Q27)*Q7*-$C$29,Q9*Q7*-$C$29)+SUM(Q24:Q27)*Q8*-$C$29+Q3+Q6)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B30","v":"PENSION - 1"},null,{"$f":"'CF ASSUMPTIONS+'!D30","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F30","v":2016},{"$f":"'CF ASSUMPTIONS+'!G30","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I30","v":0},{"$f":"INVESTMENTS!$E$82+I30","v":0},null,null,null,"PENSION - 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B31","v":"PENSION - 2"},null,{"$f":"'CF ASSUMPTIONS+'!D31","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F31","v":2016},{"$f":"'CF ASSUMPTIONS+'!G31","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I31","v":0},{"$f":"INVESTMENTS!$E$82+I31","v":0},null,null,null,"PENSION - 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B32","v":"PENSION - 3"},null,{"$f":"'CF ASSUMPTIONS+'!D32","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F32","v":2016},{"$f":"'CF ASSUMPTIONS+'!G32","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I32","v":0},{"$f":"INVESTMENTS!$E$82+I32","v":0},null,null,null,{"$f":"B32","v":"PENSION - 3"},null,{"$f":"IF(P$14>=$F32,IF(P$14<=$G32,$D32*(1+$J32)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B33","v":"SOCIAL SECURITY - 1 (start age & $)"},{"$f":"'CF ASSUMPTIONS+'!C33","v":0},{"$f":"IF(C33=62,'GENERAL ASSUMPTIONS'!C54,IF(C33=63,'GENERAL ASSUMPTIONS'!D54,IF(C33=64,'GENERAL ASSUMPTIONS'!E54,IF(C33=65,'GENERAL ASSUMPTIONS'!F54,IF(C33=66,'GENERAL ASSUMPTIONS'!G54,IF(C33=67,'GENERAL ASSUMPTIONS'!H54,IF(C33=68,'GENERAL ASSUMPTIONS'!I54,IF(C33=69,'GENERAL ASSUMPTIONS'!J54,IF(C33=70,'GENERAL ASSUMPTIONS'!K54)))))))))*12","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!C27=\"\",\"\",baseyear-ROUND('GENERAL ASSUMPTIONS'!C27,0))+C33","v":2000},{"$f":"'CF ASSUMPTIONS+'!G33","v":2060},null,{"$f":"'CF ASSUMPTIONS+'!I33","v":0},{"$f":"INVESTMENTS!$E$82+I33","v":0},null,null,null,"SOCIAL SECURITY - 1 (start age & $)",null,{"$f":"IF(P$14>=$F33,IF(P$14<=$G33,$D33*(1+$J33)^P$13,0),0)","v":0},{"$f":"IF(Q$14>=$F33,IF(Q$14<=$G33,$D33*(1+$J33)^Q$13,0),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F33,IF(Z$14<=$G33,$D33*(1+$J33)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F33,IF(AJ$14<=$G33,$D33*(1+$J33)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F33,IF(AT$14<=$G33,$D33*(1+$J33)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F33,IF(BD$14<=$G33,$D33*(1+$J33)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B34","v":"SOCIAL SECURITY - 2 (start age & $)"},{"$f":"'CF ASSUMPTIONS+'!C34","v":0},{"$f":"IF(C34=62,'GENERAL ASSUMPTIONS'!C55,IF(C34=63,'GENERAL ASSUMPTIONS'!D55,IF(C34=64,'GENERAL ASSUMPTIONS'!E55,IF(C34=65,'GENERAL ASSUMPTIONS'!F55,IF(C34=66,'GENERAL ASSUMPTIONS'!G55,IF(C34=67,'GENERAL ASSUMPTIONS'!H55,IF(C34=68,'GENERAL ASSUMPTIONS'!I55,IF(C34=69,'GENERAL ASSUMPTIONS'!J55,IF(C34=70,'GENERAL ASSUMPTIONS'!K55)))))))))*12","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!C28=\"\",\"\",baseyear-ROUND('GENERAL ASSUMPTIONS'!C28,0))+C34","v":2000},{"$f":"'CF ASSUMPTIONS+'!G34","v":2060},null,{"$f":"'CF ASSUMPTIONS+'!I34","v":0},{"$f":"INVESTMENTS!$E$82+I34","v":0},null,null,null,{"$f":"B34","v":"SOCIAL SECURITY - 2 (start age & $)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'CF ASSUMPTIONS+'!B36","v":"OTHER 1"},null,{"$f":"'CF ASSUMPTIONS+'!D36","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F36","v":2016},{"$f":"'CF ASSUMPTIONS+'!G36","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I36","v":0},{"$f":"INVESTMENTS!$E$82+I36","v":0},null,null,null,"OTHER 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F36,IF(BL$14<=$G36,$D36*(1+$J36)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B37","v":"OTHER 2"},null,{"$f":"'CF ASSUMPTIONS+'!D37","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F37","v":2016},{"$f":"'CF ASSUMPTIONS+'!G37","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I37","v":0},{"$f":"INVESTMENTS!$E$82+I37","v":0},null,null,null,"OTHER 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B38","v":"OTHER 3"},null,{"$f":"'CF ASSUMPTIONS+'!D38","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F38","v":2016},{"$f":"'CF ASSUMPTIONS+'!G38","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I38","v":0},{"$f":"INVESTMENTS!$E$82+I38","v":0},null,null,null,"OTHER 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B39","v":"OTHER 4"},null,{"$f":"'CF ASSUMPTIONS+'!D39","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F39","v":2016},{"$f":"'CF ASSUMPTIONS+'!G39","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I39","v":0},{"$f":"INVESTMENTS!$E$82+I39","v":0},null,null,null,{"$f":"B39","v":"OTHER 4"},null,{"$f":"IF(P$14>=$F39,IF(P$14<=$G39,$D39*(1+$J39)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$14>=$F39,IF(AF$14<=$G39,$D39*(1+$J39)^AF$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F39,IF(AV$14<=$G39,$D39*(1+$J39)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F39,IF(BL$14<=$G39,$D39*(1+$J39)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B40","v":"OTHER 5"},null,{"$f":"'CF ASSUMPTIONS+'!D40","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F40","v":2016},{"$f":"'CF ASSUMPTIONS+'!G40","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I40","v":0},{"$f":"INVESTMENTS!$E$82+I40","v":0},null,null,null,{"$f":"B40","v":"OTHER 5"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B41","v":"OTHER 6"},null,{"$f":"'CF ASSUMPTIONS+'!D41","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F41","v":2016},{"$f":"'CF ASSUMPTIONS+'!G41","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I41","v":0},{"$f":"INVESTMENTS!$E$82+I41","v":0},null,null,null,{"$f":"B41","v":"OTHER 6"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B42","v":"NON-TAXABLE INCOME - 1"},"NOT TAXED",{"$f":"'CF ASSUMPTIONS+'!D42","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F42","v":2016},{"$f":"'CF ASSUMPTIONS+'!G42","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I42","v":0},{"$f":"INVESTMENTS!$E$82+I42","v":0},null,null,null,{"$f":"B42","v":"NON-TAXABLE INCOME - 1"},null,{"$f":"IF(P$14>=$F42,IF(P$14<=$G42,$D42*(1+$J42)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F42,IF(AV$14<=$G42,$D42*(1+$J42)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B43","v":"NON-TAXABLE INCOME - 2"},null,{"$f":"'CF ASSUMPTIONS+'!D43","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F43","v":2016},{"$f":"'CF ASSUMPTIONS+'!G43","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I43","v":0},{"$f":"INVESTMENTS!$E$82+I43","v":0},null,null,null,"NON-TAXABLE INCOME - 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F43,IF(AV$14<=$G43,$D43*(1+$J43)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F43,IF(BK$14<=$G43,$D43*(1+$J43)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B44","v":"NON-TAXABLE INCOME - 3"},null,{"$f":"'CF ASSUMPTIONS+'!D44","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F44","v":2016},{"$f":"'CF ASSUMPTIONS+'!G44","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I44","v":0},{"$f":"INVESTMENTS!$E$82+I44","v":0},null,null,null,"NON-TAXABLE INCOME - 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F44,IF(BK$14<=$G44,$D44*(1+$J44)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B45","v":"NON-TAXABLE INCOME - 4"},null,{"$f":"'CF ASSUMPTIONS+'!D45","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F45","v":2016},{"$f":"'CF ASSUMPTIONS+'!G45","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I45","v":0},{"$f":"INVESTMENTS!$E$82+I45","v":0},null,null,null,"NON-TAXABLE INCOME - 4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F45,IF(AV$14<=$G45,$D45*(1+$J45)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F45,IF(BK$14<=$G45,$D45*(1+$J45)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B46","v":"NON-TAXABLE INCOME - 5"},null,{"$f":"'CF ASSUMPTIONS+'!D46","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F46","v":2016},{"$f":"'CF ASSUMPTIONS+'!G46","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I46","v":0},{"$f":"INVESTMENTS!$E$82+I46","v":0},null,null,null,"NON-TAXABLE INCOME - 5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F46,IF(BK$14<=$G46,$D46*(1+$J46)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B47","v":"NON-TAXABLE INCOME - 6"},null,{"$f":"'CF ASSUMPTIONS+'!D47","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F47","v":2016},{"$f":"'CF ASSUMPTIONS+'!G47","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I47","v":0},{"$f":"INVESTMENTS!$E$82+I47","v":0},null,null,null,"NON-TAXABLE INCOME - 6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F47,IF(BK$14<=$G47,$D47*(1+$J47)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B48","v":"PRE-TAX SAVINGS"},{"$f":"IF(D48>0,\"ERROR\",\"\")","v":""},{"$f":"'CF ASSUMPTIONS+'!D48","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F48","v":2016},{"$f":"'CF ASSUMPTIONS+'!G48","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I48","v":0},{"$f":"INVESTMENTS!$E$82+I48","v":0},null,null,null,"PRE-TAX SAVINGS",null,{"$f":"IF(P$14>=$F48,IF(P$14<=$G48,$D48*(1+$J48)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F48,IF(Z$14<=$G48,$D48*(1+$J48)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F48,IF(AJ$14<=$G48,$D48*(1+$J48)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F48,IF(AV$14<=$G48,$D48*(1+$J48)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B49","v":"PRE-TAX SAVINGS"},{"$f":"IF(D49>0,\"ERROR\",\"\")","v":""},{"$f":"'CF ASSUMPTIONS+'!D49","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F49","v":2016},{"$f":"'CF ASSUMPTIONS+'!G49","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I49","v":0},{"$f":"INVESTMENTS!$E$82+I49","v":0},null,null,null,"PRE-TAX SAVINGS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$14>=$F49,IF(BT$14<=$G49,$D49*(1+$J49)^BT$13,0),0)","v":0},{"$f":"IF(BU$14>=$F49,IF(BU$14<=$G49,$D49*(1+$J49)^BU$13,0),0)","v":0},{"$f":"IF(BV$14>=$F49,IF(BV$14<=$G49,$D49*(1+$J49)^BV$13,0),0)","v":0},{"$f":"IF(BW$14>=$F49,IF(BW$14<=$G49,$D49*(1+$J49)^BW$13,0),0)","v":0},{"$f":"IF(BX$14>=$F49,IF(BX$14<=$G49,$D49*(1+$J49)^BX$13,0),0)","v":0}]
[null,{"$f":"'CF ASSUMPTIONS+'!B50","v":"PRE-TAX SAVINGS"},{"$f":"IF(D50>0,\"ERROR\",\"\")","v":""},{"$f":"'CF ASSUMPTIONS+'!D50","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F50","v":2016},{"$f":"'CF ASSUMPTIONS+'!G50","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I50","v":0},{"$f":"INVESTMENTS!$E$82+I50","v":0},null,null,null,{"$f":"B50","v":"PRE-TAX SAVINGS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F50,IF(AV$14<=$G50,$D50*(1+$J50)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL INCOME",null,{"$f":"SUM(P20:P50)","v":0},{"$f":"SUM(Q20:Q50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EXPENSES:  RECURRING"]
[]
[null,{"$f":"'CF ASSUMPTIONS+'!B56","v":"ACCOUNTING"},null,{"$f":"'CF ASSUMPTIONS+'!D56","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F56","v":2016},{"$f":"'CF ASSUMPTIONS+'!G56","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I56","v":0},{"$f":"INVESTMENTS!$E$82+I56","v":0},null,null,null,{"$f":"B56","v":"ACCOUNTING"},null,{"$f":"IF(P$14>=$F56,IF(P$14<=$G56,$D56*(1+$J56)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$14>=$F56,IF(AF$14<=$G56,$D56*(1+$J56)^AF$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F56,IF(AV$14<=$G56,$D56*(1+$J56)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F56,IF(BL$14<=$G56,$D56*(1+$J56)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B57","v":"AUTO, FUEL"},null,{"$f":"'CF ASSUMPTIONS+'!D57","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F57","v":2016},{"$f":"'CF ASSUMPTIONS+'!G57","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I57","v":0},{"$f":"INVESTMENTS!$E$82+I57","v":0},null,null,null,"AUTO, FUEL",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B58","v":"AUTO, INSURANCE"},null,{"$f":"'CF ASSUMPTIONS+'!D58","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F58","v":2016},{"$f":"'CF ASSUMPTIONS+'!G58","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I58","v":0},{"$f":"INVESTMENTS!$E$82+I58","v":0},null,null,null,"AUTO, INSURANCE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B59","v":"AUTO, LICENSE/REGISTRATION"},null,{"$f":"'CF ASSUMPTIONS+'!D59","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F59","v":2016},{"$f":"'CF ASSUMPTIONS+'!G59","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I59","v":0},{"$f":"INVESTMENTS!$E$82+I59","v":0},null,null,null,"AUTO, LICENSE/REGISTRATION",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B60","v":"AUTO, MAINTENANCE & REPAIRS"},null,{"$f":"'CF ASSUMPTIONS+'!D60","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F60","v":2016},{"$f":"'CF ASSUMPTIONS+'!G60","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I60","v":0},{"$f":"INVESTMENTS!$E$82+I60","v":0},null,null,null,"AUTO, MAINTENANCE & REPAIRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B61","v":"AUTO, PARKING"},null,{"$f":"'CF ASSUMPTIONS+'!D61","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F61","v":2016},{"$f":"'CF ASSUMPTIONS+'!G61","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I61","v":0},{"$f":"INVESTMENTS!$E$82+I61","v":0},null,null,null,"AUTO, PARKING",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B62","v":"AUTO, TOLL"},null,{"$f":"'CF ASSUMPTIONS+'!D62","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F62","v":2016},{"$f":"'CF ASSUMPTIONS+'!G62","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I62","v":0},{"$f":"INVESTMENTS!$E$82+I62","v":0},null,null,null,"AUTO, TOLL",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B63","v":"CHARITABLE GIVING"},null,{"$f":"'CF ASSUMPTIONS+'!D63","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F63","v":2016},{"$f":"'CF ASSUMPTIONS+'!G63","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I63","v":0},{"$f":"INVESTMENTS!$E$82+I63","v":0},null,null,null,"CHARITABLE GIVING",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B64","v":"CLOTHING"},null,{"$f":"'CF ASSUMPTIONS+'!D64","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F64","v":2016},{"$f":"'CF ASSUMPTIONS+'!G64","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I64","v":0},{"$f":"INVESTMENTS!$E$82+I64","v":0},null,null,null,"CLOTHING",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B65","v":"DEBT REPAYMENT, OTHER"},null,{"$f":"'CF ASSUMPTIONS+'!D65","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F65","v":2016},{"$f":"'CF ASSUMPTIONS+'!G65","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I65","v":0},{"$f":"INVESTMENTS!$E$82+I65","v":0},null,null,null,"DEBT REPAYMENT, OTHER",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B66","v":"DEPENDENT CARE"},null,{"$f":"'CF ASSUMPTIONS+'!D66","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F66","v":2016},{"$f":"'CF ASSUMPTIONS+'!G66","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I66","v":0},{"$f":"INVESTMENTS!$E$82+I66","v":0},null,null,null,"DEPENDENT CARE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B67","v":"DINING OUT"},null,{"$f":"'CF ASSUMPTIONS+'!D67","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F67","v":2016},{"$f":"'CF ASSUMPTIONS+'!G67","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I67","v":0},{"$f":"INVESTMENTS!$E$82+I67","v":0},null,null,null,"DINING OUT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B68","v":"DISABILITY INSURANCE"},null,{"$f":"'CF ASSUMPTIONS+'!D68","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F68","v":2016},{"$f":"'CF ASSUMPTIONS+'!G68","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I68","v":0},{"$f":"INVESTMENTS!$E$82+I68","v":0},null,null,null,"DISABILITY INSURANCE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B69","v":"EDUCATION"},null,{"$f":"'CF ASSUMPTIONS+'!D69","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F69","v":2016},{"$f":"'CF ASSUMPTIONS+'!G69","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I69","v":0},{"$f":"INVESTMENTS!$E$82+I69","v":0},null,null,null,"EDUCATION",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B70","v":"ENTERTAINMENT, CABLE, INTERNET"},null,{"$f":"'CF ASSUMPTIONS+'!D70","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F70","v":2016},{"$f":"'CF ASSUMPTIONS+'!G70","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I70","v":0},{"$f":"INVESTMENTS!$E$82+I70","v":0},null,null,null,"ENTERTAINMENT, CABLE, INTERNET",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$14>=$F70,IF(AE$14<=$G70,$D70*(1+$J70)^AE$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$14>=$F70,IF(AU$14<=$G70,$D70*(1+$J70)^AU$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F70,IF(BK$14<=$G70,$D70*(1+$J70)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B71","v":"FOOD"},null,{"$f":"'CF ASSUMPTIONS+'!D71","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F71","v":2016},{"$f":"'CF ASSUMPTIONS+'!G71","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I71","v":0},{"$f":"INVESTMENTS!$E$82+I71","v":0},null,null,null,{"$f":"B71","v":"FOOD"},null,{"$f":"IF(P$14>=$F71,IF(P$14<=$G71,$D71*(1+$J71)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$14>=$F71,IF(AE$14<=$G71,$D71*(1+$J71)^AE$13,0),0)","v":0},{"$f":"IF(AF$14>=$F71,IF(AF$14<=$G71,$D71*(1+$J71)^AF$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$14>=$F71,IF(AU$14<=$G71,$D71*(1+$J71)^AU$13,0),0)","v":0},{"$f":"IF(AV$14>=$F71,IF(AV$14<=$G71,$D71*(1+$J71)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F71,IF(BK$14<=$G71,$D71*(1+$J71)^BK$13,0),0)","v":0},{"$f":"IF(BL$14>=$F71,IF(BL$14<=$G71,$D71*(1+$J71)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B72","v":"GIFTS"},null,{"$f":"'CF ASSUMPTIONS+'!D72","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F72","v":2016},{"$f":"'CF ASSUMPTIONS+'!G72","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I72","v":0},{"$f":"INVESTMENTS!$E$82+I72","v":0},null,null,null,"GIFTS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$14>=$F72,IF(AE$14<=$G72,$D72*(1+$J72)^AE$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$14>=$F72,IF(AU$14<=$G72,$D72*(1+$J72)^AU$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F72,IF(BK$14<=$G72,$D72*(1+$J72)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B73","v":"HOME, REPAIR"},null,{"$f":"'CF ASSUMPTIONS+'!D73","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F73","v":2016},{"$f":"'CF ASSUMPTIONS+'!G73","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I73","v":0},{"$f":"INVESTMENTS!$E$82+I73","v":0},null,null,null,"HOME, REPAIR",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$14>=$F73,IF(AE$14<=$G73,$D73*(1+$J73)^AE$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$14>=$F73,IF(AU$14<=$G73,$D73*(1+$J73)^AU$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$14>=$F73,IF(BK$14<=$G73,$D73*(1+$J73)^BK$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B74","v":"HOME, MAINTENANCE - ROUTINE"},null,{"$f":"'CF ASSUMPTIONS+'!D74","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F74","v":2016},{"$f":"'CF ASSUMPTIONS+'!G74","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I74","v":0},{"$f":"INVESTMENTS!$E$82+I74","v":0},null,null,null,"HOME, MAINTENANCE - ROUTINE",null,{"$f":"IF(P$14>=$F74,IF(P$14<=$G74,$D74*(1+$J74)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$14>=$F74,IF(AD$14<=$G74,$D74*(1+$J74)^AD$13,0),0)","v":0},0,{"$f":"IF(AF$14>=$F74,IF(AF$14<=$G74,$D74*(1+$J74)^AF$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F74,IF(AT$14<=$G74,$D74*(1+$J74)^AT$13,0),0)","v":0},0,{"$f":"IF(AV$14>=$F74,IF(AV$14<=$G74,$D74*(1+$J74)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$14>=$F74,IF(BJ$14<=$G74,$D74*(1+$J74)^BJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B75","v":"HOME, INSURANCE"},null,{"$f":"'CF ASSUMPTIONS+'!D75","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F75","v":2016},{"$f":"'CF ASSUMPTIONS+'!G75","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I75","v":0},{"$f":"INVESTMENTS!$E$82+I75","v":0},null,null,null,"HOME, INSURANCE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B76","v":"LAUNDRY, CLEANING"},null,{"$f":"'CF ASSUMPTIONS+'!D76","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F76","v":2016},{"$f":"'CF ASSUMPTIONS+'!G76","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I76","v":0},{"$f":"INVESTMENTS!$E$82+I76","v":0},null,null,null,"LAUNDRY, CLEANING",null,{"$f":"IF(P$14>=$F76,IF(P$14<=$G76,$D76*(1+$J76)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F76,IF(AV$14<=$G76,$D76*(1+$J76)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B77","v":"LIFE INSURANCE"},null,{"$f":"'CF ASSUMPTIONS+'!D77","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F77","v":2016},{"$f":"'CF ASSUMPTIONS+'!G77","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I77","v":0},{"$f":"INVESTMENTS!$E$82+I77","v":0},null,null,null,"LIFE INSURANCE",null,{"$f":"IF(P$14>=$F77,IF(P$14<=$G77,$D77*(1+$J77)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F77,IF(Z$14<=$G77,$D77*(1+$J77)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F77,IF(AJ$14<=$G77,$D77*(1+$J77)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F77,IF(AT$14<=$G77,$D77*(1+$J77)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F77,IF(BD$14<=$G77,$D77*(1+$J77)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F77,IF(BN$14<=$G77,$D77*(1+$J77)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B78","v":"LONG TERM CARE INS., if deductible"},null,{"$f":"'CF ASSUMPTIONS+'!D78","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F78","v":2016},{"$f":"'CF ASSUMPTIONS+'!G78","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I78","v":0},{"$f":"INVESTMENTS!$E$82+I78","v":0},null,null,null,"LONG TERM CARE INS., if deductible",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B79","v":"MEDICAL/DENTAL INSURANCE"},null,{"$f":"'CF ASSUMPTIONS+'!D79","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F79","v":2016},{"$f":"'CF ASSUMPTIONS+'!G79","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I79","v":0},{"$f":"INVESTMENTS!$E$82+I79","v":0},null,null,null,"MEDICAL/DENTAL INSURANCE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B80","v":"MEDICARE &/OR MEDIGAP PERSON1"},{"$f":"'CF ASSUMPTIONS+'!D80/1000","v":0},{"$f":"'CF ASSUMPTIONS+'!D80","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F80","v":2016},{"$f":"'CF ASSUMPTIONS+'!G80","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I80","v":0},{"$f":"INVESTMENTS!$E$82+I80","v":0},null,null,null,"MEDICARE &/OR MEDIGAP PERSON1",null,{"$f":"IF(P$14>=$F80,IF(P$14<=$G80,$D80*(1+$J80)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F80,IF(Z$14<=$G80,$D80*(1+$J80)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F80,IF(AJ$14<=$G80,$D80*(1+$J80)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F80,IF(AT$14<=$G80,$D80*(1+$J80)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F80,IF(BD$14<=$G80,$D80*(1+$J80)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F80,IF(BN$14<=$G80,$D80*(1+$J80)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B81","v":"MEDICARE &/OR MEDIGAP PERSON2"},{"$f":"'CF ASSUMPTIONS+'!D81/1000","v":0},{"$f":"'CF ASSUMPTIONS+'!D81","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F81","v":2016},{"$f":"'CF ASSUMPTIONS+'!G81","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I81","v":0},{"$f":"INVESTMENTS!$E$82+I81","v":0},null,null,null,"MEDICARE &/OR MEDIGAP PERSON2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B82","v":"MEDICAL, TAX DEDUCTIBLE, OTHER"},null,{"$f":"'CF ASSUMPTIONS+'!D82","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F82","v":2016},{"$f":"'CF ASSUMPTIONS+'!G82","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I82","v":0},{"$f":"INVESTMENTS!$E$82+I82","v":0},null,null,null,"MEDICAL, TAX DEDUCTIBLE, OTHER",null,{"$f":"IF(P$14>=$F82,IF(P$14<=$G82,$D82*(1+$J82)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F82,IF(AV$14<=$G82,$D82*(1+$J82)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B83","v":"OTHER - 0"},null,{"$f":"'CF ASSUMPTIONS+'!D83","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F83","v":2016},{"$f":"'CF ASSUMPTIONS+'!G83","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I83","v":0},{"$f":"INVESTMENTS!$E$82+I83","v":0},null,null,null,{"$f":"B83","v":"OTHER - 0"},null,{"$f":"IF(P$14>=$F83,IF(P$14<=$G83,$D83*(1+$J83)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F83,IF(AV$14<=$G83,$D83*(1+$J83)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM$14>=$F83,IF(BM$14<=$G83,$D83*(1+$J83)^BM$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B84","v":"OTHER - 1"},null,{"$f":"'CF ASSUMPTIONS+'!D84","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F84","v":2016},{"$f":"'CF ASSUMPTIONS+'!G84","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I84","v":0},{"$f":"INVESTMENTS!$E$82+I84","v":0},null,null,null,"OTHER - 1",null,{"$f":"IF(P$14>=$F84,IF(P$14<=$G84,$D84*(1+$J84)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$14>=$F84,IF(AF$14<=$G84,$D84*(1+$J84)^AF$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F84,IF(AV$14<=$G84,$D84*(1+$J84)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B85","v":"OTHER - 2"},null,{"$f":"'CF ASSUMPTIONS+'!D85","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F85","v":2016},{"$f":"'CF ASSUMPTIONS+'!G85","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I85","v":0},{"$f":"INVESTMENTS!$E$82+I85","v":0},null,null,null,"OTHER - 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B86","v":"OTHER - 3"},null,{"$f":"'CF ASSUMPTIONS+'!D86","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F86","v":2016},{"$f":"'CF ASSUMPTIONS+'!G86","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I86","v":0},{"$f":"INVESTMENTS!$E$82+I86","v":0},null,null,null,"OTHER - 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B87","v":"OTHER - 4"},null,{"$f":"'CF ASSUMPTIONS+'!D87","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F87","v":2016},{"$f":"'CF ASSUMPTIONS+'!G87","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I87","v":0},{"$f":"INVESTMENTS!$E$82+I87","v":0},null,null,null,"OTHER - 4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B88","v":"OTHER - 5"},null,{"$f":"'CF ASSUMPTIONS+'!D88","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F88","v":2016},{"$f":"'CF ASSUMPTIONS+'!G88","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I88","v":0},{"$f":"INVESTMENTS!$E$82+I88","v":0},null,null,null,"OTHER - 5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B89","v":"OTHER - 6"},null,{"$f":"'CF ASSUMPTIONS+'!D89","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F89","v":2016},{"$f":"'CF ASSUMPTIONS+'!G89","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I89","v":0},{"$f":"INVESTMENTS!$E$82+I89","v":0},null,null,null,{"$f":"B89","v":"OTHER - 6"},null,{"$f":"IF(P$14>=$F89,IF(P$14<=$G89,$D89*(1+$J89)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F89,IF(Z$14<=$G89,$D89*(1+$J89)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F89,IF(AJ$14<=$G89,$D89*(1+$J89)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F89,IF(AT$14<=$G89,$D89*(1+$J89)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F89,IF(BD$14<=$G89,$D89*(1+$J89)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F89,IF(BN$14<=$G89,$D89*(1+$J89)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B90","v":"OTHER - 7"},null,{"$f":"'CF ASSUMPTIONS+'!D90","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F90","v":2016},{"$f":"'CF ASSUMPTIONS+'!G90","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I90","v":0},{"$f":"INVESTMENTS!$E$82+I90","v":0},null,null,null,"OTHER - 7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B91","v":"OTHER - 8"},null,{"$f":"'CF ASSUMPTIONS+'!D91","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F91","v":2016},{"$f":"'CF ASSUMPTIONS+'!G91","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I91","v":0},{"$f":"INVESTMENTS!$E$82+I91","v":0},null,null,null,"OTHER - 8",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B92","v":"OTHER - 9"},null,{"$f":"'CF ASSUMPTIONS+'!D92","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F92","v":2016},{"$f":"'CF ASSUMPTIONS+'!G92","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I92","v":0},{"$f":"INVESTMENTS!$E$82+I92","v":0},null,null,null,"OTHER - 9",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B93","v":"OTHER - 10"},null,{"$f":"'CF ASSUMPTIONS+'!D93","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F93","v":2016},{"$f":"'CF ASSUMPTIONS+'!G93","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I93","v":0},{"$f":"INVESTMENTS!$E$82+I93","v":0},null,null,null,"OTHER - 10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B94","v":"PERSONAL CARE, GYM, ETC"},null,{"$f":"'CF ASSUMPTIONS+'!D94","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F94","v":2016},{"$f":"'CF ASSUMPTIONS+'!G94","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I94","v":0},{"$f":"INVESTMENTS!$E$82+I94","v":0},null,null,null,"PERSONAL CARE, GYM, ETC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"B1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"CASHFLOW ASSUMPTIONS (page 2)"]
[]
[]
[]
[null,"EXPENSES:  RECURRING (CONTINUED)"]
[]
[null,{"$f":"'CF ASSUMPTIONS+'!B107","v":"PETS ETC"},null,{"$f":"'CF ASSUMPTIONS+'!D107","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F107","v":2016},{"$f":"'CF ASSUMPTIONS+'!G107","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I107","v":0},{"$f":"INVESTMENTS!$E$82+I107","v":0},null,null,null,"PETS ETC",null,{"$f":"IF(P$14>=$F107,IF(P$14<=$G107,$D107*(1+$J107)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$14>=$F107,IF(AV$14<=$G107,$D107*(1+$J107)^AV$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B108","v":"TAXES - PROPERTY"},"DEDUCTIONS",{"$f":"'CF ASSUMPTIONS+'!D108","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F108","v":2016},{"$f":"'CF ASSUMPTIONS+'!G108","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I108","v":0},{"$f":"INVESTMENTS!$E$82+I108","v":0},null,null,null,"TAXES - PROPERTY",null,{"$f":"IF(P$14>=$F108,IF(P$14<=$G108,$D108*(1+$J108)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F108,IF(Z$14<=$G108,$D108*(1+$J108)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F108,IF(AJ$14<=$G108,$D108*(1+$J108)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F108,IF(AT$14<=$G108,$D108*(1+$J108)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F108,IF(BD$14<=$G108,$D108*(1+$J108)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F108,IF(BN$14<=$G108,$D108*(1+$J108)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B109","v":"TAXES - AGI ADJUSTMENTS - OTHER 1"},null,{"$f":"'CF ASSUMPTIONS+'!D109","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F109","v":2016},{"$f":"'CF ASSUMPTIONS+'!G109","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I109","v":0},{"$f":"INVESTMENTS!$E$82+I109","v":0},null,null,null,"TAXES - AGI ADJUSTMENTS - OTHER 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B110","v":"TAXES - AGI ADJUSTMENTS - OTHER 2"},null,{"$f":"'CF ASSUMPTIONS+'!D110","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F110","v":2016},{"$f":"'CF ASSUMPTIONS+'!G110","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I110","v":0},{"$f":"INVESTMENTS!$E$82+I110","v":0},null,null,null,"TAXES - AGI ADJUSTMENTS - OTHER 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B111","v":"TAXES - ITEM'D DEDUCT'S OVER 2% AGI"},null,{"$f":"'CF ASSUMPTIONS+'!D111","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F111","v":2016},{"$f":"'CF ASSUMPTIONS+'!G111","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I111","v":0},{"$f":"INVESTMENTS!$E$82+I111","v":0},null,null,null,"TAXES - ITEM'D DEDUCT'S OVER 2% AGI",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B112","v":"TAXES - ROTH IRA CONTRIBUTIONS"},null,{"$f":"'CF ASSUMPTIONS+'!D112","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F112","v":2016},{"$f":"'CF ASSUMPTIONS+'!G112","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I112","v":0},{"$f":"INVESTMENTS!$E$82+I112","v":0},null,null,null,"TAXES - ROTH IRA CONTRIBUTIONS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B113","v":"TELEPHONE"},null,{"$f":"'CF ASSUMPTIONS+'!D113","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F113","v":2016},{"$f":"'CF ASSUMPTIONS+'!G113","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I113","v":0},{"$f":"INVESTMENTS!$E$82+I113","v":0},null,null,null,"TELEPHONE",null,{"$f":"IF(P$14>=$F113,IF(P$14<=$G113,$D113*(1+$J113)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F113,IF(Z$14<=$G113,$D113*(1+$J113)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F113,IF(AJ$14<=$G113,$D113*(1+$J113)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F113,IF(AT$14<=$G113,$D113*(1+$J113)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F113,IF(BD$14<=$G113,$D113*(1+$J113)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F113,IF(BL$14<=$G113,$D113*(1+$J113)^BL$13,0),0)","v":0},{"$f":"IF(BM$14>=$F113,IF(BM$14<=$G113,$D113*(1+$J113)^BM$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B114","v":"TRAVEL"},null,{"$f":"'CF ASSUMPTIONS+'!D114","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F114","v":2016},{"$f":"'CF ASSUMPTIONS+'!G114","v":2078},null,{"$f":"'CF ASSUMPTIONS+'!I114","v":0},{"$f":"INVESTMENTS!$E$82+I114","v":0},null,null,null,"TRAVEL",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F114,IF(BL$14<=$G114,$D114*(1+$J114)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B115","v":"UTILITIES"},null,{"$f":"'CF ASSUMPTIONS+'!D115","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F115","v":2016},{"$f":"'CF ASSUMPTIONS+'!G115","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I115","v":0},{"$f":"INVESTMENTS!$E$82+I115","v":0},null,null,null,"UTILITIES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B116","v":"VACATION"},null,{"$f":"'CF ASSUMPTIONS+'!D116","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F116","v":2016},{"$f":"'CF ASSUMPTIONS+'!G116","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I116","v":0},{"$f":"INVESTMENTS!$E$82+I116","v":0},null,null,null,"VACATION",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B117","v":"WHATEVER"},null,{"$f":"'CF ASSUMPTIONS+'!D117","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F117","v":2016},{"$f":"'CF ASSUMPTIONS+'!G117","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I117","v":0},{"$f":"INVESTMENTS!$E$82+I117","v":0},null,null,null,"WHATEVER",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL RECURRING EXPENSES",null,{"$f":"SUM(P56:P117)","v":0},{"$f":"SUM(Q56:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EXPENSES: NON-RECURRING"]
[]
[null,"ECONOMIZE TRIGGER #1",null,0,null,null,null,null,null,null,null,null,null,{"$f":"B122","v":"ECONOMIZE TRIGGER #1"},null,{"$f":"IF(P$14>=$F122,IF(P$14<=$G122,$D122*(1+$J122)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F122,IF(Z$14<=$G122,$D122*(1+$J122)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F122,IF(AJ$14<=$G122,$D122*(1+$J122)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F122,IF(AT$14<=$G122,$D122*(1+$J122)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F122,IF(BD$14<=$G122,$D122*(1+$J122)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F122,IF(BN$14<=$G122,$D122*(1+$J122)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"5 YEAR RETURN LAG TRIGGER #1",null,0]
[null,"ECONOMIZE TRIGGER #2",null,0,null,null,null,null,null,null,null,null,null,"ECONOMIZE TRIGGER #2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10 YEAR RETURN LAG TRIGGER #2",null,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B126","v":"OTHER1"},null,{"$f":"'CF ASSUMPTIONS+'!D126","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F126","v":2016},{"$f":"'CF ASSUMPTIONS+'!G126","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I126","v":0},{"$f":"INVESTMENTS!$E$82+I126","v":0},null,null,null,"OTHER1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B127","v":"OTHER 2"},null,{"$f":"'CF ASSUMPTIONS+'!D127","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F127","v":2016},{"$f":"'CF ASSUMPTIONS+'!G127","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I127","v":0},{"$f":"INVESTMENTS!$E$82+I127","v":0},null,null,null,"OTHER 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B128","v":"OTHER 3"},null,{"$f":"'CF ASSUMPTIONS+'!D128","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F128","v":2016},{"$f":"'CF ASSUMPTIONS+'!G128","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I128","v":0},{"$f":"INVESTMENTS!$E$82+I128","v":0},null,null,null,"OTHER 3",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B129","v":"OTHER 4"},null,{"$f":"'CF ASSUMPTIONS+'!D129","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F129","v":2016},{"$f":"'CF ASSUMPTIONS+'!G129","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I129","v":0},{"$f":"INVESTMENTS!$E$82+I129","v":0},null,null,null,"OTHER 4",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B130","v":"OTHER 5"},null,{"$f":"'CF ASSUMPTIONS+'!D130","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F130","v":2016},{"$f":"'CF ASSUMPTIONS+'!G130","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I130","v":0},{"$f":"INVESTMENTS!$E$82+I130","v":0},null,null,null,"OTHER 5",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F130,IF(BN$14<=$G130,$D130*(1+$J130)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B131","v":"OTHER 6"},null,{"$f":"'CF ASSUMPTIONS+'!D131","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F131","v":2016},{"$f":"'CF ASSUMPTIONS+'!G131","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I131","v":0},{"$f":"INVESTMENTS!$E$82+I131","v":0},null,null,null,"OTHER 6",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F131,IF(BD$14<=$G131,$D131*(1+$J131)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B132","v":"OTHER 7"},null,{"$f":"'CF ASSUMPTIONS+'!D132","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F132","v":2016},{"$f":"'CF ASSUMPTIONS+'!G132","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I132","v":0},{"$f":"INVESTMENTS!$E$82+I132","v":0},null,null,null,"OTHER 7",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B133","v":"OTHER 8"},null,{"$f":"'CF ASSUMPTIONS+'!D133","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F133","v":2016},{"$f":"'CF ASSUMPTIONS+'!G133","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I133","v":0},{"$f":"INVESTMENTS!$E$82+I133","v":0},null,null,null,"OTHER 8",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B134","v":"OTHER 9"},null,{"$f":"'CF ASSUMPTIONS+'!D134","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F134","v":2016},{"$f":"'CF ASSUMPTIONS+'!G134","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I134","v":0},{"$f":"INVESTMENTS!$E$82+I134","v":0},null,null,null,{"$f":"B134","v":"OTHER 9"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F134,IF(BL$14<=$G134,$D134*(1+$J134)^BL$13,0),0)","v":0},{"$f":"IF(BM$14>=$F134,IF(BM$14<=$G134,$D134*(1+$J134)^BM$13,0),0)","v":0},0,0,{"$f":"IF(BP$14>=$F134,IF(BP$14<=$G134,$D134*(1+$J134)^BP$13,0),0)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B135","v":"OTHER 10"},null,{"$f":"'CF ASSUMPTIONS+'!D135","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F135","v":2016},{"$f":"'CF ASSUMPTIONS+'!G135","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I135","v":0},{"$f":"INVESTMENTS!$E$82+I135","v":0},null,null,null,"OTHER 10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F135,IF(BL$14<=$G135,$D135*(1+$J135)^BL$13,0),0)","v":0},{"$f":"IF(BM$14>=$F135,IF(BM$14<=$G135,$D135*(1+$J135)^BM$13,0),0)","v":0},{"$f":"IF(BN$14>=$F135,IF(BN$14<=$G135,$D135*(1+$J135)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B136","v":"OTHER 11"},null,{"$f":"'CF ASSUMPTIONS+'!D136","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F136","v":2016},{"$f":"'CF ASSUMPTIONS+'!G136","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I136","v":0},{"$f":"INVESTMENTS!$E$82+I136","v":0},null,null,null,"OTHER 11",null,0,0,0,0,0,{"$f":"IF(U$14>=$F136,IF(U$14<=$G136,$D136*(1+$J136)^U$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$14>=$F136,IF(AE$14<=$G136,$D136*(1+$J136)^AE$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$14>=$F136,IF(AO$14<=$G136,$D136*(1+$J136)^AO$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$14>=$F136,IF(AY$14<=$G136,$D136*(1+$J136)^AY$13,0),0)","v":0},0,0,0,0,{"$f":"IF(BD$14>=$F136,IF(BD$14<=$G136,$D136*(1+$J136)^BD$13,0),0)","v":0},{"$f":"IF(BE$14>=$F136,IF(BE$14<=$G136,$D136*(1+$J136)^BE$13,0),0)","v":0},{"$f":"IF(BF$14>=$F136,IF(BF$14<=$G136,$D136*(1+$J136)^BF$13,0),0)","v":0},{"$f":"IF(BG$14>=$F136,IF(BG$14<=$G136,$D136*(1+$J136)^BG$13,0),0)","v":0},{"$f":"IF(BH$14>=$F136,IF(BH$14<=$G136,$D136*(1+$J136)^BH$13,0),0)","v":0},{"$f":"IF(BI$14>=$F136,IF(BI$14<=$G136,$D136*(1+$J136)^BI$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B137","v":"OTHER 12"},null,{"$f":"'CF ASSUMPTIONS+'!D137","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F137","v":2016},{"$f":"'CF ASSUMPTIONS+'!G137","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I137","v":0},{"$f":"INVESTMENTS!$E$82+I137","v":0},null,null,null,"OTHER 12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B138","v":"OTHER 13"},null,{"$f":"'CF ASSUMPTIONS+'!D138","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F138","v":2016},{"$f":"'CF ASSUMPTIONS+'!G138","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I138","v":0},{"$f":"INVESTMENTS!$E$82+I138","v":0},null,null,null,"OTHER 13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B139","v":"OTHER 14"},null,{"$f":"'CF ASSUMPTIONS+'!D139","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F139","v":2016},{"$f":"'CF ASSUMPTIONS+'!G139","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I139","v":0},{"$f":"INVESTMENTS!$E$82+I139","v":0},null,null,null,"OTHER 14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B140","v":"OTHER 15"},null,{"$f":"'CF ASSUMPTIONS+'!D140","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F140","v":2016},{"$f":"'CF ASSUMPTIONS+'!G140","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I140","v":0},{"$f":"INVESTMENTS!$E$82+I140","v":0},null,null,null,"OTHER 15",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B141","v":"OTHER 16"},null,{"$f":"'CF ASSUMPTIONS+'!D141","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F141","v":2016},{"$f":"'CF ASSUMPTIONS+'!G141","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I141","v":0},{"$f":"INVESTMENTS!$E$82+I141","v":0},null,null,null,"OTHER 16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B142","v":"OTHER 17"},null,{"$f":"'CF ASSUMPTIONS+'!D142","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F142","v":2016},{"$f":"'CF ASSUMPTIONS+'!G142","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I142","v":0},{"$f":"INVESTMENTS!$E$82+I142","v":0},null,null,null,"OTHER 17",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS+'!B143","v":"OTHER 18"},null,{"$f":"'CF ASSUMPTIONS+'!D143","v":0},null,{"$f":"'CF ASSUMPTIONS+'!F143","v":2016},{"$f":"'CF ASSUMPTIONS+'!G143","v":2076},null,{"$f":"'CF ASSUMPTIONS+'!I143","v":0},{"$f":"INVESTMENTS!$E$82+I143","v":0},null,null,null,{"$f":"B143","v":"OTHER 18"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F143,IF(BD$14<=$G143,$D143*(1+$J143)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 11",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F144+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I144","v":0},null,null,null,"OTHER 11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 12",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I145","v":0},null,null,null,"OTHER 12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 13",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I146","v":0},null,null,null,"OTHER 13",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 14",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I147","v":0},null,null,null,"OTHER 14",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 15",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I148","v":0},null,null,null,"OTHER 15",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F148,IF(BN$14<=$G148,$D148*(1+$J148)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 16",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I149","v":0},null,null,null,"OTHER 16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F149,IF(BD$14<=$G149,$D149*(1+$J149)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 17",null,null,null,{"$f":"baseyear","v":2016},{"$f":"F150+60","v":2076},null,0,{"$f":"INVESTMENTS!$E$82+I150","v":0},null,null,null,"OTHER 17",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 18",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I151","v":0},null,null,null,"OTHER 18",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 19",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I152","v":0},null,null,null,"OTHER 19",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F152,IF(BL$14<=$G152,$D152*(1+$J152)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 20",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I153","v":0},null,null,null,"OTHER 20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 21",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I154","v":0},null,null,null,"OTHER 21",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 22",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I155","v":0},null,null,null,"OTHER 22",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 23",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I156","v":0},null,null,null,"OTHER 23",null,{"$f":"IF(P$14>=$F156,IF(P$14<=$G156,$D156*(1+$J156)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F156,IF(Z$14<=$G156,$D156*(1+$J156)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F156,IF(AJ$14<=$G156,$D156*(1+$J156)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F156,IF(AT$14<=$G156,$D156*(1+$J156)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F156,IF(BD$14<=$G156,$D156*(1+$J156)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BN$14>=$F156,IF(BN$14<=$G156,$D156*(1+$J156)^BN$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 24",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I157","v":0},null,null,null,"OTHER 24",null,{"$f":"IF(P$14>=$F157,IF(P$14<=$G157,$D157*(1+$J157)^P$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$14>=$F157,IF(Z$14<=$G157,$D157*(1+$J157)^Z$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$14>=$F157,IF(AJ$14<=$G157,$D157*(1+$J157)^AJ$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$14>=$F157,IF(AT$14<=$G157,$D157*(1+$J157)^AT$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BD$14>=$F157,IF(BD$14<=$G157,$D157*(1+$J157)^BD$13,0),0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(BL$14>=$F157,IF(BL$14<=$G157,$D157*(1+$J157)^BL$13,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 25",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I158","v":0},null,null,null,"OTHER 25",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 26",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I159","v":0},null,null,null,"OTHER 26",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 27",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I160","v":0},null,null,null,"OTHER 27",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER 28",null,null,null,2016,2076,null,0,{"$f":"INVESTMENTS!$E$82+I161","v":0},null,null,null,"OTHER 28",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL NON-RECURRING",null,{"$f":"SUM(P122:P161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF122:AF161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV122:AV161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL122:BL161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N50","v":"PRE-TAX SAVINGS"},null,{"$f":"-P50-P49-P48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV50-AV49-AV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NON-INVEST taxable INCOME",null,{"$f":"P52-P28-P29-SUM(P42:P47)-(P33+P34+P35)*0.15","v":0},{"$f":"Q52-Q28-Q29-SUM(Q42:Q47)-(Q33+Q34+Q35)*0.15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDICAL TAX DEDUCTIBLE",null,{"$f":"SUM(P78:P82)","v":0},{"$f":"SUM(Q78:Q82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SELF EMPLOYED FICA, HALF",null,{"$f":"IF($C$28=-2,P28/2,0)+IF($C$29=-2,P29/2,0)","v":0},{"$f":"IF($C$28=-2,Q28/2,0)+IF($C$29=-2,Q29/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BAL SHEET","index":12,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[[2,1,2,8],[0,1,0,8]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"INITIAL BALANCE SHEET"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[]
[]
[]
[]
[null,"Assets"]
[]
[null,"Financial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":"Assets"},{"$f":"F49","v":0.01}]
[null,null,null,{"$f":"IF(INVESTMENTS!B12=\"\",\"\",INVESTMENTS!B12)","v":"IA1"},{"$f":"IF(INVESTMENTS!C12=\"\",\"\",INVESTMENTS!C12)","v":0},{"$f":"IF(INVESTMENTS!D12=\"\",\"\",INVESTMENTS!D12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"B51","v":"Liabilities"},{"$f":"F61","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B13=\"\",\"\",INVESTMENTS!B13)","v":"IA2"},{"$f":"IF(INVESTMENTS!C13=\"\",\"\",INVESTMENTS!C13)","v":0},{"$f":"IF(INVESTMENTS!D13=\"\",\"\",INVESTMENTS!D13)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"B63","v":"Net Worth"},{"$f":"F63","v":0.01}]
[null,null,null,{"$f":"IF(INVESTMENTS!B14=\"\",\"\",INVESTMENTS!B14)","v":"IA3"},{"$f":"IF(INVESTMENTS!C14=\"\",\"\",INVESTMENTS!C14)","v":0},{"$f":"IF(INVESTMENTS!D14=\"\",\"\",INVESTMENTS!D14)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B15=\"\",\"\",INVESTMENTS!B15)","v":"IA4"},{"$f":"IF(INVESTMENTS!C15=\"\",\"\",INVESTMENTS!C15)","v":0},{"$f":"IF(INVESTMENTS!D15=\"\",\"\",INVESTMENTS!D15)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B16=\"\",\"\",INVESTMENTS!B16)","v":"IA5"},{"$f":"IF(INVESTMENTS!C16=\"\",\"\",INVESTMENTS!C16)","v":0},{"$f":"IF(INVESTMENTS!D16=\"\",\"\",INVESTMENTS!D16)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B17=\"\",\"\",INVESTMENTS!B17)","v":"IA6"},{"$f":"IF(INVESTMENTS!C17=\"\",\"\",INVESTMENTS!C17)","v":0},{"$f":"IF(INVESTMENTS!D17=\"\",\"\",INVESTMENTS!D17)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B18=\"\",\"\",INVESTMENTS!B18)","v":"IA7"},{"$f":"IF(INVESTMENTS!C18=\"\",\"\",INVESTMENTS!C18)","v":0},{"$f":"IF(INVESTMENTS!D18=\"\",\"\",INVESTMENTS!D18)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B19=\"\",\"\",INVESTMENTS!B19)","v":"IA8"},{"$f":"IF(INVESTMENTS!C19=\"\",\"\",INVESTMENTS!C19)","v":0},{"$f":"IF(INVESTMENTS!D19=\"\",\"\",INVESTMENTS!D19)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B20=\"\",\"\",INVESTMENTS!B20)","v":"IA9"},{"$f":"IF(INVESTMENTS!C20=\"\",\"\",INVESTMENTS!C20)","v":0},{"$f":"IF(INVESTMENTS!D20=\"\",\"\",INVESTMENTS!D20)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B21=\"\",\"\",INVESTMENTS!B21)","v":"IA10"},{"$f":"IF(INVESTMENTS!C21=\"\",\"\",INVESTMENTS!C21)","v":0},{"$f":"IF(INVESTMENTS!D21=\"\",\"\",INVESTMENTS!D21)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B22=\"\",\"\",INVESTMENTS!B22)","v":"IA11"},{"$f":"IF(INVESTMENTS!C22=\"\",\"\",INVESTMENTS!C22)","v":0},{"$f":"IF(INVESTMENTS!D22=\"\",\"\",INVESTMENTS!D22)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B23=\"\",\"\",INVESTMENTS!B23)","v":"IA12"},{"$f":"IF(INVESTMENTS!C23=\"\",\"\",INVESTMENTS!C23)","v":0},{"$f":"IF(INVESTMENTS!D23=\"\",\"\",INVESTMENTS!D23)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B24=\"\",\"\",INVESTMENTS!B24)","v":"IA13"},{"$f":"IF(INVESTMENTS!C24=\"\",\"\",INVESTMENTS!C24)","v":0},{"$f":"IF(INVESTMENTS!D24=\"\",\"\",INVESTMENTS!D24)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B25=\"\",\"\",INVESTMENTS!B25)","v":"IA14"},{"$f":"IF(INVESTMENTS!C25=\"\",\"\",INVESTMENTS!C25)","v":0},{"$f":"IF(INVESTMENTS!D25=\"\",\"\",INVESTMENTS!D25)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B26=\"\",\"\",INVESTMENTS!B26)","v":"IA15"},{"$f":"IF(INVESTMENTS!C26=\"\",\"\",INVESTMENTS!C26)","v":0},{"$f":"IF(INVESTMENTS!D26=\"\",\"\",INVESTMENTS!D26)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B27=\"\",\"\",INVESTMENTS!B27)","v":"IA16"},{"$f":"IF(INVESTMENTS!C27=\"\",\"\",INVESTMENTS!C27)","v":0},{"$f":"IF(INVESTMENTS!D27=\"\",\"\",INVESTMENTS!D27)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B28=\"\",\"\",INVESTMENTS!B28)","v":"IA17"},{"$f":"IF(INVESTMENTS!C28=\"\",\"\",INVESTMENTS!C28)","v":0},{"$f":"IF(INVESTMENTS!D28=\"\",\"\",INVESTMENTS!D28)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B29=\"\",\"\",INVESTMENTS!B29)","v":"IA18"},{"$f":"IF(INVESTMENTS!C29=\"\",\"\",INVESTMENTS!C29)","v":0},{"$f":"IF(INVESTMENTS!D29=\"\",\"\",INVESTMENTS!D29)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B30=\"\",\"\",INVESTMENTS!B30)","v":"IA19"},{"$f":"IF(INVESTMENTS!C30=\"\",\"\",INVESTMENTS!C30)","v":0},{"$f":"IF(INVESTMENTS!D30=\"\",\"\",INVESTMENTS!D30)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B31=\"\",\"\",INVESTMENTS!B31)","v":"IA20"},{"$f":"IF(INVESTMENTS!C31=\"\",\"\",INVESTMENTS!C31)","v":0},{"$f":"IF(INVESTMENTS!D31=\"\",\"\",INVESTMENTS!D31)","v":0}]
[null,null,null,{"$f":"IF(INVESTMENTS!B32=\"\",\"\",INVESTMENTS!B32)","v":""},{"$f":"IF(INVESTMENTS!C32=\"\",\"\",INVESTMENTS!C32)","v":""},{"$f":"IF(INVESTMENTS!D32=\"\",\"\",INVESTMENTS!D32)","v":""}]
[null,null,null,{"$f":"IF(INVESTMENTS!B33=\"\",\"\",INVESTMENTS!B33)","v":""},{"$f":"IF(INVESTMENTS!C33=\"\",\"\",INVESTMENTS!C33)","v":""},{"$f":"IF(INVESTMENTS!D33=\"\",\"\",INVESTMENTS!D33)","v":0.01}]
[null,null,null,"sub-total",null,{"$f":"SUM(F14:F35)","v":0.01}]
[]
[null,"Other Assets"]
[null,null,null,{"$f":"IF('OTHER ASSETS'!C8=\"\",\"\",'OTHER ASSETS'!C8)","v":"O1"},null,{"$f":"IF('OTHER ASSETS'!C30=0,\"\",'OTHER ASSETS'!C30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!D8=\"\",\"\",'OTHER ASSETS'!D8)","v":"O2"},null,{"$f":"IF('OTHER ASSETS'!D30=0,\"\",'OTHER ASSETS'!D30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!E8=\"\",\"\",'OTHER ASSETS'!E8)","v":"O3"},null,{"$f":"IF('OTHER ASSETS'!E30=0,\"\",'OTHER ASSETS'!E30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!F8=\"\",\"\",'OTHER ASSETS'!F8)","v":"O4"},null,{"$f":"IF('OTHER ASSETS'!F30=0,\"\",'OTHER ASSETS'!F30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!G8=\"\",\"\",'OTHER ASSETS'!G8)","v":"O5"},null,{"$f":"IF('OTHER ASSETS'!G30=0,\"\",'OTHER ASSETS'!G30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!H8=\"\",\"\",'OTHER ASSETS'!H8)","v":"O6"},null,{"$f":"IF('OTHER ASSETS'!H30=0,\"\",'OTHER ASSETS'!H30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!I8=\"\",\"\",'OTHER ASSETS'!I8)","v":"O7"},null,{"$f":"IF('OTHER ASSETS'!I30=0,\"\",'OTHER ASSETS'!I30)","v":""}]
[null,null,null,{"$f":"IF('OTHER ASSETS'!J8=\"\",\"\",'OTHER ASSETS'!J8)","v":"O8"},null,{"$f":"IF('OTHER ASSETS'!J30=0,\"\",'OTHER ASSETS'!J30)","v":""}]
[null,null,null,"sub-total",null,{"$f":"SUM(F39:F46)","v":0}]
[]
[null,"Total Assets",null,null,null,{"$f":"F47+F36","v":0.01}]
[]
[null,"Liabilities"]
[null,null,null,{"$f":"IF(DEBT!E7=\"\",\"\",DEBT!E7)","v":"A"},null,{"$f":"IF(DEBT!E30=\"\",\"\",DEBT!E30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!J7=\"\",\"\",DEBT!J7)","v":"B"},null,{"$f":"IF(DEBT!J30=\"\",\"\",DEBT!J30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!O7=\"\",\"\",DEBT!O7)","v":"C"},null,{"$f":"IF(DEBT!O30=\"\",\"\",DEBT!O30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!T7=\"\",\"\",DEBT!T7)","v":"D"},null,{"$f":"IF(DEBT!T30=\"\",\"\",DEBT!T30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!Y7=\"\",\"\",DEBT!Y7)","v":"E"},null,{"$f":"IF(DEBT!Y30=\"\",\"\",DEBT!Y30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!AD7=\"\",\"\",DEBT!AD7)","v":"F"},null,{"$f":"IF(DEBT!AD30=\"\",\"\",DEBT!AD30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!AI7=\"\",\"\",DEBT!AI7)","v":"G"},null,{"$f":"IF(DEBT!AI30=\"\",\"\",DEBT!AI30)","v":0}]
[null,null,null,{"$f":"IF(DEBT!AN7=\"\",\"\",DEBT!AN7)","v":"H"},null,{"$f":"IF(DEBT!AN30=\"\",\"\",DEBT!AN30)","v":0}]
[]
[null,"Total Liabilities",null,null,null,{"$f":"F52+F53+F54+F55+F56+F57+F58+F59","v":0}]
[]
[null,"Net Worth",null,null,null,{"$f":"F49-F61","v":0.01}]

{"sheet":"1st YEAR","index":13,"n_rows":170,"n_cols":6,"rows_kept":170,"cut":false,"hidden":false,"merged":[[97,1,97,5],[10,2,17,2],[32,2,37,2],[0,1,0,5],[2,1,2,5],[3,1,3,5],[93,1,93,5],[95,1,95,5]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"FIRST & SECOND YEARS"]
[null,"TAXABLE CASHFLOW FORECAST DETAILS - FIRST YEAR"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,"YEARLY",null,"MONTHLY"]
[]
[]
[null,"INCOME"]
[null,{"$f":"'CF ASSUMPTIONS'!B20","v":"EARNED INCOME - 1a"},"subject to fica",{"$f":"'CF ASSUMPTIONS'!P20","v":0},null,{"$f":"D11/12","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B21","v":"EARNED INCOME - 1b"},null,{"$f":"'CF ASSUMPTIONS'!P21","v":0},null,{"$f":"D12/12","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B22","v":"EARNED INCOME - 1c"},null,{"$f":"'CF ASSUMPTIONS'!P22","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B23","v":"EARNED INCOME - 1d"},null,{"$f":"'CF ASSUMPTIONS'!P23","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B24","v":"EARNED INCOME - 2a"},null,{"$f":"'CF ASSUMPTIONS'!P24","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B25","v":"EARNED INCOME - 2b"},null,{"$f":"'CF ASSUMPTIONS'!P25","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B26","v":"EARNED INCOME - 2c"},null,{"$f":"'CF ASSUMPTIONS'!P26","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B27","v":"EARNED INCOME - 2d"},null,{"$f":"'CF ASSUMPTIONS'!P27","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B28","v":"FICA (withholding): PERSON1"},null,{"$f":"'CF ASSUMPTIONS'!P28","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B29","v":"FICA (withholding): PERSON2"},null,{"$f":"'CF ASSUMPTIONS'!P29","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B30","v":"PENSION - 1"},null,{"$f":"'CF ASSUMPTIONS'!P30","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B31","v":"PENSION - 2"},null,{"$f":"'CF ASSUMPTIONS'!P31","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B32","v":"PENSION - 3"},null,{"$f":"'CF ASSUMPTIONS'!P32","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B33","v":"SOCIAL SECURITY - 1 (start age & $)"},null,{"$f":"'CF ASSUMPTIONS'!P33","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B34","v":"SOCIAL SECURITY - 2 (start age & $)"},null,{"$f":"'CF ASSUMPTIONS'!P34","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B35","v":0},null,{"$f":"'CF ASSUMPTIONS'!P35","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B36","v":"OTHER 1"},null,{"$f":"'CF ASSUMPTIONS'!P36","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B37","v":"OTHER 2"},null,{"$f":"'CF ASSUMPTIONS'!P37","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B38","v":"OTHER 3"},null,{"$f":"'CF ASSUMPTIONS'!P38","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B39","v":"OTHER 4"},null,{"$f":"'CF ASSUMPTIONS'!P39","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B40","v":"OTHER 5"},null,{"$f":"'CF ASSUMPTIONS'!P40","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B41","v":"OTHER 6"},null,{"$f":"'CF ASSUMPTIONS'!P41","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B42","v":"NON-TAXABLE INCOME - 1"},"not taxed",{"$f":"'CF ASSUMPTIONS'!P42","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B43","v":"NON-TAXABLE INCOME - 2"},null,{"$f":"'CF ASSUMPTIONS'!P43","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B44","v":"NON-TAXABLE INCOME - 3"},null,{"$f":"'CF ASSUMPTIONS'!P44","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B45","v":"NON-TAXABLE INCOME - 4"},null,{"$f":"'CF ASSUMPTIONS'!P45","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B46","v":"NON-TAXABLE INCOME - 5"},null,{"$f":"'CF ASSUMPTIONS'!P46","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B47","v":"NON-TAXABLE INCOME - 6"},null,{"$f":"'CF ASSUMPTIONS'!P47","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B48","v":"PRE-TAX SAVINGS"},null,{"$f":"'CF ASSUMPTIONS'!P48","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B49","v":"PRE-TAX SAVINGS"},null,{"$f":"'CF ASSUMPTIONS'!P49","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B50","v":"PRE-TAX SAVINGS"},null,{"$f":"'CF ASSUMPTIONS'!P50","v":0},null,0]
[null,"QP/IRA DISTRIBUTIONS (e.g, RMDs)",null,{"$f":"'FULL VIEW'!Q12","v":0},null,0]
[null,"PORTFOLIO INCOME",null,{"$f":"'FULL VIEW'!S12","v":0},null,0]
[null,"TOTAL INCOME BEFORE TAXES",null,{"$f":"SUM(D11:D43)","v":0},null,0]
[]
[null,"INCOME TAXES",null,{"$f":"-'FULL VIEW'!X12","v":0},null,{"$f":"D46/12","v":0}]
[]
[null,"NET INCOME",null,{"$f":"SUM(D11:D46)-D44","v":0},null,{"$f":"D48/12","v":0}]
[]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B54","v":"EXPENSES:  RECURRING"}]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B56","v":"ACCOUNTING"},null,{"$f":"'CF ASSUMPTIONS'!P56","v":0},null,{"$f":"D53/12","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B57","v":"AUTO, FUEL"},null,{"$f":"'CF ASSUMPTIONS'!P57","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B58","v":"AUTO, INSURANCE"},null,{"$f":"'CF ASSUMPTIONS'!P58","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B59","v":"AUTO, LICENSE/REGISTRATION"},null,{"$f":"'CF ASSUMPTIONS'!P59","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B60","v":"AUTO, MAINTENANCE & REPAIRS"},null,{"$f":"'CF ASSUMPTIONS'!P60","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B61","v":"AUTO, PARKING"},null,{"$f":"'CF ASSUMPTIONS'!P61","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B62","v":"AUTO, TOLL"},null,{"$f":"'CF ASSUMPTIONS'!P62","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B63","v":"CHARITABLE GIVING"},null,{"$f":"'CF ASSUMPTIONS'!P63","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B64","v":"CLOTHING"},null,{"$f":"'CF ASSUMPTIONS'!P64","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B65","v":"DEBT REPAYMENT, OTHER"},null,{"$f":"'CF ASSUMPTIONS'!P65","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B66","v":"DEPENDENT CARE"},null,{"$f":"'CF ASSUMPTIONS'!P66","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B67","v":"DINING OUT"},null,{"$f":"'CF ASSUMPTIONS'!P67","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B68","v":"DISABILITY INSURANCE"},null,{"$f":"'CF ASSUMPTIONS'!P68","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B69","v":"EDUCATION"},null,{"$f":"'CF ASSUMPTIONS'!P69","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B70","v":"ENTERTAINMENT, CABLE, INTERNET"},null,{"$f":"'CF ASSUMPTIONS'!P70","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B71","v":"FOOD"},null,{"$f":"'CF ASSUMPTIONS'!P71","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B72","v":"GIFTS"},null,{"$f":"'CF ASSUMPTIONS'!P72","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B73","v":"HOME, REPAIR"},null,{"$f":"'CF ASSUMPTIONS'!P73","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B74","v":"HOME, MAINTENANCE - ROUTINE"},null,{"$f":"'CF ASSUMPTIONS'!P74","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B75","v":"HOME, INSURANCE"},null,{"$f":"'CF ASSUMPTIONS'!P75","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B76","v":"LAUNDRY, CLEANING"},null,{"$f":"'CF ASSUMPTIONS'!P76","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B77","v":"LIFE INSURANCE"},null,{"$f":"'CF ASSUMPTIONS'!P77","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B78","v":"LONG TERM CARE INS., if deductible"},null,{"$f":"'CF ASSUMPTIONS'!P78","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B79","v":"MEDICAL/DENTAL INSURANCE"},null,{"$f":"'CF ASSUMPTIONS'!P79","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B80","v":"MEDICARE &/OR MEDIGAP PERSON1"},null,{"$f":"'CF ASSUMPTIONS'!P80","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B81","v":"MEDICARE &/OR MEDIGAP PERSON2"},null,{"$f":"'CF ASSUMPTIONS'!P81","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B82","v":"MEDICAL, TAX DEDUCTIBLE, OTHER"},null,{"$f":"'CF ASSUMPTIONS'!P82","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B83","v":"OTHER - 0"},null,{"$f":"'CF ASSUMPTIONS'!P83","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B84","v":"OTHER - 1"},null,{"$f":"'CF ASSUMPTIONS'!P84","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B85","v":"OTHER - 2"},null,{"$f":"'CF ASSUMPTIONS'!P85","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B86","v":"OTHER - 3"},null,{"$f":"'CF ASSUMPTIONS'!P86","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B87","v":"OTHER - 4"},null,{"$f":"'CF ASSUMPTIONS'!P87","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B88","v":"OTHER - 5"},null,{"$f":"'CF ASSUMPTIONS'!P88","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B89","v":"OTHER - 6"},null,{"$f":"'CF ASSUMPTIONS'!P89","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B90","v":"OTHER - 7"},null,{"$f":"'CF ASSUMPTIONS'!P90","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B91","v":"OTHER - 8"},null,{"$f":"'CF ASSUMPTIONS'!P91","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B92","v":"OTHER - 9"},null,{"$f":"'CF ASSUMPTIONS'!P92","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B93","v":"OTHER - 10"},null,{"$f":"'CF ASSUMPTIONS'!P93","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B94","v":"PERSONAL CARE, GYM, ETC"},null,{"$f":"'CF ASSUMPTIONS'!P94","v":0},null,0]
[]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"FIRST & SECOND YEARS"]
[]
[null,"CASHFLOW FORECAST (page 2)"]
[]
[]
[]
[]
[null,"EXPENSES: RECURRING (CONTINUED)"]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B107","v":"PETS ETC"},null,{"$f":"'CF ASSUMPTIONS'!P107","v":0},null,{"$f":"D105/12","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B108","v":"TAXES - PROPERTY"},null,{"$f":"'CF ASSUMPTIONS'!P108","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B109","v":"TAXES - AGI ADJUSTMENTS - OTHER 1"},null,{"$f":"'CF ASSUMPTIONS'!P109","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B110","v":"TAXES - AGI ADJUSTMENTS - OTHER 2"},null,{"$f":"'CF ASSUMPTIONS'!P110","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B111","v":"TAXES - ITEM'D DEDUCT'S OVER 2% AGI"},null,{"$f":"'CF ASSUMPTIONS'!P111","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B112","v":"TAXES - ROTH IRA CONTRIBUTIONS"},null,{"$f":"'CF ASSUMPTIONS'!P112","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B113","v":"TELEPHONE"},null,{"$f":"'CF ASSUMPTIONS'!P113","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B114","v":"TRAVEL"},null,{"$f":"'CF ASSUMPTIONS'!P114","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B115","v":"UTILITIES"},null,{"$f":"'CF ASSUMPTIONS'!P115","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B116","v":"VACATION"},null,{"$f":"'CF ASSUMPTIONS'!P116","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B117","v":"WHATEVER"},null,{"$f":"'CF ASSUMPTIONS'!P117","v":0},null,0]
[]
[null,"TOTAL RECURRING EXPENSES",null,{"$f":"'CF ASSUMPTIONS'!P118","v":0},null,{"$f":"D117/12","v":0}]
[]
[]
[null,"EXPENSES: NON-RECURRING"]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B122","v":"ECONOMIZE TRIGGER #1"},null,{"$f":"'CF ASSUMPTIONS'!P122","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q122","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B124","v":"ECONOMIZE TRIGGER #2"},null,{"$f":"'CF ASSUMPTIONS'!P124","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q124","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B126","v":"OTHER1"},null,{"$f":"'CF ASSUMPTIONS'!P126","v":0},null,{"$f":"D124/12","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B127","v":"OTHER 2"},null,{"$f":"'CF ASSUMPTIONS'!P127","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B128","v":"OTHER 3"},null,{"$f":"'CF ASSUMPTIONS'!P128","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B129","v":"OTHER 4"},null,{"$f":"'CF ASSUMPTIONS'!P129","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B130","v":"OTHER 5"},null,{"$f":"'CF ASSUMPTIONS'!P130","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B131","v":"OTHER 6"},null,{"$f":"'CF ASSUMPTIONS'!P131","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B132","v":"OTHER 7"},null,{"$f":"'CF ASSUMPTIONS'!P132","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B133","v":"OTHER 8"},null,{"$f":"'CF ASSUMPTIONS'!P133","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B134","v":"OTHER 9"},null,{"$f":"'CF ASSUMPTIONS'!P134","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B135","v":"OTHER 10"},null,{"$f":"'CF ASSUMPTIONS'!P135","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B136","v":"OTHER 11"},null,{"$f":"'CF ASSUMPTIONS'!P136","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B137","v":"OTHER 12"},null,{"$f":"'CF ASSUMPTIONS'!P137","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B138","v":"OTHER 13"},null,{"$f":"'CF ASSUMPTIONS'!P138","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B139","v":"OTHER 14"},null,{"$f":"'CF ASSUMPTIONS'!P139","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B140","v":"OTHER 15"},null,{"$f":"'CF ASSUMPTIONS'!P140","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B141","v":"OTHER 16"},null,{"$f":"'CF ASSUMPTIONS'!P141","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B142","v":"OTHER 17"},null,{"$f":"'CF ASSUMPTIONS'!P142","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B143","v":"OTHER 18"},null,{"$f":"'CF ASSUMPTIONS'!P143","v":0},null,0]
[null,{"$f":"'CF ASSUMPTIONS'!B144","v":"OTHER 11"},null,{"$f":"'CF ASSUMPTIONS'!P144","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q144","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B145","v":"OTHER 12"},null,{"$f":"'CF ASSUMPTIONS'!P145","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q145","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B146","v":"OTHER 13"},null,{"$f":"'CF ASSUMPTIONS'!P146","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q146","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B147","v":"OTHER 14"},null,{"$f":"'CF ASSUMPTIONS'!P147","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q147","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B148","v":"OTHER 15"},null,{"$f":"'CF ASSUMPTIONS'!P148","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q148","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B149","v":"OTHER 16"},null,{"$f":"'CF ASSUMPTIONS'!P149","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q149","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B150","v":"OTHER 17"},null,{"$f":"'CF ASSUMPTIONS'!P150","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q150","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B151","v":"OTHER 18"},null,{"$f":"'CF ASSUMPTIONS'!P151","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q151","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B152","v":"OTHER 19"},null,{"$f":"'CF ASSUMPTIONS'!P152","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q152","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B153","v":"OTHER 20"},null,{"$f":"'CF ASSUMPTIONS'!P153","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q153","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B154","v":"OTHER 21"},null,{"$f":"'CF ASSUMPTIONS'!P154","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q154","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B155","v":"OTHER 22"},null,{"$f":"'CF ASSUMPTIONS'!P155","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q155","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B156","v":"OTHER 23"},null,{"$f":"'CF ASSUMPTIONS'!P156","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q156","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B157","v":"OTHER 24"},null,{"$f":"'CF ASSUMPTIONS'!P157","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q157","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B158","v":"OTHER 25"},null,{"$f":"'CF ASSUMPTIONS'!P158","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q158","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B159","v":"OTHER 26"},null,{"$f":"'CF ASSUMPTIONS'!P159","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q159","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B160","v":"OTHER 27"},null,{"$f":"'CF ASSUMPTIONS'!P160","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q160","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B161","v":"OTHER 28"},null,{"$f":"'CF ASSUMPTIONS'!P161","v":0},null,{"$f":"'CF ASSUMPTIONS'!Q161","v":0}]
[]
[null,"TOTAL NON-RECURRING",null,{"$f":"'CF ASSUMPTIONS'!P163","v":0},null,{"$f":"D161/12","v":0}]
[]
[]
[null,"DEBT SERVICE",null,{"$f":"'FULL VIEW'!N12","v":0},null,{"$f":"D164/12","v":0}]
[]
[]
[null,"TOTAL EXPENSES",null,{"$f":"D164+D161+D117","v":0},null,{"$f":"D167/12","v":0}]
[]
[]
[null,"CASHFLOW",null,{"$f":"D48-D167","v":0},null,{"$f":"D170/12","v":0}]

{"sheet":"CF CHART","index":14,"n_rows":126,"n_cols":21,"rows_kept":126,"cut":false,"hidden":false,"merged":[[4,1,4,20],[0,1,0,20]]}
[null,{"$f":"INVESTMENTS!B1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[]
[null,"INCOME & EXPENSES - CASHFLOWS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"AGE","YEAR","TOTAL INCOME, net tax","TOTAL INCOME ex-PORTFOLIO, net tax","EXPENSES"]
[{"$f":"'FULL VIEW'!J12","v":15.997262149212929},{"$f":"'FULL VIEW'!I12","v":15.997262149212929},{"$f":"'FULL VIEW'!H12","v":2016},{"$f":"'FULL VIEW'!AB12+'FULL VIEW'!BE12+'FULL VIEW'!BQ12-'FULL VIEW'!Q12","v":0},{"$f":"'FULL VIEW'!AB12-'FULL VIEW'!Q12","v":0},{"$f":"'FULL VIEW'!O12","v":0}]
[{"$f":"'FULL VIEW'!J13","v":16.997262149212929},{"$f":"'FULL VIEW'!I13","v":16.997262149212929},null,{"$f":"'FULL VIEW'!AB13+'FULL VIEW'!BE13+'FULL VIEW'!BQ13-'FULL VIEW'!Q13","v":0},{"$f":"'FULL VIEW'!AB13-'FULL VIEW'!Q13","v":0},{"$f":"'FULL VIEW'!O13","v":0}]
[{"$f":"'FULL VIEW'!J14","v":17.997262149212929},{"$f":"'FULL VIEW'!I14","v":17.997262149212929},null,{"$f":"'FULL VIEW'!AB14+'FULL VIEW'!BE14+'FULL VIEW'!BQ14-'FULL VIEW'!Q14","v":0},{"$f":"'FULL VIEW'!AB14-'FULL VIEW'!Q14","v":0},{"$f":"'FULL VIEW'!O14","v":0}]
[{"$f":"'FULL VIEW'!J15","v":18.997262149212929},{"$f":"'FULL VIEW'!I15","v":18.997262149212929},null,{"$f":"'FULL VIEW'!AB15+'FULL VIEW'!BE15+'FULL VIEW'!BQ15-'FULL VIEW'!Q15","v":0},{"$f":"'FULL VIEW'!AB15-'FULL VIEW'!Q15","v":0},{"$f":"'FULL VIEW'!O15","v":0}]
[{"$f":"'FULL VIEW'!J16","v":19.997262149212929},{"$f":"'FULL VIEW'!I16","v":19.997262149212929},null,{"$f":"'FULL VIEW'!AB16+'FULL VIEW'!BE16+'FULL VIEW'!BQ16-'FULL VIEW'!Q16","v":0},{"$f":"'FULL VIEW'!AB16-'FULL VIEW'!Q16","v":0},{"$f":"'FULL VIEW'!O16","v":0}]
[{"$f":"'FULL VIEW'!J17","v":20.997262149212929},{"$f":"'FULL VIEW'!I17","v":20.997262149212929},null,{"$f":"'FULL VIEW'!AB17+'FULL VIEW'!BE17+'FULL VIEW'!BQ17-'FULL VIEW'!Q17","v":0},{"$f":"'FULL VIEW'!AB17-'FULL VIEW'!Q17","v":0},{"$f":"'FULL VIEW'!O17","v":0}]
[{"$f":"'FULL VIEW'!J18","v":21.997262149212929},{"$f":"'FULL VIEW'!I18","v":21.997262149212929},null,{"$f":"'FULL VIEW'!AB18+'FULL VIEW'!BE18+'FULL VIEW'!BQ18-'FULL VIEW'!Q18","v":0},{"$f":"'FULL VIEW'!AB18-'FULL VIEW'!Q18","v":0},{"$f":"'FULL VIEW'!O18","v":0}]
[{"$f":"'FULL VIEW'!J19","v":22.997262149212929},{"$f":"'FULL VIEW'!I19","v":22.997262149212929},null,{"$f":"'FULL VIEW'!AB19+'FULL VIEW'!BE19+'FULL VIEW'!BQ19-'FULL VIEW'!Q19","v":0},{"$f":"'FULL VIEW'!AB19-'FULL VIEW'!Q19","v":0},{"$f":"'FULL VIEW'!O19","v":0}]
[{"$f":"'FULL VIEW'!J20","v":23.997262149212929},{"$f":"'FULL VIEW'!I20","v":23.997262149212929},null,{"$f":"'FULL VIEW'!AB20+'FULL VIEW'!BE20+'FULL VIEW'!BQ20-'FULL VIEW'!Q20","v":0},{"$f":"'FULL VIEW'!AB20-'FULL VIEW'!Q20","v":0},{"$f":"'FULL VIEW'!O20","v":0}]
[{"$f":"'FULL VIEW'!J21","v":24.997262149212929},{"$f":"'FULL VIEW'!I21","v":24.997262149212929},{"$f":"'FULL VIEW'!H21","v":2025},{"$f":"'FULL VIEW'!AB21+'FULL VIEW'!BE21+'FULL VIEW'!BQ21-'FULL VIEW'!Q21","v":0},{"$f":"'FULL VIEW'!AB21-'FULL VIEW'!Q21","v":0},{"$f":"'FULL VIEW'!O21","v":0}]
[{"$f":"'FULL VIEW'!J22","v":25.997262149212929},{"$f":"'FULL VIEW'!I22","v":25.997262149212929},null,{"$f":"'FULL VIEW'!AB22+'FULL VIEW'!BE22+'FULL VIEW'!BQ22-'FULL VIEW'!Q22","v":0},{"$f":"'FULL VIEW'!AB22-'FULL VIEW'!Q22","v":0},{"$f":"'FULL VIEW'!O22","v":0}]
[{"$f":"'FULL VIEW'!J23","v":26.997262149212929},{"$f":"'FULL VIEW'!I23","v":26.997262149212929},null,{"$f":"'FULL VIEW'!AB23+'FULL VIEW'!BE23+'FULL VIEW'!BQ23-'FULL VIEW'!Q23","v":0},{"$f":"'FULL VIEW'!AB23-'FULL VIEW'!Q23","v":0},{"$f":"'FULL VIEW'!O23","v":0}]
[{"$f":"'FULL VIEW'!J24","v":27.997262149212929},{"$f":"'FULL VIEW'!I24","v":27.997262149212929},null,{"$f":"'FULL VIEW'!AB24+'FULL VIEW'!BE24+'FULL VIEW'!BQ24-'FULL VIEW'!Q24","v":0},{"$f":"'FULL VIEW'!AB24-'FULL VIEW'!Q24","v":0},{"$f":"'FULL VIEW'!O24","v":0}]
[{"$f":"'FULL VIEW'!J25","v":28.997262149212929},{"$f":"'FULL VIEW'!I25","v":28.997262149212929},null,{"$f":"'FULL VIEW'!AB25+'FULL VIEW'!BE25+'FULL VIEW'!BQ25-'FULL VIEW'!Q25","v":0},{"$f":"'FULL VIEW'!AB25-'FULL VIEW'!Q25","v":0},{"$f":"'FULL VIEW'!O25","v":0}]
[{"$f":"'FULL VIEW'!J26","v":29.997262149212929},{"$f":"'FULL VIEW'!I26","v":29.997262149212929},null,{"$f":"'FULL VIEW'!AB26+'FULL VIEW'!BE26+'FULL VIEW'!BQ26-'FULL VIEW'!Q26","v":0},{"$f":"'FULL VIEW'!AB26-'FULL VIEW'!Q26","v":0},{"$f":"'FULL VIEW'!O26","v":0}]
[{"$f":"'FULL VIEW'!J27","v":30.997262149212929},{"$f":"'FULL VIEW'!I27","v":30.997262149212929},null,{"$f":"'FULL VIEW'!AB27+'FULL VIEW'!BE27+'FULL VIEW'!BQ27-'FULL VIEW'!Q27","v":0},{"$f":"'FULL VIEW'!AB27-'FULL VIEW'!Q27","v":0},{"$f":"'FULL VIEW'!O27","v":0}]
[{"$f":"'FULL VIEW'!J28","v":31.997262149212929},{"$f":"'FULL VIEW'!I28","v":31.997262149212929},null,{"$f":"'FULL VIEW'!AB28+'FULL VIEW'!BE28+'FULL VIEW'!BQ28-'FULL VIEW'!Q28","v":0},{"$f":"'FULL VIEW'!AB28-'FULL VIEW'!Q28","v":0},{"$f":"'FULL VIEW'!O28","v":0}]
[{"$f":"'FULL VIEW'!J29","v":32.997262149212929},{"$f":"'FULL VIEW'!I29","v":32.997262149212929},null,{"$f":"'FULL VIEW'!AB29+'FULL VIEW'!BE29+'FULL VIEW'!BQ29-'FULL VIEW'!Q29","v":0},{"$f":"'FULL VIEW'!AB29-'FULL VIEW'!Q29","v":0},{"$f":"'FULL VIEW'!O29","v":0}]
[{"$f":"'FULL VIEW'!J30","v":33.997262149212929},{"$f":"'FULL VIEW'!I30","v":33.997262149212929},null,{"$f":"'FULL VIEW'!AB30+'FULL VIEW'!BE30+'FULL VIEW'!BQ30-'FULL VIEW'!Q30","v":0},{"$f":"'FULL VIEW'!AB30-'FULL VIEW'!Q30","v":0},{"$f":"'FULL VIEW'!O30","v":0}]
[{"$f":"'FULL VIEW'!J31","v":34.997262149212929},{"$f":"'FULL VIEW'!I31","v":34.997262149212929},{"$f":"'FULL VIEW'!H31","v":2035},{"$f":"'FULL VIEW'!AB31+'FULL VIEW'!BE31+'FULL VIEW'!BQ31-'FULL VIEW'!Q31","v":0},{"$f":"'FULL VIEW'!AB31-'FULL VIEW'!Q31","v":0},{"$f":"'FULL VIEW'!O31","v":0}]
[{"$f":"'FULL VIEW'!J32","v":35.997262149212929},{"$f":"'FULL VIEW'!I32","v":35.997262149212929},null,{"$f":"'FULL VIEW'!AB32+'FULL VIEW'!BE32+'FULL VIEW'!BQ32-'FULL VIEW'!Q32","v":0},{"$f":"'FULL VIEW'!AB32-'FULL VIEW'!Q32","v":0},{"$f":"'FULL VIEW'!O32","v":0}]
[{"$f":"'FULL VIEW'!J33","v":36.997262149212929},{"$f":"'FULL VIEW'!I33","v":36.997262149212929},null,{"$f":"'FULL VIEW'!AB33+'FULL VIEW'!BE33+'FULL VIEW'!BQ33-'FULL VIEW'!Q33","v":0},{"$f":"'FULL VIEW'!AB33-'FULL VIEW'!Q33","v":0},{"$f":"'FULL VIEW'!O33","v":0}]
[{"$f":"'FULL VIEW'!J34","v":37.997262149212929},{"$f":"'FULL VIEW'!I34","v":37.997262149212929},null,{"$f":"'FULL VIEW'!AB34+'FULL VIEW'!BE34+'FULL VIEW'!BQ34-'FULL VIEW'!Q34","v":0},{"$f":"'FULL VIEW'!AB34-'FULL VIEW'!Q34","v":0},{"$f":"'FULL VIEW'!O34","v":0}]
[{"$f":"'FULL VIEW'!J35","v":38.997262149212929},{"$f":"'FULL VIEW'!I35","v":38.997262149212929},null,{"$f":"'FULL VIEW'!AB35+'FULL VIEW'!BE35+'FULL VIEW'!BQ35-'FULL VIEW'!Q35","v":0},{"$f":"'FULL VIEW'!AB35-'FULL VIEW'!Q35","v":0},{"$f":"'FULL VIEW'!O35","v":0}]
[{"$f":"'FULL VIEW'!J36","v":39.997262149212929},{"$f":"'FULL VIEW'!I36","v":39.997262149212929},null,{"$f":"'FULL VIEW'!AB36+'FULL VIEW'!BE36+'FULL VIEW'!BQ36-'FULL VIEW'!Q36","v":0},{"$f":"'FULL VIEW'!AB36-'FULL VIEW'!Q36","v":0},{"$f":"'FULL VIEW'!O36","v":0}]
[{"$f":"'FULL VIEW'!J37","v":40.997262149212929},{"$f":"'FULL VIEW'!I37","v":40.997262149212929},null,{"$f":"'FULL VIEW'!AB37+'FULL VIEW'!BE37+'FULL VIEW'!BQ37-'FULL VIEW'!Q37","v":0},{"$f":"'FULL VIEW'!AB37-'FULL VIEW'!Q37","v":0},{"$f":"'FULL VIEW'!O37","v":0}]
[{"$f":"'FULL VIEW'!J38","v":41.997262149212929},{"$f":"'FULL VIEW'!I38","v":41.997262149212929},null,{"$f":"'FULL VIEW'!AB38+'FULL VIEW'!BE38+'FULL VIEW'!BQ38-'FULL VIEW'!Q38","v":0},{"$f":"'FULL VIEW'!AB38-'FULL VIEW'!Q38","v":0},{"$f":"'FULL VIEW'!O38","v":0}]
[{"$f":"'FULL VIEW'!J39","v":42.997262149212929},{"$f":"'FULL VIEW'!I39","v":42.997262149212929},null,{"$f":"'FULL VIEW'!AB39+'FULL VIEW'!BE39+'FULL VIEW'!BQ39-'FULL VIEW'!Q39","v":0},{"$f":"'FULL VIEW'!AB39-'FULL VIEW'!Q39","v":0},{"$f":"'FULL VIEW'!O39","v":0}]
[{"$f":"'FULL VIEW'!J40","v":43.997262149212929},{"$f":"'FULL VIEW'!I40","v":43.997262149212929},null,{"$f":"'FULL VIEW'!AB40+'FULL VIEW'!BE40+'FULL VIEW'!BQ40-'FULL VIEW'!Q40","v":0},{"$f":"'FULL VIEW'!AB40-'FULL VIEW'!Q40","v":0},{"$f":"'FULL VIEW'!O40","v":0}]
[{"$f":"'FULL VIEW'!J41","v":44.997262149212929},{"$f":"'FULL VIEW'!I41","v":44.997262149212929},{"$f":"'FULL VIEW'!H41","v":2045},{"$f":"'FULL VIEW'!AB41+'FULL VIEW'!BE41+'FULL VIEW'!BQ41-'FULL VIEW'!Q41","v":0},{"$f":"'FULL VIEW'!AB41-'FULL VIEW'!Q41","v":0},{"$f":"'FULL VIEW'!O41","v":0}]
[{"$f":"'FULL VIEW'!J42","v":45.997262149212929},{"$f":"'FULL VIEW'!I42","v":45.997262149212929},null,{"$f":"'FULL VIEW'!AB42+'FULL VIEW'!BE42+'FULL VIEW'!BQ42-'FULL VIEW'!Q42","v":0},{"$f":"'FULL VIEW'!AB42-'FULL VIEW'!Q42","v":0},{"$f":"'FULL VIEW'!O42","v":0}]
[{"$f":"'FULL VIEW'!J43","v":46.997262149212929},{"$f":"'FULL VIEW'!I43","v":46.997262149212929},null,{"$f":"'FULL VIEW'!AB43+'FULL VIEW'!BE43+'FULL VIEW'!BQ43-'FULL VIEW'!Q43","v":0},{"$f":"'FULL VIEW'!AB43-'FULL VIEW'!Q43","v":0},{"$f":"'FULL VIEW'!O43","v":0}]
[{"$f":"'FULL VIEW'!J44","v":47.997262149212929},{"$f":"'FULL VIEW'!I44","v":47.997262149212929},null,{"$f":"'FULL VIEW'!AB44+'FULL VIEW'!BE44+'FULL VIEW'!BQ44-'FULL VIEW'!Q44","v":0},{"$f":"'FULL VIEW'!AB44-'FULL VIEW'!Q44","v":0},{"$f":"'FULL VIEW'!O44","v":0}]
[{"$f":"'FULL VIEW'!J45","v":48.997262149212929},{"$f":"'FULL VIEW'!I45","v":48.997262149212929},null,{"$f":"'FULL VIEW'!AB45+'FULL VIEW'!BE45+'FULL VIEW'!BQ45-'FULL VIEW'!Q45","v":0},{"$f":"'FULL VIEW'!AB45-'FULL VIEW'!Q45","v":0},{"$f":"'FULL VIEW'!O45","v":0}]
[{"$f":"'FULL VIEW'!J46","v":49.997262149212929},{"$f":"'FULL VIEW'!I46","v":49.997262149212929},null,{"$f":"'FULL VIEW'!AB46+'FULL VIEW'!BE46+'FULL VIEW'!BQ46-'FULL VIEW'!Q46","v":0},{"$f":"'FULL VIEW'!AB46-'FULL VIEW'!Q46","v":0},{"$f":"'FULL VIEW'!O46","v":0}]
[{"$f":"'FULL VIEW'!J47","v":50.997262149212929},{"$f":"'FULL VIEW'!I47","v":50.997262149212929},null,{"$f":"'FULL VIEW'!AB47+'FULL VIEW'!BE47+'FULL VIEW'!BQ47-'FULL VIEW'!Q47","v":0},{"$f":"'FULL VIEW'!AB47-'FULL VIEW'!Q47","v":0},{"$f":"'FULL VIEW'!O47","v":0}]
[{"$f":"'FULL VIEW'!J48","v":51.997262149212929},{"$f":"'FULL VIEW'!I48","v":51.997262149212929},null,{"$f":"'FULL VIEW'!AB48+'FULL VIEW'!BE48+'FULL VIEW'!BQ48-'FULL VIEW'!Q48","v":0},{"$f":"'FULL VIEW'!AB48-'FULL VIEW'!Q48","v":0},{"$f":"'FULL VIEW'!O48","v":0}]
[{"$f":"'FULL VIEW'!J49","v":52.997262149212929},{"$f":"'FULL VIEW'!I49","v":52.997262149212929},null,{"$f":"'FULL VIEW'!AB49+'FULL VIEW'!BE49+'FULL VIEW'!BQ49-'FULL VIEW'!Q49","v":0},{"$f":"'FULL VIEW'!AB49-'FULL VIEW'!Q49","v":0},{"$f":"'FULL VIEW'!O49","v":0}]
[{"$f":"'FULL VIEW'!J50","v":53.997262149212929},{"$f":"'FULL VIEW'!I50","v":53.997262149212929},null,{"$f":"'FULL VIEW'!AB50+'FULL VIEW'!BE50+'FULL VIEW'!BQ50-'FULL VIEW'!Q50","v":0},{"$f":"'FULL VIEW'!AB50-'FULL VIEW'!Q50","v":0},{"$f":"'FULL VIEW'!O50","v":0}]
[{"$f":"'FULL VIEW'!J51","v":54.997262149212929},{"$f":"'FULL VIEW'!I51","v":54.997262149212929},{"$f":"'FULL VIEW'!H51","v":2055},{"$f":"'FULL VIEW'!AB51+'FULL VIEW'!BE51+'FULL VIEW'!BQ51-'FULL VIEW'!Q51","v":0},{"$f":"'FULL VIEW'!AB51-'FULL VIEW'!Q51","v":0},{"$f":"'FULL VIEW'!O51","v":0}]
[{"$f":"'FULL VIEW'!J52","v":55.997262149212929},{"$f":"'FULL VIEW'!I52","v":55.997262149212929},null,{"$f":"'FULL VIEW'!AB52+'FULL VIEW'!BE52+'FULL VIEW'!BQ52-'FULL VIEW'!Q52","v":0},{"$f":"'FULL VIEW'!AB52-'FULL VIEW'!Q52","v":0},{"$f":"'FULL VIEW'!O52","v":0}]
[{"$f":"'FULL VIEW'!J53","v":56.997262149212929},{"$f":"'FULL VIEW'!I53","v":56.997262149212929},null,{"$f":"'FULL VIEW'!AB53+'FULL VIEW'!BE53+'FULL VIEW'!BQ53-'FULL VIEW'!Q53","v":0},{"$f":"'FULL VIEW'!AB53-'FULL VIEW'!Q53","v":0},{"$f":"'FULL VIEW'!O53","v":0}]
[{"$f":"'FULL VIEW'!J54","v":57.997262149212929},{"$f":"'FULL VIEW'!I54","v":57.997262149212929},null,{"$f":"'FULL VIEW'!AB54+'FULL VIEW'!BE54+'FULL VIEW'!BQ54-'FULL VIEW'!Q54","v":0},{"$f":"'FULL VIEW'!AB54-'FULL VIEW'!Q54","v":0},{"$f":"'FULL VIEW'!O54","v":0}]
[{"$f":"'FULL VIEW'!J55","v":58.997262149212929},{"$f":"'FULL VIEW'!I55","v":58.997262149212929},null,{"$f":"'FULL VIEW'!AB55+'FULL VIEW'!BE55+'FULL VIEW'!BQ55-'FULL VIEW'!Q55","v":0},{"$f":"'FULL VIEW'!AB55-'FULL VIEW'!Q55","v":0},{"$f":"'FULL VIEW'!O55","v":0}]
[{"$f":"'FULL VIEW'!J56","v":59.997262149212929},{"$f":"'FULL VIEW'!I56","v":59.997262149212929},null,{"$f":"'FULL VIEW'!AB56+'FULL VIEW'!BE56+'FULL VIEW'!BQ56-'FULL VIEW'!Q56","v":0},{"$f":"'FULL VIEW'!AB56-'FULL VIEW'!Q56","v":0},{"$f":"'FULL VIEW'!O56","v":0}]
[{"$f":"'FULL VIEW'!J57","v":60.997262149212929},{"$f":"'FULL VIEW'!I57","v":60.997262149212929},null,{"$f":"'FULL VIEW'!AB57+'FULL VIEW'!BE57+'FULL VIEW'!BQ57-'FULL VIEW'!Q57","v":0},{"$f":"'FULL VIEW'!AB57-'FULL VIEW'!Q57","v":0},{"$f":"'FULL VIEW'!O57","v":0}]
[{"$f":"'FULL VIEW'!J58","v":61.997262149212929},{"$f":"'FULL VIEW'!I58","v":61.997262149212929},null,{"$f":"'FULL VIEW'!AB58+'FULL VIEW'!BE58+'FULL VIEW'!BQ58-'FULL VIEW'!Q58","v":0},{"$f":"'FULL VIEW'!AB58-'FULL VIEW'!Q58","v":0},{"$f":"'FULL VIEW'!O58","v":0}]
[{"$f":"'FULL VIEW'!J59","v":62.997262149212929},{"$f":"'FULL VIEW'!I59","v":62.997262149212929},null,{"$f":"'FULL VIEW'!AB59+'FULL VIEW'!BE59+'FULL VIEW'!BQ59-'FULL VIEW'!Q59","v":0},{"$f":"'FULL VIEW'!AB59-'FULL VIEW'!Q59","v":0},{"$f":"'FULL VIEW'!O59","v":0}]
[{"$f":"'FULL VIEW'!J60","v":63.997262149212929},{"$f":"'FULL VIEW'!I60","v":63.997262149212929},null,{"$f":"'FULL VIEW'!AB60+'FULL VIEW'!BE60+'FULL VIEW'!BQ60-'FULL VIEW'!Q60","v":0},{"$f":"'FULL VIEW'!AB60-'FULL VIEW'!Q60","v":0},{"$f":"'FULL VIEW'!O60","v":0}]
[{"$f":"'FULL VIEW'!J61","v":64.997262149212929},{"$f":"'FULL VIEW'!I61","v":64.997262149212929},{"$f":"'FULL VIEW'!H61","v":2065},{"$f":"'FULL VIEW'!AB61+'FULL VIEW'!BE61+'FULL VIEW'!BQ61-'FULL VIEW'!Q61","v":0},{"$f":"'FULL VIEW'!AB61-'FULL VIEW'!Q61","v":0},{"$f":"'FULL VIEW'!O61","v":0}]
[{"$f":"'FULL VIEW'!J62","v":65.997262149212929},{"$f":"'FULL VIEW'!I62","v":65.997262149212929},null,{"$f":"'FULL VIEW'!AB62+'FULL VIEW'!BE62+'FULL VIEW'!BQ62-'FULL VIEW'!Q62","v":0},{"$f":"'FULL VIEW'!AB62-'FULL VIEW'!Q62","v":0},{"$f":"'FULL VIEW'!O62","v":0}]
[{"$f":"'FULL VIEW'!J63","v":66.997262149212929},{"$f":"'FULL VIEW'!I63","v":66.997262149212929},null,{"$f":"'FULL VIEW'!AB63+'FULL VIEW'!BE63+'FULL VIEW'!BQ63-'FULL VIEW'!Q63","v":0},{"$f":"'FULL VIEW'!AB63-'FULL VIEW'!Q63","v":0},{"$f":"'FULL VIEW'!O63","v":0}]
[{"$f":"'FULL VIEW'!J64","v":67.997262149212929},{"$f":"'FULL VIEW'!I64","v":67.997262149212929},null,{"$f":"'FULL VIEW'!AB64+'FULL VIEW'!BE64+'FULL VIEW'!BQ64-'FULL VIEW'!Q64","v":0},{"$f":"'FULL VIEW'!AB64-'FULL VIEW'!Q64","v":0},{"$f":"'FULL VIEW'!O64","v":0}]
[{"$f":"'FULL VIEW'!J65","v":68.997262149212929},{"$f":"'FULL VIEW'!I65","v":68.997262149212929},null,{"$f":"'FULL VIEW'!AB65+'FULL VIEW'!BE65+'FULL VIEW'!BQ65-'FULL VIEW'!Q65","v":0},{"$f":"'FULL VIEW'!AB65-'FULL VIEW'!Q65","v":0},{"$f":"'FULL VIEW'!O65","v":0}]
[{"$f":"'FULL VIEW'!J66","v":69.997262149212929},{"$f":"'FULL VIEW'!I66","v":69.997262149212929},null,{"$f":"'FULL VIEW'!AB66+'FULL VIEW'!BE66+'FULL VIEW'!BQ66-'FULL VIEW'!Q66","v":0},{"$f":"'FULL VIEW'!AB66-'FULL VIEW'!Q66","v":0},{"$f":"'FULL VIEW'!O66","v":0}]
[{"$f":"'FULL VIEW'!J67","v":70.997262149212929},{"$f":"'FULL VIEW'!I67","v":70.997262149212929},null,{"$f":"'FULL VIEW'!AB67+'FULL VIEW'!BE67+'FULL VIEW'!BQ67-'FULL VIEW'!Q67","v":0},{"$f":"'FULL VIEW'!AB67-'FULL VIEW'!Q67","v":0},{"$f":"'FULL VIEW'!O67","v":0}]
[{"$f":"'FULL VIEW'!J68","v":71.997262149212929},{"$f":"'FULL VIEW'!I68","v":71.997262149212929},null,{"$f":"'FULL VIEW'!AB68+'FULL VIEW'!BE68+'FULL VIEW'!BQ68-'FULL VIEW'!Q68","v":0},{"$f":"'FULL VIEW'!AB68-'FULL VIEW'!Q68","v":0},{"$f":"'FULL VIEW'!O68","v":0}]
[{"$f":"'FULL VIEW'!J69","v":72.997262149212929},{"$f":"'FULL VIEW'!I69","v":72.997262149212929},null,{"$f":"'FULL VIEW'!AB69+'FULL VIEW'!BE69+'FULL VIEW'!BQ69-'FULL VIEW'!Q69","v":0},{"$f":"'FULL VIEW'!AB69-'FULL VIEW'!Q69","v":0},{"$f":"'FULL VIEW'!O69","v":0}]
[{"$f":"'FULL VIEW'!J70","v":73.997262149212929},{"$f":"'FULL VIEW'!I70","v":73.997262149212929},null,{"$f":"'FULL VIEW'!AB70+'FULL VIEW'!BE70+'FULL VIEW'!BQ70-'FULL VIEW'!Q70","v":0},{"$f":"'FULL VIEW'!AB70-'FULL VIEW'!Q70","v":0},{"$f":"'FULL VIEW'!O70","v":0}]
[{"$f":"'FULL VIEW'!J71","v":74.997262149212929},{"$f":"'FULL VIEW'!I71","v":74.997262149212929},{"$f":"'FULL VIEW'!H71","v":2075},{"$f":"'FULL VIEW'!AB71+'FULL VIEW'!BE71+'FULL VIEW'!BQ71-'FULL VIEW'!Q71","v":0},{"$f":"'FULL VIEW'!AB71-'FULL VIEW'!Q71","v":0},{"$f":"'FULL VIEW'!O71","v":0}]

{"sheet":"ESTATE CHART","index":15,"n_rows":124,"n_cols":7,"rows_kept":124,"cut":false,"hidden":false,"merged":[[50,19,51,19],[52,19,53,19],[54,19,55,19],[4,2,4,19]]}
[null,null,{"$f":"INVESTMENTS!B1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[]
[null,null,"ESTATE NET WORTH (Assets less Liabilities)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["age2","age1","YEAR","FUTURE $$","TODAY'S $$","LIQUID ASSETS","DISCOUNT FACTOR"]
[{"$f":"'CF CHART'!A67","v":15.997262149212929},{"$f":"'CF CHART'!B67","v":15.997262149212929},{"$f":"'CF CHART'!C67","v":2016},{"$f":"'FULL VIEW'!AJ12","v":0.01},{"$f":"D63/G63","v":0.01},{"$f":"'FULL VIEW'!AO12","v":0.01},1]
[null,null,null,{"$f":"'FULL VIEW'!AJ13","v":0.01},{"$f":"D64/G64","v":0.01},{"$f":"'FULL VIEW'!AO13","v":0.01},{"$f":"G63*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ14","v":0.01},0.01,{"$f":"'FULL VIEW'!AO14","v":0.01},{"$f":"G64*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ15","v":0.01},0.01,{"$f":"'FULL VIEW'!AO15","v":0.01},{"$f":"G65*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ16","v":0.01},0.01,{"$f":"'FULL VIEW'!AO16","v":0.01},{"$f":"G66*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ17","v":0.01},0.01,{"$f":"'FULL VIEW'!AO17","v":0.01},{"$f":"G67*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ18","v":0.01},0.01,{"$f":"'FULL VIEW'!AO18","v":0.01},{"$f":"G68*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ19","v":0.01},0.01,{"$f":"'FULL VIEW'!AO19","v":0.01},{"$f":"G69*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ20","v":0.01},0.01,{"$f":"'FULL VIEW'!AO20","v":0.01},{"$f":"G70*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"'CF CHART'!A76","v":24.997262149212929},{"$f":"'CF CHART'!B76","v":24.997262149212929},{"$f":"'CF CHART'!C76","v":2025},{"$f":"'FULL VIEW'!AJ21","v":0.01},0.01,{"$f":"'FULL VIEW'!AO21","v":0.01},{"$f":"G71*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ22","v":0.01},0.01,{"$f":"'FULL VIEW'!AO22","v":0.01},{"$f":"G72*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ23","v":0.01},0.01,{"$f":"'FULL VIEW'!AO23","v":0.01},{"$f":"G73*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ24","v":0.01},0.01,{"$f":"'FULL VIEW'!AO24","v":0.01},{"$f":"G74*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ25","v":0.01},0.01,{"$f":"'FULL VIEW'!AO25","v":0.01},{"$f":"G75*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ26","v":0.01},0.01,{"$f":"'FULL VIEW'!AO26","v":0.01},{"$f":"G76*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ27","v":0.01},0.01,{"$f":"'FULL VIEW'!AO27","v":0.01},{"$f":"G77*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ28","v":0.01},0.01,{"$f":"'FULL VIEW'!AO28","v":0.01},{"$f":"G78*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ29","v":0.01},{"$f":"D80/G80","v":0.01},{"$f":"'FULL VIEW'!AO29","v":0.01},{"$f":"G79*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ30","v":0.01},0.01,{"$f":"'FULL VIEW'!AO30","v":0.01},{"$f":"G80*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"'CF CHART'!A86","v":34.997262149212929},{"$f":"'CF CHART'!B86","v":34.997262149212929},{"$f":"'CF CHART'!C86","v":2035},{"$f":"'FULL VIEW'!AJ31","v":0.01},0.01,{"$f":"'FULL VIEW'!AO31","v":0.01},{"$f":"G81*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ32","v":0.01},0.01,{"$f":"'FULL VIEW'!AO32","v":0.01},{"$f":"G82*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ33","v":0.01},0.01,{"$f":"'FULL VIEW'!AO33","v":0.01},{"$f":"G83*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ34","v":0.01},0.01,{"$f":"'FULL VIEW'!AO34","v":0.01},{"$f":"G84*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ35","v":0.01},0.01,{"$f":"'FULL VIEW'!AO35","v":0.01},{"$f":"G85*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ36","v":0.01},0.01,{"$f":"'FULL VIEW'!AO36","v":0.01},{"$f":"G86*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ37","v":0.01},0.01,{"$f":"'FULL VIEW'!AO37","v":0.01},{"$f":"G87*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ38","v":0.01},0.01,{"$f":"'FULL VIEW'!AO38","v":0.01},{"$f":"G88*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ39","v":0.01},0.01,{"$f":"'FULL VIEW'!AO39","v":0.01},{"$f":"G89*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ40","v":0.01},0.01,{"$f":"'FULL VIEW'!AO40","v":0.01},{"$f":"G90*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"'CF CHART'!A96","v":44.997262149212929},{"$f":"'CF CHART'!B96","v":44.997262149212929},{"$f":"'CF CHART'!C96","v":2045},{"$f":"'FULL VIEW'!AJ41","v":0.01},0.01,{"$f":"'FULL VIEW'!AO41","v":0.01},{"$f":"G91*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ42","v":0.01},0.01,{"$f":"'FULL VIEW'!AO42","v":0.01},{"$f":"G92*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ43","v":0.01},0.01,{"$f":"'FULL VIEW'!AO43","v":0.01},{"$f":"G93*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ44","v":0.01},0.01,{"$f":"'FULL VIEW'!AO44","v":0.01},{"$f":"G94*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ45","v":0.01},{"$f":"D96/G96","v":0.01},{"$f":"'FULL VIEW'!AO45","v":0.01},{"$f":"G95*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ46","v":0.01},0.01,{"$f":"'FULL VIEW'!AO46","v":0.01},{"$f":"G96*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ47","v":0.01},0.01,{"$f":"'FULL VIEW'!AO47","v":0.01},{"$f":"G97*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ48","v":0.01},0.01,{"$f":"'FULL VIEW'!AO48","v":0.01},{"$f":"G98*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ49","v":0.01},0.01,{"$f":"'FULL VIEW'!AO49","v":0.01},{"$f":"G99*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ50","v":0.01},0.01,{"$f":"'FULL VIEW'!AO50","v":0.01},{"$f":"G100*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"'CF CHART'!A106","v":54.997262149212929},{"$f":"'CF CHART'!B106","v":54.997262149212929},{"$f":"'CF CHART'!C106","v":2055},{"$f":"'FULL VIEW'!AJ51","v":0.01},0.01,{"$f":"'FULL VIEW'!AO51","v":0.01},{"$f":"G101*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ52","v":0.01},0.01,{"$f":"'FULL VIEW'!AO52","v":0.01},{"$f":"G102*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ53","v":0.01},{"$f":"D104/G104","v":0.01},{"$f":"'FULL VIEW'!AO53","v":0.01},{"$f":"G103*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ54","v":0.01},0.01,{"$f":"'FULL VIEW'!AO54","v":0.01},{"$f":"G104*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ55","v":0.01},0.01,{"$f":"'FULL VIEW'!AO55","v":0.01},{"$f":"G105*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ56","v":0.01},0.01,{"$f":"'FULL VIEW'!AO56","v":0.01},{"$f":"G106*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ57","v":0.01},0.01,{"$f":"'FULL VIEW'!AO57","v":0.01},{"$f":"G107*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ58","v":0.01},0.01,{"$f":"'FULL VIEW'!AO58","v":0.01},{"$f":"G108*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ59","v":0.01},0.01,{"$f":"'FULL VIEW'!AO59","v":0.01},{"$f":"G109*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ60","v":0.01},0.01,{"$f":"'FULL VIEW'!AO60","v":0.01},{"$f":"G110*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"'CF CHART'!A116","v":64.997262149212929},{"$f":"'CF CHART'!B116","v":64.997262149212929},{"$f":"'CF CHART'!C116","v":2065},{"$f":"'FULL VIEW'!AJ61","v":0.01},0.01,{"$f":"'FULL VIEW'!AO61","v":0.01},{"$f":"G111*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ62","v":0.01},0.01,{"$f":"'FULL VIEW'!AO62","v":0.01},{"$f":"G112*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ63","v":0.01},0.01,{"$f":"'FULL VIEW'!AO63","v":0.01},{"$f":"G113*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ64","v":0.01},0.01,{"$f":"'FULL VIEW'!AO64","v":0.01},{"$f":"G114*(1+INVESTMENTS!$E$82)","v":1}]
[null,null,null,{"$f":"'FULL VIEW'!AJ65","v":0.01},0.01,{"$f":"'FULL VIEW'!AO65","v":0.01},{"$f":"G115*(1+INVESTMENTS!$E$82)","v":1}]
[{"$f":"A116+1","v":1},{"$f":"B116+1","v":1},null,{"$f":"'FULL VIEW'!AJ66","v":0.01},0.01,{"$f":"'FULL VIEW'!AO66","v":0.01},{"$f":"G116*(1+INVESTMENTS!$E$82)","v":1}]
[2,2,null,{"$f":"'FULL VIEW'!AJ67","v":0.01},0.01,{"$f":"'FULL VIEW'!AO67","v":0.01},{"$f":"G117*(1+INVESTMENTS!$E$82)","v":1}]
[3,3,null,{"$f":"'FULL VIEW'!AJ68","v":0.01},0.01,{"$f":"'FULL VIEW'!AO68","v":0.01},{"$f":"G118*(1+INVESTMENTS!$E$82)","v":1}]
[4,4,null,{"$f":"'FULL VIEW'!AJ69","v":0.01},0.01,{"$f":"'FULL VIEW'!AO69","v":0.01},{"$f":"G119*(1+INVESTMENTS!$E$82)","v":1}]
[5,5,null,{"$f":"'FULL VIEW'!AJ70","v":0.01},0.01,{"$f":"'FULL VIEW'!AO70","v":0.01},{"$f":"G120*(1+INVESTMENTS!$E$82)","v":1}]
[6,6,{"$f":"C112+10","v":2075},{"$f":"'FULL VIEW'!AJ71","v":0.01},0.01,{"$f":"'FULL VIEW'!AO71","v":0.01},{"$f":"G121*(1+INVESTMENTS!$E$82)","v":1}]
[7,7,10,{"$f":"'FULL VIEW'!AJ72","v":0.01},0.01,{"$f":"'FULL VIEW'!AO72","v":0.01},{"$f":"G122*(1+INVESTMENTS!$E$82)","v":1}]
[8,8,null,{"$f":"'FULL VIEW'!AJ73","v":0},0,{"$f":"'FULL VIEW'!AO73","v":0},{"$f":"G123*(1+INVESTMENTS!$E$82)","v":1}]

{"sheet":"FULL VIEW","index":16,"n_rows":76,"n_cols":78,"rows_kept":76,"cut":false,"hidden":false,"merged":[[9,39,10,39],[9,38,10,38],[6,7,6,36],[2,7,2,36],[3,7,3,36],[4,7,4,36],[7,66,7,71],[7,8,8,9],[8,64,9,64],[7,63,7,64],[7,7,8,7],[7,15,7,27],[7,36,8,36],[7,10,7,14],[7,28,8,28],[7,29,7,34],[7,35,8,35],[9,8,9,9]]}
[]
[]
[null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[]
[null,null,null,null,null,null,null,"The FULL View"]
[null,null,null,null,null,null,null,"YEAR","AGE    (year end)",null,"USES OF FUNDS",null,null,null,null,"SOURCES OF FUNDS  (taxable)",null,null,null,null,null,null,null,null,null,null,null,null,"CASH FLOW (taxable)","BALANCE SHEET ELEMENTS",null,null,null,null,null,"TOTAL ESTATE","ESTATE, NET QP/IRA UNREALIZED TAXES",null,null,null,{"$f":"{\"Sim\",5,\"Output 1\",\"'FULL VIEW'!$AJ$12\",\"Output 2\",\"'FULL VIEW'!$AJ$22\",\"Output 3\",\"'FULL VIEW'!$AJ$32\",\"Output 4\",\"'FULL VIEW'!$AJ$42\",\"Output 5\",\"'FULL VIEW'!$AJ$52\",\"1\",\"3\",\"1,000\",\"0\"}","v":"Sim"},null,null,null,null,null,null,null,null,null,null,null,null,null,"RMD CALCS",null,"RMD YEAR #2",{"$f":"'GENERAL ASSUMPTIONS'!C50","v":2070},"RMD YEAR #1",{"$f":"'GENERAL ASSUMPTIONS'!C49","v":2070},null,null,null,"RMD FACTORS",null,null,"ROTH ASSETS"]
[null,null,null,null,null,null,null,null,null,null,"RECURRING EXPENSES","ECONOMIZING","NON-RECURRING EXPENSES","DEBT SERVICE","TOTAL","EARNED & OTHER INCOME","REQUIRED (IRA, QP) MINIMUM DISTRIBUTION","NET NEED","PORTFOLIO INCOME","TAXABLE INCOME","TAXABLE INCOME - REAL $$","TAXES, FED - REAL","TAXES, STATE - REAL","INCOME   TAXES","MARGINAL TAX RATE","EFFECTIVE TAX RATE","REINV EARN /","NET",null,"TAXABLE PORTFOLIO ASSETS","QP / IRA  ASSETS","ROTH IRA ASSETS","OTHER ASSETS 1-4","OTHER ASSETS 5-8","DEBT",null,null,null,null,null,"liquid assets",null,"YEARLY CALC COUNTER",null,null,null,null,null,null,null,null,null,null,null,"YEAR","CONTRIB.","GROWTH","MINIMUM","SHORTAGE DISTR.  TAXED AT GREATER OF LAST MARGINAL OR ","BALANCE","AGE",null,null,"YEAR","LIFE EXPECTANCY MULTIPIER",null,"YEAR","CONTRIB.","GROWTH",null,"SHORTAGE ","BALANCE",null,"MARGINAL TAX RATE","EFFECTIVE TAX RATE","CUM TAXES PAID",null,"IRA DIST. MANUAL ( OVER RMD)"]
[null,null,null,null,null,null,null,"A","B",null,"C",null,"D","E","F","G","H",null,"I",null,null,null,null,"J",null,null,"(PRIN USED)","K","L","M","N","O","P","Q","R","S","T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTR.",{"$f":"'GENERAL ASSUMPTIONS'!C59","v":0.25000000000000006},null,null,null,null,null,null,null,null,null,null,null,"DISTR."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INVESTMENTS!F11:I11)","v":3.3333333333333335E-3},{"$f":"($BH11)","v":3.3333333333333335E-3},{"$f":"BT11","v":3.3333333333333335E-3},{"$f":"SUM('OTHER ASSETS'!G30:J30)","v":0},{"$f":"'OTHER ASSETS'!F30+'OTHER ASSETS'!E30+'OTHER ASSETS'!D30+'OTHER ASSETS'!C30","v":0},{"$f":"-DEBT!AS30","v":0},{"$f":"SUM(AD11:AI11)","v":0.01},{"$f":"AJ11-AE11*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},"YEAR",null,null,{"$f":"AE11+AD11+AF11","v":0.01},null,0,null,null,null,null,null,null,null,null,null,null,null,"OPENING ",null,null,null,null,{"$f":"SUM(INVESTMENTS!N11:Q11)","v":3.3333333333333335E-3},null,null,null,{"$f":"($BH$8)","v":2070},27.4,null,"OPENING ",null,null,null,null,{"$f":"INVESTMENTS!K75","v":3.3333333333333335E-3},null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C42","v":2016},{"$f":"'GENERAL ASSUMPTIONS'!C27","v":15.997262149212929},{"$f":"'GENERAL ASSUMPTIONS'!C28","v":15.997262149212929},{"$f":"'CF ASSUMPTIONS'!P118","v":0},{"$f":"INVESTMENTS!P85+INVESTMENTS!S85","v":0},{"$f":"'CF ASSUMPTIONS'!P163","v":0},{"$f":"DEBT!D33","v":0},{"$f":"SUM(K12:N12)","v":0},{"$f":"'CF ASSUMPTIONS'!P52","v":0},{"$f":"BF12","v":0},{"$f":"(O12+X12)-(Q12+P12)","v":0},{"$f":"IF(AD11>0,AD11*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E85),0)","v":0},{"$f":"'INCOME TAXES'!D2","v":-6300},{"$f":"T12/(1+INVESTMENTS!$E$82)^AQ11","v":-6300},{"$f":"IF(U12>0,     (VLOOKUP(U12,FEDTAXRATES,2)*(U12-VLOOKUP(U12,FEDTAXRATES,1))+VLOOKUP(U12,FEDTAXRATES,3)),0)*1","v":0},{"$f":"IF(U12>0,         (VLOOKUP(U12,STATETAXRATES,2)*(U12-VLOOKUP(U12,STATETAXRATES,1))+VLOOKUP(U12,STATETAXRATES,3)),0)*1","v":0},{"$f":"(V12+W12)*(1+INVESTMENTS!$E$82)^AQ11","v":0},{"$f":"IF(U12>0,VLOOKUP(U12,FEDTAXRATES,2)*1+VLOOKUP(U12,STATETAXRATES,2)*1)","v":false},{"$f":"X12/T12","v":0},{"$f":"S12-R12","v":0},{"$f":"Q12+P12+S12-X12","v":0},{"$f":"AB12-O12","v":0},{"$f":"IF((AD11+AA12)>0,(AD11+AA12),0)","v":3.3333333333333335E-3},{"$f":"($BH12)","v":3.3333333333333335E-3},{"$f":"BT12","v":3.3333333333333335E-3},{"$f":"SUM('OTHER ASSETS'!G31:J31)","v":0},{"$f":"'OTHER ASSETS'!F31+'OTHER ASSETS'!E31+'OTHER ASSETS'!D31+'OTHER ASSETS'!C31","v":0},{"$f":"-DEBT!C33","v":0},{"$f":"SUM(AD12:AI12)","v":0.01},{"$f":"AJ12-AE12*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},{"$f":"H12","v":2016},null,null,{"$f":"AE12+AD12+AF12","v":0.01},null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"baseyear","v":2016},{"$f":"'CF ASSUMPTIONS'!$P$169","v":0},{"$f":"IF(BF12=BH11,0,(BH11+BD12)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E85))","v":0},{"$f":"IF($BH$8>BC12,0,INVESTMENTS!$S$37*(BH11/VLOOKUP(BC12,$BL$11:$BM$54,2)))+IF($BF$8>BC12,0,(1-INVESTMENTS!$S$37)*(BH11/VLOOKUP(BC12,$BL$11:$BM$54,2)))+BZ12","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA12+AD11+BT11+BP12+BQ12)<0,IF((((BH11+BD12-BF12)*(1+INVESTMENTS!E85)))>-(AA12+AD11+BT11+BP12+BQ12)/(1-IF(Y11>$BG$10,Y11,$BG$10)),-((AA12+AD11+BT11+BP12+BQ12)/(1-IF(Y11>$BG$10,Y11,$BG$10))),((BH11+BD12+BE12-BF12))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA12+AD11)<0,IF((((BH11+BD12-BF12)*(1+INVESTMENTS!E85)))>-(AA12+AD11)/(1-IF(Y11>$BG$10,Y11,$BG$10)),-((AA12+AD11)/(1-IF(Y11>$BG$10,Y11,$BG$10))),((BH11+BD12+BE12-BF12))),0),\"\"))","v":0},{"$f":"SUM(BH11+BD12+BE12-BF12-BG12)","v":3.3333333333333335E-3},{"$f":"(I12)","v":15.997262149212929},null,null,{"$f":"(BL11+1)","v":2071},26.5,null,{"$f":"baseyear","v":2016},{"$f":"'CF ASSUMPTIONS'!$P$112","v":0},{"$f":"IF(BR12=BT11,0,(BT11+BP12)*(INVESTMENTS!E85))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA12+AD11)<0,IF((((BT11+BP12-BR12)*(1+INVESTMENTS!E85)))>-(AA12+AD11),-((AA12+AD11)),((BT11+BP12+BQ12-BR12))),0),IF(BH12=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA12+AD11)<0,IF((((BT11+BP12-BR12)*(1+INVESTMENTS!E85)))>-(AA12+AD11),IF(-(AA12+AD11+BG12)>0,-(AA12+AD11+BG12),0),((BT11+BP12+BQ12-BR12))),0),\"\"),))","v":0},{"$f":"SUM(BT11+BP12+BQ12-BS12)","v":3.3333333333333335E-3},null,{"$f":"Y12","v":false},{"$f":"Z12","v":0},{"$f":"SUM($X$12:X12)+$BX$11","v":0}]
[null,null,null,null,null,null,null,{"$f":"(H12+1)","v":2017},{"$f":"(I12+1)","v":16.997262149212929},16.997262149212929,{"$f":"'CF ASSUMPTIONS'!Q$118","v":0},{"$f":"INVESTMENTS!P86+INVESTMENTS!S86","v":0},{"$f":"'CF ASSUMPTIONS'!Q$163","v":0},{"$f":"DEBT!D34","v":0},{"$f":"SUM(K13:N13)","v":0},{"$f":"'CF ASSUMPTIONS'!Q52","v":0},{"$f":"BF13","v":0},0,{"$f":"IF(AD12>0,AD12*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E86),0)","v":0},{"$f":"'INCOME TAXES'!D3","v":-6300},{"$f":"T13/(1+INVESTMENTS!$E$82)^AQ12","v":-6300},0,0,{"$f":"(V13+W13)*(1+INVESTMENTS!$E$82)^AQ12","v":0},false,{"$f":"X13/T13","v":0},0,0,0,{"$f":"IF((AD12+AA13)>0,(AD12+AA13),0)","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G32:J32)","v":0},{"$f":"'OTHER ASSETS'!F32+'OTHER ASSETS'!E32+'OTHER ASSETS'!D32+'OTHER ASSETS'!C32","v":0},{"$f":"-DEBT!C34","v":0},{"$f":"SUM(AD13:AI13)","v":0.01},{"$f":"AJ13-AE13*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},{"$f":"H13","v":2017},null,null,{"$f":"AE13+AD13+AF13","v":0.01},null,{"$f":"AQ12+1","v":2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BC12+1)","v":2017},{"$f":"'CF ASSUMPTIONS'!$Q$169","v":0},{"$f":"IF(BF13=BH12,0,(BH12+BD13)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E86))","v":0},{"$f":"IF($BH$8>BC13,0,INVESTMENTS!$S$37*(BH12/VLOOKUP(BC13,$BL$11:$BM$54,2)))+IF($BF$8>BC13,0,(1-INVESTMENTS!$S$37)*(BH12/VLOOKUP(BC13,$BL$11:$BM$54,2)))+BZ13","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA13+AD12+BT12+BP13+BQ13)<0,IF((((BH12+BD13-BF13)*(1+INVESTMENTS!E86)))>-(AA13+AD12+BT12+BP13+BQ13)/(1-IF(Y12>$BG$10,Y12,$BG$10)),-((AA13+AD12+BT12+BP13+BQ13)/(1-IF(Y12>$BG$10,Y12,$BG$10))),((BH12+BD13+BE13-BF13))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA13+AD12)<0,IF((((BH12+BD13-BF13)*(1+INVESTMENTS!E86)))>-(AA13+AD12)/(1-IF(Y12>$BG$10,Y12,$BG$10)),-((AA13+AD12)/(1-IF(Y12>$BG$10,Y12,$BG$10))),((BH12+BD13+BE13-BF13))),0),\"\"))","v":0},{"$f":"SUM(BH12+BD13+BE13-BF13-BG13)","v":3.3333333333333335E-3},16.997262149212929,null,null,{"$f":"(BL12+1)","v":2072},25.6,null,{"$f":"(BO12+1)","v":2017},{"$f":"'CF ASSUMPTIONS'!$Q$112","v":0},{"$f":"IF(BR13=BT12,0,(BT12+BP13)*(INVESTMENTS!E86))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA13+AD12)<0,IF((((BT12+BP13-BR13)*(1+INVESTMENTS!E86)))>-(AA13+AD12),-((AA13+AD12)),((BT12+BP13+BQ13-BR13))),0),IF(BH13=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA13+AD12)<0,IF((((BT12+BP13-BR13)*(1+INVESTMENTS!E86)))>-(AA13+AD12),IF(-(AA13+AD12+BG13)>0,-(AA13+AD12+BG13),0),((BT12+BP13+BQ13-BR13))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X13)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2018,17.997262149212929,17.997262149212929,{"$f":"'CF ASSUMPTIONS'!R$118","v":0},{"$f":"INVESTMENTS!P87+INVESTMENTS!S87","v":0},{"$f":"'CF ASSUMPTIONS'!R$163","v":0},{"$f":"DEBT!D35","v":0},0,{"$f":"'CF ASSUMPTIONS'!R52","v":0},0,0,{"$f":"IF(AD13>0,AD13*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E87),0)","v":0},{"$f":"'INCOME TAXES'!D4","v":-6300},{"$f":"T14/(1+INVESTMENTS!$E$82)^AQ13","v":-6300},0,0,{"$f":"(V14+W14)*(1+INVESTMENTS!$E$82)^AQ13","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G33:J33)","v":0},{"$f":"'OTHER ASSETS'!F33+'OTHER ASSETS'!E33+'OTHER ASSETS'!D33+'OTHER ASSETS'!C33","v":0},{"$f":"-DEBT!C35","v":0},{"$f":"SUM(AD14:AI14)","v":0.01},{"$f":"AJ14-AE14*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2018,null,null,0.01,null,3,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"'CF ASSUMPTIONS'!$R$169","v":0},{"$f":"IF(BF14=BH13,0,(BH13+BD14)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E87))","v":0},{"$f":"IF($BH$8>BC14,0,INVESTMENTS!$S$37*(BH13/VLOOKUP(BC14,$BL$11:$BM$54,2)))+IF($BF$8>BC14,0,(1-INVESTMENTS!$S$37)*(BH13/VLOOKUP(BC14,$BL$11:$BM$54,2)))+BZ14","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA14+AD13+BT13+BP14+BQ14)<0,IF((((BH13+BD14-BF14)*(1+INVESTMENTS!E87)))>-(AA14+AD13+BT13+BP14+BQ14)/(1-IF(Y13>$BG$10,Y13,$BG$10)),-((AA14+AD13+BT13+BP14+BQ14)/(1-IF(Y13>$BG$10,Y13,$BG$10))),((BH13+BD14+BE14-BF14))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA14+AD13)<0,IF((((BH13+BD14-BF14)*(1+INVESTMENTS!E87)))>-(AA14+AD13)/(1-IF(Y13>$BG$10,Y13,$BG$10)),-((AA14+AD13)/(1-IF(Y13>$BG$10,Y13,$BG$10))),((BH13+BD14+BE14-BF14))),0),\"\"))","v":0},3.3333333333333335E-3,17.997262149212929,null,null,2073,24.7,null,2018,{"$f":"'CF ASSUMPTIONS'!$R$112","v":0},{"$f":"IF(BR14=BT13,0,(BT13+BP14)*(INVESTMENTS!E87))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA14+AD13)<0,IF((((BT13+BP14-BR14)*(1+INVESTMENTS!E87)))>-(AA14+AD13),-((AA14+AD13)),((BT13+BP14+BQ14-BR14))),0),IF(BH14=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA14+AD13)<0,IF((((BT13+BP14-BR14)*(1+INVESTMENTS!E87)))>-(AA14+AD13),IF(-(AA14+AD13+BG14)>0,-(AA14+AD13+BG14),0),((BT13+BP14+BQ14-BR14))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X14)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2019,18.997262149212929,18.997262149212929,{"$f":"'CF ASSUMPTIONS'!S$118","v":0},{"$f":"INVESTMENTS!P88+INVESTMENTS!S88","v":0},{"$f":"'CF ASSUMPTIONS'!S$163","v":0},{"$f":"DEBT!D36","v":0},0,{"$f":"'CF ASSUMPTIONS'!S52","v":0},0,0,{"$f":"IF(AD14>0,AD14*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E88),0)","v":0},{"$f":"'INCOME TAXES'!D5","v":-6300},{"$f":"T15/(1+INVESTMENTS!$E$82)^AQ14","v":-6300},0,0,{"$f":"(V15+W15)*(1+INVESTMENTS!$E$82)^AQ14","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G34:J34)","v":0},{"$f":"'OTHER ASSETS'!F34+'OTHER ASSETS'!E34+'OTHER ASSETS'!D34+'OTHER ASSETS'!C34","v":0},{"$f":"-DEBT!C36","v":0},{"$f":"SUM(AD15:AI15)","v":0.01},{"$f":"AJ15-AE15*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2019,null,null,0.01,null,4,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"'CF ASSUMPTIONS'!$S$169","v":0},{"$f":"IF(BF15=BH14,0,(BH14+BD15)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E88))","v":0},{"$f":"IF($BH$8>BC15,0,INVESTMENTS!$S$37*(BH14/VLOOKUP(BC15,$BL$11:$BM$54,2)))+IF($BF$8>BC15,0,(1-INVESTMENTS!$S$37)*(BH14/VLOOKUP(BC15,$BL$11:$BM$54,2)))+BZ15","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA15+AD14+BT14+BP15+BQ15)<0,IF((((BH14+BD15-BF15)*(1+INVESTMENTS!E88)))>-(AA15+AD14+BT14+BP15+BQ15)/(1-IF(Y14>$BG$10,Y14,$BG$10)),-((AA15+AD14+BT14+BP15+BQ15)/(1-IF(Y14>$BG$10,Y14,$BG$10))),((BH14+BD15+BE15-BF15))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA15+AD14)<0,IF((((BH14+BD15-BF15)*(1+INVESTMENTS!E88)))>-(AA15+AD14)/(1-IF(Y14>$BG$10,Y14,$BG$10)),-((AA15+AD14)/(1-IF(Y14>$BG$10,Y14,$BG$10))),((BH14+BD15+BE15-BF15))),0),\"\"))","v":0},3.3333333333333335E-3,18.997262149212929,null,null,2074,23.8,null,2019,{"$f":"'CF ASSUMPTIONS'!$S$112","v":0},{"$f":"IF(BR15=BT14,0,(BT14+BP15)*(INVESTMENTS!E88))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA15+AD14)<0,IF((((BT14+BP15-BR15)*(1+INVESTMENTS!E88)))>-(AA15+AD14),-((AA15+AD14)),((BT14+BP15+BQ15-BR15))),0),IF(BH15=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA15+AD14)<0,IF((((BT14+BP15-BR15)*(1+INVESTMENTS!E88)))>-(AA15+AD14),IF(-(AA15+AD14+BG15)>0,-(AA15+AD14+BG15),0),((BT14+BP15+BQ15-BR15))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X15)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2020,19.997262149212929,19.997262149212929,{"$f":"'CF ASSUMPTIONS'!T$118","v":0},{"$f":"INVESTMENTS!P89+INVESTMENTS!S89","v":0},{"$f":"'CF ASSUMPTIONS'!T$163","v":0},{"$f":"DEBT!D37","v":0},0,{"$f":"'CF ASSUMPTIONS'!T52","v":0},0,0,{"$f":"IF(AD15>0,AD15*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E89),0)","v":0},{"$f":"'INCOME TAXES'!D6","v":-6300},{"$f":"T16/(1+INVESTMENTS!$E$82)^AQ15","v":-6300},0,0,{"$f":"(V16+W16)*(1+INVESTMENTS!$E$82)^AQ15","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G35:J35)","v":0},{"$f":"'OTHER ASSETS'!F35+'OTHER ASSETS'!E35+'OTHER ASSETS'!D35+'OTHER ASSETS'!C35","v":0},{"$f":"-DEBT!C37","v":0},0.01,{"$f":"AJ16-AE16*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2020,null,null,0.01,null,5,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"'CF ASSUMPTIONS'!$T$169","v":0},{"$f":"IF(BF16=BH15,0,(BH15+BD16)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E89))","v":0},{"$f":"IF($BH$8>BC16,0,INVESTMENTS!$S$37*(BH15/VLOOKUP(BC16,$BL$11:$BM$54,2)))+IF($BF$8>BC16,0,(1-INVESTMENTS!$S$37)*(BH15/VLOOKUP(BC16,$BL$11:$BM$54,2)))+BZ16","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA16+AD15+BT15+BP16+BQ16)<0,IF((((BH15+BD16-BF16)*(1+INVESTMENTS!E89)))>-(AA16+AD15+BT15+BP16+BQ16)/(1-IF(Y15>$BG$10,Y15,$BG$10)),-((AA16+AD15+BT15+BP16+BQ16)/(1-IF(Y15>$BG$10,Y15,$BG$10))),((BH15+BD16+BE16-BF16))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA16+AD15)<0,IF((((BH15+BD16-BF16)*(1+INVESTMENTS!E89)))>-(AA16+AD15)/(1-IF(Y15>$BG$10,Y15,$BG$10)),-((AA16+AD15)/(1-IF(Y15>$BG$10,Y15,$BG$10))),((BH15+BD16+BE16-BF16))),0),\"\"))","v":0},3.3333333333333335E-3,19.997262149212929,null,null,2075,22.9,null,2020,{"$f":"'CF ASSUMPTIONS'!$T$112","v":0},{"$f":"IF(BR16=BT15,0,(BT15+BP16)*(INVESTMENTS!E89))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA16+AD15)<0,IF((((BT15+BP16-BR16)*(1+INVESTMENTS!E89)))>-(AA16+AD15),-((AA16+AD15)),((BT15+BP16+BQ16-BR16))),0),IF(BH16=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA16+AD15)<0,IF((((BT15+BP16-BR16)*(1+INVESTMENTS!E89)))>-(AA16+AD15),IF(-(AA16+AD15+BG16)>0,-(AA16+AD15+BG16),0),((BT15+BP16+BQ16-BR16))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X16)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2021,20.997262149212929,20.997262149212929,{"$f":"'CF ASSUMPTIONS'!U$118","v":0},{"$f":"INVESTMENTS!P90+INVESTMENTS!S90","v":0},{"$f":"'CF ASSUMPTIONS'!U$163","v":0},{"$f":"DEBT!D38","v":0},0,{"$f":"'CF ASSUMPTIONS'!U52","v":0},0,0,{"$f":"IF(AD16>0,AD16*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E90),0)","v":0},{"$f":"'INCOME TAXES'!D7","v":-6300},{"$f":"T17/(1+INVESTMENTS!$E$82)^AQ16","v":-6300},0,0,{"$f":"(V17+W17)*(1+INVESTMENTS!$E$82)^AQ16","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G36:J36)","v":0},{"$f":"'OTHER ASSETS'!F36+'OTHER ASSETS'!E36+'OTHER ASSETS'!D36+'OTHER ASSETS'!C36","v":0},{"$f":"-DEBT!C38","v":0},0.01,{"$f":"AJ17-AE17*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2021,null,null,0.01,null,6,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"'CF ASSUMPTIONS'!$U$169","v":0},{"$f":"IF(BF17=BH16,0,(BH16+BD17)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E90))","v":0},{"$f":"IF($BH$8>BC17,0,INVESTMENTS!$S$37*(BH16/VLOOKUP(BC17,$BL$11:$BM$54,2)))+IF($BF$8>BC17,0,(1-INVESTMENTS!$S$37)*(BH16/VLOOKUP(BC17,$BL$11:$BM$54,2)))+BZ17","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA17+AD16+BT16+BP17+BQ17)<0,IF((((BH16+BD17-BF17)*(1+INVESTMENTS!E90)))>-(AA17+AD16+BT16+BP17+BQ17)/(1-IF(Y16>$BG$10,Y16,$BG$10)),-((AA17+AD16+BT16+BP17+BQ17)/(1-IF(Y16>$BG$10,Y16,$BG$10))),((BH16+BD17+BE17-BF17))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA17+AD16)<0,IF((((BH16+BD17-BF17)*(1+INVESTMENTS!E90)))>-(AA17+AD16)/(1-IF(Y16>$BG$10,Y16,$BG$10)),-((AA17+AD16)/(1-IF(Y16>$BG$10,Y16,$BG$10))),((BH16+BD17+BE17-BF17))),0),\"\"))","v":0},3.3333333333333335E-3,20.997262149212929,null,null,2076,22,null,2021,{"$f":"'CF ASSUMPTIONS'!$U$112","v":0},{"$f":"IF(BR17=BT16,0,(BT16+BP17)*(INVESTMENTS!E90))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA17+AD16)<0,IF((((BT16+BP17-BR17)*(1+INVESTMENTS!E90)))>-(AA17+AD16),-((AA17+AD16)),((BT16+BP17+BQ17-BR17))),0),IF(BH17=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA17+AD16)<0,IF((((BT16+BP17-BR17)*(1+INVESTMENTS!E90)))>-(AA17+AD16),IF(-(AA17+AD16+BG17)>0,-(AA17+AD16+BG17),0),((BT16+BP17+BQ17-BR17))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X17)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2022,21.997262149212929,21.997262149212929,{"$f":"'CF ASSUMPTIONS'!V$118","v":0},{"$f":"INVESTMENTS!P91+INVESTMENTS!S91","v":0},{"$f":"'CF ASSUMPTIONS'!V$163","v":0},{"$f":"DEBT!D39","v":0},0,{"$f":"'CF ASSUMPTIONS'!V52","v":0},0,0,{"$f":"IF(AD17>0,AD17*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E91),0)","v":0},{"$f":"'INCOME TAXES'!D8","v":-6300},{"$f":"T18/(1+INVESTMENTS!$E$82)^AQ17","v":-6300},0,0,{"$f":"(V18+W18)*(1+INVESTMENTS!$E$82)^AQ17","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G37:J37)","v":0},{"$f":"'OTHER ASSETS'!F37+'OTHER ASSETS'!E37+'OTHER ASSETS'!D37+'OTHER ASSETS'!C37","v":0},{"$f":"-DEBT!C39","v":0},0.01,{"$f":"AJ18-AE18*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2022,null,null,0.01,null,7,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"'CF ASSUMPTIONS'!$V$169","v":0},{"$f":"IF(BF18=BH17,0,(BH17+BD18)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E91))","v":0},{"$f":"IF($BH$8>BC18,0,INVESTMENTS!$S$37*(BH17/VLOOKUP(BC18,$BL$11:$BM$54,2)))+IF($BF$8>BC18,0,(1-INVESTMENTS!$S$37)*(BH17/VLOOKUP(BC18,$BL$11:$BM$54,2)))+BZ18","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA18+AD17+BT17+BP18+BQ18)<0,IF((((BH17+BD18-BF18)*(1+INVESTMENTS!E91)))>-(AA18+AD17+BT17+BP18+BQ18)/(1-IF(Y17>$BG$10,Y17,$BG$10)),-((AA18+AD17+BT17+BP18+BQ18)/(1-IF(Y17>$BG$10,Y17,$BG$10))),((BH17+BD18+BE18-BF18))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA18+AD17)<0,IF((((BH17+BD18-BF18)*(1+INVESTMENTS!E91)))>-(AA18+AD17)/(1-IF(Y17>$BG$10,Y17,$BG$10)),-((AA18+AD17)/(1-IF(Y17>$BG$10,Y17,$BG$10))),((BH17+BD18+BE18-BF18))),0),\"\"))","v":0},3.3333333333333335E-3,21.997262149212929,null,null,2077,21.2,null,2022,{"$f":"'CF ASSUMPTIONS'!$V$112","v":0},{"$f":"IF(BR18=BT17,0,(BT17+BP18)*(INVESTMENTS!E91))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA18+AD17)<0,IF((((BT17+BP18-BR18)*(1+INVESTMENTS!E91)))>-(AA18+AD17),-((AA18+AD17)),((BT17+BP18+BQ18-BR18))),0),IF(BH18=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA18+AD17)<0,IF((((BT17+BP18-BR18)*(1+INVESTMENTS!E91)))>-(AA18+AD17),IF(-(AA18+AD17+BG18)>0,-(AA18+AD17+BG18),0),((BT17+BP18+BQ18-BR18))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X18)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2023,22.997262149212929,22.997262149212929,{"$f":"'CF ASSUMPTIONS'!W$118","v":0},{"$f":"INVESTMENTS!P92+INVESTMENTS!S92","v":0},{"$f":"'CF ASSUMPTIONS'!W$163","v":0},{"$f":"DEBT!D40","v":0},0,{"$f":"'CF ASSUMPTIONS'!W52","v":0},0,0,{"$f":"IF(AD18>0,AD18*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E92),0)","v":0},{"$f":"'INCOME TAXES'!D9","v":-6300},{"$f":"T19/(1+INVESTMENTS!$E$82)^AQ18","v":-6300},0,0,{"$f":"(V19+W19)*(1+INVESTMENTS!$E$82)^AQ18","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G38:J38)","v":0},{"$f":"'OTHER ASSETS'!F38+'OTHER ASSETS'!E38+'OTHER ASSETS'!D38+'OTHER ASSETS'!C38","v":0},{"$f":"-DEBT!C40","v":0},0.01,{"$f":"AJ19-AE19*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2023,null,null,0.01,null,8,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"'CF ASSUMPTIONS'!$W$169","v":0},{"$f":"IF(BF19=BH18,0,(BH18+BD19)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E92))","v":0},{"$f":"IF($BH$8>BC19,0,INVESTMENTS!$S$37*(BH18/VLOOKUP(BC19,$BL$11:$BM$54,2)))+IF($BF$8>BC19,0,(1-INVESTMENTS!$S$37)*(BH18/VLOOKUP(BC19,$BL$11:$BM$54,2)))+BZ19","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA19+AD18+BT18+BP19+BQ19)<0,IF((((BH18+BD19-BF19)*(1+INVESTMENTS!E92)))>-(AA19+AD18+BT18+BP19+BQ19)/(1-IF(Y18>$BG$10,Y18,$BG$10)),-((AA19+AD18+BT18+BP19+BQ19)/(1-IF(Y18>$BG$10,Y18,$BG$10))),((BH18+BD19+BE19-BF19))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA19+AD18)<0,IF((((BH18+BD19-BF19)*(1+INVESTMENTS!E92)))>-(AA19+AD18)/(1-IF(Y18>$BG$10,Y18,$BG$10)),-((AA19+AD18)/(1-IF(Y18>$BG$10,Y18,$BG$10))),((BH18+BD19+BE19-BF19))),0),\"\"))","v":0},3.3333333333333335E-3,22.997262149212929,null,null,2078,20.3,null,2023,{"$f":"'CF ASSUMPTIONS'!$W$112","v":0},{"$f":"IF(BR19=BT18,0,(BT18+BP19)*(INVESTMENTS!E92))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA19+AD18)<0,IF((((BT18+BP19-BR19)*(1+INVESTMENTS!E92)))>-(AA19+AD18),-((AA19+AD18)),((BT18+BP19+BQ19-BR19))),0),IF(BH19=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA19+AD18)<0,IF((((BT18+BP19-BR19)*(1+INVESTMENTS!E92)))>-(AA19+AD18),IF(-(AA19+AD18+BG19)>0,-(AA19+AD18+BG19),0),((BT18+BP19+BQ19-BR19))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X19)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2024,23.997262149212929,23.997262149212929,{"$f":"'CF ASSUMPTIONS'!X$118","v":0},{"$f":"INVESTMENTS!P93+INVESTMENTS!S93","v":0},{"$f":"'CF ASSUMPTIONS'!X$163","v":0},{"$f":"DEBT!D41","v":0},0,{"$f":"'CF ASSUMPTIONS'!X52","v":0},0,0,{"$f":"IF(AD19>0,AD19*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E93),0)","v":0},{"$f":"'INCOME TAXES'!D10","v":-6300},{"$f":"T20/(1+INVESTMENTS!$E$82)^AQ19","v":-6300},0,0,{"$f":"(V20+W20)*(1+INVESTMENTS!$E$82)^AQ19","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G39:J39)","v":0},{"$f":"'OTHER ASSETS'!F39+'OTHER ASSETS'!E39+'OTHER ASSETS'!D39+'OTHER ASSETS'!C39","v":0},{"$f":"-DEBT!C41","v":0},0.01,{"$f":"AJ20-AE20*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2024,null,null,0.01,null,9,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"'CF ASSUMPTIONS'!$X$169","v":0},{"$f":"IF(BF20=BH19,0,(BH19+BD20)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E93))","v":0},{"$f":"IF($BH$8>BC20,0,INVESTMENTS!$S$37*(BH19/VLOOKUP(BC20,$BL$11:$BM$54,2)))+IF($BF$8>BC20,0,(1-INVESTMENTS!$S$37)*(BH19/VLOOKUP(BC20,$BL$11:$BM$54,2)))+BZ20","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA20+AD19+BT19+BP20+BQ20)<0,IF((((BH19+BD20-BF20)*(1+INVESTMENTS!E93)))>-(AA20+AD19+BT19+BP20+BQ20)/(1-IF(Y19>$BG$10,Y19,$BG$10)),-((AA20+AD19+BT19+BP20+BQ20)/(1-IF(Y19>$BG$10,Y19,$BG$10))),((BH19+BD20+BE20-BF20))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA20+AD19)<0,IF((((BH19+BD20-BF20)*(1+INVESTMENTS!E93)))>-(AA20+AD19)/(1-IF(Y19>$BG$10,Y19,$BG$10)),-((AA20+AD19)/(1-IF(Y19>$BG$10,Y19,$BG$10))),((BH19+BD20+BE20-BF20))),0),\"\"))","v":0},3.3333333333333335E-3,23.997262149212929,null,null,2079,19.5,null,2024,{"$f":"'CF ASSUMPTIONS'!$X$112","v":0},{"$f":"IF(BR20=BT19,0,(BT19+BP20)*(INVESTMENTS!E93))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA20+AD19)<0,IF((((BT19+BP20-BR20)*(1+INVESTMENTS!E93)))>-(AA20+AD19),-((AA20+AD19)),((BT19+BP20+BQ20-BR20))),0),IF(BH20=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA20+AD19)<0,IF((((BT19+BP20-BR20)*(1+INVESTMENTS!E93)))>-(AA20+AD19),IF(-(AA20+AD19+BG20)>0,-(AA20+AD19+BG20),0),((BT19+BP20+BQ20-BR20))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X20)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2025,24.997262149212929,24.997262149212929,{"$f":"'CF ASSUMPTIONS'!Y$118","v":0},{"$f":"INVESTMENTS!P94+INVESTMENTS!S94","v":0},{"$f":"'CF ASSUMPTIONS'!Y$163","v":0},{"$f":"DEBT!D42","v":0},0,{"$f":"'CF ASSUMPTIONS'!Y52","v":0},0,0,{"$f":"IF(AD20>0,AD20*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E94),0)","v":0},{"$f":"'INCOME TAXES'!D11","v":-6300},{"$f":"T21/(1+INVESTMENTS!$E$82)^AQ20","v":-6300},0,0,{"$f":"(V21+W21)*(1+INVESTMENTS!$E$82)^AQ20","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G40:J40)","v":0},{"$f":"'OTHER ASSETS'!F40+'OTHER ASSETS'!E40+'OTHER ASSETS'!D40+'OTHER ASSETS'!C40","v":0},{"$f":"-DEBT!C42","v":0},0.01,{"$f":"AJ21-AE21*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2025,null,null,0.01,null,10,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"'CF ASSUMPTIONS'!$Y$169","v":0},{"$f":"IF(BF21=BH20,0,(BH20+BD21)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E94))","v":0},{"$f":"IF($BH$8>BC21,0,INVESTMENTS!$S$37*(BH20/VLOOKUP(BC21,$BL$11:$BM$54,2)))+IF($BF$8>BC21,0,(1-INVESTMENTS!$S$37)*(BH20/VLOOKUP(BC21,$BL$11:$BM$54,2)))+BZ21","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA21+AD20+BT20+BP21+BQ21)<0,IF((((BH20+BD21-BF21)*(1+INVESTMENTS!E94)))>-(AA21+AD20+BT20+BP21+BQ21)/(1-IF(Y20>$BG$10,Y20,$BG$10)),-((AA21+AD20+BT20+BP21+BQ21)/(1-IF(Y20>$BG$10,Y20,$BG$10))),((BH20+BD21+BE21-BF21))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA21+AD20)<0,IF((((BH20+BD21-BF21)*(1+INVESTMENTS!E94)))>-(AA21+AD20)/(1-IF(Y20>$BG$10,Y20,$BG$10)),-((AA21+AD20)/(1-IF(Y20>$BG$10,Y20,$BG$10))),((BH20+BD21+BE21-BF21))),0),\"\"))","v":0},3.3333333333333335E-3,24.997262149212929,null,null,2080,18.7,null,2025,{"$f":"'CF ASSUMPTIONS'!$Y$112","v":0},{"$f":"IF(BR21=BT20,0,(BT20+BP21)*(INVESTMENTS!E94))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA21+AD20)<0,IF((((BT20+BP21-BR21)*(1+INVESTMENTS!E94)))>-(AA21+AD20),-((AA21+AD20)),((BT20+BP21+BQ21-BR21))),0),IF(BH21=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA21+AD20)<0,IF((((BT20+BP21-BR21)*(1+INVESTMENTS!E94)))>-(AA21+AD20),IF(-(AA21+AD20+BG21)>0,-(AA21+AD20+BG21),0),((BT20+BP21+BQ21-BR21))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X21)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2026,25.997262149212929,25.997262149212929,{"$f":"'CF ASSUMPTIONS'!Z$118","v":0},{"$f":"INVESTMENTS!P95+INVESTMENTS!S95","v":0},{"$f":"'CF ASSUMPTIONS'!Z$163","v":0},{"$f":"DEBT!D43","v":0},0,{"$f":"'CF ASSUMPTIONS'!Z52","v":0},0,0,{"$f":"IF(AD21>0,AD21*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E95),0)","v":0},{"$f":"'INCOME TAXES'!D12","v":-6300},{"$f":"T22/(1+INVESTMENTS!$E$82)^AQ21","v":-6300},0,0,{"$f":"(V22+W22)*(1+INVESTMENTS!$E$82)^AQ21","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G41:J41)","v":0},{"$f":"'OTHER ASSETS'!F41+'OTHER ASSETS'!E41+'OTHER ASSETS'!D41+'OTHER ASSETS'!C41","v":0},{"$f":"-DEBT!C43","v":0},0.01,{"$f":"AJ22-AE22*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2026,null,null,0.01,null,11,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"'CF ASSUMPTIONS'!$Z$169","v":0},{"$f":"IF(BF22=BH21,0,(BH21+BD22)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E95))","v":0},{"$f":"IF($BH$8>BC22,0,INVESTMENTS!$S$37*(BH21/VLOOKUP(BC22,$BL$11:$BM$54,2)))+IF($BF$8>BC22,0,(1-INVESTMENTS!$S$37)*(BH21/VLOOKUP(BC22,$BL$11:$BM$54,2)))+BZ22","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA22+AD21+BT21+BP22+BQ22)<0,IF((((BH21+BD22-BF22)*(1+INVESTMENTS!E95)))>-(AA22+AD21+BT21+BP22+BQ22)/(1-IF(Y21>$BG$10,Y21,$BG$10)),-((AA22+AD21+BT21+BP22+BQ22)/(1-IF(Y21>$BG$10,Y21,$BG$10))),((BH21+BD22+BE22-BF22))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA22+AD21)<0,IF((((BH21+BD22-BF22)*(1+INVESTMENTS!E95)))>-(AA22+AD21)/(1-IF(Y21>$BG$10,Y21,$BG$10)),-((AA22+AD21)/(1-IF(Y21>$BG$10,Y21,$BG$10))),((BH21+BD22+BE22-BF22))),0),\"\"))","v":0},3.3333333333333335E-3,25.997262149212929,null,null,2081,17.899999999999999,null,2026,{"$f":"'CF ASSUMPTIONS'!$Z$112","v":0},{"$f":"IF(BR22=BT21,0,(BT21+BP22)*(INVESTMENTS!E95))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA22+AD21)<0,IF((((BT21+BP22-BR22)*(1+INVESTMENTS!E95)))>-(AA22+AD21),-((AA22+AD21)),((BT21+BP22+BQ22-BR22))),0),IF(BH22=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA22+AD21)<0,IF((((BT21+BP22-BR22)*(1+INVESTMENTS!E95)))>-(AA22+AD21),IF(-(AA22+AD21+BG22)>0,-(AA22+AD21+BG22),0),((BT21+BP22+BQ22-BR22))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X22)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2027,26.997262149212929,26.997262149212929,{"$f":"'CF ASSUMPTIONS'!AA$118","v":0},{"$f":"INVESTMENTS!P96+INVESTMENTS!S96","v":0},{"$f":"'CF ASSUMPTIONS'!AA$163","v":0},{"$f":"DEBT!D44","v":0},0,{"$f":"'CF ASSUMPTIONS'!AA52","v":0},0,0,{"$f":"IF(AD22>0,AD22*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E96),0)","v":0},{"$f":"'INCOME TAXES'!D13","v":-6300},{"$f":"T23/(1+INVESTMENTS!$E$82)^AQ22","v":-6300},0,0,{"$f":"(V23+W23)*(1+INVESTMENTS!$E$82)^AQ22","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G42:J42)","v":0},{"$f":"'OTHER ASSETS'!F42+'OTHER ASSETS'!E42+'OTHER ASSETS'!D42+'OTHER ASSETS'!C42","v":0},{"$f":"-DEBT!C44","v":0},0.01,{"$f":"AJ23-AE23*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2027,null,null,0.01,null,12,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"'CF ASSUMPTIONS'!$AA$169","v":0},{"$f":"IF(BF23=BH22,0,(BH22+BD23)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E96))","v":0},{"$f":"IF($BH$8>BC23,0,INVESTMENTS!$S$37*(BH22/VLOOKUP(BC23,$BL$11:$BM$54,2)))+IF($BF$8>BC23,0,(1-INVESTMENTS!$S$37)*(BH22/VLOOKUP(BC23,$BL$11:$BM$54,2)))+BZ23","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA23+AD22+BT22+BP23+BQ23)<0,IF((((BH22+BD23-BF23)*(1+INVESTMENTS!E96)))>-(AA23+AD22+BT22+BP23+BQ23)/(1-IF(Y22>$BG$10,Y22,$BG$10)),-((AA23+AD22+BT22+BP23+BQ23)/(1-IF(Y22>$BG$10,Y22,$BG$10))),((BH22+BD23+BE23-BF23))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA23+AD22)<0,IF((((BH22+BD23-BF23)*(1+INVESTMENTS!E96)))>-(AA23+AD22)/(1-IF(Y22>$BG$10,Y22,$BG$10)),-((AA23+AD22)/(1-IF(Y22>$BG$10,Y22,$BG$10))),((BH22+BD23+BE23-BF23))),0),\"\"))","v":0},3.3333333333333335E-3,26.997262149212929,null,null,2082,17.100000000000001,null,2027,{"$f":"'CF ASSUMPTIONS'!$AA$112","v":0},{"$f":"IF(BR23=BT22,0,(BT22+BP23)*(INVESTMENTS!E96))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA23+AD22)<0,IF((((BT22+BP23-BR23)*(1+INVESTMENTS!E96)))>-(AA23+AD22),-((AA23+AD22)),((BT22+BP23+BQ23-BR23))),0),IF(BH23=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA23+AD22)<0,IF((((BT22+BP23-BR23)*(1+INVESTMENTS!E96)))>-(AA23+AD22),IF(-(AA23+AD22+BG23)>0,-(AA23+AD22+BG23),0),((BT22+BP23+BQ23-BR23))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X23)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2028,27.997262149212929,27.997262149212929,{"$f":"'CF ASSUMPTIONS'!AB$118","v":0},{"$f":"INVESTMENTS!P97+INVESTMENTS!S97","v":0},{"$f":"'CF ASSUMPTIONS'!AB$163","v":0},{"$f":"DEBT!D45","v":0},0,{"$f":"'CF ASSUMPTIONS'!AB52","v":0},0,0,{"$f":"IF(AD23>0,AD23*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E97),0)","v":0},{"$f":"'INCOME TAXES'!D14","v":-6300},{"$f":"T24/(1+INVESTMENTS!$E$82)^AQ23","v":-6300},0,0,{"$f":"(V24+W24)*(1+INVESTMENTS!$E$82)^AQ23","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G43:J43)","v":0},{"$f":"'OTHER ASSETS'!F43+'OTHER ASSETS'!E43+'OTHER ASSETS'!D43+'OTHER ASSETS'!C43","v":0},{"$f":"-DEBT!C45","v":0},0.01,{"$f":"AJ24-AE24*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2028,null,null,0.01,null,13,null,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"'CF ASSUMPTIONS'!$AB$169","v":0},{"$f":"IF(BF24=BH23,0,(BH23+BD24)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E97))","v":0},{"$f":"IF($BH$8>BC24,0,INVESTMENTS!$S$37*(BH23/VLOOKUP(BC24,$BL$11:$BM$54,2)))+IF($BF$8>BC24,0,(1-INVESTMENTS!$S$37)*(BH23/VLOOKUP(BC24,$BL$11:$BM$54,2)))+BZ24","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA24+AD23+BT23+BP24+BQ24)<0,IF((((BH23+BD24-BF24)*(1+INVESTMENTS!E97)))>-(AA24+AD23+BT23+BP24+BQ24)/(1-IF(Y23>$BG$10,Y23,$BG$10)),-((AA24+AD23+BT23+BP24+BQ24)/(1-IF(Y23>$BG$10,Y23,$BG$10))),((BH23+BD24+BE24-BF24))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA24+AD23)<0,IF((((BH23+BD24-BF24)*(1+INVESTMENTS!E97)))>-(AA24+AD23)/(1-IF(Y23>$BG$10,Y23,$BG$10)),-((AA24+AD23)/(1-IF(Y23>$BG$10,Y23,$BG$10))),((BH23+BD24+BE24-BF24))),0),\"\"))","v":0},3.3333333333333335E-3,27.997262149212929,null,null,2083,16.3,null,2028,{"$f":"'CF ASSUMPTIONS'!$AB$112","v":0},{"$f":"IF(BR24=BT23,0,(BT23+BP24)*(INVESTMENTS!E97))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA24+AD23)<0,IF((((BT23+BP24-BR24)*(1+INVESTMENTS!E97)))>-(AA24+AD23),-((AA24+AD23)),((BT23+BP24+BQ24-BR24))),0),IF(BH24=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA24+AD23)<0,IF((((BT23+BP24-BR24)*(1+INVESTMENTS!E97)))>-(AA24+AD23),IF(-(AA24+AD23+BG24)>0,-(AA24+AD23+BG24),0),((BT23+BP24+BQ24-BR24))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X24)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2029,28.997262149212929,28.997262149212929,{"$f":"'CF ASSUMPTIONS'!AC$118","v":0},{"$f":"INVESTMENTS!P98+INVESTMENTS!S98","v":0},{"$f":"'CF ASSUMPTIONS'!AC$163","v":0},{"$f":"DEBT!D46","v":0},0,{"$f":"'CF ASSUMPTIONS'!AC52","v":0},0,0,{"$f":"IF(AD24>0,AD24*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E98),0)","v":0},{"$f":"'INCOME TAXES'!D15","v":-6300},{"$f":"T25/(1+INVESTMENTS!$E$82)^AQ24","v":-6300},0,0,{"$f":"(V25+W25)*(1+INVESTMENTS!$E$82)^AQ24","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G44:J44)","v":0},{"$f":"'OTHER ASSETS'!F44+'OTHER ASSETS'!E44+'OTHER ASSETS'!D44+'OTHER ASSETS'!C44","v":0},{"$f":"-DEBT!C46","v":0},0.01,{"$f":"AJ25-AE25*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2029,null,null,0.01,null,14,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"'CF ASSUMPTIONS'!$AC$169","v":0},{"$f":"IF(BF25=BH24,0,(BH24+BD25)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E98))","v":0},{"$f":"IF($BH$8>BC25,0,INVESTMENTS!$S$37*(BH24/VLOOKUP(BC25,$BL$11:$BM$54,2)))+IF($BF$8>BC25,0,(1-INVESTMENTS!$S$37)*(BH24/VLOOKUP(BC25,$BL$11:$BM$54,2)))+BZ25","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA25+AD24+BT24+BP25+BQ25)<0,IF((((BH24+BD25-BF25)*(1+INVESTMENTS!E98)))>-(AA25+AD24+BT24+BP25+BQ25)/(1-IF(Y24>$BG$10,Y24,$BG$10)),-((AA25+AD24+BT24+BP25+BQ25)/(1-IF(Y24>$BG$10,Y24,$BG$10))),((BH24+BD25+BE25-BF25))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA25+AD24)<0,IF((((BH24+BD25-BF25)*(1+INVESTMENTS!E98)))>-(AA25+AD24)/(1-IF(Y24>$BG$10,Y24,$BG$10)),-((AA25+AD24)/(1-IF(Y24>$BG$10,Y24,$BG$10))),((BH24+BD25+BE25-BF25))),0),\"\"))","v":0},3.3333333333333335E-3,28.997262149212929,null,null,2084,15.5,null,2029,{"$f":"'CF ASSUMPTIONS'!$AC$112","v":0},{"$f":"IF(BR25=BT24,0,(BT24+BP25)*(INVESTMENTS!E98))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA25+AD24)<0,IF((((BT24+BP25-BR25)*(1+INVESTMENTS!E98)))>-(AA25+AD24),-((AA25+AD24)),((BT24+BP25+BQ25-BR25))),0),IF(BH25=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA25+AD24)<0,IF((((BT24+BP25-BR25)*(1+INVESTMENTS!E98)))>-(AA25+AD24),IF(-(AA25+AD24+BG25)>0,-(AA25+AD24+BG25),0),((BT24+BP25+BQ25-BR25))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X25)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2030,29.997262149212929,29.997262149212929,{"$f":"'CF ASSUMPTIONS'!AD$118","v":0},{"$f":"INVESTMENTS!P99+INVESTMENTS!S99","v":0},{"$f":"'CF ASSUMPTIONS'!AD$163","v":0},{"$f":"DEBT!D47","v":0},0,{"$f":"'CF ASSUMPTIONS'!AD52","v":0},0,0,{"$f":"IF(AD25>0,AD25*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E99),0)","v":0},{"$f":"'INCOME TAXES'!D16","v":-6300},{"$f":"T26/(1+INVESTMENTS!$E$82)^AQ25","v":-6300},0,0,{"$f":"(V26+W26)*(1+INVESTMENTS!$E$82)^AQ25","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G45:J45)","v":0},{"$f":"'OTHER ASSETS'!F45+'OTHER ASSETS'!E45+'OTHER ASSETS'!D45+'OTHER ASSETS'!C45","v":0},{"$f":"-DEBT!C47","v":0},0.01,{"$f":"AJ26-AE26*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2030,null,null,0.01,null,15,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"'CF ASSUMPTIONS'!$AD$169","v":0},{"$f":"IF(BF26=BH25,0,(BH25+BD26)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E99))","v":0},{"$f":"IF($BH$8>BC26,0,INVESTMENTS!$S$37*(BH25/VLOOKUP(BC26,$BL$11:$BM$54,2)))+IF($BF$8>BC26,0,(1-INVESTMENTS!$S$37)*(BH25/VLOOKUP(BC26,$BL$11:$BM$54,2)))+BZ26","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA26+AD25+BT25+BP26+BQ26)<0,IF((((BH25+BD26-BF26)*(1+INVESTMENTS!E99)))>-(AA26+AD25+BT25+BP26+BQ26)/(1-IF(Y25>$BG$10,Y25,$BG$10)),-((AA26+AD25+BT25+BP26+BQ26)/(1-IF(Y25>$BG$10,Y25,$BG$10))),((BH25+BD26+BE26-BF26))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA26+AD25)<0,IF((((BH25+BD26-BF26)*(1+INVESTMENTS!E99)))>-(AA26+AD25)/(1-IF(Y25>$BG$10,Y25,$BG$10)),-((AA26+AD25)/(1-IF(Y25>$BG$10,Y25,$BG$10))),((BH25+BD26+BE26-BF26))),0),\"\"))","v":0},3.3333333333333335E-3,29.997262149212929,null,null,2085,14.8,null,2030,{"$f":"'CF ASSUMPTIONS'!$AD$112","v":0},{"$f":"IF(BR26=BT25,0,(BT25+BP26)*(INVESTMENTS!E99))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA26+AD25)<0,IF((((BT25+BP26-BR26)*(1+INVESTMENTS!E99)))>-(AA26+AD25),-((AA26+AD25)),((BT25+BP26+BQ26-BR26))),0),IF(BH26=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA26+AD25)<0,IF((((BT25+BP26-BR26)*(1+INVESTMENTS!E99)))>-(AA26+AD25),IF(-(AA26+AD25+BG26)>0,-(AA26+AD25+BG26),0),((BT25+BP26+BQ26-BR26))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X26)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2031,30.997262149212929,30.997262149212929,{"$f":"'CF ASSUMPTIONS'!AE$118","v":0},{"$f":"INVESTMENTS!P100+INVESTMENTS!S100","v":0},{"$f":"'CF ASSUMPTIONS'!AE$163","v":0},{"$f":"DEBT!D48","v":0},0,{"$f":"'CF ASSUMPTIONS'!AE52","v":0},0,0,{"$f":"IF(AD26>0,AD26*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E100),0)","v":0},{"$f":"'INCOME TAXES'!D17","v":-6300},{"$f":"T27/(1+INVESTMENTS!$E$82)^AQ26","v":-6300},0,0,{"$f":"(V27+W27)*(1+INVESTMENTS!$E$82)^AQ26","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G46:J46)","v":0},{"$f":"'OTHER ASSETS'!F46+'OTHER ASSETS'!E46+'OTHER ASSETS'!D46+'OTHER ASSETS'!C46","v":0},{"$f":"-DEBT!C48","v":0},0.01,{"$f":"AJ27-AE27*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2031,null,null,0.01,null,16,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"'CF ASSUMPTIONS'!$AE$169","v":0},{"$f":"IF(BF27=BH26,0,(BH26+BD27)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E100))","v":0},{"$f":"IF($BH$8>BC27,0,INVESTMENTS!$S$37*(BH26/VLOOKUP(BC27,$BL$11:$BM$54,2)))+IF($BF$8>BC27,0,(1-INVESTMENTS!$S$37)*(BH26/VLOOKUP(BC27,$BL$11:$BM$54,2)))+BZ27","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA27+AD26+BT26+BP27+BQ27)<0,IF((((BH26+BD27-BF27)*(1+INVESTMENTS!E100)))>-(AA27+AD26+BT26+BP27+BQ27)/(1-IF(Y26>$BG$10,Y26,$BG$10)),-((AA27+AD26+BT26+BP27+BQ27)/(1-IF(Y26>$BG$10,Y26,$BG$10))),((BH26+BD27+BE27-BF27))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA27+AD26)<0,IF((((BH26+BD27-BF27)*(1+INVESTMENTS!E100)))>-(AA27+AD26)/(1-IF(Y26>$BG$10,Y26,$BG$10)),-((AA27+AD26)/(1-IF(Y26>$BG$10,Y26,$BG$10))),((BH26+BD27+BE27-BF27))),0),\"\"))","v":0},3.3333333333333335E-3,30.997262149212929,null,null,2086,14.1,null,2031,{"$f":"'CF ASSUMPTIONS'!$AE$112","v":0},{"$f":"IF(BR27=BT26,0,(BT26+BP27)*(INVESTMENTS!E100))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA27+AD26)<0,IF((((BT26+BP27-BR27)*(1+INVESTMENTS!E100)))>-(AA27+AD26),-((AA27+AD26)),((BT26+BP27+BQ27-BR27))),0),IF(BH27=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA27+AD26)<0,IF((((BT26+BP27-BR27)*(1+INVESTMENTS!E100)))>-(AA27+AD26),IF(-(AA27+AD26+BG27)>0,-(AA27+AD26+BG27),0),((BT26+BP27+BQ27-BR27))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X27)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2032,31.997262149212929,31.997262149212929,{"$f":"'CF ASSUMPTIONS'!AF$118","v":0},{"$f":"INVESTMENTS!P101+INVESTMENTS!S101","v":0},{"$f":"'CF ASSUMPTIONS'!AF$163","v":0},{"$f":"DEBT!D49","v":0},0,{"$f":"'CF ASSUMPTIONS'!AF52","v":0},0,0,{"$f":"IF(AD27>0,AD27*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E101),0)","v":0},{"$f":"'INCOME TAXES'!D18","v":-6300},{"$f":"T28/(1+INVESTMENTS!$E$82)^AQ27","v":-6300},0,0,{"$f":"(V28+W28)*(1+INVESTMENTS!$E$82)^AQ27","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G47:J47)","v":0},{"$f":"'OTHER ASSETS'!F47+'OTHER ASSETS'!E47+'OTHER ASSETS'!D47+'OTHER ASSETS'!C47","v":0},{"$f":"-DEBT!C49","v":0},0.01,{"$f":"AJ28-AE28*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2032,null,null,0.01,null,17,null,null,null,null,null,null,null,null,null,null,null,2032,{"$f":"'CF ASSUMPTIONS'!$AF$169","v":0},{"$f":"IF(BF28=BH27,0,(BH27+BD28)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E101))","v":0},{"$f":"IF($BH$8>BC28,0,INVESTMENTS!$S$37*(BH27/VLOOKUP(BC28,$BL$11:$BM$54,2)))+IF($BF$8>BC28,0,(1-INVESTMENTS!$S$37)*(BH27/VLOOKUP(BC28,$BL$11:$BM$54,2)))+BZ28","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA28+AD27+BT27+BP28+BQ28)<0,IF((((BH27+BD28-BF28)*(1+INVESTMENTS!E101)))>-(AA28+AD27+BT27+BP28+BQ28)/(1-IF(Y27>$BG$10,Y27,$BG$10)),-((AA28+AD27+BT27+BP28+BQ28)/(1-IF(Y27>$BG$10,Y27,$BG$10))),((BH27+BD28+BE28-BF28))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA28+AD27)<0,IF((((BH27+BD28-BF28)*(1+INVESTMENTS!E101)))>-(AA28+AD27)/(1-IF(Y27>$BG$10,Y27,$BG$10)),-((AA28+AD27)/(1-IF(Y27>$BG$10,Y27,$BG$10))),((BH27+BD28+BE28-BF28))),0),\"\"))","v":0},3.3333333333333335E-3,31.997262149212929,null,null,2087,13.4,null,2032,{"$f":"'CF ASSUMPTIONS'!$AF$112","v":0},{"$f":"IF(BR28=BT27,0,(BT27+BP28)*(INVESTMENTS!E101))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA28+AD27)<0,IF((((BT27+BP28-BR28)*(1+INVESTMENTS!E101)))>-(AA28+AD27),-((AA28+AD27)),((BT27+BP28+BQ28-BR28))),0),IF(BH28=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA28+AD27)<0,IF((((BT27+BP28-BR28)*(1+INVESTMENTS!E101)))>-(AA28+AD27),IF(-(AA28+AD27+BG28)>0,-(AA28+AD27+BG28),0),((BT27+BP28+BQ28-BR28))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X28)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2033,32.997262149212929,32.997262149212929,{"$f":"'CF ASSUMPTIONS'!AG$118","v":0},{"$f":"INVESTMENTS!P102+INVESTMENTS!S102","v":0},{"$f":"'CF ASSUMPTIONS'!AG$163","v":0},{"$f":"DEBT!D50","v":0},0,{"$f":"'CF ASSUMPTIONS'!AG52","v":0},0,0,{"$f":"IF(AD28>0,AD28*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E102),0)","v":0},{"$f":"'INCOME TAXES'!D19","v":-6300},{"$f":"T29/(1+INVESTMENTS!$E$82)^AQ28","v":-6300},0,0,{"$f":"(V29+W29)*(1+INVESTMENTS!$E$82)^AQ28","v":0},false,{"$f":"X29/T29","v":0},0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G48:J48)","v":0},{"$f":"'OTHER ASSETS'!F48+'OTHER ASSETS'!E48+'OTHER ASSETS'!D48+'OTHER ASSETS'!C48","v":0},{"$f":"-DEBT!C50","v":0},0.01,{"$f":"AJ29-AE29*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2033,null,null,0.01,null,18,null,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"'CF ASSUMPTIONS'!$AG$169","v":0},{"$f":"IF(BF29=BH28,0,(BH28+BD29)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E102))","v":0},{"$f":"IF($BH$8>BC29,0,INVESTMENTS!$S$37*(BH28/VLOOKUP(BC29,$BL$11:$BM$54,2)))+IF($BF$8>BC29,0,(1-INVESTMENTS!$S$37)*(BH28/VLOOKUP(BC29,$BL$11:$BM$54,2)))+BZ29","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA29+AD28+BT28+BP29+BQ29)<0,IF((((BH28+BD29-BF29)*(1+INVESTMENTS!E102)))>-(AA29+AD28+BT28+BP29+BQ29)/(1-IF(Y28>$BG$10,Y28,$BG$10)),-((AA29+AD28+BT28+BP29+BQ29)/(1-IF(Y28>$BG$10,Y28,$BG$10))),((BH28+BD29+BE29-BF29))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA29+AD28)<0,IF((((BH28+BD29-BF29)*(1+INVESTMENTS!E102)))>-(AA29+AD28)/(1-IF(Y28>$BG$10,Y28,$BG$10)),-((AA29+AD28)/(1-IF(Y28>$BG$10,Y28,$BG$10))),((BH28+BD29+BE29-BF29))),0),\"\"))","v":0},3.3333333333333335E-3,32.997262149212929,null,null,2088,12.7,null,2033,{"$f":"'CF ASSUMPTIONS'!$AG$112","v":0},{"$f":"IF(BR29=BT28,0,(BT28+BP29)*(INVESTMENTS!E102))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA29+AD28)<0,IF((((BT28+BP29-BR29)*(1+INVESTMENTS!E102)))>-(AA29+AD28),-((AA29+AD28)),((BT28+BP29+BQ29-BR29))),0),IF(BH29=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA29+AD28)<0,IF((((BT28+BP29-BR29)*(1+INVESTMENTS!E102)))>-(AA29+AD28),IF(-(AA29+AD28+BG29)>0,-(AA29+AD28+BG29),0),((BT28+BP29+BQ29-BR29))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X29)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2034,33.997262149212929,33.997262149212929,{"$f":"'CF ASSUMPTIONS'!AH$118","v":0},{"$f":"INVESTMENTS!P103+INVESTMENTS!S103","v":0},{"$f":"'CF ASSUMPTIONS'!AH$163","v":0},{"$f":"DEBT!D51","v":0},0,{"$f":"'CF ASSUMPTIONS'!AH52","v":0},0,0,{"$f":"IF(AD29>0,AD29*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E103),0)","v":0},{"$f":"'INCOME TAXES'!D20","v":-6300},{"$f":"T30/(1+INVESTMENTS!$E$82)^AQ29","v":-6300},0,0,{"$f":"(V30+W30)*(1+INVESTMENTS!$E$82)^AQ29","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G49:J49)","v":0},{"$f":"'OTHER ASSETS'!F49+'OTHER ASSETS'!E49+'OTHER ASSETS'!D49+'OTHER ASSETS'!C49","v":0},{"$f":"-DEBT!C51","v":0},0.01,{"$f":"AJ30-AE30*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2034,null,null,0.01,null,19,null,null,null,null,null,null,null,null,null,null,null,2034,{"$f":"'CF ASSUMPTIONS'!$AH$169","v":0},{"$f":"IF(BF30=BH29,0,(BH29+BD30)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E103))","v":0},{"$f":"IF($BH$8>BC30,0,INVESTMENTS!$S$37*(BH29/VLOOKUP(BC30,$BL$11:$BM$54,2)))+IF($BF$8>BC30,0,(1-INVESTMENTS!$S$37)*(BH29/VLOOKUP(BC30,$BL$11:$BM$54,2)))+BZ30","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA30+AD29+BT29+BP30+BQ30)<0,IF((((BH29+BD30-BF30)*(1+INVESTMENTS!E103)))>-(AA30+AD29+BT29+BP30+BQ30)/(1-IF(Y29>$BG$10,Y29,$BG$10)),-((AA30+AD29+BT29+BP30+BQ30)/(1-IF(Y29>$BG$10,Y29,$BG$10))),((BH29+BD30+BE30-BF30))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA30+AD29)<0,IF((((BH29+BD30-BF30)*(1+INVESTMENTS!E103)))>-(AA30+AD29)/(1-IF(Y29>$BG$10,Y29,$BG$10)),-((AA30+AD29)/(1-IF(Y29>$BG$10,Y29,$BG$10))),((BH29+BD30+BE30-BF30))),0),\"\"))","v":0},3.3333333333333335E-3,33.997262149212929,null,null,2089,12,null,2034,{"$f":"'CF ASSUMPTIONS'!$AH$112","v":0},{"$f":"IF(BR30=BT29,0,(BT29+BP30)*(INVESTMENTS!E103))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA30+AD29)<0,IF((((BT29+BP30-BR30)*(1+INVESTMENTS!E103)))>-(AA30+AD29),-((AA30+AD29)),((BT29+BP30+BQ30-BR30))),0),IF(BH30=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA30+AD29)<0,IF((((BT29+BP30-BR30)*(1+INVESTMENTS!E103)))>-(AA30+AD29),IF(-(AA30+AD29+BG30)>0,-(AA30+AD29+BG30),0),((BT29+BP30+BQ30-BR30))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X30)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2035,34.997262149212929,34.997262149212929,{"$f":"'CF ASSUMPTIONS'!AI$118","v":0},{"$f":"INVESTMENTS!P104+INVESTMENTS!S104","v":0},{"$f":"'CF ASSUMPTIONS'!AI$163","v":0},{"$f":"DEBT!D52","v":0},0,{"$f":"'CF ASSUMPTIONS'!AI52","v":0},0,0,{"$f":"IF(AD30>0,AD30*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E104),0)","v":0},{"$f":"'INCOME TAXES'!D21","v":-6300},{"$f":"T31/(1+INVESTMENTS!$E$82)^AQ30","v":-6300},0,0,{"$f":"(V31+W31)*(1+INVESTMENTS!$E$82)^AQ30","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G50:J50)","v":0},{"$f":"'OTHER ASSETS'!F50+'OTHER ASSETS'!E50+'OTHER ASSETS'!D50+'OTHER ASSETS'!C50","v":0},{"$f":"-DEBT!C52","v":0},{"$f":"SUM(AD31:AI31)","v":0.01},{"$f":"AJ31-AE31*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2035,null,null,0.01,null,20,null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"'CF ASSUMPTIONS'!$AI$169","v":0},{"$f":"IF(BF31=BH30,0,(BH30+BD31)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E104))","v":0},{"$f":"IF($BH$8>BC31,0,INVESTMENTS!$S$37*(BH30/VLOOKUP(BC31,$BL$11:$BM$54,2)))+IF($BF$8>BC31,0,(1-INVESTMENTS!$S$37)*(BH30/VLOOKUP(BC31,$BL$11:$BM$54,2)))+BZ31","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA31+AD30+BT30+BP31+BQ31)<0,IF((((BH30+BD31-BF31)*(1+INVESTMENTS!E104)))>-(AA31+AD30+BT30+BP31+BQ31)/(1-IF(Y30>$BG$10,Y30,$BG$10)),-((AA31+AD30+BT30+BP31+BQ31)/(1-IF(Y30>$BG$10,Y30,$BG$10))),((BH30+BD31+BE31-BF31))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA31+AD30)<0,IF((((BH30+BD31-BF31)*(1+INVESTMENTS!E104)))>-(AA31+AD30)/(1-IF(Y30>$BG$10,Y30,$BG$10)),-((AA31+AD30)/(1-IF(Y30>$BG$10,Y30,$BG$10))),((BH30+BD31+BE31-BF31))),0),\"\"))","v":0},3.3333333333333335E-3,34.997262149212929,null,null,2090,11.4,null,2035,{"$f":"'CF ASSUMPTIONS'!$AI$112","v":0},{"$f":"IF(BR31=BT30,0,(BT30+BP31)*(INVESTMENTS!E104))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA31+AD30)<0,IF((((BT30+BP31-BR31)*(1+INVESTMENTS!E104)))>-(AA31+AD30),-((AA31+AD30)),((BT30+BP31+BQ31-BR31))),0),IF(BH31=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA31+AD30)<0,IF((((BT30+BP31-BR31)*(1+INVESTMENTS!E104)))>-(AA31+AD30),IF(-(AA31+AD30+BG31)>0,-(AA31+AD30+BG31),0),((BT30+BP31+BQ31-BR31))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X31)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2036,35.997262149212929,35.997262149212929,{"$f":"'CF ASSUMPTIONS'!AJ$118","v":0},{"$f":"INVESTMENTS!P105+INVESTMENTS!S105","v":0},{"$f":"'CF ASSUMPTIONS'!AJ$163","v":0},{"$f":"DEBT!D53","v":0},0,{"$f":"'CF ASSUMPTIONS'!AJ52","v":0},0,0,{"$f":"IF(AD31>0,AD31*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E105),0)","v":0},{"$f":"'INCOME TAXES'!D22","v":-6300},{"$f":"T32/(1+INVESTMENTS!$E$82)^AQ31","v":-6300},0,0,{"$f":"(V32+W32)*(1+INVESTMENTS!$E$82)^AQ31","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G51:J51)","v":0},{"$f":"'OTHER ASSETS'!F51+'OTHER ASSETS'!E51+'OTHER ASSETS'!D51+'OTHER ASSETS'!C51","v":0},{"$f":"-DEBT!C53","v":0},0.01,{"$f":"AJ32-AE32*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2036,null,null,0.01,null,21,null,null,null,null,null,null,null,null,null,null,null,2036,{"$f":"'CF ASSUMPTIONS'!$AJ$169","v":0},{"$f":"IF(BF32=BH31,0,(BH31+BD32)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E105))","v":0},{"$f":"IF($BH$8>BC32,0,INVESTMENTS!$S$37*(BH31/VLOOKUP(BC32,$BL$11:$BM$54,2)))+IF($BF$8>BC32,0,(1-INVESTMENTS!$S$37)*(BH31/VLOOKUP(BC32,$BL$11:$BM$54,2)))+BZ32","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA32+AD31+BT31+BP32+BQ32)<0,IF((((BH31+BD32-BF32)*(1+INVESTMENTS!E105)))>-(AA32+AD31+BT31+BP32+BQ32)/(1-IF(Y31>$BG$10,Y31,$BG$10)),-((AA32+AD31+BT31+BP32+BQ32)/(1-IF(Y31>$BG$10,Y31,$BG$10))),((BH31+BD32+BE32-BF32))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA32+AD31)<0,IF((((BH31+BD32-BF32)*(1+INVESTMENTS!E105)))>-(AA32+AD31)/(1-IF(Y31>$BG$10,Y31,$BG$10)),-((AA32+AD31)/(1-IF(Y31>$BG$10,Y31,$BG$10))),((BH31+BD32+BE32-BF32))),0),\"\"))","v":0},3.3333333333333335E-3,35.997262149212929,null,null,2091,10.8,null,2036,{"$f":"'CF ASSUMPTIONS'!$AJ$112","v":0},{"$f":"IF(BR32=BT31,0,(BT31+BP32)*(INVESTMENTS!E105))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA32+AD31)<0,IF((((BT31+BP32-BR32)*(1+INVESTMENTS!E105)))>-(AA32+AD31),-((AA32+AD31)),((BT31+BP32+BQ32-BR32))),0),IF(BH32=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA32+AD31)<0,IF((((BT31+BP32-BR32)*(1+INVESTMENTS!E105)))>-(AA32+AD31),IF(-(AA32+AD31+BG32)>0,-(AA32+AD31+BG32),0),((BT31+BP32+BQ32-BR32))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X32)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2037,36.997262149212929,36.997262149212929,{"$f":"'CF ASSUMPTIONS'!AK$118","v":0},{"$f":"INVESTMENTS!P106+INVESTMENTS!S106","v":0},{"$f":"'CF ASSUMPTIONS'!AK$163","v":0},{"$f":"DEBT!D54","v":0},0,{"$f":"'CF ASSUMPTIONS'!AK52","v":0},0,0,{"$f":"IF(AD32>0,AD32*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E106),0)","v":0},{"$f":"'INCOME TAXES'!D23","v":-6300},{"$f":"T33/(1+INVESTMENTS!$E$82)^AQ32","v":-6300},0,0,{"$f":"(V33+W33)*(1+INVESTMENTS!$E$82)^AQ32","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G52:J52)","v":0},{"$f":"'OTHER ASSETS'!F52+'OTHER ASSETS'!E52+'OTHER ASSETS'!D52+'OTHER ASSETS'!C52","v":0},{"$f":"-DEBT!C54","v":0},0.01,{"$f":"AJ33-AE33*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2037,null,null,0.01,null,22,null,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"'CF ASSUMPTIONS'!$AK$169","v":0},{"$f":"IF(BF33=BH32,0,(BH32+BD33)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E106))","v":0},{"$f":"IF($BH$8>BC33,0,INVESTMENTS!$S$37*(BH32/VLOOKUP(BC33,$BL$11:$BM$54,2)))+IF($BF$8>BC33,0,(1-INVESTMENTS!$S$37)*(BH32/VLOOKUP(BC33,$BL$11:$BM$54,2)))+BZ33","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA33+AD32+BT32+BP33+BQ33)<0,IF((((BH32+BD33-BF33)*(1+INVESTMENTS!E106)))>-(AA33+AD32+BT32+BP33+BQ33)/(1-IF(Y32>$BG$10,Y32,$BG$10)),-((AA33+AD32+BT32+BP33+BQ33)/(1-IF(Y32>$BG$10,Y32,$BG$10))),((BH32+BD33+BE33-BF33))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA33+AD32)<0,IF((((BH32+BD33-BF33)*(1+INVESTMENTS!E106)))>-(AA33+AD32)/(1-IF(Y32>$BG$10,Y32,$BG$10)),-((AA33+AD32)/(1-IF(Y32>$BG$10,Y32,$BG$10))),((BH32+BD33+BE33-BF33))),0),\"\"))","v":0},3.3333333333333335E-3,36.997262149212929,null,null,2092,10.199999999999999,null,2037,{"$f":"'CF ASSUMPTIONS'!$AK$112","v":0},{"$f":"IF(BR33=BT32,0,(BT32+BP33)*(INVESTMENTS!E106))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA33+AD32)<0,IF((((BT32+BP33-BR33)*(1+INVESTMENTS!E106)))>-(AA33+AD32),-((AA33+AD32)),((BT32+BP33+BQ33-BR33))),0),IF(BH33=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA33+AD32)<0,IF((((BT32+BP33-BR33)*(1+INVESTMENTS!E106)))>-(AA33+AD32),IF(-(AA33+AD32+BG33)>0,-(AA33+AD32+BG33),0),((BT32+BP33+BQ33-BR33))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X33)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2038,37.997262149212929,37.997262149212929,{"$f":"'CF ASSUMPTIONS'!AL$118","v":0},{"$f":"INVESTMENTS!P107+INVESTMENTS!S107","v":0},{"$f":"'CF ASSUMPTIONS'!AL$163","v":0},{"$f":"DEBT!D55","v":0},0,{"$f":"'CF ASSUMPTIONS'!AL52","v":0},0,0,{"$f":"IF(AD33>0,AD33*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E107),0)","v":0},{"$f":"'INCOME TAXES'!D24","v":-6300},{"$f":"T34/(1+INVESTMENTS!$E$82)^AQ33","v":-6300},0,0,{"$f":"(V34+W34)*(1+INVESTMENTS!$E$82)^AQ33","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G53:J53)","v":0},{"$f":"'OTHER ASSETS'!F53+'OTHER ASSETS'!E53+'OTHER ASSETS'!D53+'OTHER ASSETS'!C53","v":0},{"$f":"-DEBT!C55","v":0},0.01,{"$f":"AJ34-AE34*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2038,null,null,0.01,null,23,null,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"'CF ASSUMPTIONS'!$AL$169","v":0},{"$f":"IF(BF34=BH33,0,(BH33+BD34)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E107))","v":0},{"$f":"IF($BH$8>BC34,0,INVESTMENTS!$S$37*(BH33/VLOOKUP(BC34,$BL$11:$BM$54,2)))+IF($BF$8>BC34,0,(1-INVESTMENTS!$S$37)*(BH33/VLOOKUP(BC34,$BL$11:$BM$54,2)))+BZ34","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA34+AD33+BT33+BP34+BQ34)<0,IF((((BH33+BD34-BF34)*(1+INVESTMENTS!E107)))>-(AA34+AD33+BT33+BP34+BQ34)/(1-IF(Y33>$BG$10,Y33,$BG$10)),-((AA34+AD33+BT33+BP34+BQ34)/(1-IF(Y33>$BG$10,Y33,$BG$10))),((BH33+BD34+BE34-BF34))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA34+AD33)<0,IF((((BH33+BD34-BF34)*(1+INVESTMENTS!E107)))>-(AA34+AD33)/(1-IF(Y33>$BG$10,Y33,$BG$10)),-((AA34+AD33)/(1-IF(Y33>$BG$10,Y33,$BG$10))),((BH33+BD34+BE34-BF34))),0),\"\"))","v":0},3.3333333333333335E-3,37.997262149212929,null,null,2093,9.6,null,2038,{"$f":"'CF ASSUMPTIONS'!$AL$112","v":0},{"$f":"IF(BR34=BT33,0,(BT33+BP34)*(INVESTMENTS!E107))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA34+AD33)<0,IF((((BT33+BP34-BR34)*(1+INVESTMENTS!E107)))>-(AA34+AD33),-((AA34+AD33)),((BT33+BP34+BQ34-BR34))),0),IF(BH34=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA34+AD33)<0,IF((((BT33+BP34-BR34)*(1+INVESTMENTS!E107)))>-(AA34+AD33),IF(-(AA34+AD33+BG34)>0,-(AA34+AD33+BG34),0),((BT33+BP34+BQ34-BR34))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X34)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2039,38.997262149212929,38.997262149212929,{"$f":"'CF ASSUMPTIONS'!AM$118","v":0},{"$f":"INVESTMENTS!P108+INVESTMENTS!S108","v":0},{"$f":"'CF ASSUMPTIONS'!AM$163","v":0},{"$f":"DEBT!D56","v":0},0,{"$f":"'CF ASSUMPTIONS'!AM52","v":0},0,0,{"$f":"IF(AD34>0,AD34*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E108),0)","v":0},{"$f":"'INCOME TAXES'!D25","v":-6300},{"$f":"T35/(1+INVESTMENTS!$E$82)^AQ34","v":-6300},0,0,{"$f":"(V35+W35)*(1+INVESTMENTS!$E$82)^AQ34","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G54:J54)","v":0},{"$f":"'OTHER ASSETS'!F54+'OTHER ASSETS'!E54+'OTHER ASSETS'!D54+'OTHER ASSETS'!C54","v":0},{"$f":"-DEBT!C56","v":0},0.01,{"$f":"AJ35-AE35*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2039,null,null,0.01,null,24,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"'CF ASSUMPTIONS'!$AM$169","v":0},{"$f":"IF(BF35=BH34,0,(BH34+BD35)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E108))","v":0},{"$f":"IF($BH$8>BC35,0,INVESTMENTS!$S$37*(BH34/VLOOKUP(BC35,$BL$11:$BM$54,2)))+IF($BF$8>BC35,0,(1-INVESTMENTS!$S$37)*(BH34/VLOOKUP(BC35,$BL$11:$BM$54,2)))+BZ35","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA35+AD34+BT34+BP35+BQ35)<0,IF((((BH34+BD35-BF35)*(1+INVESTMENTS!E108)))>-(AA35+AD34+BT34+BP35+BQ35)/(1-IF(Y34>$BG$10,Y34,$BG$10)),-((AA35+AD34+BT34+BP35+BQ35)/(1-IF(Y34>$BG$10,Y34,$BG$10))),((BH34+BD35+BE35-BF35))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA35+AD34)<0,IF((((BH34+BD35-BF35)*(1+INVESTMENTS!E108)))>-(AA35+AD34)/(1-IF(Y34>$BG$10,Y34,$BG$10)),-((AA35+AD34)/(1-IF(Y34>$BG$10,Y34,$BG$10))),((BH34+BD35+BE35-BF35))),0),\"\"))","v":0},3.3333333333333335E-3,38.997262149212929,null,null,2094,9.1,null,2039,{"$f":"'CF ASSUMPTIONS'!$AM$112","v":0},{"$f":"IF(BR35=BT34,0,(BT34+BP35)*(INVESTMENTS!E108))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA35+AD34)<0,IF((((BT34+BP35-BR35)*(1+INVESTMENTS!E108)))>-(AA35+AD34),-((AA35+AD34)),((BT34+BP35+BQ35-BR35))),0),IF(BH35=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA35+AD34)<0,IF((((BT34+BP35-BR35)*(1+INVESTMENTS!E108)))>-(AA35+AD34),IF(-(AA35+AD34+BG35)>0,-(AA35+AD34+BG35),0),((BT34+BP35+BQ35-BR35))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X35)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2040,39.997262149212929,39.997262149212929,{"$f":"'CF ASSUMPTIONS'!AN$118","v":0},{"$f":"INVESTMENTS!P109+INVESTMENTS!S109","v":0},{"$f":"'CF ASSUMPTIONS'!AN$163","v":0},{"$f":"DEBT!D57","v":0},0,{"$f":"'CF ASSUMPTIONS'!AN52","v":0},0,0,{"$f":"IF(AD35>0,AD35*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E109),0)","v":0},{"$f":"'INCOME TAXES'!D26","v":-6300},{"$f":"T36/(1+INVESTMENTS!$E$82)^AQ35","v":-6300},0,0,{"$f":"(V36+W36)*(1+INVESTMENTS!$E$82)^AQ35","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G55:J55)","v":0},{"$f":"'OTHER ASSETS'!F55+'OTHER ASSETS'!E55+'OTHER ASSETS'!D55+'OTHER ASSETS'!C55","v":0},{"$f":"-DEBT!C57","v":0},0.01,{"$f":"AJ36-AE36*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2040,null,null,0.01,null,25,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"'CF ASSUMPTIONS'!$AN$169","v":0},{"$f":"IF(BF36=BH35,0,(BH35+BD36)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E109))","v":0},{"$f":"IF($BH$8>BC36,0,INVESTMENTS!$S$37*(BH35/VLOOKUP(BC36,$BL$11:$BM$54,2)))+IF($BF$8>BC36,0,(1-INVESTMENTS!$S$37)*(BH35/VLOOKUP(BC36,$BL$11:$BM$54,2)))+BZ36","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA36+AD35+BT35+BP36+BQ36)<0,IF((((BH35+BD36-BF36)*(1+INVESTMENTS!E109)))>-(AA36+AD35+BT35+BP36+BQ36)/(1-IF(Y35>$BG$10,Y35,$BG$10)),-((AA36+AD35+BT35+BP36+BQ36)/(1-IF(Y35>$BG$10,Y35,$BG$10))),((BH35+BD36+BE36-BF36))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA36+AD35)<0,IF((((BH35+BD36-BF36)*(1+INVESTMENTS!E109)))>-(AA36+AD35)/(1-IF(Y35>$BG$10,Y35,$BG$10)),-((AA36+AD35)/(1-IF(Y35>$BG$10,Y35,$BG$10))),((BH35+BD36+BE36-BF36))),0),\"\"))","v":0},3.3333333333333335E-3,39.997262149212929,null,null,2095,8.6,null,2040,{"$f":"'CF ASSUMPTIONS'!$AN$112","v":0},{"$f":"IF(BR36=BT35,0,(BT35+BP36)*(INVESTMENTS!E109))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA36+AD35)<0,IF((((BT35+BP36-BR36)*(1+INVESTMENTS!E109)))>-(AA36+AD35),-((AA36+AD35)),((BT35+BP36+BQ36-BR36))),0),IF(BH36=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA36+AD35)<0,IF((((BT35+BP36-BR36)*(1+INVESTMENTS!E109)))>-(AA36+AD35),IF(-(AA36+AD35+BG36)>0,-(AA36+AD35+BG36),0),((BT35+BP36+BQ36-BR36))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X36)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2041,40.997262149212929,40.997262149212929,{"$f":"'CF ASSUMPTIONS'!AO$118","v":0},{"$f":"INVESTMENTS!P110+INVESTMENTS!S110","v":0},{"$f":"'CF ASSUMPTIONS'!AO$163","v":0},{"$f":"DEBT!D58","v":0},0,{"$f":"'CF ASSUMPTIONS'!AO52","v":0},0,0,{"$f":"IF(AD36>0,AD36*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E110),0)","v":0},{"$f":"'INCOME TAXES'!D27","v":-6300},{"$f":"T37/(1+INVESTMENTS!$E$82)^AQ36","v":-6300},0,0,{"$f":"(V37+W37)*(1+INVESTMENTS!$E$82)^AQ36","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G56:J56)","v":0},{"$f":"'OTHER ASSETS'!F56+'OTHER ASSETS'!E56+'OTHER ASSETS'!D56+'OTHER ASSETS'!C56","v":0},{"$f":"-DEBT!C58","v":0},0.01,{"$f":"AJ37-AE37*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2041,null,null,0.01,null,26,null,null,null,null,null,null,null,null,null,null,null,2041,{"$f":"'CF ASSUMPTIONS'!$AO$169","v":0},{"$f":"IF(BF37=BH36,0,(BH36+BD37)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E110))","v":0},{"$f":"IF($BH$8>BC37,0,INVESTMENTS!$S$37*(BH36/VLOOKUP(BC37,$BL$11:$BM$54,2)))+IF($BF$8>BC37,0,(1-INVESTMENTS!$S$37)*(BH36/VLOOKUP(BC37,$BL$11:$BM$54,2)))+BZ37","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA37+AD36+BT36+BP37+BQ37)<0,IF((((BH36+BD37-BF37)*(1+INVESTMENTS!E110)))>-(AA37+AD36+BT36+BP37+BQ37)/(1-IF(Y36>$BG$10,Y36,$BG$10)),-((AA37+AD36+BT36+BP37+BQ37)/(1-IF(Y36>$BG$10,Y36,$BG$10))),((BH36+BD37+BE37-BF37))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA37+AD36)<0,IF((((BH36+BD37-BF37)*(1+INVESTMENTS!E110)))>-(AA37+AD36)/(1-IF(Y36>$BG$10,Y36,$BG$10)),-((AA37+AD36)/(1-IF(Y36>$BG$10,Y36,$BG$10))),((BH36+BD37+BE37-BF37))),0),\"\"))","v":0},3.3333333333333335E-3,40.997262149212929,null,null,2096,8.1,null,2041,{"$f":"'CF ASSUMPTIONS'!$AO$112","v":0},{"$f":"IF(BR37=BT36,0,(BT36+BP37)*(INVESTMENTS!E110))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA37+AD36)<0,IF((((BT36+BP37-BR37)*(1+INVESTMENTS!E110)))>-(AA37+AD36),-((AA37+AD36)),((BT36+BP37+BQ37-BR37))),0),IF(BH37=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA37+AD36)<0,IF((((BT36+BP37-BR37)*(1+INVESTMENTS!E110)))>-(AA37+AD36),IF(-(AA37+AD36+BG37)>0,-(AA37+AD36+BG37),0),((BT36+BP37+BQ37-BR37))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X37)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2042,41.997262149212929,41.997262149212929,{"$f":"'CF ASSUMPTIONS'!AP$118","v":0},{"$f":"INVESTMENTS!P111+INVESTMENTS!S111","v":0},{"$f":"'CF ASSUMPTIONS'!AP$163","v":0},{"$f":"DEBT!D59","v":0},0,{"$f":"'CF ASSUMPTIONS'!AP52","v":0},0,0,{"$f":"IF(AD37>0,AD37*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E111),0)","v":0},{"$f":"'INCOME TAXES'!D28","v":-6300},{"$f":"T38/(1+INVESTMENTS!$E$82)^AQ37","v":-6300},0,0,{"$f":"(V38+W38)*(1+INVESTMENTS!$E$82)^AQ37","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G57:J57)","v":0},{"$f":"'OTHER ASSETS'!F57+'OTHER ASSETS'!E57+'OTHER ASSETS'!D57+'OTHER ASSETS'!C57","v":0},{"$f":"-DEBT!C59","v":0},0.01,{"$f":"AJ38-AE38*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2042,null,null,0.01,null,27,null,null,null,null,null,null,null,null,null,null,null,2042,{"$f":"'CF ASSUMPTIONS'!$AP$169","v":0},{"$f":"IF(BF38=BH37,0,(BH37+BD38)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E111))","v":0},{"$f":"IF($BH$8>BC38,0,INVESTMENTS!$S$37*(BH37/VLOOKUP(BC38,$BL$11:$BM$54,2)))+IF($BF$8>BC38,0,(1-INVESTMENTS!$S$37)*(BH37/VLOOKUP(BC38,$BL$11:$BM$54,2)))+BZ38","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA38+AD37+BT37+BP38+BQ38)<0,IF((((BH37+BD38-BF38)*(1+INVESTMENTS!E111)))>-(AA38+AD37+BT37+BP38+BQ38)/(1-IF(Y37>$BG$10,Y37,$BG$10)),-((AA38+AD37+BT37+BP38+BQ38)/(1-IF(Y37>$BG$10,Y37,$BG$10))),((BH37+BD38+BE38-BF38))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA38+AD37)<0,IF((((BH37+BD38-BF38)*(1+INVESTMENTS!E111)))>-(AA38+AD37)/(1-IF(Y37>$BG$10,Y37,$BG$10)),-((AA38+AD37)/(1-IF(Y37>$BG$10,Y37,$BG$10))),((BH37+BD38+BE38-BF38))),0),\"\"))","v":0},3.3333333333333335E-3,41.997262149212929,null,null,2097,7.6,null,2042,{"$f":"'CF ASSUMPTIONS'!$AP$112","v":0},{"$f":"IF(BR38=BT37,0,(BT37+BP38)*(INVESTMENTS!E111))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA38+AD37)<0,IF((((BT37+BP38-BR38)*(1+INVESTMENTS!E111)))>-(AA38+AD37),-((AA38+AD37)),((BT37+BP38+BQ38-BR38))),0),IF(BH38=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA38+AD37)<0,IF((((BT37+BP38-BR38)*(1+INVESTMENTS!E111)))>-(AA38+AD37),IF(-(AA38+AD37+BG38)>0,-(AA38+AD37+BG38),0),((BT37+BP38+BQ38-BR38))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X38)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2043,42.997262149212929,42.997262149212929,{"$f":"'CF ASSUMPTIONS'!AQ$118","v":0},{"$f":"INVESTMENTS!P112+INVESTMENTS!S112","v":0},{"$f":"'CF ASSUMPTIONS'!AQ$163","v":0},{"$f":"DEBT!D60","v":0},0,{"$f":"'CF ASSUMPTIONS'!AQ52","v":0},0,0,{"$f":"IF(AD38>0,AD38*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E112),0)","v":0},{"$f":"'INCOME TAXES'!D29","v":-6300},{"$f":"T39/(1+INVESTMENTS!$E$82)^AQ38","v":-6300},0,0,{"$f":"(V39+W39)*(1+INVESTMENTS!$E$82)^AQ38","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G58:J58)","v":0},{"$f":"'OTHER ASSETS'!F58+'OTHER ASSETS'!E58+'OTHER ASSETS'!D58+'OTHER ASSETS'!C58","v":0},{"$f":"-DEBT!C60","v":0},0.01,{"$f":"AJ39-AE39*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2043,null,null,0.01,null,28,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"'CF ASSUMPTIONS'!$AQ$169","v":0},{"$f":"IF(BF39=BH38,0,(BH38+BD39)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E112))","v":0},{"$f":"IF($BH$8>BC39,0,INVESTMENTS!$S$37*(BH38/VLOOKUP(BC39,$BL$11:$BM$54,2)))+IF($BF$8>BC39,0,(1-INVESTMENTS!$S$37)*(BH38/VLOOKUP(BC39,$BL$11:$BM$54,2)))+BZ39","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA39+AD38+BT38+BP39+BQ39)<0,IF((((BH38+BD39-BF39)*(1+INVESTMENTS!E112)))>-(AA39+AD38+BT38+BP39+BQ39)/(1-IF(Y38>$BG$10,Y38,$BG$10)),-((AA39+AD38+BT38+BP39+BQ39)/(1-IF(Y38>$BG$10,Y38,$BG$10))),((BH38+BD39+BE39-BF39))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA39+AD38)<0,IF((((BH38+BD39-BF39)*(1+INVESTMENTS!E112)))>-(AA39+AD38)/(1-IF(Y38>$BG$10,Y38,$BG$10)),-((AA39+AD38)/(1-IF(Y38>$BG$10,Y38,$BG$10))),((BH38+BD39+BE39-BF39))),0),\"\"))","v":0},3.3333333333333335E-3,42.997262149212929,null,null,2098,7.1,null,2043,{"$f":"'CF ASSUMPTIONS'!$AQ$112","v":0},{"$f":"IF(BR39=BT38,0,(BT38+BP39)*(INVESTMENTS!E112))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA39+AD38)<0,IF((((BT38+BP39-BR39)*(1+INVESTMENTS!E112)))>-(AA39+AD38),-((AA39+AD38)),((BT38+BP39+BQ39-BR39))),0),IF(BH39=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA39+AD38)<0,IF((((BT38+BP39-BR39)*(1+INVESTMENTS!E112)))>-(AA39+AD38),IF(-(AA39+AD38+BG39)>0,-(AA39+AD38+BG39),0),((BT38+BP39+BQ39-BR39))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X39)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2044,43.997262149212929,43.997262149212929,{"$f":"'CF ASSUMPTIONS'!AR$118","v":0},{"$f":"INVESTMENTS!P113+INVESTMENTS!S113","v":0},{"$f":"'CF ASSUMPTIONS'!AR$163","v":0},{"$f":"DEBT!D61","v":0},0,{"$f":"'CF ASSUMPTIONS'!AR52","v":0},0,0,{"$f":"IF(AD39>0,AD39*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E113),0)","v":0},{"$f":"'INCOME TAXES'!D30","v":-6300},{"$f":"T40/(1+INVESTMENTS!$E$82)^AQ39","v":-6300},0,0,{"$f":"(V40+W40)*(1+INVESTMENTS!$E$82)^AQ39","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G59:J59)","v":0},{"$f":"'OTHER ASSETS'!F59+'OTHER ASSETS'!E59+'OTHER ASSETS'!D59+'OTHER ASSETS'!C59","v":0},{"$f":"-DEBT!C61","v":0},0.01,{"$f":"AJ40-AE40*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2044,null,null,0.01,null,29,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"'CF ASSUMPTIONS'!$AR$169","v":0},{"$f":"IF(BF40=BH39,0,(BH39+BD40)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E113))","v":0},{"$f":"IF($BH$8>BC40,0,INVESTMENTS!$S$37*(BH39/VLOOKUP(BC40,$BL$11:$BM$54,2)))+IF($BF$8>BC40,0,(1-INVESTMENTS!$S$37)*(BH39/VLOOKUP(BC40,$BL$11:$BM$54,2)))+BZ40","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA40+AD39+BT39+BP40+BQ40)<0,IF((((BH39+BD40-BF40)*(1+INVESTMENTS!E113)))>-(AA40+AD39+BT39+BP40+BQ40)/(1-IF(Y39>$BG$10,Y39,$BG$10)),-((AA40+AD39+BT39+BP40+BQ40)/(1-IF(Y39>$BG$10,Y39,$BG$10))),((BH39+BD40+BE40-BF40))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA40+AD39)<0,IF((((BH39+BD40-BF40)*(1+INVESTMENTS!E113)))>-(AA40+AD39)/(1-IF(Y39>$BG$10,Y39,$BG$10)),-((AA40+AD39)/(1-IF(Y39>$BG$10,Y39,$BG$10))),((BH39+BD40+BE40-BF40))),0),\"\"))","v":0},3.3333333333333335E-3,43.997262149212929,null,null,2099,6.7,null,2044,{"$f":"'CF ASSUMPTIONS'!$AR$112","v":0},{"$f":"IF(BR40=BT39,0,(BT39+BP40)*(INVESTMENTS!E113))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA40+AD39)<0,IF((((BT39+BP40-BR40)*(1+INVESTMENTS!E113)))>-(AA40+AD39),-((AA40+AD39)),((BT39+BP40+BQ40-BR40))),0),IF(BH40=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA40+AD39)<0,IF((((BT39+BP40-BR40)*(1+INVESTMENTS!E113)))>-(AA40+AD39),IF(-(AA40+AD39+BG40)>0,-(AA40+AD39+BG40),0),((BT39+BP40+BQ40-BR40))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X40)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2045,44.997262149212929,44.997262149212929,{"$f":"'CF ASSUMPTIONS'!AS$118","v":0},{"$f":"INVESTMENTS!P114+INVESTMENTS!S114","v":0},{"$f":"'CF ASSUMPTIONS'!AS$163","v":0},{"$f":"DEBT!D62","v":0},0,{"$f":"'CF ASSUMPTIONS'!AS52","v":0},0,0,{"$f":"IF(AD40>0,AD40*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E114),0)","v":0},{"$f":"'INCOME TAXES'!D31","v":-6300},{"$f":"T41/(1+INVESTMENTS!$E$82)^AQ40","v":-6300},0,0,{"$f":"(V41+W41)*(1+INVESTMENTS!$E$82)^AQ40","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G60:J60)","v":0},{"$f":"'OTHER ASSETS'!F60+'OTHER ASSETS'!E60+'OTHER ASSETS'!D60+'OTHER ASSETS'!C60","v":0},{"$f":"-DEBT!C62","v":0},0.01,{"$f":"AJ41-AE41*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2045,null,null,0.01,null,30,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"'CF ASSUMPTIONS'!$AS$169","v":0},{"$f":"IF(BF41=BH40,0,(BH40+BD41)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E114))","v":0},{"$f":"IF($BH$8>BC41,0,INVESTMENTS!$S$37*(BH40/VLOOKUP(BC41,$BL$11:$BM$54,2)))+IF($BF$8>BC41,0,(1-INVESTMENTS!$S$37)*(BH40/VLOOKUP(BC41,$BL$11:$BM$54,2)))+BZ41","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA41+AD40+BT40+BP41+BQ41)<0,IF((((BH40+BD41-BF41)*(1+INVESTMENTS!E114)))>-(AA41+AD40+BT40+BP41+BQ41)/(1-IF(Y40>$BG$10,Y40,$BG$10)),-((AA41+AD40+BT40+BP41+BQ41)/(1-IF(Y40>$BG$10,Y40,$BG$10))),((BH40+BD41+BE41-BF41))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA41+AD40)<0,IF((((BH40+BD41-BF41)*(1+INVESTMENTS!E114)))>-(AA41+AD40)/(1-IF(Y40>$BG$10,Y40,$BG$10)),-((AA41+AD40)/(1-IF(Y40>$BG$10,Y40,$BG$10))),((BH40+BD41+BE41-BF41))),0),\"\"))","v":0},3.3333333333333335E-3,44.997262149212929,null,null,2100,{"$f":"BM40-0.4","v":6.3},null,2045,{"$f":"'CF ASSUMPTIONS'!$AS$112","v":0},{"$f":"IF(BR41=BT40,0,(BT40+BP41)*(INVESTMENTS!E114))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA41+AD40)<0,IF((((BT40+BP41-BR41)*(1+INVESTMENTS!E114)))>-(AA41+AD40),-((AA41+AD40)),((BT40+BP41+BQ41-BR41))),0),IF(BH41=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA41+AD40)<0,IF((((BT40+BP41-BR41)*(1+INVESTMENTS!E114)))>-(AA41+AD40),IF(-(AA41+AD40+BG41)>0,-(AA41+AD40+BG41),0),((BT40+BP41+BQ41-BR41))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X41)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2046,45.997262149212929,45.997262149212929,{"$f":"'CF ASSUMPTIONS'!AT$118","v":0},{"$f":"INVESTMENTS!P115+INVESTMENTS!S115","v":0},{"$f":"'CF ASSUMPTIONS'!AT$163","v":0},{"$f":"DEBT!D63","v":0},0,{"$f":"'CF ASSUMPTIONS'!AT52","v":0},0,0,{"$f":"IF(AD41>0,AD41*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E115),0)","v":0},{"$f":"'INCOME TAXES'!D32","v":-6300},{"$f":"T42/(1+INVESTMENTS!$E$82)^AQ41","v":-6300},0,0,{"$f":"(V42+W42)*(1+INVESTMENTS!$E$82)^AQ41","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G61:J61)","v":0},{"$f":"'OTHER ASSETS'!F61+'OTHER ASSETS'!E61+'OTHER ASSETS'!D61+'OTHER ASSETS'!C61","v":0},{"$f":"-DEBT!C63","v":0},0.01,{"$f":"AJ42-AE42*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2046,null,null,0.01,null,31,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"'CF ASSUMPTIONS'!$AT$169","v":0},{"$f":"IF(BF42=BH41,0,(BH41+BD42)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E115))","v":0},{"$f":"IF($BH$8>BC42,0,INVESTMENTS!$S$37*(BH41/VLOOKUP(BC42,$BL$11:$BM$54,2)))+IF($BF$8>BC42,0,(1-INVESTMENTS!$S$37)*(BH41/VLOOKUP(BC42,$BL$11:$BM$54,2)))+BZ42","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA42+AD41+BT41+BP42+BQ42)<0,IF((((BH41+BD42-BF42)*(1+INVESTMENTS!E115)))>-(AA42+AD41+BT41+BP42+BQ42)/(1-IF(Y41>$BG$10,Y41,$BG$10)),-((AA42+AD41+BT41+BP42+BQ42)/(1-IF(Y41>$BG$10,Y41,$BG$10))),((BH41+BD42+BE42-BF42))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA42+AD41)<0,IF((((BH41+BD42-BF42)*(1+INVESTMENTS!E115)))>-(AA42+AD41)/(1-IF(Y41>$BG$10,Y41,$BG$10)),-((AA42+AD41)/(1-IF(Y41>$BG$10,Y41,$BG$10))),((BH41+BD42+BE42-BF42))),0),\"\"))","v":0},3.3333333333333335E-3,45.997262149212929,null,null,2101,{"$f":"BM41-0.4","v":5.8999999999999995},null,2046,{"$f":"'CF ASSUMPTIONS'!$AT$112","v":0},{"$f":"IF(BR42=BT41,0,(BT41+BP42)*(INVESTMENTS!E115))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA42+AD41)<0,IF((((BT41+BP42-BR42)*(1+INVESTMENTS!E115)))>-(AA42+AD41),-((AA42+AD41)),((BT41+BP42+BQ42-BR42))),0),IF(BH42=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA42+AD41)<0,IF((((BT41+BP42-BR42)*(1+INVESTMENTS!E115)))>-(AA42+AD41),IF(-(AA42+AD41+BG42)>0,-(AA42+AD41+BG42),0),((BT41+BP42+BQ42-BR42))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X42)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2047,46.997262149212929,46.997262149212929,{"$f":"'CF ASSUMPTIONS'!AU$118","v":0},{"$f":"INVESTMENTS!P116+INVESTMENTS!S116","v":0},{"$f":"'CF ASSUMPTIONS'!AU$163","v":0},{"$f":"DEBT!D64","v":0},0,{"$f":"'CF ASSUMPTIONS'!AU52","v":0},0,0,{"$f":"IF(AD42>0,AD42*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E116),0)","v":0},{"$f":"'INCOME TAXES'!D33","v":-6300},{"$f":"T43/(1+INVESTMENTS!$E$82)^AQ42","v":-6300},0,0,{"$f":"(V43+W43)*(1+INVESTMENTS!$E$82)^AQ42","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G62:J62)","v":0},{"$f":"'OTHER ASSETS'!F62+'OTHER ASSETS'!E62+'OTHER ASSETS'!D62+'OTHER ASSETS'!C62","v":0},{"$f":"-DEBT!C64","v":0},0.01,{"$f":"AJ43-AE43*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2047,null,null,0.01,null,32,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"'CF ASSUMPTIONS'!$AU$169","v":0},{"$f":"IF(BF43=BH42,0,(BH42+BD43)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E116))","v":0},{"$f":"IF($BH$8>BC43,0,INVESTMENTS!$S$37*(BH42/VLOOKUP(BC43,$BL$11:$BM$54,2)))+IF($BF$8>BC43,0,(1-INVESTMENTS!$S$37)*(BH42/VLOOKUP(BC43,$BL$11:$BM$54,2)))+BZ43","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA43+AD42+BT42+BP43+BQ43)<0,IF((((BH42+BD43-BF43)*(1+INVESTMENTS!E116)))>-(AA43+AD42+BT42+BP43+BQ43)/(1-IF(Y42>$BG$10,Y42,$BG$10)),-((AA43+AD42+BT42+BP43+BQ43)/(1-IF(Y42>$BG$10,Y42,$BG$10))),((BH42+BD43+BE43-BF43))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA43+AD42)<0,IF((((BH42+BD43-BF43)*(1+INVESTMENTS!E116)))>-(AA43+AD42)/(1-IF(Y42>$BG$10,Y42,$BG$10)),-((AA43+AD42)/(1-IF(Y42>$BG$10,Y42,$BG$10))),((BH42+BD43+BE43-BF43))),0),\"\"))","v":0},3.3333333333333335E-3,46.997262149212929,null,null,2102,5.4999999999999991,null,2047,{"$f":"'CF ASSUMPTIONS'!$AU$112","v":0},{"$f":"IF(BR43=BT42,0,(BT42+BP43)*(INVESTMENTS!E116))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA43+AD42)<0,IF((((BT42+BP43-BR43)*(1+INVESTMENTS!E116)))>-(AA43+AD42),-((AA43+AD42)),((BT42+BP43+BQ43-BR43))),0),IF(BH43=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA43+AD42)<0,IF((((BT42+BP43-BR43)*(1+INVESTMENTS!E116)))>-(AA43+AD42),IF(-(AA43+AD42+BG43)>0,-(AA43+AD42+BG43),0),((BT42+BP43+BQ43-BR43))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X43)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2048,47.997262149212929,47.997262149212929,{"$f":"'CF ASSUMPTIONS'!AV$118","v":0},{"$f":"INVESTMENTS!P117+INVESTMENTS!S117","v":0},{"$f":"'CF ASSUMPTIONS'!AV$163","v":0},{"$f":"DEBT!D65","v":0},0,{"$f":"'CF ASSUMPTIONS'!AV52","v":0},0,{"$f":"(O44+X44)-(Q44+P44)","v":0},{"$f":"IF(AD43>0,AD43*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E117),0)","v":0},{"$f":"'INCOME TAXES'!D34","v":-6300},{"$f":"T44/(1+INVESTMENTS!$E$82)^AQ43","v":-6300},{"$f":"IF(U44>0,     (VLOOKUP(U44,FEDTAXRATES,2)*(U44-VLOOKUP(U44,FEDTAXRATES,1))+VLOOKUP(U44,FEDTAXRATES,3)),0)*1","v":0},{"$f":"IF(U44>0,         (VLOOKUP(U44,STATETAXRATES,2)*(U44-VLOOKUP(U44,STATETAXRATES,1))+VLOOKUP(U44,STATETAXRATES,3)),0)*1","v":0},{"$f":"(V44+W44)*(1+INVESTMENTS!$E$82)^AQ43","v":0},{"$f":"IF(U44>0,VLOOKUP(U44,FEDTAXRATES,2)*1+VLOOKUP(U44,STATETAXRATES,2)*1)","v":false},0,{"$f":"S44-R44","v":0},{"$f":"Q44+P44+S44-X44","v":0},{"$f":"AB44-O44","v":0},{"$f":"IF((AD43+AA44)>0,(AD43+AA44),0)","v":3.3333333333333335E-3},{"$f":"($BH44)","v":3.3333333333333335E-3},3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G63:J63)","v":0},{"$f":"'OTHER ASSETS'!F63+'OTHER ASSETS'!E63+'OTHER ASSETS'!D63+'OTHER ASSETS'!C63","v":0},{"$f":"-DEBT!C65","v":0},0.01,{"$f":"AJ44-AE44*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2048,null,null,0.01,null,33,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"'CF ASSUMPTIONS'!$AV$169","v":0},{"$f":"IF(BF44=BH43,0,(BH43+BD44)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E117))","v":0},{"$f":"IF($BH$8>BC44,0,INVESTMENTS!$S$37*(BH43/VLOOKUP(BC44,$BL$11:$BM$54,2)))+IF($BF$8>BC44,0,(1-INVESTMENTS!$S$37)*(BH43/VLOOKUP(BC44,$BL$11:$BM$54,2)))+BZ44","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA44+AD43+BT43+BP44+BQ44)<0,IF((((BH43+BD44-BF44)*(1+INVESTMENTS!E117)))>-(AA44+AD43+BT43+BP44+BQ44)/(1-IF(Y43>$BG$10,Y43,$BG$10)),-((AA44+AD43+BT43+BP44+BQ44)/(1-IF(Y43>$BG$10,Y43,$BG$10))),((BH43+BD44+BE44-BF44))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA44+AD43)<0,IF((((BH43+BD44-BF44)*(1+INVESTMENTS!E117)))>-(AA44+AD43)/(1-IF(Y43>$BG$10,Y43,$BG$10)),-((AA44+AD43)/(1-IF(Y43>$BG$10,Y43,$BG$10))),((BH43+BD44+BE44-BF44))),0),\"\"))","v":0},{"$f":"SUM(BH43+BD44+BE44-BF44-BG44)","v":3.3333333333333335E-3},{"$f":"(I44)","v":47.997262149212929},null,null,2103,5.0999999999999988,null,2048,{"$f":"'CF ASSUMPTIONS'!$AV$112","v":0},{"$f":"IF(BR44=BT43,0,(BT43+BP44)*(INVESTMENTS!E117))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA44+AD43)<0,IF((((BT43+BP44-BR44)*(1+INVESTMENTS!E117)))>-(AA44+AD43),-((AA44+AD43)),((BT43+BP44+BQ44-BR44))),0),IF(BH44=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA44+AD43)<0,IF((((BT43+BP44-BR44)*(1+INVESTMENTS!E117)))>-(AA44+AD43),IF(-(AA44+AD43+BG44)>0,-(AA44+AD43+BG44),0),((BT43+BP44+BQ44-BR44))),0),\"\"),))","v":0},{"$f":"SUM(BT43+BP44+BQ44-BS44)","v":3.3333333333333335E-3},null,{"$f":"Y44","v":false},{"$f":"Z44","v":0},{"$f":"SUM($X$12:X44)+$BX$11","v":0}]
[null,null,null,null,null,null,null,{"$f":"(H44+1)","v":2049},48.997262149212929,{"$f":"(J44+1)","v":48.997262149212929},{"$f":"'CF ASSUMPTIONS'!AW$118","v":0},{"$f":"INVESTMENTS!P118+INVESTMENTS!S118","v":0},{"$f":"'CF ASSUMPTIONS'!AW$163","v":0},{"$f":"DEBT!D66","v":0},0,{"$f":"'CF ASSUMPTIONS'!AW52","v":0},0,0,{"$f":"IF(AD44>0,AD44*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E118),0)","v":0},{"$f":"'INCOME TAXES'!D35","v":-6300},{"$f":"T45/(1+INVESTMENTS!$E$82)^AQ44","v":-6300},0,0,{"$f":"(V45+W45)*(1+INVESTMENTS!$E$82)^AQ44","v":0},false,{"$f":"X45/T45","v":0},0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G64:J64)","v":0},{"$f":"'OTHER ASSETS'!F64+'OTHER ASSETS'!E64+'OTHER ASSETS'!D64+'OTHER ASSETS'!C64","v":0},{"$f":"-DEBT!C66","v":0},0.01,{"$f":"AJ45-AE45*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2049,null,null,0.01,null,{"$f":"AQ44+1","v":34},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BC44+1)","v":2049},{"$f":"'CF ASSUMPTIONS'!$AW$169","v":0},{"$f":"IF(BF45=BH44,0,(BH44+BD45)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E118))","v":0},{"$f":"IF($BH$8>BC45,0,INVESTMENTS!$S$37*(BH44/VLOOKUP(BC45,$BL$11:$BM$54,2)))+IF($BF$8>BC45,0,(1-INVESTMENTS!$S$37)*(BH44/VLOOKUP(BC45,$BL$11:$BM$54,2)))+BZ45","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA45+AD44+BT44+BP45+BQ45)<0,IF((((BH44+BD45-BF45)*(1+INVESTMENTS!E118)))>-(AA45+AD44+BT44+BP45+BQ45)/(1-IF(Y44>$BG$10,Y44,$BG$10)),-((AA45+AD44+BT44+BP45+BQ45)/(1-IF(Y44>$BG$10,Y44,$BG$10))),((BH44+BD45+BE45-BF45))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA45+AD44)<0,IF((((BH44+BD45-BF45)*(1+INVESTMENTS!E118)))>-(AA45+AD44)/(1-IF(Y44>$BG$10,Y44,$BG$10)),-((AA45+AD44)/(1-IF(Y44>$BG$10,Y44,$BG$10))),((BH44+BD45+BE45-BF45))),0),\"\"))","v":0},3.3333333333333335E-3,48.997262149212929,null,null,2104,4.6999999999999984,null,2049,{"$f":"'CF ASSUMPTIONS'!$AW$112","v":0},{"$f":"IF(BR45=BT44,0,(BT44+BP45)*(INVESTMENTS!E118))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA45+AD44)<0,IF((((BT44+BP45-BR45)*(1+INVESTMENTS!E118)))>-(AA45+AD44),-((AA45+AD44)),((BT44+BP45+BQ45-BR45))),0),IF(BH45=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA45+AD44)<0,IF((((BT44+BP45-BR45)*(1+INVESTMENTS!E118)))>-(AA45+AD44),IF(-(AA45+AD44+BG45)>0,-(AA45+AD44+BG45),0),((BT44+BP45+BQ45-BR45))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X45)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2050,49.997262149212929,49.997262149212929,{"$f":"'CF ASSUMPTIONS'!AX$118","v":0},{"$f":"INVESTMENTS!P119+INVESTMENTS!S119","v":0},{"$f":"'CF ASSUMPTIONS'!AX$163","v":0},{"$f":"DEBT!D67","v":0},0,{"$f":"'CF ASSUMPTIONS'!AX52","v":0},0,0,{"$f":"IF(AD45>0,AD45*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E119),0)","v":0},{"$f":"'INCOME TAXES'!D36","v":-6300},{"$f":"T46/(1+INVESTMENTS!$E$82)^AQ45","v":-6300},0,0,{"$f":"(V46+W46)*(1+INVESTMENTS!$E$82)^AQ45","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G65:J65)","v":0},{"$f":"'OTHER ASSETS'!F65+'OTHER ASSETS'!E65+'OTHER ASSETS'!D65+'OTHER ASSETS'!C65","v":0},{"$f":"-DEBT!C67","v":0},0.01,{"$f":"AJ46-AE46*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2050,null,null,0.01,null,35,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"'CF ASSUMPTIONS'!$AX$169","v":0},{"$f":"IF(BF46=BH45,0,(BH45+BD46)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E119))","v":0},{"$f":"IF($BH$8>BC46,0,INVESTMENTS!$S$37*(BH45/VLOOKUP(BC46,$BL$11:$BM$54,2)))+IF($BF$8>BC46,0,(1-INVESTMENTS!$S$37)*(BH45/VLOOKUP(BC46,$BL$11:$BM$54,2)))+BZ46","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA46+AD45+BT45+BP46+BQ46)<0,IF((((BH45+BD46-BF46)*(1+INVESTMENTS!E119)))>-(AA46+AD45+BT45+BP46+BQ46)/(1-IF(Y45>$BG$10,Y45,$BG$10)),-((AA46+AD45+BT45+BP46+BQ46)/(1-IF(Y45>$BG$10,Y45,$BG$10))),((BH45+BD46+BE46-BF46))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA46+AD45)<0,IF((((BH45+BD46-BF46)*(1+INVESTMENTS!E119)))>-(AA46+AD45)/(1-IF(Y45>$BG$10,Y45,$BG$10)),-((AA46+AD45)/(1-IF(Y45>$BG$10,Y45,$BG$10))),((BH45+BD46+BE46-BF46))),0),\"\"))","v":0},3.3333333333333335E-3,49.997262149212929,null,null,2105,4.299999999999998,null,2050,{"$f":"'CF ASSUMPTIONS'!$AX$112","v":0},{"$f":"IF(BR46=BT45,0,(BT45+BP46)*(INVESTMENTS!E119))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA46+AD45)<0,IF((((BT45+BP46-BR46)*(1+INVESTMENTS!E119)))>-(AA46+AD45),-((AA46+AD45)),((BT45+BP46+BQ46-BR46))),0),IF(BH46=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA46+AD45)<0,IF((((BT45+BP46-BR46)*(1+INVESTMENTS!E119)))>-(AA46+AD45),IF(-(AA46+AD45+BG46)>0,-(AA46+AD45+BG46),0),((BT45+BP46+BQ46-BR46))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X46)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2051,50.997262149212929,50.997262149212929,{"$f":"'CF ASSUMPTIONS'!AY$118","v":0},{"$f":"INVESTMENTS!P120+INVESTMENTS!S120","v":0},{"$f":"'CF ASSUMPTIONS'!AY$163","v":0},{"$f":"DEBT!D68","v":0},0,{"$f":"'CF ASSUMPTIONS'!AY52","v":0},0,0,{"$f":"IF(AD46>0,AD46*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E120),0)","v":0},{"$f":"'INCOME TAXES'!D37","v":-6300},{"$f":"T47/(1+INVESTMENTS!$E$82)^AQ46","v":-6300},0,0,{"$f":"(V47+W47)*(1+INVESTMENTS!$E$82)^AQ46","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G66:J66)","v":0},{"$f":"'OTHER ASSETS'!F66+'OTHER ASSETS'!E66+'OTHER ASSETS'!D66+'OTHER ASSETS'!C66","v":0},{"$f":"-DEBT!C68","v":0},{"$f":"SUM(AD47:AI47)","v":0.01},{"$f":"AJ47-AE47*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2051,null,null,0.01,null,36,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"'CF ASSUMPTIONS'!$AY$169","v":0},{"$f":"IF(BF47=BH46,0,(BH46+BD47)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E120))","v":0},{"$f":"IF($BH$8>BC47,0,INVESTMENTS!$S$37*(BH46/VLOOKUP(BC47,$BL$11:$BM$54,2)))+IF($BF$8>BC47,0,(1-INVESTMENTS!$S$37)*(BH46/VLOOKUP(BC47,$BL$11:$BM$54,2)))+BZ47","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA47+AD46+BT46+BP47+BQ47)<0,IF((((BH46+BD47-BF47)*(1+INVESTMENTS!E120)))>-(AA47+AD46+BT46+BP47+BQ47)/(1-IF(Y46>$BG$10,Y46,$BG$10)),-((AA47+AD46+BT46+BP47+BQ47)/(1-IF(Y46>$BG$10,Y46,$BG$10))),((BH46+BD47+BE47-BF47))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA47+AD46)<0,IF((((BH46+BD47-BF47)*(1+INVESTMENTS!E120)))>-(AA47+AD46)/(1-IF(Y46>$BG$10,Y46,$BG$10)),-((AA47+AD46)/(1-IF(Y46>$BG$10,Y46,$BG$10))),((BH46+BD47+BE47-BF47))),0),\"\"))","v":0},3.3333333333333335E-3,50.997262149212929,null,null,2106,3.8999999999999981,null,2051,{"$f":"'CF ASSUMPTIONS'!$AY$112","v":0},{"$f":"IF(BR47=BT46,0,(BT46+BP47)*(INVESTMENTS!E120))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA47+AD46)<0,IF((((BT46+BP47-BR47)*(1+INVESTMENTS!E120)))>-(AA47+AD46),-((AA47+AD46)),((BT46+BP47+BQ47-BR47))),0),IF(BH47=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA47+AD46)<0,IF((((BT46+BP47-BR47)*(1+INVESTMENTS!E120)))>-(AA47+AD46),IF(-(AA47+AD46+BG47)>0,-(AA47+AD46+BG47),0),((BT46+BP47+BQ47-BR47))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X47)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2052,51.997262149212929,51.997262149212929,{"$f":"'CF ASSUMPTIONS'!AZ$118","v":0},{"$f":"INVESTMENTS!P121+INVESTMENTS!S121","v":0},{"$f":"'CF ASSUMPTIONS'!AZ$163","v":0},{"$f":"DEBT!D69","v":0},0,{"$f":"'CF ASSUMPTIONS'!AZ52","v":0},0,0,{"$f":"IF(AD47>0,AD47*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E121),0)","v":0},{"$f":"'INCOME TAXES'!D38","v":-6300},{"$f":"T48/(1+INVESTMENTS!$E$82)^AQ47","v":-6300},0,0,{"$f":"(V48+W48)*(1+INVESTMENTS!$E$82)^AQ47","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G67:J67)","v":0},{"$f":"'OTHER ASSETS'!F67+'OTHER ASSETS'!E67+'OTHER ASSETS'!D67+'OTHER ASSETS'!C67","v":0},{"$f":"-DEBT!C69","v":0},0.01,{"$f":"AJ48-AE48*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2052,null,null,0.01,null,37,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"'CF ASSUMPTIONS'!$AZ$169","v":0},{"$f":"IF(BF48=BH47,0,(BH47+BD48)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E121))","v":0},{"$f":"IF($BH$8>BC48,0,INVESTMENTS!$S$37*(BH47/VLOOKUP(BC48,$BL$11:$BM$54,2)))+IF($BF$8>BC48,0,(1-INVESTMENTS!$S$37)*(BH47/VLOOKUP(BC48,$BL$11:$BM$54,2)))+BZ48","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA48+AD47+BT47+BP48+BQ48)<0,IF((((BH47+BD48-BF48)*(1+INVESTMENTS!E121)))>-(AA48+AD47+BT47+BP48+BQ48)/(1-IF(Y47>$BG$10,Y47,$BG$10)),-((AA48+AD47+BT47+BP48+BQ48)/(1-IF(Y47>$BG$10,Y47,$BG$10))),((BH47+BD48+BE48-BF48))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA48+AD47)<0,IF((((BH47+BD48-BF48)*(1+INVESTMENTS!E121)))>-(AA48+AD47)/(1-IF(Y47>$BG$10,Y47,$BG$10)),-((AA48+AD47)/(1-IF(Y47>$BG$10,Y47,$BG$10))),((BH47+BD48+BE48-BF48))),0),\"\"))","v":0},3.3333333333333335E-3,51.997262149212929,null,null,2107,3.4999999999999982,null,2052,{"$f":"'CF ASSUMPTIONS'!$AZ$112","v":0},{"$f":"IF(BR48=BT47,0,(BT47+BP48)*(INVESTMENTS!E121))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA48+AD47)<0,IF((((BT47+BP48-BR48)*(1+INVESTMENTS!E121)))>-(AA48+AD47),-((AA48+AD47)),((BT47+BP48+BQ48-BR48))),0),IF(BH48=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA48+AD47)<0,IF((((BT47+BP48-BR48)*(1+INVESTMENTS!E121)))>-(AA48+AD47),IF(-(AA48+AD47+BG48)>0,-(AA48+AD47+BG48),0),((BT47+BP48+BQ48-BR48))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X48)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2053,52.997262149212929,52.997262149212929,{"$f":"'CF ASSUMPTIONS'!BA$118","v":0},{"$f":"INVESTMENTS!P122+INVESTMENTS!S122","v":0},{"$f":"'CF ASSUMPTIONS'!BA$163","v":0},{"$f":"DEBT!D70","v":0},0,{"$f":"'CF ASSUMPTIONS'!BA52","v":0},0,0,{"$f":"IF(AD48>0,AD48*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E122),0)","v":0},{"$f":"'INCOME TAXES'!D39","v":-6300},{"$f":"T49/(1+INVESTMENTS!$E$82)^AQ48","v":-6300},0,0,{"$f":"(V49+W49)*(1+INVESTMENTS!$E$82)^AQ48","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G68:J68)","v":0},{"$f":"'OTHER ASSETS'!F68+'OTHER ASSETS'!E68+'OTHER ASSETS'!D68+'OTHER ASSETS'!C68","v":0},{"$f":"-DEBT!C70","v":0},0.01,{"$f":"AJ49-AE49*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2053,null,null,0.01,null,38,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"'CF ASSUMPTIONS'!$BA$169","v":0},{"$f":"IF(BF49=BH48,0,(BH48+BD49)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E122))","v":0},{"$f":"IF($BH$8>BC49,0,INVESTMENTS!$S$37*(BH48/VLOOKUP(BC49,$BL$11:$BM$54,2)))+IF($BF$8>BC49,0,(1-INVESTMENTS!$S$37)*(BH48/VLOOKUP(BC49,$BL$11:$BM$54,2)))+BZ49","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA49+AD48+BT48+BP49+BQ49)<0,IF((((BH48+BD49-BF49)*(1+INVESTMENTS!E122)))>-(AA49+AD48+BT48+BP49+BQ49)/(1-IF(Y48>$BG$10,Y48,$BG$10)),-((AA49+AD48+BT48+BP49+BQ49)/(1-IF(Y48>$BG$10,Y48,$BG$10))),((BH48+BD49+BE49-BF49))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA49+AD48)<0,IF((((BH48+BD49-BF49)*(1+INVESTMENTS!E122)))>-(AA49+AD48)/(1-IF(Y48>$BG$10,Y48,$BG$10)),-((AA49+AD48)/(1-IF(Y48>$BG$10,Y48,$BG$10))),((BH48+BD49+BE49-BF49))),0),\"\"))","v":0},3.3333333333333335E-3,52.997262149212929,null,null,2108,3.0999999999999983,null,2053,{"$f":"'CF ASSUMPTIONS'!$BA$112","v":0},{"$f":"IF(BR49=BT48,0,(BT48+BP49)*(INVESTMENTS!E122))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA49+AD48)<0,IF((((BT48+BP49-BR49)*(1+INVESTMENTS!E122)))>-(AA49+AD48),-((AA49+AD48)),((BT48+BP49+BQ49-BR49))),0),IF(BH49=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA49+AD48)<0,IF((((BT48+BP49-BR49)*(1+INVESTMENTS!E122)))>-(AA49+AD48),IF(-(AA49+AD48+BG49)>0,-(AA49+AD48+BG49),0),((BT48+BP49+BQ49-BR49))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X49)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2054,53.997262149212929,53.997262149212929,{"$f":"'CF ASSUMPTIONS'!BB$118","v":0},{"$f":"INVESTMENTS!P123+INVESTMENTS!S123","v":0},{"$f":"'CF ASSUMPTIONS'!BB$163","v":0},{"$f":"DEBT!D71","v":0},0,{"$f":"'CF ASSUMPTIONS'!BB52","v":0},0,0,{"$f":"IF(AD49>0,AD49*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E123),0)","v":0},{"$f":"'INCOME TAXES'!D40","v":-6300},{"$f":"T50/(1+INVESTMENTS!$E$82)^AQ49","v":-6300},0,0,{"$f":"(V50+W50)*(1+INVESTMENTS!$E$82)^AQ49","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G69:J69)","v":0},{"$f":"'OTHER ASSETS'!F69+'OTHER ASSETS'!E69+'OTHER ASSETS'!D69+'OTHER ASSETS'!C69","v":0},{"$f":"-DEBT!C71","v":0},0.01,{"$f":"AJ50-AE50*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2054,null,null,0.01,null,39,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"'CF ASSUMPTIONS'!$BB$169","v":0},{"$f":"IF(BF50=BH49,0,(BH49+BD50)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E123))","v":0},{"$f":"IF($BH$8>BC50,0,INVESTMENTS!$S$37*(BH49/VLOOKUP(BC50,$BL$11:$BM$54,2)))+IF($BF$8>BC50,0,(1-INVESTMENTS!$S$37)*(BH49/VLOOKUP(BC50,$BL$11:$BM$54,2)))+BZ50","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA50+AD49+BT49+BP50+BQ50)<0,IF((((BH49+BD50-BF50)*(1+INVESTMENTS!E123)))>-(AA50+AD49+BT49+BP50+BQ50)/(1-IF(Y49>$BG$10,Y49,$BG$10)),-((AA50+AD49+BT49+BP50+BQ50)/(1-IF(Y49>$BG$10,Y49,$BG$10))),((BH49+BD50+BE50-BF50))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA50+AD49)<0,IF((((BH49+BD50-BF50)*(1+INVESTMENTS!E123)))>-(AA50+AD49)/(1-IF(Y49>$BG$10,Y49,$BG$10)),-((AA50+AD49)/(1-IF(Y49>$BG$10,Y49,$BG$10))),((BH49+BD50+BE50-BF50))),0),\"\"))","v":0},3.3333333333333335E-3,53.997262149212929,null,null,2109,2.6999999999999984,null,2054,{"$f":"'CF ASSUMPTIONS'!$BB$112","v":0},{"$f":"IF(BR50=BT49,0,(BT49+BP50)*(INVESTMENTS!E123))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA50+AD49)<0,IF((((BT49+BP50-BR50)*(1+INVESTMENTS!E123)))>-(AA50+AD49),-((AA50+AD49)),((BT49+BP50+BQ50-BR50))),0),IF(BH50=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA50+AD49)<0,IF((((BT49+BP50-BR50)*(1+INVESTMENTS!E123)))>-(AA50+AD49),IF(-(AA50+AD49+BG50)>0,-(AA50+AD49+BG50),0),((BT49+BP50+BQ50-BR50))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X50)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2055,54.997262149212929,54.997262149212929,{"$f":"'CF ASSUMPTIONS'!BC$118","v":0},{"$f":"INVESTMENTS!P124+INVESTMENTS!S124","v":0},{"$f":"'CF ASSUMPTIONS'!BC$163","v":0},{"$f":"DEBT!D72","v":0},0,{"$f":"'CF ASSUMPTIONS'!BC52","v":0},0,0,{"$f":"IF(AD50>0,AD50*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E124),0)","v":0},{"$f":"'INCOME TAXES'!D41","v":-6300},{"$f":"T51/(1+INVESTMENTS!$E$82)^AQ50","v":-6300},0,0,{"$f":"(V51+W51)*(1+INVESTMENTS!$E$82)^AQ50","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G70:J70)","v":0},{"$f":"'OTHER ASSETS'!F70+'OTHER ASSETS'!E70+'OTHER ASSETS'!D70+'OTHER ASSETS'!C70","v":0},{"$f":"-DEBT!C72","v":0},0.01,{"$f":"AJ51-AE51*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2055,null,null,0.01,null,40,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"'CF ASSUMPTIONS'!$BC$169","v":0},{"$f":"IF(BF51=BH50,0,(BH50+BD51)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E124))","v":0},{"$f":"IF($BH$8>BC51,0,INVESTMENTS!$S$37*(BH50/VLOOKUP(BC51,$BL$11:$BM$54,2)))+IF($BF$8>BC51,0,(1-INVESTMENTS!$S$37)*(BH50/VLOOKUP(BC51,$BL$11:$BM$54,2)))+BZ51","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA51+AD50+BT50+BP51+BQ51)<0,IF((((BH50+BD51-BF51)*(1+INVESTMENTS!E124)))>-(AA51+AD50+BT50+BP51+BQ51)/(1-IF(Y50>$BG$10,Y50,$BG$10)),-((AA51+AD50+BT50+BP51+BQ51)/(1-IF(Y50>$BG$10,Y50,$BG$10))),((BH50+BD51+BE51-BF51))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA51+AD50)<0,IF((((BH50+BD51-BF51)*(1+INVESTMENTS!E124)))>-(AA51+AD50)/(1-IF(Y50>$BG$10,Y50,$BG$10)),-((AA51+AD50)/(1-IF(Y50>$BG$10,Y50,$BG$10))),((BH50+BD51+BE51-BF51))),0),\"\"))","v":0},3.3333333333333335E-3,54.997262149212929,null,null,2110,2.2999999999999985,null,2055,{"$f":"'CF ASSUMPTIONS'!$BC$112","v":0},{"$f":"IF(BR51=BT50,0,(BT50+BP51)*(INVESTMENTS!E124))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA51+AD50)<0,IF((((BT50+BP51-BR51)*(1+INVESTMENTS!E124)))>-(AA51+AD50),-((AA51+AD50)),((BT50+BP51+BQ51-BR51))),0),IF(BH51=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA51+AD50)<0,IF((((BT50+BP51-BR51)*(1+INVESTMENTS!E124)))>-(AA51+AD50),IF(-(AA51+AD50+BG51)>0,-(AA51+AD50+BG51),0),((BT50+BP51+BQ51-BR51))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X51)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2056,55.997262149212929,55.997262149212929,{"$f":"'CF ASSUMPTIONS'!BD$118","v":0},{"$f":"INVESTMENTS!P125+INVESTMENTS!S125","v":0},{"$f":"'CF ASSUMPTIONS'!BD$163","v":0},{"$f":"DEBT!D73","v":0},0,{"$f":"'CF ASSUMPTIONS'!BD52","v":0},0,0,{"$f":"IF(AD51>0,AD51*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E125),0)","v":0},{"$f":"'INCOME TAXES'!D42","v":-6300},{"$f":"T52/(1+INVESTMENTS!$E$82)^AQ51","v":-6300},0,0,{"$f":"(V52+W52)*(1+INVESTMENTS!$E$82)^AQ51","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G71:J71)","v":0},{"$f":"'OTHER ASSETS'!F71+'OTHER ASSETS'!E71+'OTHER ASSETS'!D71+'OTHER ASSETS'!C71","v":0},{"$f":"-DEBT!C73","v":0},0.01,{"$f":"AJ52-AE52*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2056,null,null,0.01,null,41,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"'CF ASSUMPTIONS'!$BD$169","v":0},{"$f":"IF(BF52=BH51,0,(BH51+BD52)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E125))","v":0},{"$f":"IF($BH$8>BC52,0,INVESTMENTS!$S$37*(BH51/VLOOKUP(BC52,$BL$11:$BM$54,2)))+IF($BF$8>BC52,0,(1-INVESTMENTS!$S$37)*(BH51/VLOOKUP(BC52,$BL$11:$BM$54,2)))+BZ52","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA52+AD51+BT51+BP52+BQ52)<0,IF((((BH51+BD52-BF52)*(1+INVESTMENTS!E125)))>-(AA52+AD51+BT51+BP52+BQ52)/(1-IF(Y51>$BG$10,Y51,$BG$10)),-((AA52+AD51+BT51+BP52+BQ52)/(1-IF(Y51>$BG$10,Y51,$BG$10))),((BH51+BD52+BE52-BF52))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA52+AD51)<0,IF((((BH51+BD52-BF52)*(1+INVESTMENTS!E125)))>-(AA52+AD51)/(1-IF(Y51>$BG$10,Y51,$BG$10)),-((AA52+AD51)/(1-IF(Y51>$BG$10,Y51,$BG$10))),((BH51+BD52+BE52-BF52))),0),\"\"))","v":0},3.3333333333333335E-3,55.997262149212929,null,null,2111,1.8999999999999986,null,2056,{"$f":"'CF ASSUMPTIONS'!$BD$112","v":0},{"$f":"IF(BR52=BT51,0,(BT51+BP52)*(INVESTMENTS!E125))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA52+AD51)<0,IF((((BT51+BP52-BR52)*(1+INVESTMENTS!E125)))>-(AA52+AD51),-((AA52+AD51)),((BT51+BP52+BQ52-BR52))),0),IF(BH52=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA52+AD51)<0,IF((((BT51+BP52-BR52)*(1+INVESTMENTS!E125)))>-(AA52+AD51),IF(-(AA52+AD51+BG52)>0,-(AA52+AD51+BG52),0),((BT51+BP52+BQ52-BR52))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X52)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2057,56.997262149212929,56.997262149212929,{"$f":"'CF ASSUMPTIONS'!BE$118","v":0},{"$f":"INVESTMENTS!P126+INVESTMENTS!S126","v":0},{"$f":"'CF ASSUMPTIONS'!BE$163","v":0},{"$f":"DEBT!D74","v":0},0,{"$f":"'CF ASSUMPTIONS'!BE52","v":0},0,0,{"$f":"IF(AD52>0,AD52*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E126),0)","v":0},{"$f":"'INCOME TAXES'!D43","v":-6300},{"$f":"T53/(1+INVESTMENTS!$E$82)^AQ52","v":-6300},0,0,{"$f":"(V53+W53)*(1+INVESTMENTS!$E$82)^AQ52","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G72:J72)","v":0},{"$f":"'OTHER ASSETS'!F72+'OTHER ASSETS'!E72+'OTHER ASSETS'!D72+'OTHER ASSETS'!C72","v":0},{"$f":"-DEBT!C74","v":0},0.01,{"$f":"AJ53-AE53*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2057,null,null,0.01,null,42,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"'CF ASSUMPTIONS'!$BE$169","v":0},{"$f":"IF(BF53=BH52,0,(BH52+BD53)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E126))","v":0},{"$f":"IF($BH$8>BC53,0,INVESTMENTS!$S$37*(BH52/VLOOKUP(BC53,$BL$11:$BM$54,2)))+IF($BF$8>BC53,0,(1-INVESTMENTS!$S$37)*(BH52/VLOOKUP(BC53,$BL$11:$BM$54,2)))+BZ53","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA53+AD52+BT52+BP53+BQ53)<0,IF((((BH52+BD53-BF53)*(1+INVESTMENTS!E126)))>-(AA53+AD52+BT52+BP53+BQ53)/(1-IF(Y52>$BG$10,Y52,$BG$10)),-((AA53+AD52+BT52+BP53+BQ53)/(1-IF(Y52>$BG$10,Y52,$BG$10))),((BH52+BD53+BE53-BF53))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA53+AD52)<0,IF((((BH52+BD53-BF53)*(1+INVESTMENTS!E126)))>-(AA53+AD52)/(1-IF(Y52>$BG$10,Y52,$BG$10)),-((AA53+AD52)/(1-IF(Y52>$BG$10,Y52,$BG$10))),((BH52+BD53+BE53-BF53))),0),\"\"))","v":0},3.3333333333333335E-3,56.997262149212929,null,null,2112,1.4999999999999987,null,2057,{"$f":"'CF ASSUMPTIONS'!$BE$112","v":0},{"$f":"IF(BR53=BT52,0,(BT52+BP53)*(INVESTMENTS!E126))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA53+AD52)<0,IF((((BT52+BP53-BR53)*(1+INVESTMENTS!E126)))>-(AA53+AD52),-((AA53+AD52)),((BT52+BP53+BQ53-BR53))),0),IF(BH53=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA53+AD52)<0,IF((((BT52+BP53-BR53)*(1+INVESTMENTS!E126)))>-(AA53+AD52),IF(-(AA53+AD52+BG53)>0,-(AA53+AD52+BG53),0),((BT52+BP53+BQ53-BR53))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X53)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2058,57.997262149212929,57.997262149212929,{"$f":"'CF ASSUMPTIONS'!BF$118","v":0},{"$f":"INVESTMENTS!P127+INVESTMENTS!S127","v":0},{"$f":"'CF ASSUMPTIONS'!BF$163","v":0},{"$f":"DEBT!D75","v":0},0,{"$f":"'CF ASSUMPTIONS'!BF52","v":0},0,0,{"$f":"IF(AD53>0,AD53*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E127),0)","v":0},{"$f":"'INCOME TAXES'!D44","v":-6300},{"$f":"T54/(1+INVESTMENTS!$E$82)^AQ53","v":-6300},0,0,{"$f":"(V54+W54)*(1+INVESTMENTS!$E$82)^AQ53","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G73:J73)","v":0},{"$f":"'OTHER ASSETS'!F73+'OTHER ASSETS'!E73+'OTHER ASSETS'!D73+'OTHER ASSETS'!C73","v":0},{"$f":"-DEBT!C75","v":0},0.01,{"$f":"AJ54-AE54*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2058,null,null,0.01,null,43,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"'CF ASSUMPTIONS'!$BF$169","v":0},{"$f":"IF(BF54=BH53,0,(BH53+BD54)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E127))","v":0},{"$f":"IF($BH$8>BC54,0,INVESTMENTS!$S$37*(BH53/VLOOKUP(BC54,$BL$11:$BM$54,2)))+IF($BF$8>BC54,0,(1-INVESTMENTS!$S$37)*(BH53/VLOOKUP(BC54,$BL$11:$BM$54,2)))+BZ54","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA54+AD53+BT53+BP54+BQ54)<0,IF((((BH53+BD54-BF54)*(1+INVESTMENTS!E127)))>-(AA54+AD53+BT53+BP54+BQ54)/(1-IF(Y53>$BG$10,Y53,$BG$10)),-((AA54+AD53+BT53+BP54+BQ54)/(1-IF(Y53>$BG$10,Y53,$BG$10))),((BH53+BD54+BE54-BF54))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA54+AD53)<0,IF((((BH53+BD54-BF54)*(1+INVESTMENTS!E127)))>-(AA54+AD53)/(1-IF(Y53>$BG$10,Y53,$BG$10)),-((AA54+AD53)/(1-IF(Y53>$BG$10,Y53,$BG$10))),((BH53+BD54+BE54-BF54))),0),\"\"))","v":0},3.3333333333333335E-3,57.997262149212929,null,null,2113,1.0999999999999988,null,2058,{"$f":"'CF ASSUMPTIONS'!$BF$112","v":0},{"$f":"IF(BR54=BT53,0,(BT53+BP54)*(INVESTMENTS!E127))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA54+AD53)<0,IF((((BT53+BP54-BR54)*(1+INVESTMENTS!E127)))>-(AA54+AD53),-((AA54+AD53)),((BT53+BP54+BQ54-BR54))),0),IF(BH54=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA54+AD53)<0,IF((((BT53+BP54-BR54)*(1+INVESTMENTS!E127)))>-(AA54+AD53),IF(-(AA54+AD53+BG54)>0,-(AA54+AD53+BG54),0),((BT53+BP54+BQ54-BR54))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X54)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2059,58.997262149212929,58.997262149212929,{"$f":"'CF ASSUMPTIONS'!BG$118","v":0},{"$f":"INVESTMENTS!P128+INVESTMENTS!S128","v":0},{"$f":"'CF ASSUMPTIONS'!BG$163","v":0},{"$f":"DEBT!D76","v":0},0,{"$f":"'CF ASSUMPTIONS'!BG52","v":0},0,0,{"$f":"IF(AD54>0,AD54*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E128),0)","v":0},{"$f":"'INCOME TAXES'!D45","v":-6300},{"$f":"T55/(1+INVESTMENTS!$E$82)^AQ54","v":-6300},0,0,{"$f":"(V55+W55)*(1+INVESTMENTS!$E$82)^AQ54","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G74:J74)","v":0},{"$f":"'OTHER ASSETS'!F74+'OTHER ASSETS'!E74+'OTHER ASSETS'!D74+'OTHER ASSETS'!C74","v":0},{"$f":"-DEBT!C76","v":0},0.01,{"$f":"AJ55-AE55*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2059,null,null,0.01,null,44,null,null,null,null,null,null,null,null,null,null,null,2059,{"$f":"'CF ASSUMPTIONS'!$BG$169","v":0},{"$f":"IF(BF55=BH54,0,(BH54+BD55)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E128))","v":0},{"$f":"IF($BH$8>BC55,0,INVESTMENTS!$S$37*(BH54/VLOOKUP(BC55,$BL$11:$BM$54,2)))+IF($BF$8>BC55,0,(1-INVESTMENTS!$S$37)*(BH54/VLOOKUP(BC55,$BL$11:$BM$54,2)))+BZ55","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA55+AD54+BT54+BP55+BQ55)<0,IF((((BH54+BD55-BF55)*(1+INVESTMENTS!E128)))>-(AA55+AD54+BT54+BP55+BQ55)/(1-IF(Y54>$BG$10,Y54,$BG$10)),-((AA55+AD54+BT54+BP55+BQ55)/(1-IF(Y54>$BG$10,Y54,$BG$10))),((BH54+BD55+BE55-BF55))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA55+AD54)<0,IF((((BH54+BD55-BF55)*(1+INVESTMENTS!E128)))>-(AA55+AD54)/(1-IF(Y54>$BG$10,Y54,$BG$10)),-((AA55+AD54)/(1-IF(Y54>$BG$10,Y54,$BG$10))),((BH54+BD55+BE55-BF55))),0),\"\"))","v":0},3.3333333333333335E-3,58.997262149212929,null,null,null,null,null,2059,{"$f":"'CF ASSUMPTIONS'!$BG$112","v":0},{"$f":"IF(BR55=BT54,0,(BT54+BP55)*(INVESTMENTS!E128))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA55+AD54)<0,IF((((BT54+BP55-BR55)*(1+INVESTMENTS!E128)))>-(AA55+AD54),-((AA55+AD54)),((BT54+BP55+BQ55-BR55))),0),IF(BH55=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA55+AD54)<0,IF((((BT54+BP55-BR55)*(1+INVESTMENTS!E128)))>-(AA55+AD54),IF(-(AA55+AD54+BG55)>0,-(AA55+AD54+BG55),0),((BT54+BP55+BQ55-BR55))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X55)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2060,59.997262149212929,59.997262149212929,{"$f":"'CF ASSUMPTIONS'!BH$118","v":0},{"$f":"INVESTMENTS!P129+INVESTMENTS!S129","v":0},{"$f":"'CF ASSUMPTIONS'!BH$163","v":0},{"$f":"DEBT!D77","v":0},0,{"$f":"'CF ASSUMPTIONS'!BH52","v":0},0,0,{"$f":"IF(AD55>0,AD55*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E129),0)","v":0},{"$f":"'INCOME TAXES'!D46","v":-6300},{"$f":"T56/(1+INVESTMENTS!$E$82)^AQ55","v":-6300},0,0,{"$f":"(V56+W56)*(1+INVESTMENTS!$E$82)^AQ55","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G75:J75)","v":0},{"$f":"'OTHER ASSETS'!F75+'OTHER ASSETS'!E75+'OTHER ASSETS'!D75+'OTHER ASSETS'!C75","v":0},{"$f":"-DEBT!C77","v":0},0.01,{"$f":"AJ56-AE56*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2060,null,null,0.01,null,45,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"'CF ASSUMPTIONS'!$BH$169","v":0},{"$f":"IF(BF56=BH55,0,(BH55+BD56)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E129))","v":0},{"$f":"IF($BH$8>BC56,0,INVESTMENTS!$S$37*(BH55/VLOOKUP(BC56,$BL$11:$BM$54,2)))+IF($BF$8>BC56,0,(1-INVESTMENTS!$S$37)*(BH55/VLOOKUP(BC56,$BL$11:$BM$54,2)))+BZ56","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA56+AD55+BT55+BP56+BQ56)<0,IF((((BH55+BD56-BF56)*(1+INVESTMENTS!E129)))>-(AA56+AD55+BT55+BP56+BQ56)/(1-IF(Y55>$BG$10,Y55,$BG$10)),-((AA56+AD55+BT55+BP56+BQ56)/(1-IF(Y55>$BG$10,Y55,$BG$10))),((BH55+BD56+BE56-BF56))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA56+AD55)<0,IF((((BH55+BD56-BF56)*(1+INVESTMENTS!E129)))>-(AA56+AD55)/(1-IF(Y55>$BG$10,Y55,$BG$10)),-((AA56+AD55)/(1-IF(Y55>$BG$10,Y55,$BG$10))),((BH55+BD56+BE56-BF56))),0),\"\"))","v":0},3.3333333333333335E-3,59.997262149212929,null,null,null,null,null,2060,{"$f":"'CF ASSUMPTIONS'!$BH$112","v":0},{"$f":"IF(BR56=BT55,0,(BT55+BP56)*(INVESTMENTS!E129))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA56+AD55)<0,IF((((BT55+BP56-BR56)*(1+INVESTMENTS!E129)))>-(AA56+AD55),-((AA56+AD55)),((BT55+BP56+BQ56-BR56))),0),IF(BH56=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA56+AD55)<0,IF((((BT55+BP56-BR56)*(1+INVESTMENTS!E129)))>-(AA56+AD55),IF(-(AA56+AD55+BG56)>0,-(AA56+AD55+BG56),0),((BT55+BP56+BQ56-BR56))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X56)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2061,60.997262149212929,60.997262149212929,{"$f":"'CF ASSUMPTIONS'!BI$118","v":0},{"$f":"INVESTMENTS!P130+INVESTMENTS!S130","v":0},{"$f":"'CF ASSUMPTIONS'!BI$163","v":0},{"$f":"DEBT!D78","v":0},0,{"$f":"'CF ASSUMPTIONS'!BI52","v":0},0,0,{"$f":"IF(AD56>0,AD56*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E130),0)","v":0},{"$f":"'INCOME TAXES'!D47","v":-6300},{"$f":"T57/(1+INVESTMENTS!$E$82)^AQ56","v":-6300},0,0,{"$f":"(V57+W57)*(1+INVESTMENTS!$E$82)^AQ56","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G76:J76)","v":0},{"$f":"'OTHER ASSETS'!F76+'OTHER ASSETS'!E76+'OTHER ASSETS'!D76+'OTHER ASSETS'!C76","v":0},{"$f":"-DEBT!C78","v":0},0.01,{"$f":"AJ57-AE57*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2061,null,null,0.01,null,46,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"'CF ASSUMPTIONS'!$BI$169","v":0},{"$f":"IF(BF57=BH56,0,(BH56+BD57)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E130))","v":0},{"$f":"IF($BH$8>BC57,0,INVESTMENTS!$S$37*(BH56/VLOOKUP(BC57,$BL$11:$BM$54,2)))+IF($BF$8>BC57,0,(1-INVESTMENTS!$S$37)*(BH56/VLOOKUP(BC57,$BL$11:$BM$54,2)))+BZ57","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA57+AD56+BT56+BP57+BQ57)<0,IF((((BH56+BD57-BF57)*(1+INVESTMENTS!E130)))>-(AA57+AD56+BT56+BP57+BQ57)/(1-IF(Y56>$BG$10,Y56,$BG$10)),-((AA57+AD56+BT56+BP57+BQ57)/(1-IF(Y56>$BG$10,Y56,$BG$10))),((BH56+BD57+BE57-BF57))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA57+AD56)<0,IF((((BH56+BD57-BF57)*(1+INVESTMENTS!E130)))>-(AA57+AD56)/(1-IF(Y56>$BG$10,Y56,$BG$10)),-((AA57+AD56)/(1-IF(Y56>$BG$10,Y56,$BG$10))),((BH56+BD57+BE57-BF57))),0),\"\"))","v":0},3.3333333333333335E-3,60.997262149212929,null,null,null,null,null,2061,{"$f":"'CF ASSUMPTIONS'!$BI$112","v":0},{"$f":"IF(BR57=BT56,0,(BT56+BP57)*(INVESTMENTS!E130))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA57+AD56)<0,IF((((BT56+BP57-BR57)*(1+INVESTMENTS!E130)))>-(AA57+AD56),-((AA57+AD56)),((BT56+BP57+BQ57-BR57))),0),IF(BH57=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA57+AD56)<0,IF((((BT56+BP57-BR57)*(1+INVESTMENTS!E130)))>-(AA57+AD56),IF(-(AA57+AD56+BG57)>0,-(AA57+AD56+BG57),0),((BT56+BP57+BQ57-BR57))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X57)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2062,61.997262149212929,61.997262149212929,{"$f":"'CF ASSUMPTIONS'!BJ$118","v":0},{"$f":"INVESTMENTS!P131+INVESTMENTS!S131","v":0},{"$f":"'CF ASSUMPTIONS'!BJ$163","v":0},{"$f":"DEBT!D79","v":0},0,{"$f":"'CF ASSUMPTIONS'!BJ52","v":0},0,0,{"$f":"IF(AD57>0,AD57*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E131),0)","v":0},{"$f":"'INCOME TAXES'!D48","v":-6300},{"$f":"T58/(1+INVESTMENTS!$E$82)^AQ57","v":-6300},0,0,{"$f":"(V58+W58)*(1+INVESTMENTS!$E$82)^AQ57","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G77:J77)","v":0},{"$f":"'OTHER ASSETS'!F77+'OTHER ASSETS'!E77+'OTHER ASSETS'!D77+'OTHER ASSETS'!C77","v":0},{"$f":"-DEBT!C79","v":0},0.01,{"$f":"AJ58-AE58*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2062,null,null,0.01,null,47,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"'CF ASSUMPTIONS'!$BJ$169","v":0},{"$f":"IF(BF58=BH57,0,(BH57+BD58)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E131))","v":0},{"$f":"IF($BH$8>BC58,0,INVESTMENTS!$S$37*(BH57/VLOOKUP(BC58,$BL$11:$BM$54,2)))+IF($BF$8>BC58,0,(1-INVESTMENTS!$S$37)*(BH57/VLOOKUP(BC58,$BL$11:$BM$54,2)))+BZ58","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA58+AD57+BT57+BP58+BQ58)<0,IF((((BH57+BD58-BF58)*(1+INVESTMENTS!E131)))>-(AA58+AD57+BT57+BP58+BQ58)/(1-IF(Y57>$BG$10,Y57,$BG$10)),-((AA58+AD57+BT57+BP58+BQ58)/(1-IF(Y57>$BG$10,Y57,$BG$10))),((BH57+BD58+BE58-BF58))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA58+AD57)<0,IF((((BH57+BD58-BF58)*(1+INVESTMENTS!E131)))>-(AA58+AD57)/(1-IF(Y57>$BG$10,Y57,$BG$10)),-((AA58+AD57)/(1-IF(Y57>$BG$10,Y57,$BG$10))),((BH57+BD58+BE58-BF58))),0),\"\"))","v":0},3.3333333333333335E-3,61.997262149212929,null,null,null,null,null,2062,{"$f":"'CF ASSUMPTIONS'!$BJ$112","v":0},{"$f":"IF(BR58=BT57,0,(BT57+BP58)*(INVESTMENTS!E131))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA58+AD57)<0,IF((((BT57+BP58-BR58)*(1+INVESTMENTS!E131)))>-(AA58+AD57),-((AA58+AD57)),((BT57+BP58+BQ58-BR58))),0),IF(BH58=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA58+AD57)<0,IF((((BT57+BP58-BR58)*(1+INVESTMENTS!E131)))>-(AA58+AD57),IF(-(AA58+AD57+BG58)>0,-(AA58+AD57+BG58),0),((BT57+BP58+BQ58-BR58))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X58)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2063,62.997262149212929,62.997262149212929,{"$f":"'CF ASSUMPTIONS'!BK$118","v":0},{"$f":"INVESTMENTS!P132+INVESTMENTS!S132","v":0},{"$f":"'CF ASSUMPTIONS'!BJ$163","v":0},{"$f":"DEBT!D80","v":0},0,{"$f":"'CF ASSUMPTIONS'!BK52","v":0},0,0,{"$f":"IF(AD58>0,AD58*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E132),0)","v":0},{"$f":"'INCOME TAXES'!D49","v":-6300},{"$f":"T59/(1+INVESTMENTS!$E$82)^AQ58","v":-6300},0,0,{"$f":"(V59+W59)*(1+INVESTMENTS!$E$82)^AQ58","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G78:J78)","v":0},{"$f":"'OTHER ASSETS'!F78+'OTHER ASSETS'!E78+'OTHER ASSETS'!D78+'OTHER ASSETS'!C78","v":0},{"$f":"-DEBT!C80","v":0},0.01,{"$f":"AJ59-AE59*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2063,null,null,0.01,null,48,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"'CF ASSUMPTIONS'!$BK$169","v":0},{"$f":"IF(BF59=BH58,0,(BH58+BD59)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E132))","v":0},{"$f":"IF($BH$8>BC59,0,INVESTMENTS!$S$37*(BH58/VLOOKUP(BC59,$BL$11:$BM$54,2)))+IF($BF$8>BC59,0,(1-INVESTMENTS!$S$37)*(BH58/VLOOKUP(BC59,$BL$11:$BM$54,2)))+BZ59","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA59+AD58+BT58+BP59+BQ59)<0,IF((((BH58+BD59-BF59)*(1+INVESTMENTS!E132)))>-(AA59+AD58+BT58+BP59+BQ59)/(1-IF(Y58>$BG$10,Y58,$BG$10)),-((AA59+AD58+BT58+BP59+BQ59)/(1-IF(Y58>$BG$10,Y58,$BG$10))),((BH58+BD59+BE59-BF59))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA59+AD58)<0,IF((((BH58+BD59-BF59)*(1+INVESTMENTS!E132)))>-(AA59+AD58)/(1-IF(Y58>$BG$10,Y58,$BG$10)),-((AA59+AD58)/(1-IF(Y58>$BG$10,Y58,$BG$10))),((BH58+BD59+BE59-BF59))),0),\"\"))","v":0},3.3333333333333335E-3,62.997262149212929,null,null,null,null,null,2063,{"$f":"'CF ASSUMPTIONS'!$BK$112","v":0},{"$f":"IF(BR59=BT58,0,(BT58+BP59)*(INVESTMENTS!E132))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA59+AD58)<0,IF((((BT58+BP59-BR59)*(1+INVESTMENTS!E132)))>-(AA59+AD58),-((AA59+AD58)),((BT58+BP59+BQ59-BR59))),0),IF(BH59=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA59+AD58)<0,IF((((BT58+BP59-BR59)*(1+INVESTMENTS!E132)))>-(AA59+AD58),IF(-(AA59+AD58+BG59)>0,-(AA59+AD58+BG59),0),((BT58+BP59+BQ59-BR59))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X59)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2064,63.997262149212929,63.997262149212929,{"$f":"'CF ASSUMPTIONS'!BL$118","v":0},{"$f":"INVESTMENTS!P133+INVESTMENTS!S133","v":0},{"$f":"'CF ASSUMPTIONS'!BL$163","v":0},{"$f":"DEBT!D81","v":0},0,{"$f":"'CF ASSUMPTIONS'!BL52","v":0},0,0,{"$f":"IF(AD59>0,AD59*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E133),0)","v":0},{"$f":"'INCOME TAXES'!D50","v":-6300},{"$f":"T60/(1+INVESTMENTS!$E$82)^AQ59","v":-6300},0,0,{"$f":"(V60+W60)*(1+INVESTMENTS!$E$82)^AQ59","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G79:J79)","v":0},{"$f":"'OTHER ASSETS'!F79+'OTHER ASSETS'!E79+'OTHER ASSETS'!D79+'OTHER ASSETS'!C79","v":0},{"$f":"-DEBT!C81","v":0},0.01,{"$f":"AJ60-AE60*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2064,null,null,0.01,null,49,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"'CF ASSUMPTIONS'!$BL$169","v":0},{"$f":"IF(BF60=BH59,0,(BH59+BD60)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E133))","v":0},{"$f":"IF($BH$8>BC60,0,INVESTMENTS!$S$37*(BH59/VLOOKUP(BC60,$BL$11:$BM$54,2)))+IF($BF$8>BC60,0,(1-INVESTMENTS!$S$37)*(BH59/VLOOKUP(BC60,$BL$11:$BM$54,2)))+BZ60","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA60+AD59+BT59+BP60+BQ60)<0,IF((((BH59+BD60-BF60)*(1+INVESTMENTS!E133)))>-(AA60+AD59+BT59+BP60+BQ60)/(1-IF(Y59>$BG$10,Y59,$BG$10)),-((AA60+AD59+BT59+BP60+BQ60)/(1-IF(Y59>$BG$10,Y59,$BG$10))),((BH59+BD60+BE60-BF60))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA60+AD59)<0,IF((((BH59+BD60-BF60)*(1+INVESTMENTS!E133)))>-(AA60+AD59)/(1-IF(Y59>$BG$10,Y59,$BG$10)),-((AA60+AD59)/(1-IF(Y59>$BG$10,Y59,$BG$10))),((BH59+BD60+BE60-BF60))),0),\"\"))","v":0},3.3333333333333335E-3,63.997262149212929,null,null,null,null,null,2064,{"$f":"'CF ASSUMPTIONS'!$BL$112","v":0},{"$f":"IF(BR60=BT59,0,(BT59+BP60)*(INVESTMENTS!E133))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA60+AD59)<0,IF((((BT59+BP60-BR60)*(1+INVESTMENTS!E133)))>-(AA60+AD59),-((AA60+AD59)),((BT59+BP60+BQ60-BR60))),0),IF(BH60=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA60+AD59)<0,IF((((BT59+BP60-BR60)*(1+INVESTMENTS!E133)))>-(AA60+AD59),IF(-(AA60+AD59+BG60)>0,-(AA60+AD59+BG60),0),((BT59+BP60+BQ60-BR60))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X60)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2065,64.997262149212929,64.997262149212929,{"$f":"'CF ASSUMPTIONS'!BM$118","v":0},{"$f":"INVESTMENTS!P134+INVESTMENTS!S134","v":0},{"$f":"'CF ASSUMPTIONS'!BM$163","v":0},{"$f":"DEBT!D82","v":0},0,{"$f":"'CF ASSUMPTIONS'!BM52","v":0},0,0,{"$f":"IF(AD60>0,AD60*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E134),0)","v":0},{"$f":"'INCOME TAXES'!D51","v":-7850},{"$f":"T61/(1+INVESTMENTS!$E$82)^AQ60","v":-7850},0,0,{"$f":"(V61+W61)*(1+INVESTMENTS!$E$82)^AQ60","v":0},false,{"$f":"X61/T61","v":0},0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G80:J80)","v":0},{"$f":"'OTHER ASSETS'!F80+'OTHER ASSETS'!E80+'OTHER ASSETS'!D80+'OTHER ASSETS'!C80","v":0},{"$f":"-DEBT!C82","v":0},0.01,{"$f":"AJ61-AE61*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2065,null,null,0.01,null,50,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"'CF ASSUMPTIONS'!$BM$169","v":0},{"$f":"IF(BF61=BH60,0,(BH60+BD61)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E134))","v":0},{"$f":"IF($BH$8>BC61,0,INVESTMENTS!$S$37*(BH60/VLOOKUP(BC61,$BL$11:$BM$54,2)))+IF($BF$8>BC61,0,(1-INVESTMENTS!$S$37)*(BH60/VLOOKUP(BC61,$BL$11:$BM$54,2)))+BZ61","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA61+AD60+BT60+BP61+BQ61)<0,IF((((BH60+BD61-BF61)*(1+INVESTMENTS!E134)))>-(AA61+AD60+BT60+BP61+BQ61)/(1-IF(Y60>$BG$10,Y60,$BG$10)),-((AA61+AD60+BT60+BP61+BQ61)/(1-IF(Y60>$BG$10,Y60,$BG$10))),((BH60+BD61+BE61-BF61))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA61+AD60)<0,IF((((BH60+BD61-BF61)*(1+INVESTMENTS!E134)))>-(AA61+AD60)/(1-IF(Y60>$BG$10,Y60,$BG$10)),-((AA61+AD60)/(1-IF(Y60>$BG$10,Y60,$BG$10))),((BH60+BD61+BE61-BF61))),0),\"\"))","v":0},3.3333333333333335E-3,64.997262149212929,null,null,null,null,null,2065,{"$f":"'CF ASSUMPTIONS'!$BM$112","v":0},{"$f":"IF(BR61=BT60,0,(BT60+BP61)*(INVESTMENTS!E134))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA61+AD60)<0,IF((((BT60+BP61-BR61)*(1+INVESTMENTS!E134)))>-(AA61+AD60),-((AA61+AD60)),((BT60+BP61+BQ61-BR61))),0),IF(BH61=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA61+AD60)<0,IF((((BT60+BP61-BR61)*(1+INVESTMENTS!E134)))>-(AA61+AD60),IF(-(AA61+AD60+BG61)>0,-(AA61+AD60+BG61),0),((BT60+BP61+BQ61-BR61))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X61)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2066,65.997262149212929,65.997262149212929,{"$f":"'CF ASSUMPTIONS'!BN$118","v":0},{"$f":"INVESTMENTS!P135+INVESTMENTS!S135","v":0},{"$f":"'CF ASSUMPTIONS'!BN$163","v":0},{"$f":"DEBT!D83","v":0},0,{"$f":"'CF ASSUMPTIONS'!BN52","v":0},0,0,{"$f":"IF(AD61>0,AD61*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E135),0)","v":0},{"$f":"'INCOME TAXES'!D52","v":-7850},{"$f":"T62/(1+INVESTMENTS!$E$82)^AQ61","v":-7850},0,0,{"$f":"(V62+W62)*(1+INVESTMENTS!$E$82)^AQ61","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G81:J81)","v":0},{"$f":"'OTHER ASSETS'!F81+'OTHER ASSETS'!E81+'OTHER ASSETS'!D81+'OTHER ASSETS'!C81","v":0},{"$f":"-DEBT!C83","v":0},0.01,{"$f":"AJ62-AE62*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2066,null,null,0.01,null,51,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"'CF ASSUMPTIONS'!$BN$169","v":0},{"$f":"IF(BF62=BH61,0,(BH61+BD62)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E135))","v":0},{"$f":"IF($BH$8>BC62,0,INVESTMENTS!$S$37*(BH61/VLOOKUP(BC62,$BL$11:$BM$54,2)))+IF($BF$8>BC62,0,(1-INVESTMENTS!$S$37)*(BH61/VLOOKUP(BC62,$BL$11:$BM$54,2)))+BZ62","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA62+AD61+BT61+BP62+BQ62)<0,IF((((BH61+BD62-BF62)*(1+INVESTMENTS!E135)))>-(AA62+AD61+BT61+BP62+BQ62)/(1-IF(Y61>$BG$10,Y61,$BG$10)),-((AA62+AD61+BT61+BP62+BQ62)/(1-IF(Y61>$BG$10,Y61,$BG$10))),((BH61+BD62+BE62-BF62))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA62+AD61)<0,IF((((BH61+BD62-BF62)*(1+INVESTMENTS!E135)))>-(AA62+AD61)/(1-IF(Y61>$BG$10,Y61,$BG$10)),-((AA62+AD61)/(1-IF(Y61>$BG$10,Y61,$BG$10))),((BH61+BD62+BE62-BF62))),0),\"\"))","v":0},3.3333333333333335E-3,65.997262149212929,null,null,null,null,null,2066,{"$f":"'CF ASSUMPTIONS'!$BN$112","v":0},{"$f":"IF(BR62=BT61,0,(BT61+BP62)*(INVESTMENTS!E135))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA62+AD61)<0,IF((((BT61+BP62-BR62)*(1+INVESTMENTS!E135)))>-(AA62+AD61),-((AA62+AD61)),((BT61+BP62+BQ62-BR62))),0),IF(BH62=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA62+AD61)<0,IF((((BT61+BP62-BR62)*(1+INVESTMENTS!E135)))>-(AA62+AD61),IF(-(AA62+AD61+BG62)>0,-(AA62+AD61+BG62),0),((BT61+BP62+BQ62-BR62))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X62)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2067,66.997262149212929,66.997262149212929,{"$f":"'CF ASSUMPTIONS'!BO$118","v":0},{"$f":"INVESTMENTS!P136+INVESTMENTS!S136","v":0},{"$f":"'CF ASSUMPTIONS'!BO$163","v":0},{"$f":"DEBT!D84","v":0},0,{"$f":"'CF ASSUMPTIONS'!BO52","v":0},0,0,{"$f":"IF(AD62>0,AD62*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E136),0)","v":0},{"$f":"'INCOME TAXES'!D53","v":-7850},{"$f":"T63/(1+INVESTMENTS!$E$82)^AQ62","v":-7850},0,0,{"$f":"(V63+W63)*(1+INVESTMENTS!$E$82)^AQ62","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G82:J82)","v":0},{"$f":"'OTHER ASSETS'!F82+'OTHER ASSETS'!E82+'OTHER ASSETS'!D82+'OTHER ASSETS'!C82","v":0},{"$f":"-DEBT!C84","v":0},{"$f":"SUM(AD63:AI63)","v":0.01},{"$f":"AJ63-AE63*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2067,null,null,0.01,null,52,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"'CF ASSUMPTIONS'!$BO$169","v":0},{"$f":"IF(BF63=BH62,0,(BH62+BD63)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E136))","v":0},{"$f":"IF($BH$8>BC63,0,INVESTMENTS!$S$37*(BH62/VLOOKUP(BC63,$BL$11:$BM$54,2)))+IF($BF$8>BC63,0,(1-INVESTMENTS!$S$37)*(BH62/VLOOKUP(BC63,$BL$11:$BM$54,2)))+BZ63","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA63+AD62+BT62+BP63+BQ63)<0,IF((((BH62+BD63-BF63)*(1+INVESTMENTS!E136)))>-(AA63+AD62+BT62+BP63+BQ63)/(1-IF(Y62>$BG$10,Y62,$BG$10)),-((AA63+AD62+BT62+BP63+BQ63)/(1-IF(Y62>$BG$10,Y62,$BG$10))),((BH62+BD63+BE63-BF63))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA63+AD62)<0,IF((((BH62+BD63-BF63)*(1+INVESTMENTS!E136)))>-(AA63+AD62)/(1-IF(Y62>$BG$10,Y62,$BG$10)),-((AA63+AD62)/(1-IF(Y62>$BG$10,Y62,$BG$10))),((BH62+BD63+BE63-BF63))),0),\"\"))","v":0},3.3333333333333335E-3,66.997262149212929,null,null,null,null,null,2067,{"$f":"'CF ASSUMPTIONS'!$BO$112","v":0},{"$f":"IF(BR63=BT62,0,(BT62+BP63)*(INVESTMENTS!E136))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA63+AD62)<0,IF((((BT62+BP63-BR63)*(1+INVESTMENTS!E136)))>-(AA63+AD62),-((AA63+AD62)),((BT62+BP63+BQ63-BR63))),0),IF(BH63=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA63+AD62)<0,IF((((BT62+BP63-BR63)*(1+INVESTMENTS!E136)))>-(AA63+AD62),IF(-(AA63+AD62+BG63)>0,-(AA63+AD62+BG63),0),((BT62+BP63+BQ63-BR63))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X63)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2068,67.997262149212929,67.997262149212929,{"$f":"'CF ASSUMPTIONS'!BP$118","v":0},{"$f":"INVESTMENTS!P137+INVESTMENTS!S137","v":0},{"$f":"'CF ASSUMPTIONS'!BP$163","v":0},{"$f":"DEBT!D85","v":0},0,{"$f":"'CF ASSUMPTIONS'!BP52","v":0},0,0,{"$f":"IF(AD63>0,AD63*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E137),0)","v":0},{"$f":"'INCOME TAXES'!D54","v":-7850},{"$f":"T64/(1+INVESTMENTS!$E$82)^AQ63","v":-7850},0,0,{"$f":"(V64+W64)*(1+INVESTMENTS!$E$82)^AQ63","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G83:J83)","v":0},{"$f":"'OTHER ASSETS'!F83+'OTHER ASSETS'!E83+'OTHER ASSETS'!D83+'OTHER ASSETS'!C83","v":0},{"$f":"-DEBT!C85","v":0},0.01,{"$f":"AJ64-AE64*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2068,null,null,0.01,null,{"$f":"AQ63+1","v":53},null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"'CF ASSUMPTIONS'!$BP$169","v":0},{"$f":"IF(BF64=BH63,0,(BH63+BD64)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E137))","v":0},{"$f":"IF($BH$8>BC64,0,INVESTMENTS!$S$37*(BH63/VLOOKUP(BC64,$BL$11:$BM$54,2)))+IF($BF$8>BC64,0,(1-INVESTMENTS!$S$37)*(BH63/VLOOKUP(BC64,$BL$11:$BM$54,2)))+BZ64","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA64+AD63+BT63+BP64+BQ64)<0,IF((((BH63+BD64-BF64)*(1+INVESTMENTS!E137)))>-(AA64+AD63+BT63+BP64+BQ64)/(1-IF(Y63>$BG$10,Y63,$BG$10)),-((AA64+AD63+BT63+BP64+BQ64)/(1-IF(Y63>$BG$10,Y63,$BG$10))),((BH63+BD64+BE64-BF64))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA64+AD63)<0,IF((((BH63+BD64-BF64)*(1+INVESTMENTS!E137)))>-(AA64+AD63)/(1-IF(Y63>$BG$10,Y63,$BG$10)),-((AA64+AD63)/(1-IF(Y63>$BG$10,Y63,$BG$10))),((BH63+BD64+BE64-BF64))),0),\"\"))","v":0},3.3333333333333335E-3,67.997262149212929,null,null,null,null,null,2068,{"$f":"'CF ASSUMPTIONS'!$BP$112","v":0},{"$f":"IF(BR64=BT63,0,(BT63+BP64)*(INVESTMENTS!E137))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA64+AD63)<0,IF((((BT63+BP64-BR64)*(1+INVESTMENTS!E137)))>-(AA64+AD63),-((AA64+AD63)),((BT63+BP64+BQ64-BR64))),0),IF(BH64=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA64+AD63)<0,IF((((BT63+BP64-BR64)*(1+INVESTMENTS!E137)))>-(AA64+AD63),IF(-(AA64+AD63+BG64)>0,-(AA64+AD63+BG64),0),((BT63+BP64+BQ64-BR64))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X64)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2069,68.997262149212929,68.997262149212929,{"$f":"'CF ASSUMPTIONS'!BQ$118","v":0},{"$f":"INVESTMENTS!P138+INVESTMENTS!S138","v":0},{"$f":"'CF ASSUMPTIONS'!BQ$163","v":0},{"$f":"DEBT!D86","v":0},0,{"$f":"'CF ASSUMPTIONS'!BQ52","v":0},0,0,{"$f":"IF(AD64>0,AD64*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E138),0)","v":0},{"$f":"'INCOME TAXES'!D55","v":-7850},{"$f":"T65/(1+INVESTMENTS!$E$82)^AQ64","v":-7850},0,0,{"$f":"(V65+W65)*(1+INVESTMENTS!$E$82)^AQ64","v":0},false,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G84:J84)","v":0},{"$f":"'OTHER ASSETS'!F84+'OTHER ASSETS'!E84+'OTHER ASSETS'!D84+'OTHER ASSETS'!C84","v":0},{"$f":"-DEBT!C86","v":0},0.01,{"$f":"AJ65-AE65*'GENERAL ASSUMPTIONS'!$C$59","v":9.1666666666666667E-3},2069,null,null,0.01,null,54,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"'CF ASSUMPTIONS'!$BQ$169","v":0},{"$f":"IF(BF65=BH64,0,(BH64+BD65)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E138))","v":0},{"$f":"IF($BH$8>BC65,0,INVESTMENTS!$S$37*(BH64/VLOOKUP(BC65,$BL$11:$BM$54,2)))+IF($BF$8>BC65,0,(1-INVESTMENTS!$S$37)*(BH64/VLOOKUP(BC65,$BL$11:$BM$54,2)))+BZ65","v":0},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA65+AD64+BT64+BP65+BQ65)<0,IF((((BH64+BD65-BF65)*(1+INVESTMENTS!E138)))>-(AA65+AD64+BT64+BP65+BQ65)/(1-IF(Y64>$BG$10,Y64,$BG$10)),-((AA65+AD64+BT64+BP65+BQ65)/(1-IF(Y64>$BG$10,Y64,$BG$10))),((BH64+BD65+BE65-BF65))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA65+AD64)<0,IF((((BH64+BD65-BF65)*(1+INVESTMENTS!E138)))>-(AA65+AD64)/(1-IF(Y64>$BG$10,Y64,$BG$10)),-((AA65+AD64)/(1-IF(Y64>$BG$10,Y64,$BG$10))),((BH64+BD65+BE65-BF65))),0),\"\"))","v":0},3.3333333333333335E-3,68.997262149212929,null,null,null,null,null,2069,{"$f":"'CF ASSUMPTIONS'!$BQ$112","v":0},{"$f":"IF(BR65=BT64,0,(BT64+BP65)*(INVESTMENTS!E138))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA65+AD64)<0,IF((((BT64+BP65-BR65)*(1+INVESTMENTS!E138)))>-(AA65+AD64),-((AA65+AD64)),((BT64+BP65+BQ65-BR65))),0),IF(BH65=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA65+AD64)<0,IF((((BT64+BP65-BR65)*(1+INVESTMENTS!E138)))>-(AA65+AD64),IF(-(AA65+AD64+BG65)>0,-(AA65+AD64+BG65),0),((BT64+BP65+BQ65-BR65))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X65)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2070,69.997262149212929,69.997262149212929,{"$f":"'CF ASSUMPTIONS'!BR$118","v":0},{"$f":"INVESTMENTS!P139+INVESTMENTS!S139","v":0},{"$f":"'CF ASSUMPTIONS'!BR$163","v":0},{"$f":"DEBT!D87","v":0},0,{"$f":"'CF ASSUMPTIONS'!BR52","v":0},1.2165450121654503E-4,-1.2165450121654503E-4,{"$f":"IF(AD65>0,AD65*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E139),0)","v":0},{"$f":"'INCOME TAXES'!D56","v":-7849.9998783454985},{"$f":"T66/(1+INVESTMENTS!$E$82)^AQ65","v":-7849.9998783454985},0,0,{"$f":"(V66+W66)*(1+INVESTMENTS!$E$82)^AQ65","v":0},false,0,1.2165450121654503E-4,1.2165450121654503E-4,1.2165450121654503E-4,3.4549878345498785E-3,3.2116788321167886E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G85:J85)","v":0},{"$f":"'OTHER ASSETS'!F85+'OTHER ASSETS'!E85+'OTHER ASSETS'!D85+'OTHER ASSETS'!C85","v":0},{"$f":"-DEBT!C87","v":0},0.01,{"$f":"AJ66-AE66*'GENERAL ASSUMPTIONS'!$C$59","v":9.1970802919708033E-3},2070,null,null,0.01,null,55,null,null,null,null,null,null,null,null,null,null,null,2070,{"$f":"'CF ASSUMPTIONS'!$BR$169","v":0},{"$f":"IF(BF66=BH65,0,(BH65+BD66)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E139))","v":0},{"$f":"IF($BH$8>BC66,0,INVESTMENTS!$S$37*(BH65/VLOOKUP(BC66,$BL$11:$BM$54,2)))+IF($BF$8>BC66,0,(1-INVESTMENTS!$S$37)*(BH65/VLOOKUP(BC66,$BL$11:$BM$54,2)))+BZ66","v":1.2165450121654503E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA66+AD65+BT65+BP66+BQ66)<0,IF((((BH65+BD66-BF66)*(1+INVESTMENTS!E139)))>-(AA66+AD65+BT65+BP66+BQ66)/(1-IF(Y65>$BG$10,Y65,$BG$10)),-((AA66+AD65+BT65+BP66+BQ66)/(1-IF(Y65>$BG$10,Y65,$BG$10))),((BH65+BD66+BE66-BF66))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA66+AD65)<0,IF((((BH65+BD66-BF66)*(1+INVESTMENTS!E139)))>-(AA66+AD65)/(1-IF(Y65>$BG$10,Y65,$BG$10)),-((AA66+AD65)/(1-IF(Y65>$BG$10,Y65,$BG$10))),((BH65+BD66+BE66-BF66))),0),\"\"))","v":0},3.2116788321167886E-3,69.997262149212929,null,null,null,null,null,2070,{"$f":"'CF ASSUMPTIONS'!$BR$112","v":0},{"$f":"IF(BR66=BT65,0,(BT65+BP66)*(INVESTMENTS!E139))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA66+AD65)<0,IF((((BT65+BP66-BR66)*(1+INVESTMENTS!E139)))>-(AA66+AD65),-((AA66+AD65)),((BT65+BP66+BQ66-BR66))),0),IF(BH66=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA66+AD65)<0,IF((((BT65+BP66-BR66)*(1+INVESTMENTS!E139)))>-(AA66+AD65),IF(-(AA66+AD65+BG66)>0,-(AA66+AD65+BG66),0),((BT65+BP66+BQ66-BR66))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X66)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2071,70.997262149212929,70.997262149212929,{"$f":"'CF ASSUMPTIONS'!BS$118","v":0},{"$f":"INVESTMENTS!P140+INVESTMENTS!S140","v":0},{"$f":"'CF ASSUMPTIONS'!BS$163","v":0},{"$f":"DEBT!D88","v":0},0,{"$f":"'CF ASSUMPTIONS'!BS52","v":0},1.2119542762704862E-4,-1.2119542762704862E-4,{"$f":"IF(AD66>0,AD66*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E140),0)","v":0},{"$f":"'INCOME TAXES'!D57","v":-7849.9998788045723},{"$f":"T67/(1+INVESTMENTS!$E$82)^AQ66","v":-7849.9998788045723},0,0,{"$f":"(V67+W67)*(1+INVESTMENTS!$E$82)^AQ66","v":0},false,0,1.2119542762704862E-4,1.2119542762704862E-4,1.2119542762704862E-4,3.576183262176927E-3,3.0904834044897401E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G86:J86)","v":0},{"$f":"'OTHER ASSETS'!F86+'OTHER ASSETS'!E86+'OTHER ASSETS'!D86+'OTHER ASSETS'!C86","v":0},{"$f":"-DEBT!C88","v":0},0.01,{"$f":"AJ67-AE67*'GENERAL ASSUMPTIONS'!$C$59","v":9.2273791488775656E-3},2071,null,null,0.01,null,56,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"'CF ASSUMPTIONS'!$BS$169","v":0},{"$f":"IF(BF67=BH66,0,(BH66+BD67)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E140))","v":0},{"$f":"IF($BH$8>BC67,0,INVESTMENTS!$S$37*(BH66/VLOOKUP(BC67,$BL$11:$BM$54,2)))+IF($BF$8>BC67,0,(1-INVESTMENTS!$S$37)*(BH66/VLOOKUP(BC67,$BL$11:$BM$54,2)))+BZ67","v":1.2119542762704862E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA67+AD66+BT66+BP67+BQ67)<0,IF((((BH66+BD67-BF67)*(1+INVESTMENTS!E140)))>-(AA67+AD66+BT66+BP67+BQ67)/(1-IF(Y66>$BG$10,Y66,$BG$10)),-((AA67+AD66+BT66+BP67+BQ67)/(1-IF(Y66>$BG$10,Y66,$BG$10))),((BH66+BD67+BE67-BF67))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA67+AD66)<0,IF((((BH66+BD67-BF67)*(1+INVESTMENTS!E140)))>-(AA67+AD66)/(1-IF(Y66>$BG$10,Y66,$BG$10)),-((AA67+AD66)/(1-IF(Y66>$BG$10,Y66,$BG$10))),((BH66+BD67+BE67-BF67))),0),\"\"))","v":0},3.0904834044897401E-3,70.997262149212929,null,null,null,null,null,2071,{"$f":"'CF ASSUMPTIONS'!$BS$112","v":0},{"$f":"IF(BR67=BT66,0,(BT66+BP67)*(INVESTMENTS!E140))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA67+AD66)<0,IF((((BT66+BP67-BR67)*(1+INVESTMENTS!E140)))>-(AA67+AD66),-((AA67+AD66)),((BT66+BP67+BQ67-BR67))),0),IF(BH67=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA67+AD66)<0,IF((((BT66+BP67-BR67)*(1+INVESTMENTS!E140)))>-(AA67+AD66),IF(-(AA67+AD66+BG67)>0,-(AA67+AD66+BG67),0),((BT66+BP67+BQ67-BR67))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X67)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2072,71.997262149212929,71.997262149212929,{"$f":"'CF ASSUMPTIONS'!BT$118","v":0},{"$f":"INVESTMENTS!P141+INVESTMENTS!S141","v":0},{"$f":"'CF ASSUMPTIONS'!BT$163","v":0},{"$f":"DEBT!D89","v":0},0,{"$f":"'CF ASSUMPTIONS'!BT52","v":0},1.2072200798788047E-4,-1.2072200798788047E-4,{"$f":"IF(AD67>0,AD67*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E141),0)","v":0},{"$f":"'INCOME TAXES'!D58","v":-7849.9998792779916},{"$f":"T68/(1+INVESTMENTS!$E$82)^AQ67","v":-7849.9998792779916},0,0,{"$f":"(V68+W68)*(1+INVESTMENTS!$E$82)^AQ67","v":0},false,0,1.2072200798788047E-4,1.2072200798788047E-4,1.2072200798788047E-4,3.6969052701648075E-3,2.9697613965018596E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G87:J87)","v":0},{"$f":"'OTHER ASSETS'!F87+'OTHER ASSETS'!E87+'OTHER ASSETS'!D87+'OTHER ASSETS'!C87","v":0},{"$f":"-DEBT!C89","v":0},0.01,{"$f":"AJ68-AE68*'GENERAL ASSUMPTIONS'!$C$59","v":9.2575596508745351E-3},2072,null,null,0.01,null,57,null,null,null,null,null,null,null,null,null,null,null,2072,{"$f":"'CF ASSUMPTIONS'!$BT$169","v":0},{"$f":"IF(BF68=BH67,0,(BH67+BD68)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E141))","v":0},{"$f":"IF($BH$8>BC68,0,INVESTMENTS!$S$37*(BH67/VLOOKUP(BC68,$BL$11:$BM$54,2)))+IF($BF$8>BC68,0,(1-INVESTMENTS!$S$37)*(BH67/VLOOKUP(BC68,$BL$11:$BM$54,2)))+BZ68","v":1.2072200798788047E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA68+AD67+BT67+BP68+BQ68)<0,IF((((BH67+BD68-BF68)*(1+INVESTMENTS!E141)))>-(AA68+AD67+BT67+BP68+BQ68)/(1-IF(Y67>$BG$10,Y67,$BG$10)),-((AA68+AD67+BT67+BP68+BQ68)/(1-IF(Y67>$BG$10,Y67,$BG$10))),((BH67+BD68+BE68-BF68))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA68+AD67)<0,IF((((BH67+BD68-BF68)*(1+INVESTMENTS!E141)))>-(AA68+AD67)/(1-IF(Y67>$BG$10,Y67,$BG$10)),-((AA68+AD67)/(1-IF(Y67>$BG$10,Y67,$BG$10))),((BH67+BD68+BE68-BF68))),0),\"\"))","v":0},2.9697613965018596E-3,71.997262149212929,null,null,null,null,null,2072,{"$f":"'CF ASSUMPTIONS'!$BT$112","v":0},{"$f":"IF(BR68=BT67,0,(BT67+BP68)*(INVESTMENTS!E141))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA68+AD67)<0,IF((((BT67+BP68-BR68)*(1+INVESTMENTS!E141)))>-(AA68+AD67),-((AA68+AD67)),((BT67+BP68+BQ68-BR68))),0),IF(BH68=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA68+AD67)<0,IF((((BT67+BP68-BR68)*(1+INVESTMENTS!E141)))>-(AA68+AD67),IF(-(AA68+AD67+BG68)>0,-(AA68+AD67+BG68),0),((BT67+BP68+BQ68-BR68))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X68)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2073,72.997262149212929,72.997262149212929,{"$f":"'CF ASSUMPTIONS'!BU$118","v":0},{"$f":"INVESTMENTS!P142+INVESTMENTS!S142","v":0},{"$f":"'CF ASSUMPTIONS'!BU$163","v":0},{"$f":"DEBT!D90","v":0},0,{"$f":"'CF ASSUMPTIONS'!BU52","v":0},1.2023325491910363E-4,-1.2023325491910363E-4,{"$f":"IF(AD68>0,AD68*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E142),0)","v":0},{"$f":"'INCOME TAXES'!D59","v":-7849.9998797667449},{"$f":"T69/(1+INVESTMENTS!$E$82)^AQ68","v":-7849.9998797667449},0,0,{"$f":"(V69+W69)*(1+INVESTMENTS!$E$82)^AQ68","v":0},false,0,1.2023325491910363E-4,1.2023325491910363E-4,1.2023325491910363E-4,3.8171385250839111E-3,2.849528141582756E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G88:J88)","v":0},{"$f":"'OTHER ASSETS'!F88+'OTHER ASSETS'!E88+'OTHER ASSETS'!D88+'OTHER ASSETS'!C88","v":0},{"$f":"-DEBT!C90","v":0},0.01,{"$f":"AJ69-AE69*'GENERAL ASSUMPTIONS'!$C$59","v":9.2876179646043111E-3},2073,null,null,0.01,null,58,null,null,null,null,null,null,null,null,null,null,null,2073,{"$f":"'CF ASSUMPTIONS'!$BU$169","v":0},{"$f":"IF(BF69=BH68,0,(BH68+BD69)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E142))","v":0},{"$f":"IF($BH$8>BC69,0,INVESTMENTS!$S$37*(BH68/VLOOKUP(BC69,$BL$11:$BM$54,2)))+IF($BF$8>BC69,0,(1-INVESTMENTS!$S$37)*(BH68/VLOOKUP(BC69,$BL$11:$BM$54,2)))+BZ69","v":1.2023325491910363E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA69+AD68+BT68+BP69+BQ69)<0,IF((((BH68+BD69-BF69)*(1+INVESTMENTS!E142)))>-(AA69+AD68+BT68+BP69+BQ69)/(1-IF(Y68>$BG$10,Y68,$BG$10)),-((AA69+AD68+BT68+BP69+BQ69)/(1-IF(Y68>$BG$10,Y68,$BG$10))),((BH68+BD69+BE69-BF69))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA69+AD68)<0,IF((((BH68+BD69-BF69)*(1+INVESTMENTS!E142)))>-(AA69+AD68)/(1-IF(Y68>$BG$10,Y68,$BG$10)),-((AA69+AD68)/(1-IF(Y68>$BG$10,Y68,$BG$10))),((BH68+BD69+BE69-BF69))),0),\"\"))","v":0},2.849528141582756E-3,72.997262149212929,null,null,null,null,null,2073,{"$f":"'CF ASSUMPTIONS'!$BU$112","v":0},{"$f":"IF(BR69=BT68,0,(BT68+BP69)*(INVESTMENTS!E142))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA69+AD68)<0,IF((((BT68+BP69-BR69)*(1+INVESTMENTS!E142)))>-(AA69+AD68),-((AA69+AD68)),((BT68+BP69+BQ69-BR69))),0),IF(BH69=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA69+AD68)<0,IF((((BT68+BP69-BR69)*(1+INVESTMENTS!E142)))>-(AA69+AD68),IF(-(AA69+AD68+BG69)>0,-(AA69+AD68+BG69),0),((BT68+BP69+BQ69-BR69))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X69)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2074,73.997262149212929,73.997262149212929,{"$f":"'CF ASSUMPTIONS'!BV$118","v":0},{"$f":"INVESTMENTS!P143+INVESTMENTS!S143","v":0},{"$f":"'CF ASSUMPTIONS'!BV$163","v":0},{"$f":"DEBT!D91","v":0},0,{"$f":"'CF ASSUMPTIONS'!BV52","v":0},1.1972807317574605E-4,-1.1972807317574605E-4,{"$f":"IF(AD69>0,AD69*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E143),0)","v":0},{"$f":"'INCOME TAXES'!D60","v":-7849.9998802719265},{"$f":"T70/(1+INVESTMENTS!$E$82)^AQ69","v":-7849.9998802719265},0,0,{"$f":"(V70+W70)*(1+INVESTMENTS!$E$82)^AQ69","v":0},false,0,1.1972807317574605E-4,1.1972807317574605E-4,1.1972807317574605E-4,3.9368665982596569E-3,2.7298000684070098E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G89:J89)","v":0},{"$f":"'OTHER ASSETS'!F89+'OTHER ASSETS'!E89+'OTHER ASSETS'!D89+'OTHER ASSETS'!C89","v":0},{"$f":"-DEBT!C91","v":0},0.01,{"$f":"AJ70-AE70*'GENERAL ASSUMPTIONS'!$C$59","v":9.3175499828982468E-3},2074,null,null,0.01,null,59,null,null,null,null,null,null,null,null,null,null,null,2074,{"$f":"'CF ASSUMPTIONS'!$BV$169","v":0},{"$f":"IF(BF70=BH69,0,(BH69+BD70)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E143))","v":0},{"$f":"IF($BH$8>BC70,0,INVESTMENTS!$S$37*(BH69/VLOOKUP(BC70,$BL$11:$BM$54,2)))+IF($BF$8>BC70,0,(1-INVESTMENTS!$S$37)*(BH69/VLOOKUP(BC70,$BL$11:$BM$54,2)))+BZ70","v":1.1972807317574605E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA70+AD69+BT69+BP70+BQ70)<0,IF((((BH69+BD70-BF70)*(1+INVESTMENTS!E143)))>-(AA70+AD69+BT69+BP70+BQ70)/(1-IF(Y69>$BG$10,Y69,$BG$10)),-((AA70+AD69+BT69+BP70+BQ70)/(1-IF(Y69>$BG$10,Y69,$BG$10))),((BH69+BD70+BE70-BF70))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA70+AD69)<0,IF((((BH69+BD70-BF70)*(1+INVESTMENTS!E143)))>-(AA70+AD69)/(1-IF(Y69>$BG$10,Y69,$BG$10)),-((AA70+AD69)/(1-IF(Y69>$BG$10,Y69,$BG$10))),((BH69+BD70+BE70-BF70))),0),\"\"))","v":0},2.7298000684070098E-3,73.997262149212929,null,null,null,null,null,2074,{"$f":"'CF ASSUMPTIONS'!$BV$112","v":0},{"$f":"IF(BR70=BT69,0,(BT69+BP70)*(INVESTMENTS!E143))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA70+AD69)<0,IF((((BT69+BP70-BR70)*(1+INVESTMENTS!E143)))>-(AA70+AD69),-((AA70+AD69)),((BT69+BP70+BQ70-BR70))),0),IF(BH70=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA70+AD69)<0,IF((((BT69+BP70-BR70)*(1+INVESTMENTS!E143)))>-(AA70+AD69),IF(-(AA70+AD69+BG70)>0,-(AA70+AD69+BG70),0),((BT69+BP70+BQ70-BR70))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X70)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2075,74.997262149212929,74.997262149212929,{"$f":"'CF ASSUMPTIONS'!BW$118","v":0},{"$f":"INVESTMENTS!P144+INVESTMENTS!S144","v":0},{"$f":"'CF ASSUMPTIONS'!BW$163","v":0},{"$f":"DEBT!D92","v":0},0,{"$f":"'CF ASSUMPTIONS'!BW52","v":0},1.1920524316187816E-4,-1.1920524316187816E-4,{"$f":"IF(AD70>0,AD70*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E144),0)","v":0},{"$f":"'INCOME TAXES'!D61","v":-7849.9998807947568},{"$f":"T71/(1+INVESTMENTS!$E$82)^AQ70","v":-7849.9998807947568},0,0,{"$f":"(V71+W71)*(1+INVESTMENTS!$E$82)^AQ70","v":0},false,0,1.1920524316187816E-4,1.1920524316187816E-4,1.1920524316187816E-4,4.0560718414215354E-3,2.6105948252451317E-3,3.3333333333333335E-3,{"$f":"SUM('OTHER ASSETS'!G90:J90)","v":0},{"$f":"'OTHER ASSETS'!F90+'OTHER ASSETS'!E90+'OTHER ASSETS'!D90+'OTHER ASSETS'!C90","v":0},{"$f":"-DEBT!C92","v":0},0.01,{"$f":"AJ71-AE71*'GENERAL ASSUMPTIONS'!$C$59","v":9.3473512936887177E-3},2075,null,null,0.01,null,60,null,null,null,null,null,null,null,null,null,null,null,2075,{"$f":"'CF ASSUMPTIONS'!$BW$169","v":0},{"$f":"IF(BF71=BH70,0,(BH70+BD71)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E144))","v":0},{"$f":"IF($BH$8>BC71,0,INVESTMENTS!$S$37*(BH70/VLOOKUP(BC71,$BL$11:$BM$54,2)))+IF($BF$8>BC71,0,(1-INVESTMENTS!$S$37)*(BH70/VLOOKUP(BC71,$BL$11:$BM$54,2)))+BZ71","v":1.1920524316187816E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA71+AD70+BT70+BP71+BQ71)<0,IF((((BH70+BD71-BF71)*(1+INVESTMENTS!E144)))>-(AA71+AD70+BT70+BP71+BQ71)/(1-IF(Y70>$BG$10,Y70,$BG$10)),-((AA71+AD70+BT70+BP71+BQ71)/(1-IF(Y70>$BG$10,Y70,$BG$10))),((BH70+BD71+BE71-BF71))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA71+AD70)<0,IF((((BH70+BD71-BF71)*(1+INVESTMENTS!E144)))>-(AA71+AD70)/(1-IF(Y70>$BG$10,Y70,$BG$10)),-((AA71+AD70)/(1-IF(Y70>$BG$10,Y70,$BG$10))),((BH70+BD71+BE71-BF71))),0),\"\"))","v":0},2.6105948252451317E-3,74.997262149212929,null,null,null,null,null,2075,{"$f":"'CF ASSUMPTIONS'!$BW$112","v":0},{"$f":"IF(BR71=BT70,0,(BT70+BP71)*(INVESTMENTS!E144))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA71+AD70)<0,IF((((BT70+BP71-BR71)*(1+INVESTMENTS!E144)))>-(AA71+AD70),-((AA71+AD70)),((BT70+BP71+BQ71-BR71))),0),IF(BH71=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA71+AD70)<0,IF((((BT70+BP71-BR71)*(1+INVESTMENTS!E144)))>-(AA71+AD70),IF(-(AA71+AD70+BG71)>0,-(AA71+AD70+BG71),0),((BT70+BP71+BQ71-BR71))),0),\"\"),))","v":0},3.3333333333333335E-3,null,false,0,{"$f":"SUM($X$12:X71)+$BX$11","v":0}]
[null,null,null,null,null,null,null,2076,75.997262149212929,75.997262149212929,{"$f":"'CF ASSUMPTIONS'!BX$118","v":0},{"$f":"INVESTMENTS!P145+INVESTMENTS!S145","v":0},{"$f":"'CF ASSUMPTIONS'!BW$163","v":0},{"$f":"DEBT!D93","v":0},{"$f":"SUM(K72:N72)","v":0},{"$f":"'CF ASSUMPTIONS'!BX52","v":0},{"$f":"BF72","v":1.1866340114750599E-4},{"$f":"(O72+X72)-(Q72+P72)","v":-1.1866340114750599E-4},{"$f":"IF(AD71>0,AD71*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$48,INVESTMENTS!E145),0)","v":0},{"$f":"'INCOME TAXES'!D62","v":-7849.9998813365992},{"$f":"T72/(1+INVESTMENTS!$E$82)^AQ71","v":-7849.9998813365992},{"$f":"IF(U72>0,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",(VLOOKUP(U72,INCOMETAX,2)*(+U72-VLOOKUP(U72,INCOMETAX,1))+VLOOKUP(U72,INCOMETAX,3)),IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",(VLOOKUP(U72,INCOMETAXFORSINGLES,2)*(+U72-VLOOKUP(U72,INCOMETAXFORSINGLES,1))+VLOOKUP(U72,INCOMETAXFORSINGLES,3)),0)),0)+IF('GENERAL ASSUMPTIONS'!$C$34=\"s\",IF(U72>200000,'INCOME TAXES'!$H$33*S72,IF(U72>250000,'INCOME TAXES'!$H$33*S72)))","v":0},null,{"$f":"V72*(1+INVESTMENTS!$E$82)^AQ71","v":0},{"$f":"IF(U72>0,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",VLOOKUP(U72,INCOMETAX,2),IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",VLOOKUP(U72,INCOMETAXFORSINGLES,2))))","v":false},{"$f":"X72/T72","v":0},{"$f":"S72-R72","v":1.1866340114750599E-4},{"$f":"Q72+P72+S72-X72","v":1.1866340114750599E-4},{"$f":"AB72-O72","v":1.1866340114750599E-4},{"$f":"IF((AD71+AA72)>0,(AD71+AA72),0)","v":4.174735242569041E-3},2.4919314240976257E-3,{"$f":"BT72","v":3.3333333333333335E-3},{"$f":"SUM('OTHER ASSETS'!G91:J91)","v":0},{"$f":"'OTHER ASSETS'!F91+'OTHER ASSETS'!E91+'OTHER ASSETS'!D91+'OTHER ASSETS'!C91","v":0},{"$f":"-DEBT!C93","v":0},{"$f":"SUM(AD72:AI72)","v":0.01},{"$f":"AJ72-AE72*'GENERAL ASSUMPTIONS'!$C$59","v":9.3770171439755932E-3},2076,null,null,{"$f":"AE72+AD72+AF72","v":0.01},null,61,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"'CF ASSUMPTIONS'!$BW$169","v":0},{"$f":"IF(BF72=BH71,0,(BH71+BD72)*IF(INVESTMENTS!$Q$39=\"c\",INVESTMENTS!$L$50,INVESTMENTS!E145))","v":0},{"$f":"IF($BH$8>BC72,0,INVESTMENTS!$S$37*(BH71/VLOOKUP(BC72,$BL$11:$BM$54,2)))+IF($BF$8>BC72,0,(1-INVESTMENTS!$S$37)*(BH71/VLOOKUP(BC72,$BL$11:$BM$54,2)))+BZ72","v":1.1866340114750599E-4},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA72+AD71+BT71+BP72+BQ72)<0,IF((((BH71+BD72-BF72)*(1+INVESTMENTS!E145)))>-(AA72+AD71+BT71+BP72+BQ72)/(1-IF(Y71>$BG$10,Y71,$BG$10)),-((AA72+AD71+BT71+BP72+BQ72)/(1-IF(Y71>$BG$10,Y71,$BG$10))),((BH71+BD72+BE72-BF72))),0),IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA72+AD71)<0,IF((((BH71+BD72-BF72)*(1+INVESTMENTS!E145)))>-(AA72+AD71)/(1-IF(Y71>$BG$10,Y71,$BG$10)),-((AA72+AD71)/(1-IF(Y71>$BG$10,Y71,$BG$10))),((BH71+BD72+BE72-BF72))),0),\"\"))","v":0},{"$f":"SUM(BH71+BD72+BE72-BF72-BG72)","v":2.4919314240976257E-3},{"$f":"(I72)","v":75.997262149212929},null,null,null,null,null,2076,{"$f":"'CF ASSUMPTIONS'!$BW$112","v":0},{"$f":"IF(BR72=BT71,0,(BT71+BP72)*(INVESTMENTS!E145))","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$51=\"r\",IF((AA72+AD71)<0,IF((((BT71+BP72-BR72)*(1+INVESTMENTS!E145)))>-(AA72+AD71),-((AA72+AD71)),((BT71+BP72+BQ72-BR72))),0),IF(BH72=0,IF('GENERAL ASSUMPTIONS'!$C$51=\"T\",IF((AA72+AD71)<0,IF((((BT71+BP72-BR72)*(1+INVESTMENTS!E145)))>-(AA72+AD71),IF(-(AA72+AD71+BG72)>0,-(AA72+AD71+BG72),0),((BT71+BP72+BQ72-BR72))),0),\"\"),))","v":0},{"$f":"SUM(BT71+BP72+BQ72-BS72)","v":3.3333333333333335E-3},null,{"$f":"Y72","v":false},{"$f":"Z72","v":0},{"$f":"SUM($X$12:X72)+$BX$11","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]

{"sheet":"MONTE CARLO","index":17,"n_rows":2040,"n_cols":57,"rows_kept":2040,"cut":false,"hidden":false,"merged":[[54,56,55,56],[56,56,57,56],[64,18,65,18],[66,18,67,18],[0,36,0,56],[62,18,63,18],[13,35,14,35],[4,36,4,56]]}
[null,null,1,10,20,30,40,50,60,null,null,1,10,20,30,40,50,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,null,{"$f":"'FULL VIEW'!$AO$12","v":0.01},{"$f":"'FULL VIEW'!$AO$21","v":0.01},{"$f":"'FULL VIEW'!$AO$31","v":0.01},{"$f":"'FULL VIEW'!$AO$41","v":0.01},{"$f":"'FULL VIEW'!$AO$51","v":0.01},{"$f":"'FULL VIEW'!$AO$61","v":0.01},{"$f":"'FULL VIEW'!$AO$71","v":0.01},null,null,939978.98290414072,1079561.0811424372,1396856.9497312133,1878817.3172813344,2080088.9209667249,2826479.1418714621,3749706.4657838489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTE CARLO SIMULATION - Probability Ranges of Liquid Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simulation Iterations:  ",null,null,null,{"$f":"'MONTE CARLO'!$L$2005","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deflator",1,{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^($G$22/4)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^($G$22/2)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^($G$22*0.75)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^($G$22)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"forecast years",{"$f":"'GENERAL ASSUMPTIONS'!T2031","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age2",{"$f":"'GENERAL ASSUMPTIONS'!T2029","v":0},{"$f":"AE25+$G$22/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age1",{"$f":"'GENERAL ASSUMPTIONS'!T2028","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time Horizon (years)",{"$f":"baseyear","v":2016},{"$f":"AE27+14","v":2030},{"$f":"AF27+15","v":2045},2060,2075]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentiles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidity, Nominal $"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J2005","v":"case"},{"$f":"L2005","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K2007","v":0.1},{"$f":"L2007","v":0},{"$f":"M2007","v":0},{"$f":"P2007","v":0},{"$f":"Q2007","v":0},{"$f":"R2007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGE1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGE2"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"real assets",{"$f":"IF($G$22=60,'FULL VIEW'!$AG$11+'FULL VIEW'!$AH$11,IF($G$22=40,'FULL VIEW'!$AG$11+'FULL VIEW'!$AH$11,0))","v":0},{"$f":"IF($G$22=60,'FULL VIEW'!$AG$26+'FULL VIEW'!$AH$26,IF($G$22=40,'FULL VIEW'!$AG$21+'FULL VIEW'!$AH$21,0))","v":0},{"$f":"IF($G$22=60,'FULL VIEW'!$AG$41+'FULL VIEW'!$AH$41,IF($G$22=40,'FULL VIEW'!$AG$31+'FULL VIEW'!$AH$31,0))","v":0},{"$f":"IF($G$22=60,'FULL VIEW'!$AG$56+'FULL VIEW'!$AH$56,IF($G$22=40,'FULL VIEW'!$AG$41+'FULL VIEW'!$AH$41,0))","v":0},{"$f":"IF($G$22=60,'FULL VIEW'!$AG$71+'FULL VIEW'!$AH$71,IF($G$22=40,'FULL VIEW'!$AG$51+'FULL VIEW'!$AH$51,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"debt",{"$f":"'FULL VIEW'!$AI$11","v":0},{"$f":"'FULL VIEW'!$AI$26","v":0},{"$f":"'FULL VIEW'!$AI$41","v":0},{"$f":"'FULL VIEW'!$AI$56","v":0},{"$f":"'FULL VIEW'!$AI$71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other, Net, Real $",{"$f":"(AE54+AE55)/AE23","v":0},{"$f":"(AF54+AF55)/AF23","v":0},{"$f":"(AG54+AG55)/AG23","v":0},{"$f":"(AH54+AH55)/AH23","v":0},{"$f":"(AI54+AI55)/AI23","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K2001+1","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,"case",null,{"$f":"COUNT(L2:L2001)","v":1},{"$f":"COUNT(M2:M2001)","v":1},null,null,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"IF($L$2005=$J$2014,L2015,IF($L$2005=$J$2021,L2022,IF($L$2005=$J$2028,L2029,IF($L$2005=$J$2035,L2036,))))","v":0},{"$f":"IF($L$2005=$J$2014,M2015,IF($L$2005=$J$2021,M2022,IF($L$2005=$J$2028,M2029,IF($L$2005=$J$2035,M2036,))))","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"IF($L$2005=$J$2014,L2016,IF($L$2005=$J$2021,L2023,IF($L$2005=$J$2028,L2030,IF($L$2005=$J$2035,L2037,))))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF($L$2005=$J$2014,L2017,IF($L$2005=$J$2021,L2024,IF($L$2005=$J$2028,L2031,IF($L$2005=$J$2035,L2038,))))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"IF($L$2005=$J$2014,L2018,IF($L$2005=$J$2021,L2025,IF($L$2005=$J$2028,L2032,IF($L$2005=$J$2035,L2039,))))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.9,{"$f":"IF($L$2005=$J$2014,L2019,IF($L$2005=$J$2021,L2026,IF($L$2005=$J$2028,L2033,IF($L$2005=$J$2035,L2040,))))","v":0},0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"L11","v":0},{"$f":"M11","v":0},{"$f":"N11","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"L31","v":0},{"$f":"M31","v":0},{"$f":"N31","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"L51","v":0},{"$f":"M51","v":0},{"$f":"N51","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"L71","v":0},{"$f":"M71","v":0},{"$f":"N71","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.9,{"$f":"L91","v":0},{"$f":"M91","v":0},{"$f":"N91","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"L51","v":0},{"$f":"M51","v":0},{"$f":"N51","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"L151","v":0},{"$f":"M151","v":0},{"$f":"N151","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"L251","v":0},{"$f":"M251","v":0},{"$f":"N251","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"L351","v":0},{"$f":"M351","v":0},{"$f":"N351","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.9,{"$f":"L451","v":0},{"$f":"M451","v":0},{"$f":"N451","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,1000]
[null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"L101","v":0},{"$f":"M101","v":0},{"$f":"N101","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"L301","v":0},{"$f":"M301","v":0},{"$f":"N301","v":0},0,{"$f":"P301","v":0},{"$f":"Q301","v":0},{"$f":"R301","v":0}]
[null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"L501","v":0},{"$f":"M501","v":0},{"$f":"N501","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"L701","v":0},{"$f":"M701","v":0},{"$f":"N701","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.9,{"$f":"L901","v":0},{"$f":"M901","v":0},{"$f":"N901","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,2000]
[null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"L201","v":0},{"$f":"M201","v":0},{"$f":"N201","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.3,{"$f":"L601","v":0},{"$f":"M601","v":0},{"$f":"N601","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"L1001","v":0},{"$f":"M1001","v":0},{"$f":"N1001","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"L1401","v":0},{"$f":"M1401","v":0},{"$f":"N1401","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0.9,{"$f":"L1801","v":0},{"$f":"M1801","v":0},{"$f":"N1801","v":0},0,0,0,0]

{"sheet":"Cashflow Details","index":18,"n_rows":162,"n_cols":135,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"TAXABLE CASHFLOW FORECAST"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"infl.",{"$f":"'FULL VIEW'!V9","v":"TAXES, FED - REAL"},{"$f":"'FULL VIEW'!W9","v":"TAXES, STATE - REAL"}]
[null,{"$f":"INVESTMENTS!L48","v":0}]
[null,"Expected Return"]
[null,"TAXABLE CASHFLOW YEAR DETAIL",{"$f":"baseyear","v":2016},{"$f":"C9+1","v":2017},{"$f":"D9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,{"$f":"L9+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,null,null,null,null,null,null,null,null,null,null,null,"counter",0,1,{"$f":"BX9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"PERSON1 AGE",{"$f":"'INCOME TAXES'!I4","v":15.997262149212929},{"$f":"'INCOME TAXES'!J4","v":16.997262149212929},{"$f":"'INCOME TAXES'!K4","v":17.997262149212929},{"$f":"'INCOME TAXES'!L4","v":18.997262149212929},{"$f":"'INCOME TAXES'!M4","v":19.997262149212929},{"$f":"'INCOME TAXES'!N4","v":20.997262149212929},{"$f":"'INCOME TAXES'!O4","v":21.997262149212929},{"$f":"'INCOME TAXES'!P4","v":22.997262149212929},{"$f":"'INCOME TAXES'!Q4","v":23.997262149212929},{"$f":"'INCOME TAXES'!R4","v":24.997262149212929},{"$f":"'INCOME TAXES'!S4","v":25.997262149212929},{"$f":"'INCOME TAXES'!T4","v":26.997262149212929},{"$f":"'INCOME TAXES'!U4","v":27.997262149212929},{"$f":"'INCOME TAXES'!V4","v":28.997262149212929},{"$f":"'INCOME TAXES'!W4","v":29.997262149212929},{"$f":"'INCOME TAXES'!X4","v":30.997262149212929},{"$f":"'INCOME TAXES'!Y4","v":31.997262149212929},{"$f":"'INCOME TAXES'!Z4","v":32.997262149212929},{"$f":"'INCOME TAXES'!AA4","v":33.997262149212929},{"$f":"'INCOME TAXES'!AB4","v":34.997262149212929},{"$f":"'INCOME TAXES'!AC4","v":35.997262149212929},{"$f":"'INCOME TAXES'!AD4","v":36.997262149212929},{"$f":"'INCOME TAXES'!AE4","v":37.997262149212929},{"$f":"'INCOME TAXES'!AF4","v":38.997262149212929},{"$f":"'INCOME TAXES'!AG4","v":39.997262149212929},{"$f":"'INCOME TAXES'!AH4","v":40.997262149212929},{"$f":"'INCOME TAXES'!AI4","v":41.997262149212929},{"$f":"'INCOME TAXES'!AJ4","v":42.997262149212929},{"$f":"'INCOME TAXES'!AK4","v":43.997262149212929},{"$f":"'INCOME TAXES'!AL4","v":44.997262149212929},{"$f":"'INCOME TAXES'!AM4","v":45.997262149212929},{"$f":"'INCOME TAXES'!AN4","v":46.997262149212929},{"$f":"'INCOME TAXES'!AO4","v":47.997262149212929},{"$f":"'INCOME TAXES'!AP4","v":48.997262149212929},{"$f":"'INCOME TAXES'!AQ4","v":49.997262149212929},{"$f":"'INCOME TAXES'!AR4","v":50.997262149212929},{"$f":"'INCOME TAXES'!AS4","v":51.997262149212929},{"$f":"'INCOME TAXES'!AT4","v":52.997262149212929},{"$f":"'INCOME TAXES'!AU4","v":53.997262149212929},{"$f":"'INCOME TAXES'!AV4","v":54.997262149212929},{"$f":"'INCOME TAXES'!AW4","v":55.997262149212929},{"$f":"'INCOME TAXES'!AX4","v":56.997262149212929},{"$f":"'INCOME TAXES'!AY4","v":57.997262149212929},{"$f":"'INCOME TAXES'!AZ4","v":58.997262149212929},{"$f":"'INCOME TAXES'!BA4","v":59.997262149212929},{"$f":"'INCOME TAXES'!BB4","v":60.997262149212929},{"$f":"'INCOME TAXES'!BC4","v":61.997262149212929},{"$f":"'INCOME TAXES'!BD4","v":62.997262149212929},{"$f":"'INCOME TAXES'!BE4","v":63.997262149212929},{"$f":"'INCOME TAXES'!BF4","v":64.997262149212929},{"$f":"'INCOME TAXES'!BG4","v":65.997262149212929},{"$f":"'INCOME TAXES'!BH4","v":66.997262149212929},{"$f":"'INCOME TAXES'!BI4","v":67.997262149212929},{"$f":"'INCOME TAXES'!BJ4","v":68.997262149212929},{"$f":"'INCOME TAXES'!BK4","v":69.997262149212929},{"$f":"'INCOME TAXES'!BL4","v":70.997262149212929},{"$f":"'INCOME TAXES'!BM4","v":71.997262149212929},{"$f":"'INCOME TAXES'!BN4","v":72.997262149212929},{"$f":"'INCOME TAXES'!BO4","v":73.997262149212929},{"$f":"'INCOME TAXES'!BP4","v":74.997262149212929},null,null,null,null,null,null,null,null,{"$f":"1*(1+INVESTMENTS!$E$82)^'FULL VIEW'!AQ11","v":1},{"$f":"-'FULL VIEW'!$V$12","v":0},{"$f":"-'FULL VIEW'!$W$12","v":0},"fed-real",null,{"$f":"-'FULL VIEW'!$V$12","v":0},{"$f":"-'FULL VIEW'!$V$13","v":0},{"$f":"-'FULL VIEW'!$V$14","v":0},{"$f":"-'FULL VIEW'!$V$15","v":0},{"$f":"-'FULL VIEW'!$V$16","v":0},{"$f":"-'FULL VIEW'!$V$17","v":0},{"$f":"-'FULL VIEW'!$V$18","v":0},{"$f":"-'FULL VIEW'!$V$19","v":0},{"$f":"-'FULL VIEW'!$V$20","v":0},{"$f":"-'FULL VIEW'!$V$21","v":0},{"$f":"-'FULL VIEW'!$V$22","v":0},{"$f":"-'FULL VIEW'!$V$23","v":0},{"$f":"-'FULL VIEW'!$V$24","v":0},{"$f":"-'FULL VIEW'!$V$25","v":0},{"$f":"-'FULL VIEW'!$V$26","v":0},{"$f":"-'FULL VIEW'!$V$27","v":0},{"$f":"-'FULL VIEW'!$V$28","v":0},{"$f":"-'FULL VIEW'!$V$29","v":0},{"$f":"-'FULL VIEW'!$V$30","v":0},{"$f":"-'FULL VIEW'!$V$31","v":0},{"$f":"-'FULL VIEW'!$V$32","v":0},{"$f":"-'FULL VIEW'!$V$33","v":0},{"$f":"-'FULL VIEW'!$V$34","v":0},{"$f":"-'FULL VIEW'!$V$35","v":0},{"$f":"-'FULL VIEW'!$V$36","v":0},{"$f":"-'FULL VIEW'!$V$37","v":0},{"$f":"-'FULL VIEW'!$V$38","v":0},{"$f":"-'FULL VIEW'!$V$39","v":0},{"$f":"-'FULL VIEW'!$V$40","v":0},{"$f":"-'FULL VIEW'!$V$41","v":0},{"$f":"-'FULL VIEW'!$V$42","v":0},{"$f":"-'FULL VIEW'!$V$43","v":0},{"$f":"-'FULL VIEW'!$V$44","v":0},{"$f":"-'FULL VIEW'!$V$45","v":0},{"$f":"-'FULL VIEW'!$V$46","v":0},{"$f":"-'FULL VIEW'!$V$47","v":0},{"$f":"-'FULL VIEW'!$V$48","v":0},{"$f":"-'FULL VIEW'!$V$49","v":0},{"$f":"-'FULL VIEW'!$V$50","v":0},{"$f":"-'FULL VIEW'!$V$51","v":0},{"$f":"-'FULL VIEW'!$V$52","v":0},{"$f":"-'FULL VIEW'!$V$53","v":0},{"$f":"-'FULL VIEW'!$V$54","v":0},{"$f":"-'FULL VIEW'!$V$55","v":0},{"$f":"-'FULL VIEW'!$V$56","v":0},{"$f":"-'FULL VIEW'!$V$57","v":0},{"$f":"-'FULL VIEW'!$V$58","v":0},{"$f":"-'FULL VIEW'!$V$59","v":0},{"$f":"-'FULL VIEW'!$V$60","v":0},{"$f":"-'FULL VIEW'!$V$61","v":0},{"$f":"-'FULL VIEW'!$V$62","v":0},{"$f":"-'FULL VIEW'!$V$63","v":0},{"$f":"-'FULL VIEW'!$V$64","v":0},{"$f":"-'FULL VIEW'!$V$65","v":0},{"$f":"-'FULL VIEW'!$V$66","v":0},{"$f":"-'FULL VIEW'!$V$67","v":0},{"$f":"-'FULL VIEW'!$V$68","v":0},{"$f":"-'FULL VIEW'!$V$69","v":0},{"$f":"-'FULL VIEW'!$V$70","v":0},{"$f":"-'FULL VIEW'!$V$71","v":0}]
[null,"PERSON2 AGE",{"$f":"'INCOME TAXES'!I5","v":15.997262149212929},{"$f":"'INCOME TAXES'!J5","v":16.997262149212929},{"$f":"'INCOME TAXES'!K5","v":17.997262149212929},{"$f":"'INCOME TAXES'!L5","v":18.997262149212929},{"$f":"'INCOME TAXES'!M5","v":19.997262149212929},{"$f":"'INCOME TAXES'!N5","v":20.997262149212929},{"$f":"'INCOME TAXES'!O5","v":21.997262149212929},{"$f":"'INCOME TAXES'!P5","v":22.997262149212929},{"$f":"'INCOME TAXES'!Q5","v":23.997262149212929},{"$f":"'INCOME TAXES'!R5","v":24.997262149212929},{"$f":"'INCOME TAXES'!S5","v":25.997262149212929},{"$f":"'INCOME TAXES'!T5","v":26.997262149212929},{"$f":"'INCOME TAXES'!U5","v":27.997262149212929},{"$f":"'INCOME TAXES'!V5","v":28.997262149212929},{"$f":"'INCOME TAXES'!W5","v":29.997262149212929},{"$f":"'INCOME TAXES'!X5","v":30.997262149212929},{"$f":"'INCOME TAXES'!Y5","v":31.997262149212929},{"$f":"'INCOME TAXES'!Z5","v":32.997262149212929},{"$f":"'INCOME TAXES'!AA5","v":33.997262149212929},{"$f":"'INCOME TAXES'!AB5","v":34.997262149212929},{"$f":"'INCOME TAXES'!AC5","v":35.997262149212929},{"$f":"'INCOME TAXES'!AD5","v":36.997262149212929},{"$f":"'INCOME TAXES'!AE5","v":37.997262149212929},{"$f":"'INCOME TAXES'!AF5","v":38.997262149212929},{"$f":"'INCOME TAXES'!AG5","v":39.997262149212929},{"$f":"'INCOME TAXES'!AH5","v":40.997262149212929},{"$f":"'INCOME TAXES'!AI5","v":41.997262149212929},{"$f":"'INCOME TAXES'!AJ5","v":42.997262149212929},{"$f":"'INCOME TAXES'!AK5","v":43.997262149212929},{"$f":"'INCOME TAXES'!AL5","v":44.997262149212929},{"$f":"'INCOME TAXES'!AM5","v":45.997262149212929},{"$f":"'INCOME TAXES'!AN5","v":46.997262149212929},{"$f":"'INCOME TAXES'!AO5","v":47.997262149212929},{"$f":"'INCOME TAXES'!AP5","v":48.997262149212929},{"$f":"'INCOME TAXES'!AQ5","v":49.997262149212929},{"$f":"'INCOME TAXES'!AR5","v":50.997262149212929},{"$f":"'INCOME TAXES'!AS5","v":51.997262149212929},{"$f":"'INCOME TAXES'!AT5","v":52.997262149212929},{"$f":"'INCOME TAXES'!AU5","v":53.997262149212929},{"$f":"'INCOME TAXES'!AV5","v":54.997262149212929},{"$f":"'INCOME TAXES'!AW5","v":55.997262149212929},{"$f":"'INCOME TAXES'!AX5","v":56.997262149212929},{"$f":"'INCOME TAXES'!AY5","v":57.997262149212929},{"$f":"'INCOME TAXES'!AZ5","v":58.997262149212929},{"$f":"'INCOME TAXES'!BA5","v":59.997262149212929},{"$f":"'INCOME TAXES'!BB5","v":60.997262149212929},{"$f":"'INCOME TAXES'!BC5","v":61.997262149212929},{"$f":"'INCOME TAXES'!BD5","v":62.997262149212929},{"$f":"'INCOME TAXES'!BE5","v":63.997262149212929},{"$f":"'INCOME TAXES'!BF5","v":64.997262149212929},{"$f":"'INCOME TAXES'!BG5","v":65.997262149212929},{"$f":"'INCOME TAXES'!BH5","v":66.997262149212929},{"$f":"'INCOME TAXES'!BI5","v":67.997262149212929},{"$f":"'INCOME TAXES'!BJ5","v":68.997262149212929},{"$f":"'INCOME TAXES'!BK5","v":69.997262149212929},{"$f":"'INCOME TAXES'!BL5","v":70.997262149212929},{"$f":"'INCOME TAXES'!BM5","v":71.997262149212929},{"$f":"'INCOME TAXES'!BN5","v":72.997262149212929},{"$f":"'INCOME TAXES'!BO5","v":73.997262149212929},{"$f":"'INCOME TAXES'!BP5","v":74.997262149212929},null,null,null,null,null,null,null,null,{"$f":"1*(1+INVESTMENTS!$E$82)^'FULL VIEW'!AQ12","v":1},{"$f":"-'FULL VIEW'!$V$13","v":0},{"$f":"-'FULL VIEW'!$W$13","v":0},"state-real",null,{"$f":"-'FULL VIEW'!$W$12","v":0},{"$f":"-'FULL VIEW'!$W$13","v":0},{"$f":"-'FULL VIEW'!$W$14","v":0},{"$f":"-'FULL VIEW'!$W$15","v":0},{"$f":"-'FULL VIEW'!$W$16","v":0},{"$f":"-'FULL VIEW'!$W$17","v":0},{"$f":"-'FULL VIEW'!$W$18","v":0},{"$f":"-'FULL VIEW'!$W$19","v":0},{"$f":"-'FULL VIEW'!$W$20","v":0},{"$f":"-'FULL VIEW'!$W$21","v":0},{"$f":"-'FULL VIEW'!$W$22","v":0},{"$f":"-'FULL VIEW'!$W$23","v":0},{"$f":"-'FULL VIEW'!$W$24","v":0},{"$f":"-'FULL VIEW'!$W$25","v":0},{"$f":"-'FULL VIEW'!$W$26","v":0},{"$f":"-'FULL VIEW'!$W$27","v":0},{"$f":"-'FULL VIEW'!$W$28","v":0},{"$f":"-'FULL VIEW'!$W$29","v":0},{"$f":"-'FULL VIEW'!$W$30","v":0},{"$f":"-'FULL VIEW'!$W$31","v":0},{"$f":"-'FULL VIEW'!$W$32","v":0},{"$f":"-'FULL VIEW'!$W$33","v":0},{"$f":"-'FULL VIEW'!$W$34","v":0},{"$f":"-'FULL VIEW'!$W$35","v":0},{"$f":"-'FULL VIEW'!$W$36","v":0},{"$f":"-'FULL VIEW'!$W$37","v":0},{"$f":"-'FULL VIEW'!$W$38","v":0},{"$f":"-'FULL VIEW'!$W$39","v":0},{"$f":"-'FULL VIEW'!$W$40","v":0},{"$f":"-'FULL VIEW'!$W$41","v":0},{"$f":"-'FULL VIEW'!$W$42","v":0},{"$f":"-'FULL VIEW'!$W$43","v":0},{"$f":"-'FULL VIEW'!$W$44","v":0},{"$f":"-'FULL VIEW'!$W$45","v":0},{"$f":"-'FULL VIEW'!$W$46","v":0},{"$f":"-'FULL VIEW'!$W$47","v":0},{"$f":"-'FULL VIEW'!$W$48","v":0},{"$f":"-'FULL VIEW'!$W$49","v":0},{"$f":"-'FULL VIEW'!$W$50","v":0},{"$f":"-'FULL VIEW'!$W$51","v":0},{"$f":"-'FULL VIEW'!$W$52","v":0},{"$f":"-'FULL VIEW'!$W$53","v":0},{"$f":"-'FULL VIEW'!$W$54","v":0},{"$f":"-'FULL VIEW'!$W$55","v":0},{"$f":"-'FULL VIEW'!$W$56","v":0},{"$f":"-'FULL VIEW'!$W$57","v":0},{"$f":"-'FULL VIEW'!$W$58","v":0},{"$f":"-'FULL VIEW'!$W$59","v":0},{"$f":"-'FULL VIEW'!$W$60","v":0},{"$f":"-'FULL VIEW'!$W$61","v":0},{"$f":"-'FULL VIEW'!$W$62","v":0},{"$f":"-'FULL VIEW'!$W$63","v":0},{"$f":"-'FULL VIEW'!$W$64","v":0},{"$f":"-'FULL VIEW'!$W$65","v":0},{"$f":"-'FULL VIEW'!$W$66","v":0},{"$f":"-'FULL VIEW'!$W$67","v":0},{"$f":"-'FULL VIEW'!$W$68","v":0},{"$f":"-'FULL VIEW'!$W$69","v":0},{"$f":"-'FULL VIEW'!$W$70","v":0},{"$f":"-'FULL VIEW'!$W$71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+INVESTMENTS!$E$82)^'FULL VIEW'!AQ13","v":1},{"$f":"-'FULL VIEW'!$V$14","v":0},{"$f":"-'FULL VIEW'!$W$14","v":0},"inflation",null,{"$f":"1*(1+INVESTMENTS!$E$82)^BW9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^BX9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^BY9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^BZ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CA9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CB9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CC9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CD9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CE9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CF9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CG9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CH9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CI9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CJ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CK9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CL9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CM9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CN9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CO9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CP9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CQ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CR9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CS9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CT9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CU9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CV9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CW9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CX9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CY9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^CZ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DA9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DB9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DC9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DD9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DE9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DF9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DG9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DH9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DI9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DJ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DK9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DL9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DM9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DN9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DO9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DP9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DQ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DR9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DS9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DT9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DU9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DV9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DW9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DX9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DY9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^DZ9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^EA9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^EB9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^EC9","v":1},{"$f":"1*(1+INVESTMENTS!$E$82)^ED9","v":1}]
[null,"INCOME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+INVESTMENTS!$E$82)^'FULL VIEW'!AQ14","v":1},{"$f":"-'FULL VIEW'!$V$15","v":0},{"$f":"-'FULL VIEW'!$W$15","v":0},"fed-nominal",null,{"$f":"BX10*BX12","v":0},{"$f":"BY10*BY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B20","v":"EARNED INCOME - 1a"},{"$f":"'CF ASSUMPTIONS'!P20","v":0},{"$f":"'CF ASSUMPTIONS'!Q20","v":0},{"$f":"'CF ASSUMPTIONS'!R20","v":0},{"$f":"'CF ASSUMPTIONS'!S20","v":0},{"$f":"'CF ASSUMPTIONS'!T20","v":0},{"$f":"'CF ASSUMPTIONS'!U20","v":0},{"$f":"'CF ASSUMPTIONS'!V20","v":0},{"$f":"'CF ASSUMPTIONS'!W20","v":0},{"$f":"'CF ASSUMPTIONS'!X20","v":0},{"$f":"'CF ASSUMPTIONS'!Y20","v":0},{"$f":"'CF ASSUMPTIONS'!Z20","v":0},{"$f":"'CF ASSUMPTIONS'!AA20","v":0},{"$f":"'CF ASSUMPTIONS'!AB20","v":0},{"$f":"'CF ASSUMPTIONS'!AC20","v":0},{"$f":"'CF ASSUMPTIONS'!AD20","v":0},{"$f":"'CF ASSUMPTIONS'!AE20","v":0},{"$f":"'CF ASSUMPTIONS'!AF20","v":0},{"$f":"'CF ASSUMPTIONS'!AG20","v":0},{"$f":"'CF ASSUMPTIONS'!AH20","v":0},{"$f":"'CF ASSUMPTIONS'!AI20","v":0},{"$f":"'CF ASSUMPTIONS'!AJ20","v":0},{"$f":"'CF ASSUMPTIONS'!AK20","v":0},{"$f":"'CF ASSUMPTIONS'!AL20","v":0},{"$f":"'CF ASSUMPTIONS'!AM20","v":0},{"$f":"'CF ASSUMPTIONS'!AN20","v":0},{"$f":"'CF ASSUMPTIONS'!AO20","v":0},{"$f":"'CF ASSUMPTIONS'!AP20","v":0},{"$f":"'CF ASSUMPTIONS'!AQ20","v":0},{"$f":"'CF ASSUMPTIONS'!AR20","v":0},{"$f":"'CF ASSUMPTIONS'!AS20","v":0},{"$f":"'CF ASSUMPTIONS'!AT20","v":0},{"$f":"'CF ASSUMPTIONS'!AU20","v":0},{"$f":"'CF ASSUMPTIONS'!AV20","v":0},{"$f":"'CF ASSUMPTIONS'!AW20","v":0},{"$f":"'CF ASSUMPTIONS'!AX20","v":0},{"$f":"'CF ASSUMPTIONS'!AY20","v":0},{"$f":"'CF ASSUMPTIONS'!AZ20","v":0},{"$f":"'CF ASSUMPTIONS'!BA20","v":0},{"$f":"'CF ASSUMPTIONS'!BB20","v":0},{"$f":"'CF ASSUMPTIONS'!BC20","v":0},{"$f":"'CF ASSUMPTIONS'!BD20","v":0},{"$f":"'CF ASSUMPTIONS'!BE20","v":0},{"$f":"'CF ASSUMPTIONS'!BF20","v":0},{"$f":"'CF ASSUMPTIONS'!BG20","v":0},{"$f":"'CF ASSUMPTIONS'!BH20","v":0},{"$f":"'CF ASSUMPTIONS'!BI20","v":0},{"$f":"'CF ASSUMPTIONS'!BJ20","v":0},{"$f":"'CF ASSUMPTIONS'!BK20","v":0},{"$f":"'CF ASSUMPTIONS'!BL20","v":0},{"$f":"'CF ASSUMPTIONS'!BM20","v":0},{"$f":"'CF ASSUMPTIONS'!BN20","v":0},{"$f":"'CF ASSUMPTIONS'!BO20","v":0},{"$f":"'CF ASSUMPTIONS'!BP20","v":0},{"$f":"'CF ASSUMPTIONS'!BQ20","v":0},{"$f":"'CF ASSUMPTIONS'!BR20","v":0},{"$f":"'CF ASSUMPTIONS'!BS20","v":0},{"$f":"'CF ASSUMPTIONS'!BT20","v":0},{"$f":"'CF ASSUMPTIONS'!BU20","v":0},{"$f":"'CF ASSUMPTIONS'!BV20","v":0},{"$f":"'CF ASSUMPTIONS'!BW20","v":0},null,null,null,null,null,null,null,null,{"$f":"1*(1+INVESTMENTS!$E$82)^'FULL VIEW'!AQ15","v":1},{"$f":"-'FULL VIEW'!$V$16","v":0},{"$f":"-'FULL VIEW'!$W$16","v":0},"state-nominal",null,{"$f":"BX11*BX12","v":0},{"$f":"BY11*BY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B21","v":"EARNED INCOME - 1b"},{"$f":"'CF ASSUMPTIONS'!P21","v":0},{"$f":"'CF ASSUMPTIONS'!Q21","v":0},{"$f":"'CF ASSUMPTIONS'!R21","v":0},{"$f":"'CF ASSUMPTIONS'!S21","v":0},{"$f":"'CF ASSUMPTIONS'!T21","v":0},{"$f":"'CF ASSUMPTIONS'!U21","v":0},{"$f":"'CF ASSUMPTIONS'!V21","v":0},{"$f":"'CF ASSUMPTIONS'!W21","v":0},{"$f":"'CF ASSUMPTIONS'!X21","v":0},{"$f":"'CF ASSUMPTIONS'!Y21","v":0},{"$f":"'CF ASSUMPTIONS'!Z21","v":0},{"$f":"'CF ASSUMPTIONS'!AA21","v":0},{"$f":"'CF ASSUMPTIONS'!AB21","v":0},{"$f":"'CF ASSUMPTIONS'!AC21","v":0},{"$f":"'CF ASSUMPTIONS'!AD21","v":0},{"$f":"'CF ASSUMPTIONS'!AE21","v":0},{"$f":"'CF ASSUMPTIONS'!AF21","v":0},{"$f":"'CF ASSUMPTIONS'!AG21","v":0},{"$f":"'CF ASSUMPTIONS'!AH21","v":0},{"$f":"'CF ASSUMPTIONS'!AI21","v":0},{"$f":"'CF ASSUMPTIONS'!AJ21","v":0},{"$f":"'CF ASSUMPTIONS'!AK21","v":0},{"$f":"'CF ASSUMPTIONS'!AL21","v":0},{"$f":"'CF ASSUMPTIONS'!AM21","v":0},{"$f":"'CF ASSUMPTIONS'!AN21","v":0},{"$f":"'CF ASSUMPTIONS'!AO21","v":0},{"$f":"'CF ASSUMPTIONS'!AP21","v":0},{"$f":"'CF ASSUMPTIONS'!AQ21","v":0},{"$f":"'CF ASSUMPTIONS'!AR21","v":0},{"$f":"'CF ASSUMPTIONS'!AS21","v":0},{"$f":"'CF ASSUMPTIONS'!AT21","v":0},{"$f":"'CF ASSUMPTIONS'!AU21","v":0},{"$f":"'CF ASSUMPTIONS'!AV21","v":0},{"$f":"'CF ASSUMPTIONS'!AW21","v":0},{"$f":"'CF ASSUMPTIONS'!AX21","v":0},{"$f":"'CF ASSUMPTIONS'!AY21","v":0},{"$f":"'CF ASSUMPTIONS'!AZ21","v":0},{"$f":"'CF ASSUMPTIONS'!BA21","v":0},{"$f":"'CF ASSUMPTIONS'!BB21","v":0},{"$f":"'CF ASSUMPTIONS'!BC21","v":0},{"$f":"'CF ASSUMPTIONS'!BD21","v":0},{"$f":"'CF ASSUMPTIONS'!BE21","v":0},{"$f":"'CF ASSUMPTIONS'!BF21","v":0},{"$f":"'CF ASSUMPTIONS'!BG21","v":0},{"$f":"'CF ASSUMPTIONS'!BH21","v":0},{"$f":"'CF ASSUMPTIONS'!BI21","v":0},{"$f":"'CF ASSUMPTIONS'!BJ21","v":0},{"$f":"'CF ASSUMPTIONS'!BK21","v":0},{"$f":"'CF ASSUMPTIONS'!BL21","v":0},{"$f":"'CF ASSUMPTIONS'!BM21","v":0},{"$f":"'CF ASSUMPTIONS'!BN21","v":0},{"$f":"'CF ASSUMPTIONS'!BO21","v":0},{"$f":"'CF ASSUMPTIONS'!BP21","v":0},{"$f":"'CF ASSUMPTIONS'!BQ21","v":0},{"$f":"'CF ASSUMPTIONS'!BR21","v":0},{"$f":"'CF ASSUMPTIONS'!BS21","v":0},{"$f":"'CF ASSUMPTIONS'!BT21","v":0},{"$f":"'CF ASSUMPTIONS'!BU21","v":0},{"$f":"'CF ASSUMPTIONS'!BV21","v":0},{"$f":"'CF ASSUMPTIONS'!BW21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$17","v":0},{"$f":"-'FULL VIEW'!$W$17","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B22","v":"EARNED INCOME - 1c"},{"$f":"'CF ASSUMPTIONS'!P22","v":0},{"$f":"'CF ASSUMPTIONS'!Q22","v":0},{"$f":"'CF ASSUMPTIONS'!R22","v":0},{"$f":"'CF ASSUMPTIONS'!S22","v":0},{"$f":"'CF ASSUMPTIONS'!T22","v":0},{"$f":"'CF ASSUMPTIONS'!U22","v":0},{"$f":"'CF ASSUMPTIONS'!V22","v":0},{"$f":"'CF ASSUMPTIONS'!W22","v":0},{"$f":"'CF ASSUMPTIONS'!X22","v":0},{"$f":"'CF ASSUMPTIONS'!Y22","v":0},{"$f":"'CF ASSUMPTIONS'!Z22","v":0},{"$f":"'CF ASSUMPTIONS'!AA22","v":0},{"$f":"'CF ASSUMPTIONS'!AB22","v":0},{"$f":"'CF ASSUMPTIONS'!AC22","v":0},{"$f":"'CF ASSUMPTIONS'!AD22","v":0},{"$f":"'CF ASSUMPTIONS'!AE22","v":0},{"$f":"'CF ASSUMPTIONS'!AF22","v":0},{"$f":"'CF ASSUMPTIONS'!AG22","v":0},{"$f":"'CF ASSUMPTIONS'!AH22","v":0},{"$f":"'CF ASSUMPTIONS'!AI22","v":0},{"$f":"'CF ASSUMPTIONS'!AJ22","v":0},{"$f":"'CF ASSUMPTIONS'!AK22","v":0},{"$f":"'CF ASSUMPTIONS'!AL22","v":0},{"$f":"'CF ASSUMPTIONS'!AM22","v":0},{"$f":"'CF ASSUMPTIONS'!AN22","v":0},{"$f":"'CF ASSUMPTIONS'!AO22","v":0},{"$f":"'CF ASSUMPTIONS'!AP22","v":0},{"$f":"'CF ASSUMPTIONS'!AQ22","v":0},{"$f":"'CF ASSUMPTIONS'!AR22","v":0},{"$f":"'CF ASSUMPTIONS'!AS22","v":0},{"$f":"'CF ASSUMPTIONS'!AT22","v":0},{"$f":"'CF ASSUMPTIONS'!AU22","v":0},{"$f":"'CF ASSUMPTIONS'!AV22","v":0},{"$f":"'CF ASSUMPTIONS'!AW22","v":0},{"$f":"'CF ASSUMPTIONS'!AX22","v":0},{"$f":"'CF ASSUMPTIONS'!AY22","v":0},{"$f":"'CF ASSUMPTIONS'!AZ22","v":0},{"$f":"'CF ASSUMPTIONS'!BA22","v":0},{"$f":"'CF ASSUMPTIONS'!BB22","v":0},{"$f":"'CF ASSUMPTIONS'!BC22","v":0},{"$f":"'CF ASSUMPTIONS'!BD22","v":0},{"$f":"'CF ASSUMPTIONS'!BE22","v":0},{"$f":"'CF ASSUMPTIONS'!BF22","v":0},{"$f":"'CF ASSUMPTIONS'!BG22","v":0},{"$f":"'CF ASSUMPTIONS'!BH22","v":0},{"$f":"'CF ASSUMPTIONS'!BI22","v":0},{"$f":"'CF ASSUMPTIONS'!BJ22","v":0},{"$f":"'CF ASSUMPTIONS'!BK22","v":0},{"$f":"'CF ASSUMPTIONS'!BL22","v":0},{"$f":"'CF ASSUMPTIONS'!BM22","v":0},{"$f":"'CF ASSUMPTIONS'!BN22","v":0},{"$f":"'CF ASSUMPTIONS'!BO22","v":0},{"$f":"'CF ASSUMPTIONS'!BP22","v":0},{"$f":"'CF ASSUMPTIONS'!BQ22","v":0},{"$f":"'CF ASSUMPTIONS'!BR22","v":0},{"$f":"'CF ASSUMPTIONS'!BS22","v":0},{"$f":"'CF ASSUMPTIONS'!BT22","v":0},{"$f":"'CF ASSUMPTIONS'!BU22","v":0},{"$f":"'CF ASSUMPTIONS'!BV22","v":0},{"$f":"'CF ASSUMPTIONS'!BW22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$18","v":0},{"$f":"-'FULL VIEW'!$W$18","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B23","v":"EARNED INCOME - 1d"},{"$f":"'CF ASSUMPTIONS'!P23","v":0},{"$f":"'CF ASSUMPTIONS'!Q23","v":0},{"$f":"'CF ASSUMPTIONS'!R23","v":0},{"$f":"'CF ASSUMPTIONS'!S23","v":0},{"$f":"'CF ASSUMPTIONS'!T23","v":0},{"$f":"'CF ASSUMPTIONS'!U23","v":0},{"$f":"'CF ASSUMPTIONS'!V23","v":0},{"$f":"'CF ASSUMPTIONS'!W23","v":0},{"$f":"'CF ASSUMPTIONS'!X23","v":0},{"$f":"'CF ASSUMPTIONS'!Y23","v":0},{"$f":"'CF ASSUMPTIONS'!Z23","v":0},{"$f":"'CF ASSUMPTIONS'!AA23","v":0},{"$f":"'CF ASSUMPTIONS'!AB23","v":0},{"$f":"'CF ASSUMPTIONS'!AC23","v":0},{"$f":"'CF ASSUMPTIONS'!AD23","v":0},{"$f":"'CF ASSUMPTIONS'!AE23","v":0},{"$f":"'CF ASSUMPTIONS'!AF23","v":0},{"$f":"'CF ASSUMPTIONS'!AG23","v":0},{"$f":"'CF ASSUMPTIONS'!AH23","v":0},{"$f":"'CF ASSUMPTIONS'!AI23","v":0},{"$f":"'CF ASSUMPTIONS'!AJ23","v":0},{"$f":"'CF ASSUMPTIONS'!AK23","v":0},{"$f":"'CF ASSUMPTIONS'!AL23","v":0},{"$f":"'CF ASSUMPTIONS'!AM23","v":0},{"$f":"'CF ASSUMPTIONS'!AN23","v":0},{"$f":"'CF ASSUMPTIONS'!AO23","v":0},{"$f":"'CF ASSUMPTIONS'!AP23","v":0},{"$f":"'CF ASSUMPTIONS'!AQ23","v":0},{"$f":"'CF ASSUMPTIONS'!AR23","v":0},{"$f":"'CF ASSUMPTIONS'!AS23","v":0},{"$f":"'CF ASSUMPTIONS'!AT23","v":0},{"$f":"'CF ASSUMPTIONS'!AU23","v":0},{"$f":"'CF ASSUMPTIONS'!AV23","v":0},{"$f":"'CF ASSUMPTIONS'!AW23","v":0},{"$f":"'CF ASSUMPTIONS'!AX23","v":0},{"$f":"'CF ASSUMPTIONS'!AY23","v":0},{"$f":"'CF ASSUMPTIONS'!AZ23","v":0},{"$f":"'CF ASSUMPTIONS'!BA23","v":0},{"$f":"'CF ASSUMPTIONS'!BB23","v":0},{"$f":"'CF ASSUMPTIONS'!BC23","v":0},{"$f":"'CF ASSUMPTIONS'!BD23","v":0},{"$f":"'CF ASSUMPTIONS'!BE23","v":0},{"$f":"'CF ASSUMPTIONS'!BF23","v":0},{"$f":"'CF ASSUMPTIONS'!BG23","v":0},{"$f":"'CF ASSUMPTIONS'!BH23","v":0},{"$f":"'CF ASSUMPTIONS'!BI23","v":0},{"$f":"'CF ASSUMPTIONS'!BJ23","v":0},{"$f":"'CF ASSUMPTIONS'!BK23","v":0},{"$f":"'CF ASSUMPTIONS'!BL23","v":0},{"$f":"'CF ASSUMPTIONS'!BM23","v":0},{"$f":"'CF ASSUMPTIONS'!BN23","v":0},{"$f":"'CF ASSUMPTIONS'!BO23","v":0},{"$f":"'CF ASSUMPTIONS'!BP23","v":0},{"$f":"'CF ASSUMPTIONS'!BQ23","v":0},{"$f":"'CF ASSUMPTIONS'!BR23","v":0},{"$f":"'CF ASSUMPTIONS'!BS23","v":0},{"$f":"'CF ASSUMPTIONS'!BT23","v":0},{"$f":"'CF ASSUMPTIONS'!BU23","v":0},{"$f":"'CF ASSUMPTIONS'!BV23","v":0},{"$f":"'CF ASSUMPTIONS'!BW23","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$19","v":0},{"$f":"-'FULL VIEW'!$W$19","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B24","v":"EARNED INCOME - 2a"},{"$f":"'CF ASSUMPTIONS'!P24","v":0},{"$f":"'CF ASSUMPTIONS'!Q24","v":0},{"$f":"'CF ASSUMPTIONS'!R24","v":0},{"$f":"'CF ASSUMPTIONS'!S24","v":0},{"$f":"'CF ASSUMPTIONS'!T24","v":0},{"$f":"'CF ASSUMPTIONS'!U24","v":0},{"$f":"'CF ASSUMPTIONS'!V24","v":0},{"$f":"'CF ASSUMPTIONS'!W24","v":0},{"$f":"'CF ASSUMPTIONS'!X24","v":0},{"$f":"'CF ASSUMPTIONS'!Y24","v":0},{"$f":"'CF ASSUMPTIONS'!Z24","v":0},{"$f":"'CF ASSUMPTIONS'!AA24","v":0},{"$f":"'CF ASSUMPTIONS'!AB24","v":0},{"$f":"'CF ASSUMPTIONS'!AC24","v":0},{"$f":"'CF ASSUMPTIONS'!AD24","v":0},{"$f":"'CF ASSUMPTIONS'!AE24","v":0},{"$f":"'CF ASSUMPTIONS'!AF24","v":0},{"$f":"'CF ASSUMPTIONS'!AG24","v":0},{"$f":"'CF ASSUMPTIONS'!AH24","v":0},{"$f":"'CF ASSUMPTIONS'!AI24","v":0},{"$f":"'CF ASSUMPTIONS'!AJ24","v":0},{"$f":"'CF ASSUMPTIONS'!AK24","v":0},{"$f":"'CF ASSUMPTIONS'!AL24","v":0},{"$f":"'CF ASSUMPTIONS'!AM24","v":0},{"$f":"'CF ASSUMPTIONS'!AN24","v":0},{"$f":"'CF ASSUMPTIONS'!AO24","v":0},{"$f":"'CF ASSUMPTIONS'!AP24","v":0},{"$f":"'CF ASSUMPTIONS'!AQ24","v":0},{"$f":"'CF ASSUMPTIONS'!AR24","v":0},{"$f":"'CF ASSUMPTIONS'!AS24","v":0},{"$f":"'CF ASSUMPTIONS'!AT24","v":0},{"$f":"'CF ASSUMPTIONS'!AU24","v":0},{"$f":"'CF ASSUMPTIONS'!AV24","v":0},{"$f":"'CF ASSUMPTIONS'!AW24","v":0},{"$f":"'CF ASSUMPTIONS'!AX24","v":0},{"$f":"'CF ASSUMPTIONS'!AY24","v":0},{"$f":"'CF ASSUMPTIONS'!AZ24","v":0},{"$f":"'CF ASSUMPTIONS'!BA24","v":0},{"$f":"'CF ASSUMPTIONS'!BB24","v":0},{"$f":"'CF ASSUMPTIONS'!BC24","v":0},{"$f":"'CF ASSUMPTIONS'!BD24","v":0},{"$f":"'CF ASSUMPTIONS'!BE24","v":0},{"$f":"'CF ASSUMPTIONS'!BF24","v":0},{"$f":"'CF ASSUMPTIONS'!BG24","v":0},{"$f":"'CF ASSUMPTIONS'!BH24","v":0},{"$f":"'CF ASSUMPTIONS'!BI24","v":0},{"$f":"'CF ASSUMPTIONS'!BJ24","v":0},{"$f":"'CF ASSUMPTIONS'!BK24","v":0},{"$f":"'CF ASSUMPTIONS'!BL24","v":0},{"$f":"'CF ASSUMPTIONS'!BM24","v":0},{"$f":"'CF ASSUMPTIONS'!BN24","v":0},{"$f":"'CF ASSUMPTIONS'!BO24","v":0},{"$f":"'CF ASSUMPTIONS'!BP24","v":0},{"$f":"'CF ASSUMPTIONS'!BQ24","v":0},{"$f":"'CF ASSUMPTIONS'!BR24","v":0},{"$f":"'CF ASSUMPTIONS'!BS24","v":0},{"$f":"'CF ASSUMPTIONS'!BT24","v":0},{"$f":"'CF ASSUMPTIONS'!BU24","v":0},{"$f":"'CF ASSUMPTIONS'!BV24","v":0},{"$f":"'CF ASSUMPTIONS'!BW24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$20","v":0},{"$f":"-'FULL VIEW'!$W$20","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B25","v":"EARNED INCOME - 2b"},{"$f":"'CF ASSUMPTIONS'!P25","v":0},{"$f":"'CF ASSUMPTIONS'!Q25","v":0},{"$f":"'CF ASSUMPTIONS'!R25","v":0},{"$f":"'CF ASSUMPTIONS'!S25","v":0},{"$f":"'CF ASSUMPTIONS'!T25","v":0},{"$f":"'CF ASSUMPTIONS'!U25","v":0},{"$f":"'CF ASSUMPTIONS'!V25","v":0},{"$f":"'CF ASSUMPTIONS'!W25","v":0},{"$f":"'CF ASSUMPTIONS'!X25","v":0},{"$f":"'CF ASSUMPTIONS'!Y25","v":0},{"$f":"'CF ASSUMPTIONS'!Z25","v":0},{"$f":"'CF ASSUMPTIONS'!AA25","v":0},{"$f":"'CF ASSUMPTIONS'!AB25","v":0},{"$f":"'CF ASSUMPTIONS'!AC25","v":0},{"$f":"'CF ASSUMPTIONS'!AD25","v":0},{"$f":"'CF ASSUMPTIONS'!AE25","v":0},{"$f":"'CF ASSUMPTIONS'!AF25","v":0},{"$f":"'CF ASSUMPTIONS'!AG25","v":0},{"$f":"'CF ASSUMPTIONS'!AH25","v":0},{"$f":"'CF ASSUMPTIONS'!AI25","v":0},{"$f":"'CF ASSUMPTIONS'!AJ25","v":0},{"$f":"'CF ASSUMPTIONS'!AK25","v":0},{"$f":"'CF ASSUMPTIONS'!AL25","v":0},{"$f":"'CF ASSUMPTIONS'!AM25","v":0},{"$f":"'CF ASSUMPTIONS'!AN25","v":0},{"$f":"'CF ASSUMPTIONS'!AO25","v":0},{"$f":"'CF ASSUMPTIONS'!AP25","v":0},{"$f":"'CF ASSUMPTIONS'!AQ25","v":0},{"$f":"'CF ASSUMPTIONS'!AR25","v":0},{"$f":"'CF ASSUMPTIONS'!AS25","v":0},{"$f":"'CF ASSUMPTIONS'!AT25","v":0},{"$f":"'CF ASSUMPTIONS'!AU25","v":0},{"$f":"'CF ASSUMPTIONS'!AV25","v":0},{"$f":"'CF ASSUMPTIONS'!AW25","v":0},{"$f":"'CF ASSUMPTIONS'!AX25","v":0},{"$f":"'CF ASSUMPTIONS'!AY25","v":0},{"$f":"'CF ASSUMPTIONS'!AZ25","v":0},{"$f":"'CF ASSUMPTIONS'!BA25","v":0},{"$f":"'CF ASSUMPTIONS'!BB25","v":0},{"$f":"'CF ASSUMPTIONS'!BC25","v":0},{"$f":"'CF ASSUMPTIONS'!BD25","v":0},{"$f":"'CF ASSUMPTIONS'!BE25","v":0},{"$f":"'CF ASSUMPTIONS'!BF25","v":0},{"$f":"'CF ASSUMPTIONS'!BG25","v":0},{"$f":"'CF ASSUMPTIONS'!BH25","v":0},{"$f":"'CF ASSUMPTIONS'!BI25","v":0},{"$f":"'CF ASSUMPTIONS'!BJ25","v":0},{"$f":"'CF ASSUMPTIONS'!BK25","v":0},{"$f":"'CF ASSUMPTIONS'!BL25","v":0},{"$f":"'CF ASSUMPTIONS'!BM25","v":0},{"$f":"'CF ASSUMPTIONS'!BN25","v":0},{"$f":"'CF ASSUMPTIONS'!BO25","v":0},{"$f":"'CF ASSUMPTIONS'!BP25","v":0},{"$f":"'CF ASSUMPTIONS'!BQ25","v":0},{"$f":"'CF ASSUMPTIONS'!BR25","v":0},{"$f":"'CF ASSUMPTIONS'!BS25","v":0},{"$f":"'CF ASSUMPTIONS'!BT25","v":0},{"$f":"'CF ASSUMPTIONS'!BU25","v":0},{"$f":"'CF ASSUMPTIONS'!BV25","v":0},{"$f":"'CF ASSUMPTIONS'!BW25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$21","v":0},{"$f":"-'FULL VIEW'!$W$21","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B26","v":"EARNED INCOME - 2c"},{"$f":"'CF ASSUMPTIONS'!P26","v":0},{"$f":"'CF ASSUMPTIONS'!Q26","v":0},{"$f":"'CF ASSUMPTIONS'!R26","v":0},{"$f":"'CF ASSUMPTIONS'!S26","v":0},{"$f":"'CF ASSUMPTIONS'!T26","v":0},{"$f":"'CF ASSUMPTIONS'!U26","v":0},{"$f":"'CF ASSUMPTIONS'!V26","v":0},{"$f":"'CF ASSUMPTIONS'!W26","v":0},{"$f":"'CF ASSUMPTIONS'!X26","v":0},{"$f":"'CF ASSUMPTIONS'!Y26","v":0},{"$f":"'CF ASSUMPTIONS'!Z26","v":0},{"$f":"'CF ASSUMPTIONS'!AA26","v":0},{"$f":"'CF ASSUMPTIONS'!AB26","v":0},{"$f":"'CF ASSUMPTIONS'!AC26","v":0},{"$f":"'CF ASSUMPTIONS'!AD26","v":0},{"$f":"'CF ASSUMPTIONS'!AE26","v":0},{"$f":"'CF ASSUMPTIONS'!AF26","v":0},{"$f":"'CF ASSUMPTIONS'!AG26","v":0},{"$f":"'CF ASSUMPTIONS'!AH26","v":0},{"$f":"'CF ASSUMPTIONS'!AI26","v":0},{"$f":"'CF ASSUMPTIONS'!AJ26","v":0},{"$f":"'CF ASSUMPTIONS'!AK26","v":0},{"$f":"'CF ASSUMPTIONS'!AL26","v":0},{"$f":"'CF ASSUMPTIONS'!AM26","v":0},{"$f":"'CF ASSUMPTIONS'!AN26","v":0},{"$f":"'CF ASSUMPTIONS'!AO26","v":0},{"$f":"'CF ASSUMPTIONS'!AP26","v":0},{"$f":"'CF ASSUMPTIONS'!AQ26","v":0},{"$f":"'CF ASSUMPTIONS'!AR26","v":0},{"$f":"'CF ASSUMPTIONS'!AS26","v":0},{"$f":"'CF ASSUMPTIONS'!AT26","v":0},{"$f":"'CF ASSUMPTIONS'!AU26","v":0},{"$f":"'CF ASSUMPTIONS'!AV26","v":0},{"$f":"'CF ASSUMPTIONS'!AW26","v":0},{"$f":"'CF ASSUMPTIONS'!AX26","v":0},{"$f":"'CF ASSUMPTIONS'!AY26","v":0},{"$f":"'CF ASSUMPTIONS'!AZ26","v":0},{"$f":"'CF ASSUMPTIONS'!BA26","v":0},{"$f":"'CF ASSUMPTIONS'!BB26","v":0},{"$f":"'CF ASSUMPTIONS'!BC26","v":0},{"$f":"'CF ASSUMPTIONS'!BD26","v":0},{"$f":"'CF ASSUMPTIONS'!BE26","v":0},{"$f":"'CF ASSUMPTIONS'!BF26","v":0},{"$f":"'CF ASSUMPTIONS'!BG26","v":0},{"$f":"'CF ASSUMPTIONS'!BH26","v":0},{"$f":"'CF ASSUMPTIONS'!BI26","v":0},{"$f":"'CF ASSUMPTIONS'!BJ26","v":0},{"$f":"'CF ASSUMPTIONS'!BK26","v":0},{"$f":"'CF ASSUMPTIONS'!BL26","v":0},{"$f":"'CF ASSUMPTIONS'!BM26","v":0},{"$f":"'CF ASSUMPTIONS'!BN26","v":0},{"$f":"'CF ASSUMPTIONS'!BO26","v":0},{"$f":"'CF ASSUMPTIONS'!BP26","v":0},{"$f":"'CF ASSUMPTIONS'!BQ26","v":0},{"$f":"'CF ASSUMPTIONS'!BR26","v":0},{"$f":"'CF ASSUMPTIONS'!BS26","v":0},{"$f":"'CF ASSUMPTIONS'!BT26","v":0},{"$f":"'CF ASSUMPTIONS'!BU26","v":0},{"$f":"'CF ASSUMPTIONS'!BV26","v":0},{"$f":"'CF ASSUMPTIONS'!BW26","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$22","v":0},{"$f":"-'FULL VIEW'!$W$22","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B27","v":"EARNED INCOME - 2d"},{"$f":"'CF ASSUMPTIONS'!P27","v":0},{"$f":"'CF ASSUMPTIONS'!Q27","v":0},{"$f":"'CF ASSUMPTIONS'!R27","v":0},{"$f":"'CF ASSUMPTIONS'!S27","v":0},{"$f":"'CF ASSUMPTIONS'!T27","v":0},{"$f":"'CF ASSUMPTIONS'!U27","v":0},{"$f":"'CF ASSUMPTIONS'!V27","v":0},{"$f":"'CF ASSUMPTIONS'!W27","v":0},{"$f":"'CF ASSUMPTIONS'!X27","v":0},{"$f":"'CF ASSUMPTIONS'!Y27","v":0},{"$f":"'CF ASSUMPTIONS'!Z27","v":0},{"$f":"'CF ASSUMPTIONS'!AA27","v":0},{"$f":"'CF ASSUMPTIONS'!AB27","v":0},{"$f":"'CF ASSUMPTIONS'!AC27","v":0},{"$f":"'CF ASSUMPTIONS'!AD27","v":0},{"$f":"'CF ASSUMPTIONS'!AE27","v":0},{"$f":"'CF ASSUMPTIONS'!AF27","v":0},{"$f":"'CF ASSUMPTIONS'!AG27","v":0},{"$f":"'CF ASSUMPTIONS'!AH27","v":0},{"$f":"'CF ASSUMPTIONS'!AI27","v":0},{"$f":"'CF ASSUMPTIONS'!AJ27","v":0},{"$f":"'CF ASSUMPTIONS'!AK27","v":0},{"$f":"'CF ASSUMPTIONS'!AL27","v":0},{"$f":"'CF ASSUMPTIONS'!AM27","v":0},{"$f":"'CF ASSUMPTIONS'!AN27","v":0},{"$f":"'CF ASSUMPTIONS'!AO27","v":0},{"$f":"'CF ASSUMPTIONS'!AP27","v":0},{"$f":"'CF ASSUMPTIONS'!AQ27","v":0},{"$f":"'CF ASSUMPTIONS'!AR27","v":0},{"$f":"'CF ASSUMPTIONS'!AS27","v":0},{"$f":"'CF ASSUMPTIONS'!AT27","v":0},{"$f":"'CF ASSUMPTIONS'!AU27","v":0},{"$f":"'CF ASSUMPTIONS'!AV27","v":0},{"$f":"'CF ASSUMPTIONS'!AW27","v":0},{"$f":"'CF ASSUMPTIONS'!AX27","v":0},{"$f":"'CF ASSUMPTIONS'!AY27","v":0},{"$f":"'CF ASSUMPTIONS'!AZ27","v":0},{"$f":"'CF ASSUMPTIONS'!BA27","v":0},{"$f":"'CF ASSUMPTIONS'!BB27","v":0},{"$f":"'CF ASSUMPTIONS'!BC27","v":0},{"$f":"'CF ASSUMPTIONS'!BD27","v":0},{"$f":"'CF ASSUMPTIONS'!BE27","v":0},{"$f":"'CF ASSUMPTIONS'!BF27","v":0},{"$f":"'CF ASSUMPTIONS'!BG27","v":0},{"$f":"'CF ASSUMPTIONS'!BH27","v":0},{"$f":"'CF ASSUMPTIONS'!BI27","v":0},{"$f":"'CF ASSUMPTIONS'!BJ27","v":0},{"$f":"'CF ASSUMPTIONS'!BK27","v":0},{"$f":"'CF ASSUMPTIONS'!BL27","v":0},{"$f":"'CF ASSUMPTIONS'!BM27","v":0},{"$f":"'CF ASSUMPTIONS'!BN27","v":0},{"$f":"'CF ASSUMPTIONS'!BO27","v":0},{"$f":"'CF ASSUMPTIONS'!BP27","v":0},{"$f":"'CF ASSUMPTIONS'!BQ27","v":0},{"$f":"'CF ASSUMPTIONS'!BR27","v":0},{"$f":"'CF ASSUMPTIONS'!BS27","v":0},{"$f":"'CF ASSUMPTIONS'!BT27","v":0},{"$f":"'CF ASSUMPTIONS'!BU27","v":0},{"$f":"'CF ASSUMPTIONS'!BV27","v":0},{"$f":"'CF ASSUMPTIONS'!BW27","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$23","v":0},{"$f":"-'FULL VIEW'!$W$23","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B28","v":"FICA (withholding): PERSON1"},{"$f":"'CF ASSUMPTIONS'!P28","v":0},{"$f":"'CF ASSUMPTIONS'!Q28","v":0},{"$f":"'CF ASSUMPTIONS'!R28","v":0},{"$f":"'CF ASSUMPTIONS'!S28","v":0},{"$f":"'CF ASSUMPTIONS'!T28","v":0},{"$f":"'CF ASSUMPTIONS'!U28","v":0},{"$f":"'CF ASSUMPTIONS'!V28","v":0},{"$f":"'CF ASSUMPTIONS'!W28","v":0},{"$f":"'CF ASSUMPTIONS'!X28","v":0},{"$f":"'CF ASSUMPTIONS'!Y28","v":0},{"$f":"'CF ASSUMPTIONS'!Z28","v":0},{"$f":"'CF ASSUMPTIONS'!AA28","v":0},{"$f":"'CF ASSUMPTIONS'!AB28","v":0},{"$f":"'CF ASSUMPTIONS'!AC28","v":0},{"$f":"'CF ASSUMPTIONS'!AD28","v":0},{"$f":"'CF ASSUMPTIONS'!AE28","v":0},{"$f":"'CF ASSUMPTIONS'!AF28","v":0},{"$f":"'CF ASSUMPTIONS'!AG28","v":0},{"$f":"'CF ASSUMPTIONS'!AH28","v":0},{"$f":"'CF ASSUMPTIONS'!AI28","v":0},{"$f":"'CF ASSUMPTIONS'!AJ28","v":0},{"$f":"'CF ASSUMPTIONS'!AK28","v":0},{"$f":"'CF ASSUMPTIONS'!AL28","v":0},{"$f":"'CF ASSUMPTIONS'!AM28","v":0},{"$f":"'CF ASSUMPTIONS'!AN28","v":0},{"$f":"'CF ASSUMPTIONS'!AO28","v":0},{"$f":"'CF ASSUMPTIONS'!AP28","v":0},{"$f":"'CF ASSUMPTIONS'!AQ28","v":0},{"$f":"'CF ASSUMPTIONS'!AR28","v":0},{"$f":"'CF ASSUMPTIONS'!AS28","v":0},{"$f":"'CF ASSUMPTIONS'!AT28","v":0},{"$f":"'CF ASSUMPTIONS'!AU28","v":0},{"$f":"'CF ASSUMPTIONS'!AV28","v":0},{"$f":"'CF ASSUMPTIONS'!AW28","v":0},{"$f":"'CF ASSUMPTIONS'!AX28","v":0},{"$f":"'CF ASSUMPTIONS'!AY28","v":0},{"$f":"'CF ASSUMPTIONS'!AZ28","v":0},{"$f":"'CF ASSUMPTIONS'!BA28","v":0},{"$f":"'CF ASSUMPTIONS'!BB28","v":0},{"$f":"'CF ASSUMPTIONS'!BC28","v":0},{"$f":"'CF ASSUMPTIONS'!BD28","v":0},{"$f":"'CF ASSUMPTIONS'!BE28","v":0},{"$f":"'CF ASSUMPTIONS'!BF28","v":0},{"$f":"'CF ASSUMPTIONS'!BG28","v":0},{"$f":"'CF ASSUMPTIONS'!BH28","v":0},{"$f":"'CF ASSUMPTIONS'!BI28","v":0},{"$f":"'CF ASSUMPTIONS'!BJ28","v":0},{"$f":"'CF ASSUMPTIONS'!BK28","v":0},{"$f":"'CF ASSUMPTIONS'!BL28","v":0},{"$f":"'CF ASSUMPTIONS'!BM28","v":0},{"$f":"'CF ASSUMPTIONS'!BN28","v":0},{"$f":"'CF ASSUMPTIONS'!BO28","v":0},{"$f":"'CF ASSUMPTIONS'!BP28","v":0},{"$f":"'CF ASSUMPTIONS'!BQ28","v":0},{"$f":"'CF ASSUMPTIONS'!BR28","v":0},{"$f":"'CF ASSUMPTIONS'!BS28","v":0},{"$f":"'CF ASSUMPTIONS'!BT28","v":0},{"$f":"'CF ASSUMPTIONS'!BU28","v":0},{"$f":"'CF ASSUMPTIONS'!BV28","v":0},{"$f":"'CF ASSUMPTIONS'!BW28","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$24","v":0},{"$f":"-'FULL VIEW'!$W$24","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B29","v":"FICA (withholding): PERSON2"},{"$f":"'CF ASSUMPTIONS'!P29","v":0},{"$f":"'CF ASSUMPTIONS'!Q29","v":0},{"$f":"'CF ASSUMPTIONS'!R29","v":0},{"$f":"'CF ASSUMPTIONS'!S29","v":0},{"$f":"'CF ASSUMPTIONS'!T29","v":0},{"$f":"'CF ASSUMPTIONS'!U29","v":0},{"$f":"'CF ASSUMPTIONS'!V29","v":0},{"$f":"'CF ASSUMPTIONS'!W29","v":0},{"$f":"'CF ASSUMPTIONS'!X29","v":0},{"$f":"'CF ASSUMPTIONS'!Y29","v":0},{"$f":"'CF ASSUMPTIONS'!Z29","v":0},{"$f":"'CF ASSUMPTIONS'!AA29","v":0},{"$f":"'CF ASSUMPTIONS'!AB29","v":0},{"$f":"'CF ASSUMPTIONS'!AC29","v":0},{"$f":"'CF ASSUMPTIONS'!AD29","v":0},{"$f":"'CF ASSUMPTIONS'!AE29","v":0},{"$f":"'CF ASSUMPTIONS'!AF29","v":0},{"$f":"'CF ASSUMPTIONS'!AG29","v":0},{"$f":"'CF ASSUMPTIONS'!AH29","v":0},{"$f":"'CF ASSUMPTIONS'!AI29","v":0},{"$f":"'CF ASSUMPTIONS'!AJ29","v":0},{"$f":"'CF ASSUMPTIONS'!AK29","v":0},{"$f":"'CF ASSUMPTIONS'!AL29","v":0},{"$f":"'CF ASSUMPTIONS'!AM29","v":0},{"$f":"'CF ASSUMPTIONS'!AN29","v":0},{"$f":"'CF ASSUMPTIONS'!AO29","v":0},{"$f":"'CF ASSUMPTIONS'!AP29","v":0},{"$f":"'CF ASSUMPTIONS'!AQ29","v":0},{"$f":"'CF ASSUMPTIONS'!AR29","v":0},{"$f":"'CF ASSUMPTIONS'!AS29","v":0},{"$f":"'CF ASSUMPTIONS'!AT29","v":0},{"$f":"'CF ASSUMPTIONS'!AU29","v":0},{"$f":"'CF ASSUMPTIONS'!AV29","v":0},{"$f":"'CF ASSUMPTIONS'!AW29","v":0},{"$f":"'CF ASSUMPTIONS'!AX29","v":0},{"$f":"'CF ASSUMPTIONS'!AY29","v":0},{"$f":"'CF ASSUMPTIONS'!AZ29","v":0},{"$f":"'CF ASSUMPTIONS'!BA29","v":0},{"$f":"'CF ASSUMPTIONS'!BB29","v":0},{"$f":"'CF ASSUMPTIONS'!BC29","v":0},{"$f":"'CF ASSUMPTIONS'!BD29","v":0},{"$f":"'CF ASSUMPTIONS'!BE29","v":0},{"$f":"'CF ASSUMPTIONS'!BF29","v":0},{"$f":"'CF ASSUMPTIONS'!BG29","v":0},{"$f":"'CF ASSUMPTIONS'!BH29","v":0},{"$f":"'CF ASSUMPTIONS'!BI29","v":0},{"$f":"'CF ASSUMPTIONS'!BJ29","v":0},{"$f":"'CF ASSUMPTIONS'!BK29","v":0},{"$f":"'CF ASSUMPTIONS'!BL29","v":0},{"$f":"'CF ASSUMPTIONS'!BM29","v":0},{"$f":"'CF ASSUMPTIONS'!BN29","v":0},{"$f":"'CF ASSUMPTIONS'!BO29","v":0},{"$f":"'CF ASSUMPTIONS'!BP29","v":0},{"$f":"'CF ASSUMPTIONS'!BQ29","v":0},{"$f":"'CF ASSUMPTIONS'!BR29","v":0},{"$f":"'CF ASSUMPTIONS'!BS29","v":0},{"$f":"'CF ASSUMPTIONS'!BT29","v":0},{"$f":"'CF ASSUMPTIONS'!BU29","v":0},{"$f":"'CF ASSUMPTIONS'!BV29","v":0},{"$f":"'CF ASSUMPTIONS'!BW29","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$25","v":0},{"$f":"-'FULL VIEW'!$W$25","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B30","v":"PENSION - 1"},{"$f":"'CF ASSUMPTIONS'!P30","v":0},{"$f":"'CF ASSUMPTIONS'!Q30","v":0},{"$f":"'CF ASSUMPTIONS'!R30","v":0},{"$f":"'CF ASSUMPTIONS'!S30","v":0},{"$f":"'CF ASSUMPTIONS'!T30","v":0},{"$f":"'CF ASSUMPTIONS'!U30","v":0},{"$f":"'CF ASSUMPTIONS'!V30","v":0},{"$f":"'CF ASSUMPTIONS'!W30","v":0},{"$f":"'CF ASSUMPTIONS'!X30","v":0},{"$f":"'CF ASSUMPTIONS'!Y30","v":0},{"$f":"'CF ASSUMPTIONS'!Z30","v":0},{"$f":"'CF ASSUMPTIONS'!AA30","v":0},{"$f":"'CF ASSUMPTIONS'!AB30","v":0},{"$f":"'CF ASSUMPTIONS'!AC30","v":0},{"$f":"'CF ASSUMPTIONS'!AD30","v":0},{"$f":"'CF ASSUMPTIONS'!AE30","v":0},{"$f":"'CF ASSUMPTIONS'!AF30","v":0},{"$f":"'CF ASSUMPTIONS'!AG30","v":0},{"$f":"'CF ASSUMPTIONS'!AH30","v":0},{"$f":"'CF ASSUMPTIONS'!AI30","v":0},{"$f":"'CF ASSUMPTIONS'!AJ30","v":0},{"$f":"'CF ASSUMPTIONS'!AK30","v":0},{"$f":"'CF ASSUMPTIONS'!AL30","v":0},{"$f":"'CF ASSUMPTIONS'!AM30","v":0},{"$f":"'CF ASSUMPTIONS'!AN30","v":0},{"$f":"'CF ASSUMPTIONS'!AO30","v":0},{"$f":"'CF ASSUMPTIONS'!AP30","v":0},{"$f":"'CF ASSUMPTIONS'!AQ30","v":0},{"$f":"'CF ASSUMPTIONS'!AR30","v":0},{"$f":"'CF ASSUMPTIONS'!AS30","v":0},{"$f":"'CF ASSUMPTIONS'!AT30","v":0},{"$f":"'CF ASSUMPTIONS'!AU30","v":0},{"$f":"'CF ASSUMPTIONS'!AV30","v":0},{"$f":"'CF ASSUMPTIONS'!AW30","v":0},{"$f":"'CF ASSUMPTIONS'!AX30","v":0},{"$f":"'CF ASSUMPTIONS'!AY30","v":0},{"$f":"'CF ASSUMPTIONS'!AZ30","v":0},{"$f":"'CF ASSUMPTIONS'!BA30","v":0},{"$f":"'CF ASSUMPTIONS'!BB30","v":0},{"$f":"'CF ASSUMPTIONS'!BC30","v":0},{"$f":"'CF ASSUMPTIONS'!BD30","v":0},{"$f":"'CF ASSUMPTIONS'!BE30","v":0},{"$f":"'CF ASSUMPTIONS'!BF30","v":0},{"$f":"'CF ASSUMPTIONS'!BG30","v":0},{"$f":"'CF ASSUMPTIONS'!BH30","v":0},{"$f":"'CF ASSUMPTIONS'!BI30","v":0},{"$f":"'CF ASSUMPTIONS'!BJ30","v":0},{"$f":"'CF ASSUMPTIONS'!BK30","v":0},{"$f":"'CF ASSUMPTIONS'!BL30","v":0},{"$f":"'CF ASSUMPTIONS'!BM30","v":0},{"$f":"'CF ASSUMPTIONS'!BN30","v":0},{"$f":"'CF ASSUMPTIONS'!BO30","v":0},{"$f":"'CF ASSUMPTIONS'!BP30","v":0},{"$f":"'CF ASSUMPTIONS'!BQ30","v":0},{"$f":"'CF ASSUMPTIONS'!BR30","v":0},{"$f":"'CF ASSUMPTIONS'!BS30","v":0},{"$f":"'CF ASSUMPTIONS'!BT30","v":0},{"$f":"'CF ASSUMPTIONS'!BU30","v":0},{"$f":"'CF ASSUMPTIONS'!BV30","v":0},{"$f":"'CF ASSUMPTIONS'!BW30","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$26","v":0},{"$f":"-'FULL VIEW'!$W$26","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B31","v":"PENSION - 2"},{"$f":"'CF ASSUMPTIONS'!P31","v":0},{"$f":"'CF ASSUMPTIONS'!Q31","v":0},{"$f":"'CF ASSUMPTIONS'!R31","v":0},{"$f":"'CF ASSUMPTIONS'!S31","v":0},{"$f":"'CF ASSUMPTIONS'!T31","v":0},{"$f":"'CF ASSUMPTIONS'!U31","v":0},{"$f":"'CF ASSUMPTIONS'!V31","v":0},{"$f":"'CF ASSUMPTIONS'!W31","v":0},{"$f":"'CF ASSUMPTIONS'!X31","v":0},{"$f":"'CF ASSUMPTIONS'!Y31","v":0},{"$f":"'CF ASSUMPTIONS'!Z31","v":0},{"$f":"'CF ASSUMPTIONS'!AA31","v":0},{"$f":"'CF ASSUMPTIONS'!AB31","v":0},{"$f":"'CF ASSUMPTIONS'!AC31","v":0},{"$f":"'CF ASSUMPTIONS'!AD31","v":0},{"$f":"'CF ASSUMPTIONS'!AE31","v":0},{"$f":"'CF ASSUMPTIONS'!AF31","v":0},{"$f":"'CF ASSUMPTIONS'!AG31","v":0},{"$f":"'CF ASSUMPTIONS'!AH31","v":0},{"$f":"'CF ASSUMPTIONS'!AI31","v":0},{"$f":"'CF ASSUMPTIONS'!AJ31","v":0},{"$f":"'CF ASSUMPTIONS'!AK31","v":0},{"$f":"'CF ASSUMPTIONS'!AL31","v":0},{"$f":"'CF ASSUMPTIONS'!AM31","v":0},{"$f":"'CF ASSUMPTIONS'!AN31","v":0},{"$f":"'CF ASSUMPTIONS'!AO31","v":0},{"$f":"'CF ASSUMPTIONS'!AP31","v":0},{"$f":"'CF ASSUMPTIONS'!AQ31","v":0},{"$f":"'CF ASSUMPTIONS'!AR31","v":0},{"$f":"'CF ASSUMPTIONS'!AS31","v":0},{"$f":"'CF ASSUMPTIONS'!AT31","v":0},{"$f":"'CF ASSUMPTIONS'!AU31","v":0},{"$f":"'CF ASSUMPTIONS'!AV31","v":0},{"$f":"'CF ASSUMPTIONS'!AW31","v":0},{"$f":"'CF ASSUMPTIONS'!AX31","v":0},{"$f":"'CF ASSUMPTIONS'!AY31","v":0},{"$f":"'CF ASSUMPTIONS'!AZ31","v":0},{"$f":"'CF ASSUMPTIONS'!BA31","v":0},{"$f":"'CF ASSUMPTIONS'!BB31","v":0},{"$f":"'CF ASSUMPTIONS'!BC31","v":0},{"$f":"'CF ASSUMPTIONS'!BD31","v":0},{"$f":"'CF ASSUMPTIONS'!BE31","v":0},{"$f":"'CF ASSUMPTIONS'!BF31","v":0},{"$f":"'CF ASSUMPTIONS'!BG31","v":0},{"$f":"'CF ASSUMPTIONS'!BH31","v":0},{"$f":"'CF ASSUMPTIONS'!BI31","v":0},{"$f":"'CF ASSUMPTIONS'!BJ31","v":0},{"$f":"'CF ASSUMPTIONS'!BK31","v":0},{"$f":"'CF ASSUMPTIONS'!BL31","v":0},{"$f":"'CF ASSUMPTIONS'!BM31","v":0},{"$f":"'CF ASSUMPTIONS'!BN31","v":0},{"$f":"'CF ASSUMPTIONS'!BO31","v":0},{"$f":"'CF ASSUMPTIONS'!BP31","v":0},{"$f":"'CF ASSUMPTIONS'!BQ31","v":0},{"$f":"'CF ASSUMPTIONS'!BR31","v":0},{"$f":"'CF ASSUMPTIONS'!BS31","v":0},{"$f":"'CF ASSUMPTIONS'!BT31","v":0},{"$f":"'CF ASSUMPTIONS'!BU31","v":0},{"$f":"'CF ASSUMPTIONS'!BV31","v":0},{"$f":"'CF ASSUMPTIONS'!BW31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$27","v":0},{"$f":"-'FULL VIEW'!$W$27","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B32","v":"PENSION - 3"},{"$f":"'CF ASSUMPTIONS'!P32","v":0},{"$f":"'CF ASSUMPTIONS'!Q32","v":0},{"$f":"'CF ASSUMPTIONS'!R32","v":0},{"$f":"'CF ASSUMPTIONS'!S32","v":0},{"$f":"'CF ASSUMPTIONS'!T32","v":0},{"$f":"'CF ASSUMPTIONS'!U32","v":0},{"$f":"'CF ASSUMPTIONS'!V32","v":0},{"$f":"'CF ASSUMPTIONS'!W32","v":0},{"$f":"'CF ASSUMPTIONS'!X32","v":0},{"$f":"'CF ASSUMPTIONS'!Y32","v":0},{"$f":"'CF ASSUMPTIONS'!Z32","v":0},{"$f":"'CF ASSUMPTIONS'!AA32","v":0},{"$f":"'CF ASSUMPTIONS'!AB32","v":0},{"$f":"'CF ASSUMPTIONS'!AC32","v":0},{"$f":"'CF ASSUMPTIONS'!AD32","v":0},{"$f":"'CF ASSUMPTIONS'!AE32","v":0},{"$f":"'CF ASSUMPTIONS'!AF32","v":0},{"$f":"'CF ASSUMPTIONS'!AG32","v":0},{"$f":"'CF ASSUMPTIONS'!AH32","v":0},{"$f":"'CF ASSUMPTIONS'!AI32","v":0},{"$f":"'CF ASSUMPTIONS'!AJ32","v":0},{"$f":"'CF ASSUMPTIONS'!AK32","v":0},{"$f":"'CF ASSUMPTIONS'!AL32","v":0},{"$f":"'CF ASSUMPTIONS'!AM32","v":0},{"$f":"'CF ASSUMPTIONS'!AN32","v":0},{"$f":"'CF ASSUMPTIONS'!AO32","v":0},{"$f":"'CF ASSUMPTIONS'!AP32","v":0},{"$f":"'CF ASSUMPTIONS'!AQ32","v":0},{"$f":"'CF ASSUMPTIONS'!AR32","v":0},{"$f":"'CF ASSUMPTIONS'!AS32","v":0},{"$f":"'CF ASSUMPTIONS'!AT32","v":0},{"$f":"'CF ASSUMPTIONS'!AU32","v":0},{"$f":"'CF ASSUMPTIONS'!AV32","v":0},{"$f":"'CF ASSUMPTIONS'!AW32","v":0},{"$f":"'CF ASSUMPTIONS'!AX32","v":0},{"$f":"'CF ASSUMPTIONS'!AY32","v":0},{"$f":"'CF ASSUMPTIONS'!AZ32","v":0},{"$f":"'CF ASSUMPTIONS'!BA32","v":0},{"$f":"'CF ASSUMPTIONS'!BB32","v":0},{"$f":"'CF ASSUMPTIONS'!BC32","v":0},{"$f":"'CF ASSUMPTIONS'!BD32","v":0},{"$f":"'CF ASSUMPTIONS'!BE32","v":0},{"$f":"'CF ASSUMPTIONS'!BF32","v":0},{"$f":"'CF ASSUMPTIONS'!BG32","v":0},{"$f":"'CF ASSUMPTIONS'!BH32","v":0},{"$f":"'CF ASSUMPTIONS'!BI32","v":0},{"$f":"'CF ASSUMPTIONS'!BJ32","v":0},{"$f":"'CF ASSUMPTIONS'!BK32","v":0},{"$f":"'CF ASSUMPTIONS'!BL32","v":0},{"$f":"'CF ASSUMPTIONS'!BM32","v":0},{"$f":"'CF ASSUMPTIONS'!BN32","v":0},{"$f":"'CF ASSUMPTIONS'!BO32","v":0},{"$f":"'CF ASSUMPTIONS'!BP32","v":0},{"$f":"'CF ASSUMPTIONS'!BQ32","v":0},{"$f":"'CF ASSUMPTIONS'!BR32","v":0},{"$f":"'CF ASSUMPTIONS'!BS32","v":0},{"$f":"'CF ASSUMPTIONS'!BT32","v":0},{"$f":"'CF ASSUMPTIONS'!BU32","v":0},{"$f":"'CF ASSUMPTIONS'!BV32","v":0},{"$f":"'CF ASSUMPTIONS'!BW32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$28","v":0},{"$f":"-'FULL VIEW'!$W$28","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B33","v":"SOCIAL SECURITY - 1 (start age & $)"},{"$f":"'CF ASSUMPTIONS'!P33","v":0},{"$f":"'CF ASSUMPTIONS'!Q33","v":0},{"$f":"'CF ASSUMPTIONS'!R33","v":0},{"$f":"'CF ASSUMPTIONS'!S33","v":0},{"$f":"'CF ASSUMPTIONS'!T33","v":0},{"$f":"'CF ASSUMPTIONS'!U33","v":0},{"$f":"'CF ASSUMPTIONS'!V33","v":0},{"$f":"'CF ASSUMPTIONS'!W33","v":0},{"$f":"'CF ASSUMPTIONS'!X33","v":0},{"$f":"'CF ASSUMPTIONS'!Y33","v":0},{"$f":"'CF ASSUMPTIONS'!Z33","v":0},{"$f":"'CF ASSUMPTIONS'!AA33","v":0},{"$f":"'CF ASSUMPTIONS'!AB33","v":0},{"$f":"'CF ASSUMPTIONS'!AC33","v":0},{"$f":"'CF ASSUMPTIONS'!AD33","v":0},{"$f":"'CF ASSUMPTIONS'!AE33","v":0},{"$f":"'CF ASSUMPTIONS'!AF33","v":0},{"$f":"'CF ASSUMPTIONS'!AG33","v":0},{"$f":"'CF ASSUMPTIONS'!AH33","v":0},{"$f":"'CF ASSUMPTIONS'!AI33","v":0},{"$f":"'CF ASSUMPTIONS'!AJ33","v":0},{"$f":"'CF ASSUMPTIONS'!AK33","v":0},{"$f":"'CF ASSUMPTIONS'!AL33","v":0},{"$f":"'CF ASSUMPTIONS'!AM33","v":0},{"$f":"'CF ASSUMPTIONS'!AN33","v":0},{"$f":"'CF ASSUMPTIONS'!AO33","v":0},{"$f":"'CF ASSUMPTIONS'!AP33","v":0},{"$f":"'CF ASSUMPTIONS'!AQ33","v":0},{"$f":"'CF ASSUMPTIONS'!AR33","v":0},{"$f":"'CF ASSUMPTIONS'!AS33","v":0},{"$f":"'CF ASSUMPTIONS'!AT33","v":0},{"$f":"'CF ASSUMPTIONS'!AU33","v":0},{"$f":"'CF ASSUMPTIONS'!AV33","v":0},{"$f":"'CF ASSUMPTIONS'!AW33","v":0},{"$f":"'CF ASSUMPTIONS'!AX33","v":0},{"$f":"'CF ASSUMPTIONS'!AY33","v":0},{"$f":"'CF ASSUMPTIONS'!AZ33","v":0},{"$f":"'CF ASSUMPTIONS'!BA33","v":0},{"$f":"'CF ASSUMPTIONS'!BB33","v":0},{"$f":"'CF ASSUMPTIONS'!BC33","v":0},{"$f":"'CF ASSUMPTIONS'!BD33","v":0},{"$f":"'CF ASSUMPTIONS'!BE33","v":0},{"$f":"'CF ASSUMPTIONS'!BF33","v":0},{"$f":"'CF ASSUMPTIONS'!BG33","v":0},{"$f":"'CF ASSUMPTIONS'!BH33","v":0},{"$f":"'CF ASSUMPTIONS'!BI33","v":0},{"$f":"'CF ASSUMPTIONS'!BJ33","v":0},{"$f":"'CF ASSUMPTIONS'!BK33","v":0},{"$f":"'CF ASSUMPTIONS'!BL33","v":0},{"$f":"'CF ASSUMPTIONS'!BM33","v":0},{"$f":"'CF ASSUMPTIONS'!BN33","v":0},{"$f":"'CF ASSUMPTIONS'!BO33","v":0},{"$f":"'CF ASSUMPTIONS'!BP33","v":0},{"$f":"'CF ASSUMPTIONS'!BQ33","v":0},{"$f":"'CF ASSUMPTIONS'!BR33","v":0},{"$f":"'CF ASSUMPTIONS'!BS33","v":0},{"$f":"'CF ASSUMPTIONS'!BT33","v":0},{"$f":"'CF ASSUMPTIONS'!BU33","v":0},{"$f":"'CF ASSUMPTIONS'!BV33","v":0},{"$f":"'CF ASSUMPTIONS'!BW33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$29","v":0},{"$f":"-'FULL VIEW'!$W$29","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B34","v":"SOCIAL SECURITY - 2 (start age & $)"},{"$f":"'CF ASSUMPTIONS'!P34","v":0},{"$f":"'CF ASSUMPTIONS'!Q34","v":0},{"$f":"'CF ASSUMPTIONS'!R34","v":0},{"$f":"'CF ASSUMPTIONS'!S34","v":0},{"$f":"'CF ASSUMPTIONS'!T34","v":0},{"$f":"'CF ASSUMPTIONS'!U34","v":0},{"$f":"'CF ASSUMPTIONS'!V34","v":0},{"$f":"'CF ASSUMPTIONS'!W34","v":0},{"$f":"'CF ASSUMPTIONS'!X34","v":0},{"$f":"'CF ASSUMPTIONS'!Y34","v":0},{"$f":"'CF ASSUMPTIONS'!Z34","v":0},{"$f":"'CF ASSUMPTIONS'!AA34","v":0},{"$f":"'CF ASSUMPTIONS'!AB34","v":0},{"$f":"'CF ASSUMPTIONS'!AC34","v":0},{"$f":"'CF ASSUMPTIONS'!AD34","v":0},{"$f":"'CF ASSUMPTIONS'!AE34","v":0},{"$f":"'CF ASSUMPTIONS'!AF34","v":0},{"$f":"'CF ASSUMPTIONS'!AG34","v":0},{"$f":"'CF ASSUMPTIONS'!AH34","v":0},{"$f":"'CF ASSUMPTIONS'!AI34","v":0},{"$f":"'CF ASSUMPTIONS'!AJ34","v":0},{"$f":"'CF ASSUMPTIONS'!AK34","v":0},{"$f":"'CF ASSUMPTIONS'!AL34","v":0},{"$f":"'CF ASSUMPTIONS'!AM34","v":0},{"$f":"'CF ASSUMPTIONS'!AN34","v":0},{"$f":"'CF ASSUMPTIONS'!AO34","v":0},{"$f":"'CF ASSUMPTIONS'!AP34","v":0},{"$f":"'CF ASSUMPTIONS'!AQ34","v":0},{"$f":"'CF ASSUMPTIONS'!AR34","v":0},{"$f":"'CF ASSUMPTIONS'!AS34","v":0},{"$f":"'CF ASSUMPTIONS'!AT34","v":0},{"$f":"'CF ASSUMPTIONS'!AU34","v":0},{"$f":"'CF ASSUMPTIONS'!AV34","v":0},{"$f":"'CF ASSUMPTIONS'!AW34","v":0},{"$f":"'CF ASSUMPTIONS'!AX34","v":0},{"$f":"'CF ASSUMPTIONS'!AY34","v":0},{"$f":"'CF ASSUMPTIONS'!AZ34","v":0},{"$f":"'CF ASSUMPTIONS'!BA34","v":0},{"$f":"'CF ASSUMPTIONS'!BB34","v":0},{"$f":"'CF ASSUMPTIONS'!BC34","v":0},{"$f":"'CF ASSUMPTIONS'!BD34","v":0},{"$f":"'CF ASSUMPTIONS'!BE34","v":0},{"$f":"'CF ASSUMPTIONS'!BF34","v":0},{"$f":"'CF ASSUMPTIONS'!BG34","v":0},{"$f":"'CF ASSUMPTIONS'!BH34","v":0},{"$f":"'CF ASSUMPTIONS'!BI34","v":0},{"$f":"'CF ASSUMPTIONS'!BJ34","v":0},{"$f":"'CF ASSUMPTIONS'!BK34","v":0},{"$f":"'CF ASSUMPTIONS'!BL34","v":0},{"$f":"'CF ASSUMPTIONS'!BM34","v":0},{"$f":"'CF ASSUMPTIONS'!BN34","v":0},{"$f":"'CF ASSUMPTIONS'!BO34","v":0},{"$f":"'CF ASSUMPTIONS'!BP34","v":0},{"$f":"'CF ASSUMPTIONS'!BQ34","v":0},{"$f":"'CF ASSUMPTIONS'!BR34","v":0},{"$f":"'CF ASSUMPTIONS'!BS34","v":0},{"$f":"'CF ASSUMPTIONS'!BT34","v":0},{"$f":"'CF ASSUMPTIONS'!BU34","v":0},{"$f":"'CF ASSUMPTIONS'!BV34","v":0},{"$f":"'CF ASSUMPTIONS'!BW34","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$30","v":0},{"$f":"-'FULL VIEW'!$W$30","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B35","v":0},{"$f":"'CF ASSUMPTIONS'!P35","v":0},{"$f":"'CF ASSUMPTIONS'!Q35","v":0},{"$f":"'CF ASSUMPTIONS'!R35","v":0},{"$f":"'CF ASSUMPTIONS'!S35","v":0},{"$f":"'CF ASSUMPTIONS'!T35","v":0},{"$f":"'CF ASSUMPTIONS'!U35","v":0},{"$f":"'CF ASSUMPTIONS'!V35","v":0},{"$f":"'CF ASSUMPTIONS'!W35","v":0},{"$f":"'CF ASSUMPTIONS'!X35","v":0},{"$f":"'CF ASSUMPTIONS'!Y35","v":0},{"$f":"'CF ASSUMPTIONS'!Z35","v":0},{"$f":"'CF ASSUMPTIONS'!AA35","v":0},{"$f":"'CF ASSUMPTIONS'!AB35","v":0},{"$f":"'CF ASSUMPTIONS'!AC35","v":0},{"$f":"'CF ASSUMPTIONS'!AD35","v":0},{"$f":"'CF ASSUMPTIONS'!AE35","v":0},{"$f":"'CF ASSUMPTIONS'!AF35","v":0},{"$f":"'CF ASSUMPTIONS'!AG35","v":0},{"$f":"'CF ASSUMPTIONS'!AH35","v":0},{"$f":"'CF ASSUMPTIONS'!AI35","v":0},{"$f":"'CF ASSUMPTIONS'!AJ35","v":0},{"$f":"'CF ASSUMPTIONS'!AK35","v":0},{"$f":"'CF ASSUMPTIONS'!AL35","v":0},{"$f":"'CF ASSUMPTIONS'!AM35","v":0},{"$f":"'CF ASSUMPTIONS'!AN35","v":0},{"$f":"'CF ASSUMPTIONS'!AO35","v":0},{"$f":"'CF ASSUMPTIONS'!AP35","v":0},{"$f":"'CF ASSUMPTIONS'!AQ35","v":0},{"$f":"'CF ASSUMPTIONS'!AR35","v":0},{"$f":"'CF ASSUMPTIONS'!AS35","v":0},{"$f":"'CF ASSUMPTIONS'!AT35","v":0},{"$f":"'CF ASSUMPTIONS'!AU35","v":0},{"$f":"'CF ASSUMPTIONS'!AV35","v":0},{"$f":"'CF ASSUMPTIONS'!AW35","v":0},{"$f":"'CF ASSUMPTIONS'!AX35","v":0},{"$f":"'CF ASSUMPTIONS'!AY35","v":0},{"$f":"'CF ASSUMPTIONS'!AZ35","v":0},{"$f":"'CF ASSUMPTIONS'!BA35","v":0},{"$f":"'CF ASSUMPTIONS'!BB35","v":0},{"$f":"'CF ASSUMPTIONS'!BC35","v":0},{"$f":"'CF ASSUMPTIONS'!BD35","v":0},{"$f":"'CF ASSUMPTIONS'!BE35","v":0},{"$f":"'CF ASSUMPTIONS'!BF35","v":0},{"$f":"'CF ASSUMPTIONS'!BG35","v":0},{"$f":"'CF ASSUMPTIONS'!BH35","v":0},{"$f":"'CF ASSUMPTIONS'!BI35","v":0},{"$f":"'CF ASSUMPTIONS'!BJ35","v":0},{"$f":"'CF ASSUMPTIONS'!BK35","v":0},{"$f":"'CF ASSUMPTIONS'!BL35","v":0},{"$f":"'CF ASSUMPTIONS'!BM35","v":0},{"$f":"'CF ASSUMPTIONS'!BN35","v":0},{"$f":"'CF ASSUMPTIONS'!BO35","v":0},{"$f":"'CF ASSUMPTIONS'!BP35","v":0},{"$f":"'CF ASSUMPTIONS'!BQ35","v":0},{"$f":"'CF ASSUMPTIONS'!BR35","v":0},{"$f":"'CF ASSUMPTIONS'!BS35","v":0},{"$f":"'CF ASSUMPTIONS'!BT35","v":0},{"$f":"'CF ASSUMPTIONS'!BU35","v":0},{"$f":"'CF ASSUMPTIONS'!BV35","v":0},{"$f":"'CF ASSUMPTIONS'!BW35","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$31","v":0},{"$f":"-'FULL VIEW'!$W$31","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B36","v":"OTHER 1"},{"$f":"'CF ASSUMPTIONS'!P36","v":0},{"$f":"'CF ASSUMPTIONS'!Q36","v":0},{"$f":"'CF ASSUMPTIONS'!R36","v":0},{"$f":"'CF ASSUMPTIONS'!S36","v":0},{"$f":"'CF ASSUMPTIONS'!T36","v":0},{"$f":"'CF ASSUMPTIONS'!U36","v":0},{"$f":"'CF ASSUMPTIONS'!V36","v":0},{"$f":"'CF ASSUMPTIONS'!W36","v":0},{"$f":"'CF ASSUMPTIONS'!X36","v":0},{"$f":"'CF ASSUMPTIONS'!Y36","v":0},{"$f":"'CF ASSUMPTIONS'!Z36","v":0},{"$f":"'CF ASSUMPTIONS'!AA36","v":0},{"$f":"'CF ASSUMPTIONS'!AB36","v":0},{"$f":"'CF ASSUMPTIONS'!AC36","v":0},{"$f":"'CF ASSUMPTIONS'!AD36","v":0},{"$f":"'CF ASSUMPTIONS'!AE36","v":0},{"$f":"'CF ASSUMPTIONS'!AF36","v":0},{"$f":"'CF ASSUMPTIONS'!AG36","v":0},{"$f":"'CF ASSUMPTIONS'!AH36","v":0},{"$f":"'CF ASSUMPTIONS'!AI36","v":0},{"$f":"'CF ASSUMPTIONS'!AJ36","v":0},{"$f":"'CF ASSUMPTIONS'!AK36","v":0},{"$f":"'CF ASSUMPTIONS'!AL36","v":0},{"$f":"'CF ASSUMPTIONS'!AM36","v":0},{"$f":"'CF ASSUMPTIONS'!AN36","v":0},{"$f":"'CF ASSUMPTIONS'!AO36","v":0},{"$f":"'CF ASSUMPTIONS'!AP36","v":0},{"$f":"'CF ASSUMPTIONS'!AQ36","v":0},{"$f":"'CF ASSUMPTIONS'!AR36","v":0},{"$f":"'CF ASSUMPTIONS'!AS36","v":0},{"$f":"'CF ASSUMPTIONS'!AT36","v":0},{"$f":"'CF ASSUMPTIONS'!AU36","v":0},{"$f":"'CF ASSUMPTIONS'!AV36","v":0},{"$f":"'CF ASSUMPTIONS'!AW36","v":0},{"$f":"'CF ASSUMPTIONS'!AX36","v":0},{"$f":"'CF ASSUMPTIONS'!AY36","v":0},{"$f":"'CF ASSUMPTIONS'!AZ36","v":0},{"$f":"'CF ASSUMPTIONS'!BA36","v":0},{"$f":"'CF ASSUMPTIONS'!BB36","v":0},{"$f":"'CF ASSUMPTIONS'!BC36","v":0},{"$f":"'CF ASSUMPTIONS'!BD36","v":0},{"$f":"'CF ASSUMPTIONS'!BE36","v":0},{"$f":"'CF ASSUMPTIONS'!BF36","v":0},{"$f":"'CF ASSUMPTIONS'!BG36","v":0},{"$f":"'CF ASSUMPTIONS'!BH36","v":0},{"$f":"'CF ASSUMPTIONS'!BI36","v":0},{"$f":"'CF ASSUMPTIONS'!BJ36","v":0},{"$f":"'CF ASSUMPTIONS'!BK36","v":0},{"$f":"'CF ASSUMPTIONS'!BL36","v":0},{"$f":"'CF ASSUMPTIONS'!BM36","v":0},{"$f":"'CF ASSUMPTIONS'!BN36","v":0},{"$f":"'CF ASSUMPTIONS'!BO36","v":0},{"$f":"'CF ASSUMPTIONS'!BP36","v":0},{"$f":"'CF ASSUMPTIONS'!BQ36","v":0},{"$f":"'CF ASSUMPTIONS'!BR36","v":0},{"$f":"'CF ASSUMPTIONS'!BS36","v":0},{"$f":"'CF ASSUMPTIONS'!BT36","v":0},{"$f":"'CF ASSUMPTIONS'!BU36","v":0},{"$f":"'CF ASSUMPTIONS'!BV36","v":0},{"$f":"'CF ASSUMPTIONS'!BW36","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$32","v":0},{"$f":"-'FULL VIEW'!$W$32","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B37","v":"OTHER 2"},{"$f":"'CF ASSUMPTIONS'!P37","v":0},{"$f":"'CF ASSUMPTIONS'!Q37","v":0},{"$f":"'CF ASSUMPTIONS'!R37","v":0},{"$f":"'CF ASSUMPTIONS'!S37","v":0},{"$f":"'CF ASSUMPTIONS'!T37","v":0},{"$f":"'CF ASSUMPTIONS'!U37","v":0},{"$f":"'CF ASSUMPTIONS'!V37","v":0},{"$f":"'CF ASSUMPTIONS'!W37","v":0},{"$f":"'CF ASSUMPTIONS'!X37","v":0},{"$f":"'CF ASSUMPTIONS'!Y37","v":0},{"$f":"'CF ASSUMPTIONS'!Z37","v":0},{"$f":"'CF ASSUMPTIONS'!AA37","v":0},{"$f":"'CF ASSUMPTIONS'!AB37","v":0},{"$f":"'CF ASSUMPTIONS'!AC37","v":0},{"$f":"'CF ASSUMPTIONS'!AD37","v":0},{"$f":"'CF ASSUMPTIONS'!AE37","v":0},{"$f":"'CF ASSUMPTIONS'!AF37","v":0},{"$f":"'CF ASSUMPTIONS'!AG37","v":0},{"$f":"'CF ASSUMPTIONS'!AH37","v":0},{"$f":"'CF ASSUMPTIONS'!AI37","v":0},{"$f":"'CF ASSUMPTIONS'!AJ37","v":0},{"$f":"'CF ASSUMPTIONS'!AK37","v":0},{"$f":"'CF ASSUMPTIONS'!AL37","v":0},{"$f":"'CF ASSUMPTIONS'!AM37","v":0},{"$f":"'CF ASSUMPTIONS'!AN37","v":0},{"$f":"'CF ASSUMPTIONS'!AO37","v":0},{"$f":"'CF ASSUMPTIONS'!AP37","v":0},{"$f":"'CF ASSUMPTIONS'!AQ37","v":0},{"$f":"'CF ASSUMPTIONS'!AR37","v":0},{"$f":"'CF ASSUMPTIONS'!AS37","v":0},{"$f":"'CF ASSUMPTIONS'!AT37","v":0},{"$f":"'CF ASSUMPTIONS'!AU37","v":0},{"$f":"'CF ASSUMPTIONS'!AV37","v":0},{"$f":"'CF ASSUMPTIONS'!AW37","v":0},{"$f":"'CF ASSUMPTIONS'!AX37","v":0},{"$f":"'CF ASSUMPTIONS'!AY37","v":0},{"$f":"'CF ASSUMPTIONS'!AZ37","v":0},{"$f":"'CF ASSUMPTIONS'!BA37","v":0},{"$f":"'CF ASSUMPTIONS'!BB37","v":0},{"$f":"'CF ASSUMPTIONS'!BC37","v":0},{"$f":"'CF ASSUMPTIONS'!BD37","v":0},{"$f":"'CF ASSUMPTIONS'!BE37","v":0},{"$f":"'CF ASSUMPTIONS'!BF37","v":0},{"$f":"'CF ASSUMPTIONS'!BG37","v":0},{"$f":"'CF ASSUMPTIONS'!BH37","v":0},{"$f":"'CF ASSUMPTIONS'!BI37","v":0},{"$f":"'CF ASSUMPTIONS'!BJ37","v":0},{"$f":"'CF ASSUMPTIONS'!BK37","v":0},{"$f":"'CF ASSUMPTIONS'!BL37","v":0},{"$f":"'CF ASSUMPTIONS'!BM37","v":0},{"$f":"'CF ASSUMPTIONS'!BN37","v":0},{"$f":"'CF ASSUMPTIONS'!BO37","v":0},{"$f":"'CF ASSUMPTIONS'!BP37","v":0},{"$f":"'CF ASSUMPTIONS'!BQ37","v":0},{"$f":"'CF ASSUMPTIONS'!BR37","v":0},{"$f":"'CF ASSUMPTIONS'!BS37","v":0},{"$f":"'CF ASSUMPTIONS'!BT37","v":0},{"$f":"'CF ASSUMPTIONS'!BU37","v":0},{"$f":"'CF ASSUMPTIONS'!BV37","v":0},{"$f":"'CF ASSUMPTIONS'!BW37","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$33","v":0},{"$f":"-'FULL VIEW'!$W$33","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B38","v":"OTHER 3"},{"$f":"'CF ASSUMPTIONS'!P38","v":0},{"$f":"'CF ASSUMPTIONS'!Q38","v":0},{"$f":"'CF ASSUMPTIONS'!R38","v":0},{"$f":"'CF ASSUMPTIONS'!S38","v":0},{"$f":"'CF ASSUMPTIONS'!T38","v":0},{"$f":"'CF ASSUMPTIONS'!U38","v":0},{"$f":"'CF ASSUMPTIONS'!V38","v":0},{"$f":"'CF ASSUMPTIONS'!W38","v":0},{"$f":"'CF ASSUMPTIONS'!X38","v":0},{"$f":"'CF ASSUMPTIONS'!Y38","v":0},{"$f":"'CF ASSUMPTIONS'!Z38","v":0},{"$f":"'CF ASSUMPTIONS'!AA38","v":0},{"$f":"'CF ASSUMPTIONS'!AB38","v":0},{"$f":"'CF ASSUMPTIONS'!AC38","v":0},{"$f":"'CF ASSUMPTIONS'!AD38","v":0},{"$f":"'CF ASSUMPTIONS'!AE38","v":0},{"$f":"'CF ASSUMPTIONS'!AF38","v":0},{"$f":"'CF ASSUMPTIONS'!AG38","v":0},{"$f":"'CF ASSUMPTIONS'!AH38","v":0},{"$f":"'CF ASSUMPTIONS'!AI38","v":0},{"$f":"'CF ASSUMPTIONS'!AJ38","v":0},{"$f":"'CF ASSUMPTIONS'!AK38","v":0},{"$f":"'CF ASSUMPTIONS'!AL38","v":0},{"$f":"'CF ASSUMPTIONS'!AM38","v":0},{"$f":"'CF ASSUMPTIONS'!AN38","v":0},{"$f":"'CF ASSUMPTIONS'!AO38","v":0},{"$f":"'CF ASSUMPTIONS'!AP38","v":0},{"$f":"'CF ASSUMPTIONS'!AQ38","v":0},{"$f":"'CF ASSUMPTIONS'!AR38","v":0},{"$f":"'CF ASSUMPTIONS'!AS38","v":0},{"$f":"'CF ASSUMPTIONS'!AT38","v":0},{"$f":"'CF ASSUMPTIONS'!AU38","v":0},{"$f":"'CF ASSUMPTIONS'!AV38","v":0},{"$f":"'CF ASSUMPTIONS'!AW38","v":0},{"$f":"'CF ASSUMPTIONS'!AX38","v":0},{"$f":"'CF ASSUMPTIONS'!AY38","v":0},{"$f":"'CF ASSUMPTIONS'!AZ38","v":0},{"$f":"'CF ASSUMPTIONS'!BA38","v":0},{"$f":"'CF ASSUMPTIONS'!BB38","v":0},{"$f":"'CF ASSUMPTIONS'!BC38","v":0},{"$f":"'CF ASSUMPTIONS'!BD38","v":0},{"$f":"'CF ASSUMPTIONS'!BE38","v":0},{"$f":"'CF ASSUMPTIONS'!BF38","v":0},{"$f":"'CF ASSUMPTIONS'!BG38","v":0},{"$f":"'CF ASSUMPTIONS'!BH38","v":0},{"$f":"'CF ASSUMPTIONS'!BI38","v":0},{"$f":"'CF ASSUMPTIONS'!BJ38","v":0},{"$f":"'CF ASSUMPTIONS'!BK38","v":0},{"$f":"'CF ASSUMPTIONS'!BL38","v":0},{"$f":"'CF ASSUMPTIONS'!BM38","v":0},{"$f":"'CF ASSUMPTIONS'!BN38","v":0},{"$f":"'CF ASSUMPTIONS'!BO38","v":0},{"$f":"'CF ASSUMPTIONS'!BP38","v":0},{"$f":"'CF ASSUMPTIONS'!BQ38","v":0},{"$f":"'CF ASSUMPTIONS'!BR38","v":0},{"$f":"'CF ASSUMPTIONS'!BS38","v":0},{"$f":"'CF ASSUMPTIONS'!BT38","v":0},{"$f":"'CF ASSUMPTIONS'!BU38","v":0},{"$f":"'CF ASSUMPTIONS'!BV38","v":0},{"$f":"'CF ASSUMPTIONS'!BW38","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$34","v":0},{"$f":"-'FULL VIEW'!$W$34","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B39","v":"OTHER 4"},{"$f":"'CF ASSUMPTIONS'!P39","v":0},{"$f":"'CF ASSUMPTIONS'!Q39","v":0},{"$f":"'CF ASSUMPTIONS'!R39","v":0},{"$f":"'CF ASSUMPTIONS'!S39","v":0},{"$f":"'CF ASSUMPTIONS'!T39","v":0},{"$f":"'CF ASSUMPTIONS'!U39","v":0},{"$f":"'CF ASSUMPTIONS'!V39","v":0},{"$f":"'CF ASSUMPTIONS'!W39","v":0},{"$f":"'CF ASSUMPTIONS'!X39","v":0},{"$f":"'CF ASSUMPTIONS'!Y39","v":0},{"$f":"'CF ASSUMPTIONS'!Z39","v":0},{"$f":"'CF ASSUMPTIONS'!AA39","v":0},{"$f":"'CF ASSUMPTIONS'!AB39","v":0},{"$f":"'CF ASSUMPTIONS'!AC39","v":0},{"$f":"'CF ASSUMPTIONS'!AD39","v":0},{"$f":"'CF ASSUMPTIONS'!AE39","v":0},{"$f":"'CF ASSUMPTIONS'!AF39","v":0},{"$f":"'CF ASSUMPTIONS'!AG39","v":0},{"$f":"'CF ASSUMPTIONS'!AH39","v":0},{"$f":"'CF ASSUMPTIONS'!AI39","v":0},{"$f":"'CF ASSUMPTIONS'!AJ39","v":0},{"$f":"'CF ASSUMPTIONS'!AK39","v":0},{"$f":"'CF ASSUMPTIONS'!AL39","v":0},{"$f":"'CF ASSUMPTIONS'!AM39","v":0},{"$f":"'CF ASSUMPTIONS'!AN39","v":0},{"$f":"'CF ASSUMPTIONS'!AO39","v":0},{"$f":"'CF ASSUMPTIONS'!AP39","v":0},{"$f":"'CF ASSUMPTIONS'!AQ39","v":0},{"$f":"'CF ASSUMPTIONS'!AR39","v":0},{"$f":"'CF ASSUMPTIONS'!AS39","v":0},{"$f":"'CF ASSUMPTIONS'!AT39","v":0},{"$f":"'CF ASSUMPTIONS'!AU39","v":0},{"$f":"'CF ASSUMPTIONS'!AV39","v":0},{"$f":"'CF ASSUMPTIONS'!AW39","v":0},{"$f":"'CF ASSUMPTIONS'!AX39","v":0},{"$f":"'CF ASSUMPTIONS'!AY39","v":0},{"$f":"'CF ASSUMPTIONS'!AZ39","v":0},{"$f":"'CF ASSUMPTIONS'!BA39","v":0},{"$f":"'CF ASSUMPTIONS'!BB39","v":0},{"$f":"'CF ASSUMPTIONS'!BC39","v":0},{"$f":"'CF ASSUMPTIONS'!BD39","v":0},{"$f":"'CF ASSUMPTIONS'!BE39","v":0},{"$f":"'CF ASSUMPTIONS'!BF39","v":0},{"$f":"'CF ASSUMPTIONS'!BG39","v":0},{"$f":"'CF ASSUMPTIONS'!BH39","v":0},{"$f":"'CF ASSUMPTIONS'!BI39","v":0},{"$f":"'CF ASSUMPTIONS'!BJ39","v":0},{"$f":"'CF ASSUMPTIONS'!BK39","v":0},{"$f":"'CF ASSUMPTIONS'!BL39","v":0},{"$f":"'CF ASSUMPTIONS'!BM39","v":0},{"$f":"'CF ASSUMPTIONS'!BN39","v":0},{"$f":"'CF ASSUMPTIONS'!BO39","v":0},{"$f":"'CF ASSUMPTIONS'!BP39","v":0},{"$f":"'CF ASSUMPTIONS'!BQ39","v":0},{"$f":"'CF ASSUMPTIONS'!BR39","v":0},{"$f":"'CF ASSUMPTIONS'!BS39","v":0},{"$f":"'CF ASSUMPTIONS'!BT39","v":0},{"$f":"'CF ASSUMPTIONS'!BU39","v":0},{"$f":"'CF ASSUMPTIONS'!BV39","v":0},{"$f":"'CF ASSUMPTIONS'!BW39","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$35","v":0},{"$f":"-'FULL VIEW'!$W$35","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B40","v":"OTHER 5"},{"$f":"'CF ASSUMPTIONS'!P40","v":0},{"$f":"'CF ASSUMPTIONS'!Q40","v":0},{"$f":"'CF ASSUMPTIONS'!R40","v":0},{"$f":"'CF ASSUMPTIONS'!S40","v":0},{"$f":"'CF ASSUMPTIONS'!T40","v":0},{"$f":"'CF ASSUMPTIONS'!U40","v":0},{"$f":"'CF ASSUMPTIONS'!V40","v":0},{"$f":"'CF ASSUMPTIONS'!W40","v":0},{"$f":"'CF ASSUMPTIONS'!X40","v":0},{"$f":"'CF ASSUMPTIONS'!Y40","v":0},{"$f":"'CF ASSUMPTIONS'!Z40","v":0},{"$f":"'CF ASSUMPTIONS'!AA40","v":0},{"$f":"'CF ASSUMPTIONS'!AB40","v":0},{"$f":"'CF ASSUMPTIONS'!AC40","v":0},{"$f":"'CF ASSUMPTIONS'!AD40","v":0},{"$f":"'CF ASSUMPTIONS'!AE40","v":0},{"$f":"'CF ASSUMPTIONS'!AF40","v":0},{"$f":"'CF ASSUMPTIONS'!AG40","v":0},{"$f":"'CF ASSUMPTIONS'!AH40","v":0},{"$f":"'CF ASSUMPTIONS'!AI40","v":0},{"$f":"'CF ASSUMPTIONS'!AJ40","v":0},{"$f":"'CF ASSUMPTIONS'!AK40","v":0},{"$f":"'CF ASSUMPTIONS'!AL40","v":0},{"$f":"'CF ASSUMPTIONS'!AM40","v":0},{"$f":"'CF ASSUMPTIONS'!AN40","v":0},{"$f":"'CF ASSUMPTIONS'!AO40","v":0},{"$f":"'CF ASSUMPTIONS'!AP40","v":0},{"$f":"'CF ASSUMPTIONS'!AQ40","v":0},{"$f":"'CF ASSUMPTIONS'!AR40","v":0},{"$f":"'CF ASSUMPTIONS'!AS40","v":0},{"$f":"'CF ASSUMPTIONS'!AT40","v":0},{"$f":"'CF ASSUMPTIONS'!AU40","v":0},{"$f":"'CF ASSUMPTIONS'!AV40","v":0},{"$f":"'CF ASSUMPTIONS'!AW40","v":0},{"$f":"'CF ASSUMPTIONS'!AX40","v":0},{"$f":"'CF ASSUMPTIONS'!AY40","v":0},{"$f":"'CF ASSUMPTIONS'!AZ40","v":0},{"$f":"'CF ASSUMPTIONS'!BA40","v":0},{"$f":"'CF ASSUMPTIONS'!BB40","v":0},{"$f":"'CF ASSUMPTIONS'!BC40","v":0},{"$f":"'CF ASSUMPTIONS'!BD40","v":0},{"$f":"'CF ASSUMPTIONS'!BE40","v":0},{"$f":"'CF ASSUMPTIONS'!BF40","v":0},{"$f":"'CF ASSUMPTIONS'!BG40","v":0},{"$f":"'CF ASSUMPTIONS'!BH40","v":0},{"$f":"'CF ASSUMPTIONS'!BI40","v":0},{"$f":"'CF ASSUMPTIONS'!BJ40","v":0},{"$f":"'CF ASSUMPTIONS'!BK40","v":0},{"$f":"'CF ASSUMPTIONS'!BL40","v":0},{"$f":"'CF ASSUMPTIONS'!BM40","v":0},{"$f":"'CF ASSUMPTIONS'!BN40","v":0},{"$f":"'CF ASSUMPTIONS'!BO40","v":0},{"$f":"'CF ASSUMPTIONS'!BP40","v":0},{"$f":"'CF ASSUMPTIONS'!BQ40","v":0},{"$f":"'CF ASSUMPTIONS'!BR40","v":0},{"$f":"'CF ASSUMPTIONS'!BS40","v":0},{"$f":"'CF ASSUMPTIONS'!BT40","v":0},{"$f":"'CF ASSUMPTIONS'!BU40","v":0},{"$f":"'CF ASSUMPTIONS'!BV40","v":0},{"$f":"'CF ASSUMPTIONS'!BW40","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$36","v":0},{"$f":"-'FULL VIEW'!$W$36","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B41","v":"OTHER 6"},{"$f":"'CF ASSUMPTIONS'!P41","v":0},{"$f":"'CF ASSUMPTIONS'!Q41","v":0},{"$f":"'CF ASSUMPTIONS'!R41","v":0},{"$f":"'CF ASSUMPTIONS'!S41","v":0},{"$f":"'CF ASSUMPTIONS'!T41","v":0},{"$f":"'CF ASSUMPTIONS'!U41","v":0},{"$f":"'CF ASSUMPTIONS'!V41","v":0},{"$f":"'CF ASSUMPTIONS'!W41","v":0},{"$f":"'CF ASSUMPTIONS'!X41","v":0},{"$f":"'CF ASSUMPTIONS'!Y41","v":0},{"$f":"'CF ASSUMPTIONS'!Z41","v":0},{"$f":"'CF ASSUMPTIONS'!AA41","v":0},{"$f":"'CF ASSUMPTIONS'!AB41","v":0},{"$f":"'CF ASSUMPTIONS'!AC41","v":0},{"$f":"'CF ASSUMPTIONS'!AD41","v":0},{"$f":"'CF ASSUMPTIONS'!AE41","v":0},{"$f":"'CF ASSUMPTIONS'!AF41","v":0},{"$f":"'CF ASSUMPTIONS'!AG41","v":0},{"$f":"'CF ASSUMPTIONS'!AH41","v":0},{"$f":"'CF ASSUMPTIONS'!AI41","v":0},{"$f":"'CF ASSUMPTIONS'!AJ41","v":0},{"$f":"'CF ASSUMPTIONS'!AK41","v":0},{"$f":"'CF ASSUMPTIONS'!AL41","v":0},{"$f":"'CF ASSUMPTIONS'!AM41","v":0},{"$f":"'CF ASSUMPTIONS'!AN41","v":0},{"$f":"'CF ASSUMPTIONS'!AO41","v":0},{"$f":"'CF ASSUMPTIONS'!AP41","v":0},{"$f":"'CF ASSUMPTIONS'!AQ41","v":0},{"$f":"'CF ASSUMPTIONS'!AR41","v":0},{"$f":"'CF ASSUMPTIONS'!AS41","v":0},{"$f":"'CF ASSUMPTIONS'!AT41","v":0},{"$f":"'CF ASSUMPTIONS'!AU41","v":0},{"$f":"'CF ASSUMPTIONS'!AV41","v":0},{"$f":"'CF ASSUMPTIONS'!AW41","v":0},{"$f":"'CF ASSUMPTIONS'!AX41","v":0},{"$f":"'CF ASSUMPTIONS'!AY41","v":0},{"$f":"'CF ASSUMPTIONS'!AZ41","v":0},{"$f":"'CF ASSUMPTIONS'!BA41","v":0},{"$f":"'CF ASSUMPTIONS'!BB41","v":0},{"$f":"'CF ASSUMPTIONS'!BC41","v":0},{"$f":"'CF ASSUMPTIONS'!BD41","v":0},{"$f":"'CF ASSUMPTIONS'!BE41","v":0},{"$f":"'CF ASSUMPTIONS'!BF41","v":0},{"$f":"'CF ASSUMPTIONS'!BG41","v":0},{"$f":"'CF ASSUMPTIONS'!BH41","v":0},{"$f":"'CF ASSUMPTIONS'!BI41","v":0},{"$f":"'CF ASSUMPTIONS'!BJ41","v":0},{"$f":"'CF ASSUMPTIONS'!BK41","v":0},{"$f":"'CF ASSUMPTIONS'!BL41","v":0},{"$f":"'CF ASSUMPTIONS'!BM41","v":0},{"$f":"'CF ASSUMPTIONS'!BN41","v":0},{"$f":"'CF ASSUMPTIONS'!BO41","v":0},{"$f":"'CF ASSUMPTIONS'!BP41","v":0},{"$f":"'CF ASSUMPTIONS'!BQ41","v":0},{"$f":"'CF ASSUMPTIONS'!BR41","v":0},{"$f":"'CF ASSUMPTIONS'!BS41","v":0},{"$f":"'CF ASSUMPTIONS'!BT41","v":0},{"$f":"'CF ASSUMPTIONS'!BU41","v":0},{"$f":"'CF ASSUMPTIONS'!BV41","v":0},{"$f":"'CF ASSUMPTIONS'!BW41","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$37","v":0},{"$f":"-'FULL VIEW'!$W$37","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B42","v":"NON-TAXABLE INCOME - 1"},{"$f":"'CF ASSUMPTIONS'!P42","v":0},{"$f":"'CF ASSUMPTIONS'!Q42","v":0},{"$f":"'CF ASSUMPTIONS'!R42","v":0},{"$f":"'CF ASSUMPTIONS'!S42","v":0},{"$f":"'CF ASSUMPTIONS'!T42","v":0},{"$f":"'CF ASSUMPTIONS'!U42","v":0},{"$f":"'CF ASSUMPTIONS'!V42","v":0},{"$f":"'CF ASSUMPTIONS'!W42","v":0},{"$f":"'CF ASSUMPTIONS'!X42","v":0},{"$f":"'CF ASSUMPTIONS'!Y42","v":0},{"$f":"'CF ASSUMPTIONS'!Z42","v":0},{"$f":"'CF ASSUMPTIONS'!AA42","v":0},{"$f":"'CF ASSUMPTIONS'!AB42","v":0},{"$f":"'CF ASSUMPTIONS'!AC42","v":0},{"$f":"'CF ASSUMPTIONS'!AD42","v":0},{"$f":"'CF ASSUMPTIONS'!AE42","v":0},{"$f":"'CF ASSUMPTIONS'!AF42","v":0},{"$f":"'CF ASSUMPTIONS'!AG42","v":0},{"$f":"'CF ASSUMPTIONS'!AH42","v":0},{"$f":"'CF ASSUMPTIONS'!AI42","v":0},{"$f":"'CF ASSUMPTIONS'!AJ42","v":0},{"$f":"'CF ASSUMPTIONS'!AK42","v":0},{"$f":"'CF ASSUMPTIONS'!AL42","v":0},{"$f":"'CF ASSUMPTIONS'!AM42","v":0},{"$f":"'CF ASSUMPTIONS'!AN42","v":0},{"$f":"'CF ASSUMPTIONS'!AO42","v":0},{"$f":"'CF ASSUMPTIONS'!AP42","v":0},{"$f":"'CF ASSUMPTIONS'!AQ42","v":0},{"$f":"'CF ASSUMPTIONS'!AR42","v":0},{"$f":"'CF ASSUMPTIONS'!AS42","v":0},{"$f":"'CF ASSUMPTIONS'!AT42","v":0},{"$f":"'CF ASSUMPTIONS'!AU42","v":0},{"$f":"'CF ASSUMPTIONS'!AV42","v":0},{"$f":"'CF ASSUMPTIONS'!AW42","v":0},{"$f":"'CF ASSUMPTIONS'!AX42","v":0},{"$f":"'CF ASSUMPTIONS'!AY42","v":0},{"$f":"'CF ASSUMPTIONS'!AZ42","v":0},{"$f":"'CF ASSUMPTIONS'!BA42","v":0},{"$f":"'CF ASSUMPTIONS'!BB42","v":0},{"$f":"'CF ASSUMPTIONS'!BC42","v":0},{"$f":"'CF ASSUMPTIONS'!BD42","v":0},{"$f":"'CF ASSUMPTIONS'!BE42","v":0},{"$f":"'CF ASSUMPTIONS'!BF42","v":0},{"$f":"'CF ASSUMPTIONS'!BG42","v":0},{"$f":"'CF ASSUMPTIONS'!BH42","v":0},{"$f":"'CF ASSUMPTIONS'!BI42","v":0},{"$f":"'CF ASSUMPTIONS'!BJ42","v":0},{"$f":"'CF ASSUMPTIONS'!BK42","v":0},{"$f":"'CF ASSUMPTIONS'!BL42","v":0},{"$f":"'CF ASSUMPTIONS'!BM42","v":0},{"$f":"'CF ASSUMPTIONS'!BN42","v":0},{"$f":"'CF ASSUMPTIONS'!BO42","v":0},{"$f":"'CF ASSUMPTIONS'!BP42","v":0},{"$f":"'CF ASSUMPTIONS'!BQ42","v":0},{"$f":"'CF ASSUMPTIONS'!BR42","v":0},{"$f":"'CF ASSUMPTIONS'!BS42","v":0},{"$f":"'CF ASSUMPTIONS'!BT42","v":0},{"$f":"'CF ASSUMPTIONS'!BU42","v":0},{"$f":"'CF ASSUMPTIONS'!BV42","v":0},{"$f":"'CF ASSUMPTIONS'!BW42","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$38","v":0},{"$f":"-'FULL VIEW'!$W$38","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B43","v":"NON-TAXABLE INCOME - 2"},{"$f":"'CF ASSUMPTIONS'!P43","v":0},{"$f":"'CF ASSUMPTIONS'!Q43","v":0},{"$f":"'CF ASSUMPTIONS'!R43","v":0},{"$f":"'CF ASSUMPTIONS'!S43","v":0},{"$f":"'CF ASSUMPTIONS'!T43","v":0},{"$f":"'CF ASSUMPTIONS'!U43","v":0},{"$f":"'CF ASSUMPTIONS'!V43","v":0},{"$f":"'CF ASSUMPTIONS'!W43","v":0},{"$f":"'CF ASSUMPTIONS'!X43","v":0},{"$f":"'CF ASSUMPTIONS'!Y43","v":0},{"$f":"'CF ASSUMPTIONS'!Z43","v":0},{"$f":"'CF ASSUMPTIONS'!AA43","v":0},{"$f":"'CF ASSUMPTIONS'!AB43","v":0},{"$f":"'CF ASSUMPTIONS'!AC43","v":0},{"$f":"'CF ASSUMPTIONS'!AD43","v":0},{"$f":"'CF ASSUMPTIONS'!AE43","v":0},{"$f":"'CF ASSUMPTIONS'!AF43","v":0},{"$f":"'CF ASSUMPTIONS'!AG43","v":0},{"$f":"'CF ASSUMPTIONS'!AH43","v":0},{"$f":"'CF ASSUMPTIONS'!AI43","v":0},{"$f":"'CF ASSUMPTIONS'!AJ43","v":0},{"$f":"'CF ASSUMPTIONS'!AK43","v":0},{"$f":"'CF ASSUMPTIONS'!AL43","v":0},{"$f":"'CF ASSUMPTIONS'!AM43","v":0},{"$f":"'CF ASSUMPTIONS'!AN43","v":0},{"$f":"'CF ASSUMPTIONS'!AO43","v":0},{"$f":"'CF ASSUMPTIONS'!AP43","v":0},{"$f":"'CF ASSUMPTIONS'!AQ43","v":0},{"$f":"'CF ASSUMPTIONS'!AR43","v":0},{"$f":"'CF ASSUMPTIONS'!AS43","v":0},{"$f":"'CF ASSUMPTIONS'!AT43","v":0},{"$f":"'CF ASSUMPTIONS'!AU43","v":0},{"$f":"'CF ASSUMPTIONS'!AV43","v":0},{"$f":"'CF ASSUMPTIONS'!AW43","v":0},{"$f":"'CF ASSUMPTIONS'!AX43","v":0},{"$f":"'CF ASSUMPTIONS'!AY43","v":0},{"$f":"'CF ASSUMPTIONS'!AZ43","v":0},{"$f":"'CF ASSUMPTIONS'!BA43","v":0},{"$f":"'CF ASSUMPTIONS'!BB43","v":0},{"$f":"'CF ASSUMPTIONS'!BC43","v":0},{"$f":"'CF ASSUMPTIONS'!BD43","v":0},{"$f":"'CF ASSUMPTIONS'!BE43","v":0},{"$f":"'CF ASSUMPTIONS'!BF43","v":0},{"$f":"'CF ASSUMPTIONS'!BG43","v":0},{"$f":"'CF ASSUMPTIONS'!BH43","v":0},{"$f":"'CF ASSUMPTIONS'!BI43","v":0},{"$f":"'CF ASSUMPTIONS'!BJ43","v":0},{"$f":"'CF ASSUMPTIONS'!BK43","v":0},{"$f":"'CF ASSUMPTIONS'!BL43","v":0},{"$f":"'CF ASSUMPTIONS'!BM43","v":0},{"$f":"'CF ASSUMPTIONS'!BN43","v":0},{"$f":"'CF ASSUMPTIONS'!BO43","v":0},{"$f":"'CF ASSUMPTIONS'!BP43","v":0},{"$f":"'CF ASSUMPTIONS'!BQ43","v":0},{"$f":"'CF ASSUMPTIONS'!BR43","v":0},{"$f":"'CF ASSUMPTIONS'!BS43","v":0},{"$f":"'CF ASSUMPTIONS'!BT43","v":0},{"$f":"'CF ASSUMPTIONS'!BU43","v":0},{"$f":"'CF ASSUMPTIONS'!BV43","v":0},{"$f":"'CF ASSUMPTIONS'!BW43","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$39","v":0},{"$f":"-'FULL VIEW'!$W$39","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B44","v":"NON-TAXABLE INCOME - 3"},{"$f":"'CF ASSUMPTIONS'!P44","v":0},{"$f":"'CF ASSUMPTIONS'!Q44","v":0},{"$f":"'CF ASSUMPTIONS'!R44","v":0},{"$f":"'CF ASSUMPTIONS'!S44","v":0},{"$f":"'CF ASSUMPTIONS'!T44","v":0},{"$f":"'CF ASSUMPTIONS'!U44","v":0},{"$f":"'CF ASSUMPTIONS'!V44","v":0},{"$f":"'CF ASSUMPTIONS'!W44","v":0},{"$f":"'CF ASSUMPTIONS'!X44","v":0},{"$f":"'CF ASSUMPTIONS'!Y44","v":0},{"$f":"'CF ASSUMPTIONS'!Z44","v":0},{"$f":"'CF ASSUMPTIONS'!AA44","v":0},{"$f":"'CF ASSUMPTIONS'!AB44","v":0},{"$f":"'CF ASSUMPTIONS'!AC44","v":0},{"$f":"'CF ASSUMPTIONS'!AD44","v":0},{"$f":"'CF ASSUMPTIONS'!AE44","v":0},{"$f":"'CF ASSUMPTIONS'!AF44","v":0},{"$f":"'CF ASSUMPTIONS'!AG44","v":0},{"$f":"'CF ASSUMPTIONS'!AH44","v":0},{"$f":"'CF ASSUMPTIONS'!AI44","v":0},{"$f":"'CF ASSUMPTIONS'!AJ44","v":0},{"$f":"'CF ASSUMPTIONS'!AK44","v":0},{"$f":"'CF ASSUMPTIONS'!AL44","v":0},{"$f":"'CF ASSUMPTIONS'!AM44","v":0},{"$f":"'CF ASSUMPTIONS'!AN44","v":0},{"$f":"'CF ASSUMPTIONS'!AO44","v":0},{"$f":"'CF ASSUMPTIONS'!AP44","v":0},{"$f":"'CF ASSUMPTIONS'!AQ44","v":0},{"$f":"'CF ASSUMPTIONS'!AR44","v":0},{"$f":"'CF ASSUMPTIONS'!AS44","v":0},{"$f":"'CF ASSUMPTIONS'!AT44","v":0},{"$f":"'CF ASSUMPTIONS'!AU44","v":0},{"$f":"'CF ASSUMPTIONS'!AV44","v":0},{"$f":"'CF ASSUMPTIONS'!AW44","v":0},{"$f":"'CF ASSUMPTIONS'!AX44","v":0},{"$f":"'CF ASSUMPTIONS'!AY44","v":0},{"$f":"'CF ASSUMPTIONS'!AZ44","v":0},{"$f":"'CF ASSUMPTIONS'!BA44","v":0},{"$f":"'CF ASSUMPTIONS'!BB44","v":0},{"$f":"'CF ASSUMPTIONS'!BC44","v":0},{"$f":"'CF ASSUMPTIONS'!BD44","v":0},{"$f":"'CF ASSUMPTIONS'!BE44","v":0},{"$f":"'CF ASSUMPTIONS'!BF44","v":0},{"$f":"'CF ASSUMPTIONS'!BG44","v":0},{"$f":"'CF ASSUMPTIONS'!BH44","v":0},{"$f":"'CF ASSUMPTIONS'!BI44","v":0},{"$f":"'CF ASSUMPTIONS'!BJ44","v":0},{"$f":"'CF ASSUMPTIONS'!BK44","v":0},{"$f":"'CF ASSUMPTIONS'!BL44","v":0},{"$f":"'CF ASSUMPTIONS'!BM44","v":0},{"$f":"'CF ASSUMPTIONS'!BN44","v":0},{"$f":"'CF ASSUMPTIONS'!BO44","v":0},{"$f":"'CF ASSUMPTIONS'!BP44","v":0},{"$f":"'CF ASSUMPTIONS'!BQ44","v":0},{"$f":"'CF ASSUMPTIONS'!BR44","v":0},{"$f":"'CF ASSUMPTIONS'!BS44","v":0},{"$f":"'CF ASSUMPTIONS'!BT44","v":0},{"$f":"'CF ASSUMPTIONS'!BU44","v":0},{"$f":"'CF ASSUMPTIONS'!BV44","v":0},{"$f":"'CF ASSUMPTIONS'!BW44","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$40","v":0},{"$f":"-'FULL VIEW'!$W$40","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B45","v":"NON-TAXABLE INCOME - 4"},{"$f":"'CF ASSUMPTIONS'!P45","v":0},{"$f":"'CF ASSUMPTIONS'!Q45","v":0},{"$f":"'CF ASSUMPTIONS'!R45","v":0},{"$f":"'CF ASSUMPTIONS'!S45","v":0},{"$f":"'CF ASSUMPTIONS'!T45","v":0},{"$f":"'CF ASSUMPTIONS'!U45","v":0},{"$f":"'CF ASSUMPTIONS'!V45","v":0},{"$f":"'CF ASSUMPTIONS'!W45","v":0},{"$f":"'CF ASSUMPTIONS'!X45","v":0},{"$f":"'CF ASSUMPTIONS'!Y45","v":0},{"$f":"'CF ASSUMPTIONS'!Z45","v":0},{"$f":"'CF ASSUMPTIONS'!AA45","v":0},{"$f":"'CF ASSUMPTIONS'!AB45","v":0},{"$f":"'CF ASSUMPTIONS'!AC45","v":0},{"$f":"'CF ASSUMPTIONS'!AD45","v":0},{"$f":"'CF ASSUMPTIONS'!AE45","v":0},{"$f":"'CF ASSUMPTIONS'!AF45","v":0},{"$f":"'CF ASSUMPTIONS'!AG45","v":0},{"$f":"'CF ASSUMPTIONS'!AH45","v":0},{"$f":"'CF ASSUMPTIONS'!AI45","v":0},{"$f":"'CF ASSUMPTIONS'!AJ45","v":0},{"$f":"'CF ASSUMPTIONS'!AK45","v":0},{"$f":"'CF ASSUMPTIONS'!AL45","v":0},{"$f":"'CF ASSUMPTIONS'!AM45","v":0},{"$f":"'CF ASSUMPTIONS'!AN45","v":0},{"$f":"'CF ASSUMPTIONS'!AO45","v":0},{"$f":"'CF ASSUMPTIONS'!AP45","v":0},{"$f":"'CF ASSUMPTIONS'!AQ45","v":0},{"$f":"'CF ASSUMPTIONS'!AR45","v":0},{"$f":"'CF ASSUMPTIONS'!AS45","v":0},{"$f":"'CF ASSUMPTIONS'!AT45","v":0},{"$f":"'CF ASSUMPTIONS'!AU45","v":0},{"$f":"'CF ASSUMPTIONS'!AV45","v":0},{"$f":"'CF ASSUMPTIONS'!AW45","v":0},{"$f":"'CF ASSUMPTIONS'!AX45","v":0},{"$f":"'CF ASSUMPTIONS'!AY45","v":0},{"$f":"'CF ASSUMPTIONS'!AZ45","v":0},{"$f":"'CF ASSUMPTIONS'!BA45","v":0},{"$f":"'CF ASSUMPTIONS'!BB45","v":0},{"$f":"'CF ASSUMPTIONS'!BC45","v":0},{"$f":"'CF ASSUMPTIONS'!BD45","v":0},{"$f":"'CF ASSUMPTIONS'!BE45","v":0},{"$f":"'CF ASSUMPTIONS'!BF45","v":0},{"$f":"'CF ASSUMPTIONS'!BG45","v":0},{"$f":"'CF ASSUMPTIONS'!BH45","v":0},{"$f":"'CF ASSUMPTIONS'!BI45","v":0},{"$f":"'CF ASSUMPTIONS'!BJ45","v":0},{"$f":"'CF ASSUMPTIONS'!BK45","v":0},{"$f":"'CF ASSUMPTIONS'!BL45","v":0},{"$f":"'CF ASSUMPTIONS'!BM45","v":0},{"$f":"'CF ASSUMPTIONS'!BN45","v":0},{"$f":"'CF ASSUMPTIONS'!BO45","v":0},{"$f":"'CF ASSUMPTIONS'!BP45","v":0},{"$f":"'CF ASSUMPTIONS'!BQ45","v":0},{"$f":"'CF ASSUMPTIONS'!BR45","v":0},{"$f":"'CF ASSUMPTIONS'!BS45","v":0},{"$f":"'CF ASSUMPTIONS'!BT45","v":0},{"$f":"'CF ASSUMPTIONS'!BU45","v":0},{"$f":"'CF ASSUMPTIONS'!BV45","v":0},{"$f":"'CF ASSUMPTIONS'!BW45","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$41","v":0},{"$f":"-'FULL VIEW'!$W$41","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B46","v":"NON-TAXABLE INCOME - 5"},{"$f":"'CF ASSUMPTIONS'!P46","v":0},{"$f":"'CF ASSUMPTIONS'!Q46","v":0},{"$f":"'CF ASSUMPTIONS'!R46","v":0},{"$f":"'CF ASSUMPTIONS'!S46","v":0},{"$f":"'CF ASSUMPTIONS'!T46","v":0},{"$f":"'CF ASSUMPTIONS'!U46","v":0},{"$f":"'CF ASSUMPTIONS'!V46","v":0},{"$f":"'CF ASSUMPTIONS'!W46","v":0},{"$f":"'CF ASSUMPTIONS'!X46","v":0},{"$f":"'CF ASSUMPTIONS'!Y46","v":0},{"$f":"'CF ASSUMPTIONS'!Z46","v":0},{"$f":"'CF ASSUMPTIONS'!AA46","v":0},{"$f":"'CF ASSUMPTIONS'!AB46","v":0},{"$f":"'CF ASSUMPTIONS'!AC46","v":0},{"$f":"'CF ASSUMPTIONS'!AD46","v":0},{"$f":"'CF ASSUMPTIONS'!AE46","v":0},{"$f":"'CF ASSUMPTIONS'!AF46","v":0},{"$f":"'CF ASSUMPTIONS'!AG46","v":0},{"$f":"'CF ASSUMPTIONS'!AH46","v":0},{"$f":"'CF ASSUMPTIONS'!AI46","v":0},{"$f":"'CF ASSUMPTIONS'!AJ46","v":0},{"$f":"'CF ASSUMPTIONS'!AK46","v":0},{"$f":"'CF ASSUMPTIONS'!AL46","v":0},{"$f":"'CF ASSUMPTIONS'!AM46","v":0},{"$f":"'CF ASSUMPTIONS'!AN46","v":0},{"$f":"'CF ASSUMPTIONS'!AO46","v":0},{"$f":"'CF ASSUMPTIONS'!AP46","v":0},{"$f":"'CF ASSUMPTIONS'!AQ46","v":0},{"$f":"'CF ASSUMPTIONS'!AR46","v":0},{"$f":"'CF ASSUMPTIONS'!AS46","v":0},{"$f":"'CF ASSUMPTIONS'!AT46","v":0},{"$f":"'CF ASSUMPTIONS'!AU46","v":0},{"$f":"'CF ASSUMPTIONS'!AV46","v":0},{"$f":"'CF ASSUMPTIONS'!AW46","v":0},{"$f":"'CF ASSUMPTIONS'!AX46","v":0},{"$f":"'CF ASSUMPTIONS'!AY46","v":0},{"$f":"'CF ASSUMPTIONS'!AZ46","v":0},{"$f":"'CF ASSUMPTIONS'!BA46","v":0},{"$f":"'CF ASSUMPTIONS'!BB46","v":0},{"$f":"'CF ASSUMPTIONS'!BC46","v":0},{"$f":"'CF ASSUMPTIONS'!BD46","v":0},{"$f":"'CF ASSUMPTIONS'!BE46","v":0},{"$f":"'CF ASSUMPTIONS'!BF46","v":0},{"$f":"'CF ASSUMPTIONS'!BG46","v":0},{"$f":"'CF ASSUMPTIONS'!BH46","v":0},{"$f":"'CF ASSUMPTIONS'!BI46","v":0},{"$f":"'CF ASSUMPTIONS'!BJ46","v":0},{"$f":"'CF ASSUMPTIONS'!BK46","v":0},{"$f":"'CF ASSUMPTIONS'!BL46","v":0},{"$f":"'CF ASSUMPTIONS'!BM46","v":0},{"$f":"'CF ASSUMPTIONS'!BN46","v":0},{"$f":"'CF ASSUMPTIONS'!BO46","v":0},{"$f":"'CF ASSUMPTIONS'!BP46","v":0},{"$f":"'CF ASSUMPTIONS'!BQ46","v":0},{"$f":"'CF ASSUMPTIONS'!BR46","v":0},{"$f":"'CF ASSUMPTIONS'!BS46","v":0},{"$f":"'CF ASSUMPTIONS'!BT46","v":0},{"$f":"'CF ASSUMPTIONS'!BU46","v":0},{"$f":"'CF ASSUMPTIONS'!BV46","v":0},{"$f":"'CF ASSUMPTIONS'!BW46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$42","v":0},{"$f":"-'FULL VIEW'!$W$42","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B47","v":"NON-TAXABLE INCOME - 6"},{"$f":"'CF ASSUMPTIONS'!P47","v":0},{"$f":"'CF ASSUMPTIONS'!Q47","v":0},{"$f":"'CF ASSUMPTIONS'!R47","v":0},{"$f":"'CF ASSUMPTIONS'!S47","v":0},{"$f":"'CF ASSUMPTIONS'!T47","v":0},{"$f":"'CF ASSUMPTIONS'!U47","v":0},{"$f":"'CF ASSUMPTIONS'!V47","v":0},{"$f":"'CF ASSUMPTIONS'!W47","v":0},{"$f":"'CF ASSUMPTIONS'!X47","v":0},{"$f":"'CF ASSUMPTIONS'!Y47","v":0},{"$f":"'CF ASSUMPTIONS'!Z47","v":0},{"$f":"'CF ASSUMPTIONS'!AA47","v":0},{"$f":"'CF ASSUMPTIONS'!AB47","v":0},{"$f":"'CF ASSUMPTIONS'!AC47","v":0},{"$f":"'CF ASSUMPTIONS'!AD47","v":0},{"$f":"'CF ASSUMPTIONS'!AE47","v":0},{"$f":"'CF ASSUMPTIONS'!AF47","v":0},{"$f":"'CF ASSUMPTIONS'!AG47","v":0},{"$f":"'CF ASSUMPTIONS'!AH47","v":0},{"$f":"'CF ASSUMPTIONS'!AI47","v":0},{"$f":"'CF ASSUMPTIONS'!AJ47","v":0},{"$f":"'CF ASSUMPTIONS'!AK47","v":0},{"$f":"'CF ASSUMPTIONS'!AL47","v":0},{"$f":"'CF ASSUMPTIONS'!AM47","v":0},{"$f":"'CF ASSUMPTIONS'!AN47","v":0},{"$f":"'CF ASSUMPTIONS'!AO47","v":0},{"$f":"'CF ASSUMPTIONS'!AP47","v":0},{"$f":"'CF ASSUMPTIONS'!AQ47","v":0},{"$f":"'CF ASSUMPTIONS'!AR47","v":0},{"$f":"'CF ASSUMPTIONS'!AS47","v":0},{"$f":"'CF ASSUMPTIONS'!AT47","v":0},{"$f":"'CF ASSUMPTIONS'!AU47","v":0},{"$f":"'CF ASSUMPTIONS'!AV47","v":0},{"$f":"'CF ASSUMPTIONS'!AW47","v":0},{"$f":"'CF ASSUMPTIONS'!AX47","v":0},{"$f":"'CF ASSUMPTIONS'!AY47","v":0},{"$f":"'CF ASSUMPTIONS'!AZ47","v":0},{"$f":"'CF ASSUMPTIONS'!BA47","v":0},{"$f":"'CF ASSUMPTIONS'!BB47","v":0},{"$f":"'CF ASSUMPTIONS'!BC47","v":0},{"$f":"'CF ASSUMPTIONS'!BD47","v":0},{"$f":"'CF ASSUMPTIONS'!BE47","v":0},{"$f":"'CF ASSUMPTIONS'!BF47","v":0},{"$f":"'CF ASSUMPTIONS'!BG47","v":0},{"$f":"'CF ASSUMPTIONS'!BH47","v":0},{"$f":"'CF ASSUMPTIONS'!BI47","v":0},{"$f":"'CF ASSUMPTIONS'!BJ47","v":0},{"$f":"'CF ASSUMPTIONS'!BK47","v":0},{"$f":"'CF ASSUMPTIONS'!BL47","v":0},{"$f":"'CF ASSUMPTIONS'!BM47","v":0},{"$f":"'CF ASSUMPTIONS'!BN47","v":0},{"$f":"'CF ASSUMPTIONS'!BO47","v":0},{"$f":"'CF ASSUMPTIONS'!BP47","v":0},{"$f":"'CF ASSUMPTIONS'!BQ47","v":0},{"$f":"'CF ASSUMPTIONS'!BR47","v":0},{"$f":"'CF ASSUMPTIONS'!BS47","v":0},{"$f":"'CF ASSUMPTIONS'!BT47","v":0},{"$f":"'CF ASSUMPTIONS'!BU47","v":0},{"$f":"'CF ASSUMPTIONS'!BV47","v":0},{"$f":"'CF ASSUMPTIONS'!BW47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$43","v":0},{"$f":"-'FULL VIEW'!$W$43","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B48","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P48","v":0},{"$f":"'CF ASSUMPTIONS'!Q48","v":0},{"$f":"'CF ASSUMPTIONS'!R48","v":0},{"$f":"'CF ASSUMPTIONS'!S48","v":0},{"$f":"'CF ASSUMPTIONS'!T48","v":0},{"$f":"'CF ASSUMPTIONS'!U48","v":0},{"$f":"'CF ASSUMPTIONS'!V48","v":0},{"$f":"'CF ASSUMPTIONS'!W48","v":0},{"$f":"'CF ASSUMPTIONS'!X48","v":0},{"$f":"'CF ASSUMPTIONS'!Y48","v":0},{"$f":"'CF ASSUMPTIONS'!Z48","v":0},{"$f":"'CF ASSUMPTIONS'!AA48","v":0},{"$f":"'CF ASSUMPTIONS'!AB48","v":0},{"$f":"'CF ASSUMPTIONS'!AC48","v":0},{"$f":"'CF ASSUMPTIONS'!AD48","v":0},{"$f":"'CF ASSUMPTIONS'!AE48","v":0},{"$f":"'CF ASSUMPTIONS'!AF48","v":0},{"$f":"'CF ASSUMPTIONS'!AG48","v":0},{"$f":"'CF ASSUMPTIONS'!AH48","v":0},{"$f":"'CF ASSUMPTIONS'!AI48","v":0},{"$f":"'CF ASSUMPTIONS'!AJ48","v":0},{"$f":"'CF ASSUMPTIONS'!AK48","v":0},{"$f":"'CF ASSUMPTIONS'!AL48","v":0},{"$f":"'CF ASSUMPTIONS'!AM48","v":0},{"$f":"'CF ASSUMPTIONS'!AN48","v":0},{"$f":"'CF ASSUMPTIONS'!AO48","v":0},{"$f":"'CF ASSUMPTIONS'!AP48","v":0},{"$f":"'CF ASSUMPTIONS'!AQ48","v":0},{"$f":"'CF ASSUMPTIONS'!AR48","v":0},{"$f":"'CF ASSUMPTIONS'!AS48","v":0},{"$f":"'CF ASSUMPTIONS'!AT48","v":0},{"$f":"'CF ASSUMPTIONS'!AU48","v":0},{"$f":"'CF ASSUMPTIONS'!AV48","v":0},{"$f":"'CF ASSUMPTIONS'!AW48","v":0},{"$f":"'CF ASSUMPTIONS'!AX48","v":0},{"$f":"'CF ASSUMPTIONS'!AY48","v":0},{"$f":"'CF ASSUMPTIONS'!AZ48","v":0},{"$f":"'CF ASSUMPTIONS'!BA48","v":0},{"$f":"'CF ASSUMPTIONS'!BB48","v":0},{"$f":"'CF ASSUMPTIONS'!BC48","v":0},{"$f":"'CF ASSUMPTIONS'!BD48","v":0},{"$f":"'CF ASSUMPTIONS'!BE48","v":0},{"$f":"'CF ASSUMPTIONS'!BF48","v":0},{"$f":"'CF ASSUMPTIONS'!BG48","v":0},{"$f":"'CF ASSUMPTIONS'!BH48","v":0},{"$f":"'CF ASSUMPTIONS'!BI48","v":0},{"$f":"'CF ASSUMPTIONS'!BJ48","v":0},{"$f":"'CF ASSUMPTIONS'!BK48","v":0},{"$f":"'CF ASSUMPTIONS'!BL48","v":0},{"$f":"'CF ASSUMPTIONS'!BM48","v":0},{"$f":"'CF ASSUMPTIONS'!BN48","v":0},{"$f":"'CF ASSUMPTIONS'!BO48","v":0},{"$f":"'CF ASSUMPTIONS'!BP48","v":0},{"$f":"'CF ASSUMPTIONS'!BQ48","v":0},{"$f":"'CF ASSUMPTIONS'!BR48","v":0},{"$f":"'CF ASSUMPTIONS'!BS48","v":0},{"$f":"'CF ASSUMPTIONS'!BT48","v":0},{"$f":"'CF ASSUMPTIONS'!BU48","v":0},{"$f":"'CF ASSUMPTIONS'!BV48","v":0},{"$f":"'CF ASSUMPTIONS'!BW48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$44","v":0},{"$f":"-'FULL VIEW'!$W$44","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B49","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P49","v":0},{"$f":"'CF ASSUMPTIONS'!Q49","v":0},{"$f":"'CF ASSUMPTIONS'!R49","v":0},{"$f":"'CF ASSUMPTIONS'!S49","v":0},{"$f":"'CF ASSUMPTIONS'!T49","v":0},{"$f":"'CF ASSUMPTIONS'!U49","v":0},{"$f":"'CF ASSUMPTIONS'!V49","v":0},{"$f":"'CF ASSUMPTIONS'!W49","v":0},{"$f":"'CF ASSUMPTIONS'!X49","v":0},{"$f":"'CF ASSUMPTIONS'!Y49","v":0},{"$f":"'CF ASSUMPTIONS'!Z49","v":0},{"$f":"'CF ASSUMPTIONS'!AA49","v":0},{"$f":"'CF ASSUMPTIONS'!AB49","v":0},{"$f":"'CF ASSUMPTIONS'!AC49","v":0},{"$f":"'CF ASSUMPTIONS'!AD49","v":0},{"$f":"'CF ASSUMPTIONS'!AE49","v":0},{"$f":"'CF ASSUMPTIONS'!AF49","v":0},{"$f":"'CF ASSUMPTIONS'!AG49","v":0},{"$f":"'CF ASSUMPTIONS'!AH49","v":0},{"$f":"'CF ASSUMPTIONS'!AI49","v":0},{"$f":"'CF ASSUMPTIONS'!AJ49","v":0},{"$f":"'CF ASSUMPTIONS'!AK49","v":0},{"$f":"'CF ASSUMPTIONS'!AL49","v":0},{"$f":"'CF ASSUMPTIONS'!AM49","v":0},{"$f":"'CF ASSUMPTIONS'!AN49","v":0},{"$f":"'CF ASSUMPTIONS'!AO49","v":0},{"$f":"'CF ASSUMPTIONS'!AP49","v":0},{"$f":"'CF ASSUMPTIONS'!AQ49","v":0},{"$f":"'CF ASSUMPTIONS'!AR49","v":0},{"$f":"'CF ASSUMPTIONS'!AS49","v":0},{"$f":"'CF ASSUMPTIONS'!AT49","v":0},{"$f":"'CF ASSUMPTIONS'!AU49","v":0},{"$f":"'CF ASSUMPTIONS'!AV49","v":0},{"$f":"'CF ASSUMPTIONS'!AW49","v":0},{"$f":"'CF ASSUMPTIONS'!AX49","v":0},{"$f":"'CF ASSUMPTIONS'!AY49","v":0},{"$f":"'CF ASSUMPTIONS'!AZ49","v":0},{"$f":"'CF ASSUMPTIONS'!BA49","v":0},{"$f":"'CF ASSUMPTIONS'!BB49","v":0},{"$f":"'CF ASSUMPTIONS'!BC49","v":0},{"$f":"'CF ASSUMPTIONS'!BD49","v":0},{"$f":"'CF ASSUMPTIONS'!BE49","v":0},{"$f":"'CF ASSUMPTIONS'!BF49","v":0},{"$f":"'CF ASSUMPTIONS'!BG49","v":0},{"$f":"'CF ASSUMPTIONS'!BH49","v":0},{"$f":"'CF ASSUMPTIONS'!BI49","v":0},{"$f":"'CF ASSUMPTIONS'!BJ49","v":0},{"$f":"'CF ASSUMPTIONS'!BK49","v":0},{"$f":"'CF ASSUMPTIONS'!BL49","v":0},{"$f":"'CF ASSUMPTIONS'!BM49","v":0},{"$f":"'CF ASSUMPTIONS'!BN49","v":0},{"$f":"'CF ASSUMPTIONS'!BO49","v":0},{"$f":"'CF ASSUMPTIONS'!BP49","v":0},{"$f":"'CF ASSUMPTIONS'!BQ49","v":0},{"$f":"'CF ASSUMPTIONS'!BR49","v":0},{"$f":"'CF ASSUMPTIONS'!BS49","v":0},{"$f":"'CF ASSUMPTIONS'!BT49","v":0},{"$f":"'CF ASSUMPTIONS'!BU49","v":0},{"$f":"'CF ASSUMPTIONS'!BV49","v":0},{"$f":"'CF ASSUMPTIONS'!BW49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$45","v":0},{"$f":"-'FULL VIEW'!$W$45","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B50","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P50","v":0},{"$f":"'CF ASSUMPTIONS'!Q50","v":0},{"$f":"'CF ASSUMPTIONS'!R50","v":0},{"$f":"'CF ASSUMPTIONS'!S50","v":0},{"$f":"'CF ASSUMPTIONS'!T50","v":0},{"$f":"'CF ASSUMPTIONS'!U50","v":0},{"$f":"'CF ASSUMPTIONS'!V50","v":0},{"$f":"'CF ASSUMPTIONS'!W50","v":0},{"$f":"'CF ASSUMPTIONS'!X50","v":0},{"$f":"'CF ASSUMPTIONS'!Y50","v":0},{"$f":"'CF ASSUMPTIONS'!Z50","v":0},{"$f":"'CF ASSUMPTIONS'!AA50","v":0},{"$f":"'CF ASSUMPTIONS'!AB50","v":0},{"$f":"'CF ASSUMPTIONS'!AC50","v":0},{"$f":"'CF ASSUMPTIONS'!AD50","v":0},{"$f":"'CF ASSUMPTIONS'!AE50","v":0},{"$f":"'CF ASSUMPTIONS'!AF50","v":0},{"$f":"'CF ASSUMPTIONS'!AG50","v":0},{"$f":"'CF ASSUMPTIONS'!AH50","v":0},{"$f":"'CF ASSUMPTIONS'!AI50","v":0},{"$f":"'CF ASSUMPTIONS'!AJ50","v":0},{"$f":"'CF ASSUMPTIONS'!AK50","v":0},{"$f":"'CF ASSUMPTIONS'!AL50","v":0},{"$f":"'CF ASSUMPTIONS'!AM50","v":0},{"$f":"'CF ASSUMPTIONS'!AN50","v":0},{"$f":"'CF ASSUMPTIONS'!AO50","v":0},{"$f":"'CF ASSUMPTIONS'!AP50","v":0},{"$f":"'CF ASSUMPTIONS'!AQ50","v":0},{"$f":"'CF ASSUMPTIONS'!AR50","v":0},{"$f":"'CF ASSUMPTIONS'!AS50","v":0},{"$f":"'CF ASSUMPTIONS'!AT50","v":0},{"$f":"'CF ASSUMPTIONS'!AU50","v":0},{"$f":"'CF ASSUMPTIONS'!AV50","v":0},{"$f":"'CF ASSUMPTIONS'!AW50","v":0},{"$f":"'CF ASSUMPTIONS'!AX50","v":0},{"$f":"'CF ASSUMPTIONS'!AY50","v":0},{"$f":"'CF ASSUMPTIONS'!AZ50","v":0},{"$f":"'CF ASSUMPTIONS'!BA50","v":0},{"$f":"'CF ASSUMPTIONS'!BB50","v":0},{"$f":"'CF ASSUMPTIONS'!BC50","v":0},{"$f":"'CF ASSUMPTIONS'!BD50","v":0},{"$f":"'CF ASSUMPTIONS'!BE50","v":0},{"$f":"'CF ASSUMPTIONS'!BF50","v":0},{"$f":"'CF ASSUMPTIONS'!BG50","v":0},{"$f":"'CF ASSUMPTIONS'!BH50","v":0},{"$f":"'CF ASSUMPTIONS'!BI50","v":0},{"$f":"'CF ASSUMPTIONS'!BJ50","v":0},{"$f":"'CF ASSUMPTIONS'!BK50","v":0},{"$f":"'CF ASSUMPTIONS'!BL50","v":0},{"$f":"'CF ASSUMPTIONS'!BM50","v":0},{"$f":"'CF ASSUMPTIONS'!BN50","v":0},{"$f":"'CF ASSUMPTIONS'!BO50","v":0},{"$f":"'CF ASSUMPTIONS'!BP50","v":0},{"$f":"'CF ASSUMPTIONS'!BQ50","v":0},{"$f":"'CF ASSUMPTIONS'!BR50","v":0},{"$f":"'CF ASSUMPTIONS'!BS50","v":0},{"$f":"'CF ASSUMPTIONS'!BT50","v":0},{"$f":"'CF ASSUMPTIONS'!BU50","v":0},{"$f":"'CF ASSUMPTIONS'!BV50","v":0},{"$f":"'CF ASSUMPTIONS'!BW50","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$46","v":0},{"$f":"-'FULL VIEW'!$W$46","v":0}]
[null,"QP/IRA DISTRIBUTIONS (e.g., RMDs)",{"$f":"'FULL VIEW'!$Q$12","v":0},{"$f":"'FULL VIEW'!$Q$13","v":0},{"$f":"'FULL VIEW'!$Q$14","v":0},{"$f":"'FULL VIEW'!$Q$15","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$17","v":0},{"$f":"'FULL VIEW'!$Q$18","v":0},{"$f":"'FULL VIEW'!$Q$19","v":0},{"$f":"'FULL VIEW'!$Q$20","v":0},{"$f":"'FULL VIEW'!$Q$21","v":0},{"$f":"'FULL VIEW'!$Q$22","v":0},{"$f":"'FULL VIEW'!$Q$23","v":0},{"$f":"'FULL VIEW'!$Q$24","v":0},{"$f":"'FULL VIEW'!$Q$25","v":0},{"$f":"'FULL VIEW'!$Q$26","v":0},{"$f":"'FULL VIEW'!$Q$27","v":0},{"$f":"'FULL VIEW'!$Q$28","v":0},{"$f":"'FULL VIEW'!$Q$29","v":0},{"$f":"'FULL VIEW'!$Q$30","v":0},{"$f":"'FULL VIEW'!$Q$31","v":0},{"$f":"'FULL VIEW'!$Q$32","v":0},{"$f":"'FULL VIEW'!$Q$33","v":0},{"$f":"'FULL VIEW'!$Q$34","v":0},{"$f":"'FULL VIEW'!$Q$35","v":0},{"$f":"'FULL VIEW'!$Q$36","v":0},{"$f":"'FULL VIEW'!$Q$37","v":0},{"$f":"'FULL VIEW'!$Q$38","v":0},{"$f":"'FULL VIEW'!$Q$39","v":0},{"$f":"'FULL VIEW'!$Q$40","v":0},{"$f":"'FULL VIEW'!$Q$41","v":0},{"$f":"'FULL VIEW'!$Q$42","v":0},{"$f":"'FULL VIEW'!$Q$42","v":0},{"$f":"'FULL VIEW'!$Q$43","v":0},{"$f":"'FULL VIEW'!$Q$45","v":0},{"$f":"'FULL VIEW'!$Q$46","v":0},{"$f":"'FULL VIEW'!$Q$47","v":0},{"$f":"'FULL VIEW'!$Q$48","v":0},{"$f":"'FULL VIEW'!$Q$49","v":0},{"$f":"'FULL VIEW'!$Q$50","v":0},{"$f":"'FULL VIEW'!$Q$51","v":0},{"$f":"'FULL VIEW'!$Q$52","v":0},{"$f":"'FULL VIEW'!$Q$53","v":0},{"$f":"'FULL VIEW'!$Q$54","v":0},{"$f":"'FULL VIEW'!$Q$55","v":0},{"$f":"'FULL VIEW'!$Q$56","v":0},{"$f":"'FULL VIEW'!$Q$57","v":0},{"$f":"'FULL VIEW'!$Q$58","v":0},{"$f":"'FULL VIEW'!$Q$59","v":0},{"$f":"'FULL VIEW'!$Q$60","v":0},{"$f":"'FULL VIEW'!$Q$61","v":0},{"$f":"'FULL VIEW'!$Q$62","v":0},{"$f":"'FULL VIEW'!$Q$63","v":0},{"$f":"'FULL VIEW'!$Q$64","v":0},{"$f":"'FULL VIEW'!$Q$65","v":0},{"$f":"'FULL VIEW'!$Q$66","v":1.2165450121654503E-4},{"$f":"'FULL VIEW'!$Q$67","v":1.2119542762704862E-4},{"$f":"'FULL VIEW'!$Q$68","v":1.2072200798788047E-4},{"$f":"'FULL VIEW'!$Q$69","v":1.2023325491910363E-4},{"$f":"'FULL VIEW'!$Q$70","v":1.1972807317574605E-4},{"$f":"'FULL VIEW'!$Q$71","v":1.1920524316187816E-4},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$47","v":0},{"$f":"-'FULL VIEW'!$W$47","v":0}]
[null,"PORTFOLIO INCOME",{"$f":"'FULL VIEW'!$S$12","v":0},{"$f":"'FULL VIEW'!$S$13","v":0},{"$f":"'FULL VIEW'!$S$14","v":0},{"$f":"'FULL VIEW'!$S$15","v":0},{"$f":"'FULL VIEW'!$S$16","v":0},{"$f":"'FULL VIEW'!$S$17","v":0},{"$f":"'FULL VIEW'!$S$18","v":0},{"$f":"'FULL VIEW'!$S$19","v":0},{"$f":"'FULL VIEW'!$S$20","v":0},{"$f":"'FULL VIEW'!$S$21","v":0},{"$f":"'FULL VIEW'!$S$22","v":0},{"$f":"'FULL VIEW'!$S$23","v":0},{"$f":"'FULL VIEW'!$S$24","v":0},{"$f":"'FULL VIEW'!$S$25","v":0},{"$f":"'FULL VIEW'!$S$26","v":0},{"$f":"'FULL VIEW'!$S$27","v":0},{"$f":"'FULL VIEW'!$S$28","v":0},{"$f":"'FULL VIEW'!$S$29","v":0},{"$f":"'FULL VIEW'!$S$30","v":0},{"$f":"'FULL VIEW'!$S$31","v":0},{"$f":"'FULL VIEW'!$S$32","v":0},{"$f":"'FULL VIEW'!$S$33","v":0},{"$f":"'FULL VIEW'!$S$34","v":0},{"$f":"'FULL VIEW'!$S$35","v":0},{"$f":"'FULL VIEW'!$S$36","v":0},{"$f":"'FULL VIEW'!$S$37","v":0},{"$f":"'FULL VIEW'!$S$38","v":0},{"$f":"'FULL VIEW'!$S$39","v":0},{"$f":"'FULL VIEW'!$S$40","v":0},{"$f":"'FULL VIEW'!$S$41","v":0},{"$f":"'FULL VIEW'!$S$42","v":0},{"$f":"'FULL VIEW'!$S$43","v":0},{"$f":"'FULL VIEW'!$S$44","v":0},{"$f":"'FULL VIEW'!$S$45","v":0},{"$f":"'FULL VIEW'!$S$46","v":0},{"$f":"'FULL VIEW'!$S$47","v":0},{"$f":"'FULL VIEW'!$S$48","v":0},{"$f":"'FULL VIEW'!$S$49","v":0},{"$f":"'FULL VIEW'!$S$50","v":0},{"$f":"'FULL VIEW'!$S$51","v":0},{"$f":"'FULL VIEW'!$S$52","v":0},{"$f":"'FULL VIEW'!$S$53","v":0},{"$f":"'FULL VIEW'!$S$54","v":0},{"$f":"'FULL VIEW'!$S$55","v":0},{"$f":"'FULL VIEW'!$S$56","v":0},{"$f":"'FULL VIEW'!$S$57","v":0},{"$f":"'FULL VIEW'!$S$58","v":0},{"$f":"'FULL VIEW'!$S$59","v":0},{"$f":"'FULL VIEW'!$S$60","v":0},{"$f":"'FULL VIEW'!$S$61","v":0},{"$f":"'FULL VIEW'!$S$62","v":0},{"$f":"'FULL VIEW'!$S$63","v":0},{"$f":"'FULL VIEW'!$S$64","v":0},{"$f":"'FULL VIEW'!$S$65","v":0},{"$f":"'FULL VIEW'!$S$66","v":0},{"$f":"'FULL VIEW'!$S$67","v":0},{"$f":"'FULL VIEW'!$S$68","v":0},{"$f":"'FULL VIEW'!$S$69","v":0},{"$f":"'FULL VIEW'!$S$70","v":0},{"$f":"'FULL VIEW'!$S$71","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$48","v":0},{"$f":"-'FULL VIEW'!$W$48","v":0}]
[null,"GROSS INCOME",{"$f":"SUM(C14:C46)","v":0},{"$f":"SUM(D14:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2165450121654503E-4,1.2119542762704862E-4,1.2072200798788047E-4,1.2023325491910363E-4,1.1972807317574605E-4,1.1920524316187816E-4,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$49","v":0},{"$f":"-'FULL VIEW'!$W$49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$50","v":0},{"$f":"-'FULL VIEW'!$W$50","v":0}]
[null,"INCOME TAXES - FEDERAL",{"$f":"BX13","v":0},{"$f":"BY13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$51","v":0},{"$f":"-'FULL VIEW'!$W$51","v":0}]
[null,"INCOME TAXES - STATE",{"$f":"BX14","v":0},{"$f":"BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$52","v":0},{"$f":"-'FULL VIEW'!$W$52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$53","v":0},{"$f":"-'FULL VIEW'!$W$53","v":0}]
[null,"NET INCOME",{"$f":"C47+C49+C50","v":0},{"$f":"D47+D49+D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2165450121654503E-4,1.2119542762704862E-4,1.2072200798788047E-4,1.2023325491910363E-4,1.1972807317574605E-4,1.1920524316187816E-4,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$54","v":0},{"$f":"-'FULL VIEW'!$W$54","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$55","v":0},{"$f":"-'FULL VIEW'!W55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$56","v":0},{"$f":"-'FULL VIEW'!$W$56","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B54","v":"EXPENSES:  RECURRING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$57","v":0},{"$f":"-'FULL VIEW'!$W$57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$58","v":0},{"$f":"-'FULL VIEW'!$W$58","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B56","v":"ACCOUNTING"},{"$f":"'CF ASSUMPTIONS'!P56","v":0},{"$f":"'CF ASSUMPTIONS'!Q56","v":0},{"$f":"'CF ASSUMPTIONS'!R56","v":0},{"$f":"'CF ASSUMPTIONS'!S56","v":0},{"$f":"'CF ASSUMPTIONS'!T56","v":0},{"$f":"'CF ASSUMPTIONS'!U56","v":0},{"$f":"'CF ASSUMPTIONS'!V56","v":0},{"$f":"'CF ASSUMPTIONS'!W56","v":0},{"$f":"'CF ASSUMPTIONS'!X56","v":0},{"$f":"'CF ASSUMPTIONS'!Y56","v":0},{"$f":"'CF ASSUMPTIONS'!Z56","v":0},{"$f":"'CF ASSUMPTIONS'!AA56","v":0},{"$f":"'CF ASSUMPTIONS'!AB56","v":0},{"$f":"'CF ASSUMPTIONS'!AC56","v":0},{"$f":"'CF ASSUMPTIONS'!AD56","v":0},{"$f":"'CF ASSUMPTIONS'!AE56","v":0},{"$f":"'CF ASSUMPTIONS'!AF56","v":0},{"$f":"'CF ASSUMPTIONS'!AG56","v":0},{"$f":"'CF ASSUMPTIONS'!AH56","v":0},{"$f":"'CF ASSUMPTIONS'!AI56","v":0},{"$f":"'CF ASSUMPTIONS'!AJ56","v":0},{"$f":"'CF ASSUMPTIONS'!AK56","v":0},{"$f":"'CF ASSUMPTIONS'!AL56","v":0},{"$f":"'CF ASSUMPTIONS'!AM56","v":0},{"$f":"'CF ASSUMPTIONS'!AN56","v":0},{"$f":"'CF ASSUMPTIONS'!AO56","v":0},{"$f":"'CF ASSUMPTIONS'!AP56","v":0},{"$f":"'CF ASSUMPTIONS'!AQ56","v":0},{"$f":"'CF ASSUMPTIONS'!AR56","v":0},{"$f":"'CF ASSUMPTIONS'!AS56","v":0},{"$f":"'CF ASSUMPTIONS'!AT56","v":0},{"$f":"'CF ASSUMPTIONS'!AU56","v":0},{"$f":"'CF ASSUMPTIONS'!AV56","v":0},{"$f":"'CF ASSUMPTIONS'!AW56","v":0},{"$f":"'CF ASSUMPTIONS'!AX56","v":0},{"$f":"'CF ASSUMPTIONS'!AY56","v":0},{"$f":"'CF ASSUMPTIONS'!AZ56","v":0},{"$f":"'CF ASSUMPTIONS'!BA56","v":0},{"$f":"'CF ASSUMPTIONS'!BB56","v":0},{"$f":"'CF ASSUMPTIONS'!BC56","v":0},{"$f":"'CF ASSUMPTIONS'!BD56","v":0},{"$f":"'CF ASSUMPTIONS'!BE56","v":0},{"$f":"'CF ASSUMPTIONS'!BF56","v":0},{"$f":"'CF ASSUMPTIONS'!BG56","v":0},{"$f":"'CF ASSUMPTIONS'!BH56","v":0},{"$f":"'CF ASSUMPTIONS'!BI56","v":0},{"$f":"'CF ASSUMPTIONS'!BJ56","v":0},{"$f":"'CF ASSUMPTIONS'!BK56","v":0},{"$f":"'CF ASSUMPTIONS'!BL56","v":0},{"$f":"'CF ASSUMPTIONS'!BM56","v":0},{"$f":"'CF ASSUMPTIONS'!BN56","v":0},{"$f":"'CF ASSUMPTIONS'!BO56","v":0},{"$f":"'CF ASSUMPTIONS'!BP56","v":0},{"$f":"'CF ASSUMPTIONS'!BQ56","v":0},{"$f":"'CF ASSUMPTIONS'!BR56","v":0},{"$f":"'CF ASSUMPTIONS'!BS56","v":0},{"$f":"'CF ASSUMPTIONS'!BT56","v":0},{"$f":"'CF ASSUMPTIONS'!BU56","v":0},{"$f":"'CF ASSUMPTIONS'!BV56","v":0},{"$f":"'CF ASSUMPTIONS'!BW56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$59","v":0},{"$f":"-'FULL VIEW'!$W$59","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B57","v":"AUTO, FUEL"},{"$f":"'CF ASSUMPTIONS'!P57","v":0},{"$f":"'CF ASSUMPTIONS'!Q57","v":0},{"$f":"'CF ASSUMPTIONS'!R57","v":0},{"$f":"'CF ASSUMPTIONS'!S57","v":0},{"$f":"'CF ASSUMPTIONS'!T57","v":0},{"$f":"'CF ASSUMPTIONS'!U57","v":0},{"$f":"'CF ASSUMPTIONS'!V57","v":0},{"$f":"'CF ASSUMPTIONS'!W57","v":0},{"$f":"'CF ASSUMPTIONS'!X57","v":0},{"$f":"'CF ASSUMPTIONS'!Y57","v":0},{"$f":"'CF ASSUMPTIONS'!Z57","v":0},{"$f":"'CF ASSUMPTIONS'!AA57","v":0},{"$f":"'CF ASSUMPTIONS'!AB57","v":0},{"$f":"'CF ASSUMPTIONS'!AC57","v":0},{"$f":"'CF ASSUMPTIONS'!AD57","v":0},{"$f":"'CF ASSUMPTIONS'!AE57","v":0},{"$f":"'CF ASSUMPTIONS'!AF57","v":0},{"$f":"'CF ASSUMPTIONS'!AG57","v":0},{"$f":"'CF ASSUMPTIONS'!AH57","v":0},{"$f":"'CF ASSUMPTIONS'!AI57","v":0},{"$f":"'CF ASSUMPTIONS'!AJ57","v":0},{"$f":"'CF ASSUMPTIONS'!AK57","v":0},{"$f":"'CF ASSUMPTIONS'!AL57","v":0},{"$f":"'CF ASSUMPTIONS'!AM57","v":0},{"$f":"'CF ASSUMPTIONS'!AN57","v":0},{"$f":"'CF ASSUMPTIONS'!AO57","v":0},{"$f":"'CF ASSUMPTIONS'!AP57","v":0},{"$f":"'CF ASSUMPTIONS'!AQ57","v":0},{"$f":"'CF ASSUMPTIONS'!AR57","v":0},{"$f":"'CF ASSUMPTIONS'!AS57","v":0},{"$f":"'CF ASSUMPTIONS'!AT57","v":0},{"$f":"'CF ASSUMPTIONS'!AU57","v":0},{"$f":"'CF ASSUMPTIONS'!AV57","v":0},{"$f":"'CF ASSUMPTIONS'!AW57","v":0},{"$f":"'CF ASSUMPTIONS'!AX57","v":0},{"$f":"'CF ASSUMPTIONS'!AY57","v":0},{"$f":"'CF ASSUMPTIONS'!AZ57","v":0},{"$f":"'CF ASSUMPTIONS'!BA57","v":0},{"$f":"'CF ASSUMPTIONS'!BB57","v":0},{"$f":"'CF ASSUMPTIONS'!BC57","v":0},{"$f":"'CF ASSUMPTIONS'!BD57","v":0},{"$f":"'CF ASSUMPTIONS'!BE57","v":0},{"$f":"'CF ASSUMPTIONS'!BF57","v":0},{"$f":"'CF ASSUMPTIONS'!BG57","v":0},{"$f":"'CF ASSUMPTIONS'!BH57","v":0},{"$f":"'CF ASSUMPTIONS'!BI57","v":0},{"$f":"'CF ASSUMPTIONS'!BJ57","v":0},{"$f":"'CF ASSUMPTIONS'!BK57","v":0},{"$f":"'CF ASSUMPTIONS'!BL57","v":0},{"$f":"'CF ASSUMPTIONS'!BM57","v":0},{"$f":"'CF ASSUMPTIONS'!BN57","v":0},{"$f":"'CF ASSUMPTIONS'!BO57","v":0},{"$f":"'CF ASSUMPTIONS'!BP57","v":0},{"$f":"'CF ASSUMPTIONS'!BQ57","v":0},{"$f":"'CF ASSUMPTIONS'!BR57","v":0},{"$f":"'CF ASSUMPTIONS'!BS57","v":0},{"$f":"'CF ASSUMPTIONS'!BT57","v":0},{"$f":"'CF ASSUMPTIONS'!BU57","v":0},{"$f":"'CF ASSUMPTIONS'!BV57","v":0},{"$f":"'CF ASSUMPTIONS'!BW57","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$60","v":0},{"$f":"-'FULL VIEW'!$W$60","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B58","v":"AUTO, INSURANCE"},{"$f":"'CF ASSUMPTIONS'!P58","v":0},{"$f":"'CF ASSUMPTIONS'!Q58","v":0},{"$f":"'CF ASSUMPTIONS'!R58","v":0},{"$f":"'CF ASSUMPTIONS'!S58","v":0},{"$f":"'CF ASSUMPTIONS'!T58","v":0},{"$f":"'CF ASSUMPTIONS'!U58","v":0},{"$f":"'CF ASSUMPTIONS'!V58","v":0},{"$f":"'CF ASSUMPTIONS'!W58","v":0},{"$f":"'CF ASSUMPTIONS'!X58","v":0},{"$f":"'CF ASSUMPTIONS'!Y58","v":0},{"$f":"'CF ASSUMPTIONS'!Z58","v":0},{"$f":"'CF ASSUMPTIONS'!AA58","v":0},{"$f":"'CF ASSUMPTIONS'!AB58","v":0},{"$f":"'CF ASSUMPTIONS'!AC58","v":0},{"$f":"'CF ASSUMPTIONS'!AD58","v":0},{"$f":"'CF ASSUMPTIONS'!AE58","v":0},{"$f":"'CF ASSUMPTIONS'!AF58","v":0},{"$f":"'CF ASSUMPTIONS'!AG58","v":0},{"$f":"'CF ASSUMPTIONS'!AH58","v":0},{"$f":"'CF ASSUMPTIONS'!AI58","v":0},{"$f":"'CF ASSUMPTIONS'!AJ58","v":0},{"$f":"'CF ASSUMPTIONS'!AK58","v":0},{"$f":"'CF ASSUMPTIONS'!AL58","v":0},{"$f":"'CF ASSUMPTIONS'!AM58","v":0},{"$f":"'CF ASSUMPTIONS'!AN58","v":0},{"$f":"'CF ASSUMPTIONS'!AO58","v":0},{"$f":"'CF ASSUMPTIONS'!AP58","v":0},{"$f":"'CF ASSUMPTIONS'!AQ58","v":0},{"$f":"'CF ASSUMPTIONS'!AR58","v":0},{"$f":"'CF ASSUMPTIONS'!AS58","v":0},{"$f":"'CF ASSUMPTIONS'!AT58","v":0},{"$f":"'CF ASSUMPTIONS'!AU58","v":0},{"$f":"'CF ASSUMPTIONS'!AV58","v":0},{"$f":"'CF ASSUMPTIONS'!AW58","v":0},{"$f":"'CF ASSUMPTIONS'!AX58","v":0},{"$f":"'CF ASSUMPTIONS'!AY58","v":0},{"$f":"'CF ASSUMPTIONS'!AZ58","v":0},{"$f":"'CF ASSUMPTIONS'!BA58","v":0},{"$f":"'CF ASSUMPTIONS'!BB58","v":0},{"$f":"'CF ASSUMPTIONS'!BC58","v":0},{"$f":"'CF ASSUMPTIONS'!BD58","v":0},{"$f":"'CF ASSUMPTIONS'!BE58","v":0},{"$f":"'CF ASSUMPTIONS'!BF58","v":0},{"$f":"'CF ASSUMPTIONS'!BG58","v":0},{"$f":"'CF ASSUMPTIONS'!BH58","v":0},{"$f":"'CF ASSUMPTIONS'!BI58","v":0},{"$f":"'CF ASSUMPTIONS'!BJ58","v":0},{"$f":"'CF ASSUMPTIONS'!BK58","v":0},{"$f":"'CF ASSUMPTIONS'!BL58","v":0},{"$f":"'CF ASSUMPTIONS'!BM58","v":0},{"$f":"'CF ASSUMPTIONS'!BN58","v":0},{"$f":"'CF ASSUMPTIONS'!BO58","v":0},{"$f":"'CF ASSUMPTIONS'!BP58","v":0},{"$f":"'CF ASSUMPTIONS'!BQ58","v":0},{"$f":"'CF ASSUMPTIONS'!BR58","v":0},{"$f":"'CF ASSUMPTIONS'!BS58","v":0},{"$f":"'CF ASSUMPTIONS'!BT58","v":0},{"$f":"'CF ASSUMPTIONS'!BU58","v":0},{"$f":"'CF ASSUMPTIONS'!BV58","v":0},{"$f":"'CF ASSUMPTIONS'!BW58","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$61","v":0},{"$f":"-'FULL VIEW'!$W$61","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B59","v":"AUTO, LICENSE/REGISTRATION"},{"$f":"'CF ASSUMPTIONS'!P59","v":0},{"$f":"'CF ASSUMPTIONS'!Q59","v":0},{"$f":"'CF ASSUMPTIONS'!R59","v":0},{"$f":"'CF ASSUMPTIONS'!S59","v":0},{"$f":"'CF ASSUMPTIONS'!T59","v":0},{"$f":"'CF ASSUMPTIONS'!U59","v":0},{"$f":"'CF ASSUMPTIONS'!V59","v":0},{"$f":"'CF ASSUMPTIONS'!W59","v":0},{"$f":"'CF ASSUMPTIONS'!X59","v":0},{"$f":"'CF ASSUMPTIONS'!Y59","v":0},{"$f":"'CF ASSUMPTIONS'!Z59","v":0},{"$f":"'CF ASSUMPTIONS'!AA59","v":0},{"$f":"'CF ASSUMPTIONS'!AB59","v":0},{"$f":"'CF ASSUMPTIONS'!AC59","v":0},{"$f":"'CF ASSUMPTIONS'!AD59","v":0},{"$f":"'CF ASSUMPTIONS'!AE59","v":0},{"$f":"'CF ASSUMPTIONS'!AF59","v":0},{"$f":"'CF ASSUMPTIONS'!AG59","v":0},{"$f":"'CF ASSUMPTIONS'!AH59","v":0},{"$f":"'CF ASSUMPTIONS'!AI59","v":0},{"$f":"'CF ASSUMPTIONS'!AJ59","v":0},{"$f":"'CF ASSUMPTIONS'!AK59","v":0},{"$f":"'CF ASSUMPTIONS'!AL59","v":0},{"$f":"'CF ASSUMPTIONS'!AM59","v":0},{"$f":"'CF ASSUMPTIONS'!AN59","v":0},{"$f":"'CF ASSUMPTIONS'!AO59","v":0},{"$f":"'CF ASSUMPTIONS'!AP59","v":0},{"$f":"'CF ASSUMPTIONS'!AQ59","v":0},{"$f":"'CF ASSUMPTIONS'!AR59","v":0},{"$f":"'CF ASSUMPTIONS'!AS59","v":0},{"$f":"'CF ASSUMPTIONS'!AT59","v":0},{"$f":"'CF ASSUMPTIONS'!AU59","v":0},{"$f":"'CF ASSUMPTIONS'!AV59","v":0},{"$f":"'CF ASSUMPTIONS'!AW59","v":0},{"$f":"'CF ASSUMPTIONS'!AX59","v":0},{"$f":"'CF ASSUMPTIONS'!AY59","v":0},{"$f":"'CF ASSUMPTIONS'!AZ59","v":0},{"$f":"'CF ASSUMPTIONS'!BA59","v":0},{"$f":"'CF ASSUMPTIONS'!BB59","v":0},{"$f":"'CF ASSUMPTIONS'!BC59","v":0},{"$f":"'CF ASSUMPTIONS'!BD59","v":0},{"$f":"'CF ASSUMPTIONS'!BE59","v":0},{"$f":"'CF ASSUMPTIONS'!BF59","v":0},{"$f":"'CF ASSUMPTIONS'!BG59","v":0},{"$f":"'CF ASSUMPTIONS'!BH59","v":0},{"$f":"'CF ASSUMPTIONS'!BI59","v":0},{"$f":"'CF ASSUMPTIONS'!BJ59","v":0},{"$f":"'CF ASSUMPTIONS'!BK59","v":0},{"$f":"'CF ASSUMPTIONS'!BL59","v":0},{"$f":"'CF ASSUMPTIONS'!BM59","v":0},{"$f":"'CF ASSUMPTIONS'!BN59","v":0},{"$f":"'CF ASSUMPTIONS'!BO59","v":0},{"$f":"'CF ASSUMPTIONS'!BP59","v":0},{"$f":"'CF ASSUMPTIONS'!BQ59","v":0},{"$f":"'CF ASSUMPTIONS'!BR59","v":0},{"$f":"'CF ASSUMPTIONS'!BS59","v":0},{"$f":"'CF ASSUMPTIONS'!BT59","v":0},{"$f":"'CF ASSUMPTIONS'!BU59","v":0},{"$f":"'CF ASSUMPTIONS'!BV59","v":0},{"$f":"'CF ASSUMPTIONS'!BW59","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$62","v":0},{"$f":"-'FULL VIEW'!$W$62","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B60","v":"AUTO, MAINTENANCE & REPAIRS"},{"$f":"'CF ASSUMPTIONS'!P60","v":0},{"$f":"'CF ASSUMPTIONS'!Q60","v":0},{"$f":"'CF ASSUMPTIONS'!R60","v":0},{"$f":"'CF ASSUMPTIONS'!S60","v":0},{"$f":"'CF ASSUMPTIONS'!T60","v":0},{"$f":"'CF ASSUMPTIONS'!U60","v":0},{"$f":"'CF ASSUMPTIONS'!V60","v":0},{"$f":"'CF ASSUMPTIONS'!W60","v":0},{"$f":"'CF ASSUMPTIONS'!X60","v":0},{"$f":"'CF ASSUMPTIONS'!Y60","v":0},{"$f":"'CF ASSUMPTIONS'!Z60","v":0},{"$f":"'CF ASSUMPTIONS'!AA60","v":0},{"$f":"'CF ASSUMPTIONS'!AB60","v":0},{"$f":"'CF ASSUMPTIONS'!AC60","v":0},{"$f":"'CF ASSUMPTIONS'!AD60","v":0},{"$f":"'CF ASSUMPTIONS'!AE60","v":0},{"$f":"'CF ASSUMPTIONS'!AF60","v":0},{"$f":"'CF ASSUMPTIONS'!AG60","v":0},{"$f":"'CF ASSUMPTIONS'!AH60","v":0},{"$f":"'CF ASSUMPTIONS'!AI60","v":0},{"$f":"'CF ASSUMPTIONS'!AJ60","v":0},{"$f":"'CF ASSUMPTIONS'!AK60","v":0},{"$f":"'CF ASSUMPTIONS'!AL60","v":0},{"$f":"'CF ASSUMPTIONS'!AM60","v":0},{"$f":"'CF ASSUMPTIONS'!AN60","v":0},{"$f":"'CF ASSUMPTIONS'!AO60","v":0},{"$f":"'CF ASSUMPTIONS'!AP60","v":0},{"$f":"'CF ASSUMPTIONS'!AQ60","v":0},{"$f":"'CF ASSUMPTIONS'!AR60","v":0},{"$f":"'CF ASSUMPTIONS'!AS60","v":0},{"$f":"'CF ASSUMPTIONS'!AT60","v":0},{"$f":"'CF ASSUMPTIONS'!AU60","v":0},{"$f":"'CF ASSUMPTIONS'!AV60","v":0},{"$f":"'CF ASSUMPTIONS'!AW60","v":0},{"$f":"'CF ASSUMPTIONS'!AX60","v":0},{"$f":"'CF ASSUMPTIONS'!AY60","v":0},{"$f":"'CF ASSUMPTIONS'!AZ60","v":0},{"$f":"'CF ASSUMPTIONS'!BA60","v":0},{"$f":"'CF ASSUMPTIONS'!BB60","v":0},{"$f":"'CF ASSUMPTIONS'!BC60","v":0},{"$f":"'CF ASSUMPTIONS'!BD60","v":0},{"$f":"'CF ASSUMPTIONS'!BE60","v":0},{"$f":"'CF ASSUMPTIONS'!BF60","v":0},{"$f":"'CF ASSUMPTIONS'!BG60","v":0},{"$f":"'CF ASSUMPTIONS'!BH60","v":0},{"$f":"'CF ASSUMPTIONS'!BI60","v":0},{"$f":"'CF ASSUMPTIONS'!BJ60","v":0},{"$f":"'CF ASSUMPTIONS'!BK60","v":0},{"$f":"'CF ASSUMPTIONS'!BL60","v":0},{"$f":"'CF ASSUMPTIONS'!BM60","v":0},{"$f":"'CF ASSUMPTIONS'!BN60","v":0},{"$f":"'CF ASSUMPTIONS'!BO60","v":0},{"$f":"'CF ASSUMPTIONS'!BP60","v":0},{"$f":"'CF ASSUMPTIONS'!BQ60","v":0},{"$f":"'CF ASSUMPTIONS'!BR60","v":0},{"$f":"'CF ASSUMPTIONS'!BS60","v":0},{"$f":"'CF ASSUMPTIONS'!BT60","v":0},{"$f":"'CF ASSUMPTIONS'!BU60","v":0},{"$f":"'CF ASSUMPTIONS'!BV60","v":0},{"$f":"'CF ASSUMPTIONS'!BW60","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$63","v":0},{"$f":"-'FULL VIEW'!$W$63","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B61","v":"AUTO, PARKING"},{"$f":"'CF ASSUMPTIONS'!P61","v":0},{"$f":"'CF ASSUMPTIONS'!Q61","v":0},{"$f":"'CF ASSUMPTIONS'!R61","v":0},{"$f":"'CF ASSUMPTIONS'!S61","v":0},{"$f":"'CF ASSUMPTIONS'!T61","v":0},{"$f":"'CF ASSUMPTIONS'!U61","v":0},{"$f":"'CF ASSUMPTIONS'!V61","v":0},{"$f":"'CF ASSUMPTIONS'!W61","v":0},{"$f":"'CF ASSUMPTIONS'!X61","v":0},{"$f":"'CF ASSUMPTIONS'!Y61","v":0},{"$f":"'CF ASSUMPTIONS'!Z61","v":0},{"$f":"'CF ASSUMPTIONS'!AA61","v":0},{"$f":"'CF ASSUMPTIONS'!AB61","v":0},{"$f":"'CF ASSUMPTIONS'!AC61","v":0},{"$f":"'CF ASSUMPTIONS'!AD61","v":0},{"$f":"'CF ASSUMPTIONS'!AE61","v":0},{"$f":"'CF ASSUMPTIONS'!AF61","v":0},{"$f":"'CF ASSUMPTIONS'!AG61","v":0},{"$f":"'CF ASSUMPTIONS'!AH61","v":0},{"$f":"'CF ASSUMPTIONS'!AI61","v":0},{"$f":"'CF ASSUMPTIONS'!AJ61","v":0},{"$f":"'CF ASSUMPTIONS'!AK61","v":0},{"$f":"'CF ASSUMPTIONS'!AL61","v":0},{"$f":"'CF ASSUMPTIONS'!AM61","v":0},{"$f":"'CF ASSUMPTIONS'!AN61","v":0},{"$f":"'CF ASSUMPTIONS'!AO61","v":0},{"$f":"'CF ASSUMPTIONS'!AP61","v":0},{"$f":"'CF ASSUMPTIONS'!AQ61","v":0},{"$f":"'CF ASSUMPTIONS'!AR61","v":0},{"$f":"'CF ASSUMPTIONS'!AS61","v":0},{"$f":"'CF ASSUMPTIONS'!AT61","v":0},{"$f":"'CF ASSUMPTIONS'!AU61","v":0},{"$f":"'CF ASSUMPTIONS'!AV61","v":0},{"$f":"'CF ASSUMPTIONS'!AW61","v":0},{"$f":"'CF ASSUMPTIONS'!AX61","v":0},{"$f":"'CF ASSUMPTIONS'!AY61","v":0},{"$f":"'CF ASSUMPTIONS'!AZ61","v":0},{"$f":"'CF ASSUMPTIONS'!BA61","v":0},{"$f":"'CF ASSUMPTIONS'!BB61","v":0},{"$f":"'CF ASSUMPTIONS'!BC61","v":0},{"$f":"'CF ASSUMPTIONS'!BD61","v":0},{"$f":"'CF ASSUMPTIONS'!BE61","v":0},{"$f":"'CF ASSUMPTIONS'!BF61","v":0},{"$f":"'CF ASSUMPTIONS'!BG61","v":0},{"$f":"'CF ASSUMPTIONS'!BH61","v":0},{"$f":"'CF ASSUMPTIONS'!BI61","v":0},{"$f":"'CF ASSUMPTIONS'!BJ61","v":0},{"$f":"'CF ASSUMPTIONS'!BK61","v":0},{"$f":"'CF ASSUMPTIONS'!BL61","v":0},{"$f":"'CF ASSUMPTIONS'!BM61","v":0},{"$f":"'CF ASSUMPTIONS'!BN61","v":0},{"$f":"'CF ASSUMPTIONS'!BO61","v":0},{"$f":"'CF ASSUMPTIONS'!BP61","v":0},{"$f":"'CF ASSUMPTIONS'!BQ61","v":0},{"$f":"'CF ASSUMPTIONS'!BR61","v":0},{"$f":"'CF ASSUMPTIONS'!BS61","v":0},{"$f":"'CF ASSUMPTIONS'!BT61","v":0},{"$f":"'CF ASSUMPTIONS'!BU61","v":0},{"$f":"'CF ASSUMPTIONS'!BV61","v":0},{"$f":"'CF ASSUMPTIONS'!BW61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$64","v":0},{"$f":"-'FULL VIEW'!$W$64","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B62","v":"AUTO, TOLL"},{"$f":"'CF ASSUMPTIONS'!P62","v":0},{"$f":"'CF ASSUMPTIONS'!Q62","v":0},{"$f":"'CF ASSUMPTIONS'!R62","v":0},{"$f":"'CF ASSUMPTIONS'!S62","v":0},{"$f":"'CF ASSUMPTIONS'!T62","v":0},{"$f":"'CF ASSUMPTIONS'!U62","v":0},{"$f":"'CF ASSUMPTIONS'!V62","v":0},{"$f":"'CF ASSUMPTIONS'!W62","v":0},{"$f":"'CF ASSUMPTIONS'!X62","v":0},{"$f":"'CF ASSUMPTIONS'!Y62","v":0},{"$f":"'CF ASSUMPTIONS'!Z62","v":0},{"$f":"'CF ASSUMPTIONS'!AA62","v":0},{"$f":"'CF ASSUMPTIONS'!AB62","v":0},{"$f":"'CF ASSUMPTIONS'!AC62","v":0},{"$f":"'CF ASSUMPTIONS'!AD62","v":0},{"$f":"'CF ASSUMPTIONS'!AE62","v":0},{"$f":"'CF ASSUMPTIONS'!AF62","v":0},{"$f":"'CF ASSUMPTIONS'!AG62","v":0},{"$f":"'CF ASSUMPTIONS'!AH62","v":0},{"$f":"'CF ASSUMPTIONS'!AI62","v":0},{"$f":"'CF ASSUMPTIONS'!AJ62","v":0},{"$f":"'CF ASSUMPTIONS'!AK62","v":0},{"$f":"'CF ASSUMPTIONS'!AL62","v":0},{"$f":"'CF ASSUMPTIONS'!AM62","v":0},{"$f":"'CF ASSUMPTIONS'!AN62","v":0},{"$f":"'CF ASSUMPTIONS'!AO62","v":0},{"$f":"'CF ASSUMPTIONS'!AP62","v":0},{"$f":"'CF ASSUMPTIONS'!AQ62","v":0},{"$f":"'CF ASSUMPTIONS'!AR62","v":0},{"$f":"'CF ASSUMPTIONS'!AS62","v":0},{"$f":"'CF ASSUMPTIONS'!AT62","v":0},{"$f":"'CF ASSUMPTIONS'!AU62","v":0},{"$f":"'CF ASSUMPTIONS'!AV62","v":0},{"$f":"'CF ASSUMPTIONS'!AW62","v":0},{"$f":"'CF ASSUMPTIONS'!AX62","v":0},{"$f":"'CF ASSUMPTIONS'!AY62","v":0},{"$f":"'CF ASSUMPTIONS'!AZ62","v":0},{"$f":"'CF ASSUMPTIONS'!BA62","v":0},{"$f":"'CF ASSUMPTIONS'!BB62","v":0},{"$f":"'CF ASSUMPTIONS'!BC62","v":0},{"$f":"'CF ASSUMPTIONS'!BD62","v":0},{"$f":"'CF ASSUMPTIONS'!BE62","v":0},{"$f":"'CF ASSUMPTIONS'!BF62","v":0},{"$f":"'CF ASSUMPTIONS'!BG62","v":0},{"$f":"'CF ASSUMPTIONS'!BH62","v":0},{"$f":"'CF ASSUMPTIONS'!BI62","v":0},{"$f":"'CF ASSUMPTIONS'!BJ62","v":0},{"$f":"'CF ASSUMPTIONS'!BK62","v":0},{"$f":"'CF ASSUMPTIONS'!BL62","v":0},{"$f":"'CF ASSUMPTIONS'!BM62","v":0},{"$f":"'CF ASSUMPTIONS'!BN62","v":0},{"$f":"'CF ASSUMPTIONS'!BO62","v":0},{"$f":"'CF ASSUMPTIONS'!BP62","v":0},{"$f":"'CF ASSUMPTIONS'!BQ62","v":0},{"$f":"'CF ASSUMPTIONS'!BR62","v":0},{"$f":"'CF ASSUMPTIONS'!BS62","v":0},{"$f":"'CF ASSUMPTIONS'!BT62","v":0},{"$f":"'CF ASSUMPTIONS'!BU62","v":0},{"$f":"'CF ASSUMPTIONS'!BV62","v":0},{"$f":"'CF ASSUMPTIONS'!BW62","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$65","v":0},{"$f":"-'FULL VIEW'!$W$65","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B63","v":"CHARITABLE GIVING"},{"$f":"'CF ASSUMPTIONS'!P63","v":0},{"$f":"'CF ASSUMPTIONS'!Q63","v":0},{"$f":"'CF ASSUMPTIONS'!R63","v":0},{"$f":"'CF ASSUMPTIONS'!S63","v":0},{"$f":"'CF ASSUMPTIONS'!T63","v":0},{"$f":"'CF ASSUMPTIONS'!U63","v":0},{"$f":"'CF ASSUMPTIONS'!V63","v":0},{"$f":"'CF ASSUMPTIONS'!W63","v":0},{"$f":"'CF ASSUMPTIONS'!X63","v":0},{"$f":"'CF ASSUMPTIONS'!Y63","v":0},{"$f":"'CF ASSUMPTIONS'!Z63","v":0},{"$f":"'CF ASSUMPTIONS'!AA63","v":0},{"$f":"'CF ASSUMPTIONS'!AB63","v":0},{"$f":"'CF ASSUMPTIONS'!AC63","v":0},{"$f":"'CF ASSUMPTIONS'!AD63","v":0},{"$f":"'CF ASSUMPTIONS'!AE63","v":0},{"$f":"'CF ASSUMPTIONS'!AF63","v":0},{"$f":"'CF ASSUMPTIONS'!AG63","v":0},{"$f":"'CF ASSUMPTIONS'!AH63","v":0},{"$f":"'CF ASSUMPTIONS'!AI63","v":0},{"$f":"'CF ASSUMPTIONS'!AJ63","v":0},{"$f":"'CF ASSUMPTIONS'!AK63","v":0},{"$f":"'CF ASSUMPTIONS'!AL63","v":0},{"$f":"'CF ASSUMPTIONS'!AM63","v":0},{"$f":"'CF ASSUMPTIONS'!AN63","v":0},{"$f":"'CF ASSUMPTIONS'!AO63","v":0},{"$f":"'CF ASSUMPTIONS'!AP63","v":0},{"$f":"'CF ASSUMPTIONS'!AQ63","v":0},{"$f":"'CF ASSUMPTIONS'!AR63","v":0},{"$f":"'CF ASSUMPTIONS'!AS63","v":0},{"$f":"'CF ASSUMPTIONS'!AT63","v":0},{"$f":"'CF ASSUMPTIONS'!AU63","v":0},{"$f":"'CF ASSUMPTIONS'!AV63","v":0},{"$f":"'CF ASSUMPTIONS'!AW63","v":0},{"$f":"'CF ASSUMPTIONS'!AX63","v":0},{"$f":"'CF ASSUMPTIONS'!AY63","v":0},{"$f":"'CF ASSUMPTIONS'!AZ63","v":0},{"$f":"'CF ASSUMPTIONS'!BA63","v":0},{"$f":"'CF ASSUMPTIONS'!BB63","v":0},{"$f":"'CF ASSUMPTIONS'!BC63","v":0},{"$f":"'CF ASSUMPTIONS'!BD63","v":0},{"$f":"'CF ASSUMPTIONS'!BE63","v":0},{"$f":"'CF ASSUMPTIONS'!BF63","v":0},{"$f":"'CF ASSUMPTIONS'!BG63","v":0},{"$f":"'CF ASSUMPTIONS'!BH63","v":0},{"$f":"'CF ASSUMPTIONS'!BI63","v":0},{"$f":"'CF ASSUMPTIONS'!BJ63","v":0},{"$f":"'CF ASSUMPTIONS'!BK63","v":0},{"$f":"'CF ASSUMPTIONS'!BL63","v":0},{"$f":"'CF ASSUMPTIONS'!BM63","v":0},{"$f":"'CF ASSUMPTIONS'!BN63","v":0},{"$f":"'CF ASSUMPTIONS'!BO63","v":0},{"$f":"'CF ASSUMPTIONS'!BP63","v":0},{"$f":"'CF ASSUMPTIONS'!BQ63","v":0},{"$f":"'CF ASSUMPTIONS'!BR63","v":0},{"$f":"'CF ASSUMPTIONS'!BS63","v":0},{"$f":"'CF ASSUMPTIONS'!BT63","v":0},{"$f":"'CF ASSUMPTIONS'!BU63","v":0},{"$f":"'CF ASSUMPTIONS'!BV63","v":0},{"$f":"'CF ASSUMPTIONS'!BW63","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$66","v":0},{"$f":"-'FULL VIEW'!$W$66","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B64","v":"CLOTHING"},{"$f":"'CF ASSUMPTIONS'!P64","v":0},{"$f":"'CF ASSUMPTIONS'!Q64","v":0},{"$f":"'CF ASSUMPTIONS'!R64","v":0},{"$f":"'CF ASSUMPTIONS'!S64","v":0},{"$f":"'CF ASSUMPTIONS'!T64","v":0},{"$f":"'CF ASSUMPTIONS'!U64","v":0},{"$f":"'CF ASSUMPTIONS'!V64","v":0},{"$f":"'CF ASSUMPTIONS'!W64","v":0},{"$f":"'CF ASSUMPTIONS'!X64","v":0},{"$f":"'CF ASSUMPTIONS'!Y64","v":0},{"$f":"'CF ASSUMPTIONS'!Z64","v":0},{"$f":"'CF ASSUMPTIONS'!AA64","v":0},{"$f":"'CF ASSUMPTIONS'!AB64","v":0},{"$f":"'CF ASSUMPTIONS'!AC64","v":0},{"$f":"'CF ASSUMPTIONS'!AD64","v":0},{"$f":"'CF ASSUMPTIONS'!AE64","v":0},{"$f":"'CF ASSUMPTIONS'!AF64","v":0},{"$f":"'CF ASSUMPTIONS'!AG64","v":0},{"$f":"'CF ASSUMPTIONS'!AH64","v":0},{"$f":"'CF ASSUMPTIONS'!AI64","v":0},{"$f":"'CF ASSUMPTIONS'!AJ64","v":0},{"$f":"'CF ASSUMPTIONS'!AK64","v":0},{"$f":"'CF ASSUMPTIONS'!AL64","v":0},{"$f":"'CF ASSUMPTIONS'!AM64","v":0},{"$f":"'CF ASSUMPTIONS'!AN64","v":0},{"$f":"'CF ASSUMPTIONS'!AO64","v":0},{"$f":"'CF ASSUMPTIONS'!AP64","v":0},{"$f":"'CF ASSUMPTIONS'!AQ64","v":0},{"$f":"'CF ASSUMPTIONS'!AR64","v":0},{"$f":"'CF ASSUMPTIONS'!AS64","v":0},{"$f":"'CF ASSUMPTIONS'!AT64","v":0},{"$f":"'CF ASSUMPTIONS'!AU64","v":0},{"$f":"'CF ASSUMPTIONS'!AV64","v":0},{"$f":"'CF ASSUMPTIONS'!AW64","v":0},{"$f":"'CF ASSUMPTIONS'!AX64","v":0},{"$f":"'CF ASSUMPTIONS'!AY64","v":0},{"$f":"'CF ASSUMPTIONS'!AZ64","v":0},{"$f":"'CF ASSUMPTIONS'!BA64","v":0},{"$f":"'CF ASSUMPTIONS'!BB64","v":0},{"$f":"'CF ASSUMPTIONS'!BC64","v":0},{"$f":"'CF ASSUMPTIONS'!BD64","v":0},{"$f":"'CF ASSUMPTIONS'!BE64","v":0},{"$f":"'CF ASSUMPTIONS'!BF64","v":0},{"$f":"'CF ASSUMPTIONS'!BG64","v":0},{"$f":"'CF ASSUMPTIONS'!BH64","v":0},{"$f":"'CF ASSUMPTIONS'!BI64","v":0},{"$f":"'CF ASSUMPTIONS'!BJ64","v":0},{"$f":"'CF ASSUMPTIONS'!BK64","v":0},{"$f":"'CF ASSUMPTIONS'!BL64","v":0},{"$f":"'CF ASSUMPTIONS'!BM64","v":0},{"$f":"'CF ASSUMPTIONS'!BN64","v":0},{"$f":"'CF ASSUMPTIONS'!BO64","v":0},{"$f":"'CF ASSUMPTIONS'!BP64","v":0},{"$f":"'CF ASSUMPTIONS'!BQ64","v":0},{"$f":"'CF ASSUMPTIONS'!BR64","v":0},{"$f":"'CF ASSUMPTIONS'!BS64","v":0},{"$f":"'CF ASSUMPTIONS'!BT64","v":0},{"$f":"'CF ASSUMPTIONS'!BU64","v":0},{"$f":"'CF ASSUMPTIONS'!BV64","v":0},{"$f":"'CF ASSUMPTIONS'!BW64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$67","v":0},{"$f":"-'FULL VIEW'!$W$67","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B65","v":"DEBT REPAYMENT, OTHER"},{"$f":"'CF ASSUMPTIONS'!P65","v":0},{"$f":"'CF ASSUMPTIONS'!Q65","v":0},{"$f":"'CF ASSUMPTIONS'!R65","v":0},{"$f":"'CF ASSUMPTIONS'!S65","v":0},{"$f":"'CF ASSUMPTIONS'!T65","v":0},{"$f":"'CF ASSUMPTIONS'!U65","v":0},{"$f":"'CF ASSUMPTIONS'!V65","v":0},{"$f":"'CF ASSUMPTIONS'!W65","v":0},{"$f":"'CF ASSUMPTIONS'!X65","v":0},{"$f":"'CF ASSUMPTIONS'!Y65","v":0},{"$f":"'CF ASSUMPTIONS'!Z65","v":0},{"$f":"'CF ASSUMPTIONS'!AA65","v":0},{"$f":"'CF ASSUMPTIONS'!AB65","v":0},{"$f":"'CF ASSUMPTIONS'!AC65","v":0},{"$f":"'CF ASSUMPTIONS'!AD65","v":0},{"$f":"'CF ASSUMPTIONS'!AE65","v":0},{"$f":"'CF ASSUMPTIONS'!AF65","v":0},{"$f":"'CF ASSUMPTIONS'!AG65","v":0},{"$f":"'CF ASSUMPTIONS'!AH65","v":0},{"$f":"'CF ASSUMPTIONS'!AI65","v":0},{"$f":"'CF ASSUMPTIONS'!AJ65","v":0},{"$f":"'CF ASSUMPTIONS'!AK65","v":0},{"$f":"'CF ASSUMPTIONS'!AL65","v":0},{"$f":"'CF ASSUMPTIONS'!AM65","v":0},{"$f":"'CF ASSUMPTIONS'!AN65","v":0},{"$f":"'CF ASSUMPTIONS'!AO65","v":0},{"$f":"'CF ASSUMPTIONS'!AP65","v":0},{"$f":"'CF ASSUMPTIONS'!AQ65","v":0},{"$f":"'CF ASSUMPTIONS'!AR65","v":0},{"$f":"'CF ASSUMPTIONS'!AS65","v":0},{"$f":"'CF ASSUMPTIONS'!AT65","v":0},{"$f":"'CF ASSUMPTIONS'!AU65","v":0},{"$f":"'CF ASSUMPTIONS'!AV65","v":0},{"$f":"'CF ASSUMPTIONS'!AW65","v":0},{"$f":"'CF ASSUMPTIONS'!AX65","v":0},{"$f":"'CF ASSUMPTIONS'!AY65","v":0},{"$f":"'CF ASSUMPTIONS'!AZ65","v":0},{"$f":"'CF ASSUMPTIONS'!BA65","v":0},{"$f":"'CF ASSUMPTIONS'!BB65","v":0},{"$f":"'CF ASSUMPTIONS'!BC65","v":0},{"$f":"'CF ASSUMPTIONS'!BD65","v":0},{"$f":"'CF ASSUMPTIONS'!BE65","v":0},{"$f":"'CF ASSUMPTIONS'!BF65","v":0},{"$f":"'CF ASSUMPTIONS'!BG65","v":0},{"$f":"'CF ASSUMPTIONS'!BH65","v":0},{"$f":"'CF ASSUMPTIONS'!BI65","v":0},{"$f":"'CF ASSUMPTIONS'!BJ65","v":0},{"$f":"'CF ASSUMPTIONS'!BK65","v":0},{"$f":"'CF ASSUMPTIONS'!BL65","v":0},{"$f":"'CF ASSUMPTIONS'!BM65","v":0},{"$f":"'CF ASSUMPTIONS'!BN65","v":0},{"$f":"'CF ASSUMPTIONS'!BO65","v":0},{"$f":"'CF ASSUMPTIONS'!BP65","v":0},{"$f":"'CF ASSUMPTIONS'!BQ65","v":0},{"$f":"'CF ASSUMPTIONS'!BR65","v":0},{"$f":"'CF ASSUMPTIONS'!BS65","v":0},{"$f":"'CF ASSUMPTIONS'!BT65","v":0},{"$f":"'CF ASSUMPTIONS'!BU65","v":0},{"$f":"'CF ASSUMPTIONS'!BV65","v":0},{"$f":"'CF ASSUMPTIONS'!BW65","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$68","v":0},{"$f":"-'FULL VIEW'!$W$68","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B66","v":"DEPENDENT CARE"},{"$f":"'CF ASSUMPTIONS'!P66","v":0},{"$f":"'CF ASSUMPTIONS'!Q66","v":0},{"$f":"'CF ASSUMPTIONS'!R66","v":0},{"$f":"'CF ASSUMPTIONS'!S66","v":0},{"$f":"'CF ASSUMPTIONS'!T66","v":0},{"$f":"'CF ASSUMPTIONS'!U66","v":0},{"$f":"'CF ASSUMPTIONS'!V66","v":0},{"$f":"'CF ASSUMPTIONS'!W66","v":0},{"$f":"'CF ASSUMPTIONS'!X66","v":0},{"$f":"'CF ASSUMPTIONS'!Y66","v":0},{"$f":"'CF ASSUMPTIONS'!Z66","v":0},{"$f":"'CF ASSUMPTIONS'!AA66","v":0},{"$f":"'CF ASSUMPTIONS'!AB66","v":0},{"$f":"'CF ASSUMPTIONS'!AC66","v":0},{"$f":"'CF ASSUMPTIONS'!AD66","v":0},{"$f":"'CF ASSUMPTIONS'!AE66","v":0},{"$f":"'CF ASSUMPTIONS'!AF66","v":0},{"$f":"'CF ASSUMPTIONS'!AG66","v":0},{"$f":"'CF ASSUMPTIONS'!AH66","v":0},{"$f":"'CF ASSUMPTIONS'!AI66","v":0},{"$f":"'CF ASSUMPTIONS'!AJ66","v":0},{"$f":"'CF ASSUMPTIONS'!AK66","v":0},{"$f":"'CF ASSUMPTIONS'!AL66","v":0},{"$f":"'CF ASSUMPTIONS'!AM66","v":0},{"$f":"'CF ASSUMPTIONS'!AN66","v":0},{"$f":"'CF ASSUMPTIONS'!AO66","v":0},{"$f":"'CF ASSUMPTIONS'!AP66","v":0},{"$f":"'CF ASSUMPTIONS'!AQ66","v":0},{"$f":"'CF ASSUMPTIONS'!AR66","v":0},{"$f":"'CF ASSUMPTIONS'!AS66","v":0},{"$f":"'CF ASSUMPTIONS'!AT66","v":0},{"$f":"'CF ASSUMPTIONS'!AU66","v":0},{"$f":"'CF ASSUMPTIONS'!AV66","v":0},{"$f":"'CF ASSUMPTIONS'!AW66","v":0},{"$f":"'CF ASSUMPTIONS'!AX66","v":0},{"$f":"'CF ASSUMPTIONS'!AY66","v":0},{"$f":"'CF ASSUMPTIONS'!AZ66","v":0},{"$f":"'CF ASSUMPTIONS'!BA66","v":0},{"$f":"'CF ASSUMPTIONS'!BB66","v":0},{"$f":"'CF ASSUMPTIONS'!BC66","v":0},{"$f":"'CF ASSUMPTIONS'!BD66","v":0},{"$f":"'CF ASSUMPTIONS'!BE66","v":0},{"$f":"'CF ASSUMPTIONS'!BF66","v":0},{"$f":"'CF ASSUMPTIONS'!BG66","v":0},{"$f":"'CF ASSUMPTIONS'!BH66","v":0},{"$f":"'CF ASSUMPTIONS'!BI66","v":0},{"$f":"'CF ASSUMPTIONS'!BJ66","v":0},{"$f":"'CF ASSUMPTIONS'!BK66","v":0},{"$f":"'CF ASSUMPTIONS'!BL66","v":0},{"$f":"'CF ASSUMPTIONS'!BM66","v":0},{"$f":"'CF ASSUMPTIONS'!BN66","v":0},{"$f":"'CF ASSUMPTIONS'!BO66","v":0},{"$f":"'CF ASSUMPTIONS'!BP66","v":0},{"$f":"'CF ASSUMPTIONS'!BQ66","v":0},{"$f":"'CF ASSUMPTIONS'!BR66","v":0},{"$f":"'CF ASSUMPTIONS'!BS66","v":0},{"$f":"'CF ASSUMPTIONS'!BT66","v":0},{"$f":"'CF ASSUMPTIONS'!BU66","v":0},{"$f":"'CF ASSUMPTIONS'!BV66","v":0},{"$f":"'CF ASSUMPTIONS'!BW66","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$69","v":0},{"$f":"-'FULL VIEW'!$W$69","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B67","v":"DINING OUT"},{"$f":"'CF ASSUMPTIONS'!P67","v":0},{"$f":"'CF ASSUMPTIONS'!Q67","v":0},{"$f":"'CF ASSUMPTIONS'!R67","v":0},{"$f":"'CF ASSUMPTIONS'!S67","v":0},{"$f":"'CF ASSUMPTIONS'!T67","v":0},{"$f":"'CF ASSUMPTIONS'!U67","v":0},{"$f":"'CF ASSUMPTIONS'!V67","v":0},{"$f":"'CF ASSUMPTIONS'!W67","v":0},{"$f":"'CF ASSUMPTIONS'!X67","v":0},{"$f":"'CF ASSUMPTIONS'!Y67","v":0},{"$f":"'CF ASSUMPTIONS'!Z67","v":0},{"$f":"'CF ASSUMPTIONS'!AA67","v":0},{"$f":"'CF ASSUMPTIONS'!AB67","v":0},{"$f":"'CF ASSUMPTIONS'!AC67","v":0},{"$f":"'CF ASSUMPTIONS'!AD67","v":0},{"$f":"'CF ASSUMPTIONS'!AE67","v":0},{"$f":"'CF ASSUMPTIONS'!AF67","v":0},{"$f":"'CF ASSUMPTIONS'!AG67","v":0},{"$f":"'CF ASSUMPTIONS'!AH67","v":0},{"$f":"'CF ASSUMPTIONS'!AI67","v":0},{"$f":"'CF ASSUMPTIONS'!AJ67","v":0},{"$f":"'CF ASSUMPTIONS'!AK67","v":0},{"$f":"'CF ASSUMPTIONS'!AL67","v":0},{"$f":"'CF ASSUMPTIONS'!AM67","v":0},{"$f":"'CF ASSUMPTIONS'!AN67","v":0},{"$f":"'CF ASSUMPTIONS'!AO67","v":0},{"$f":"'CF ASSUMPTIONS'!AP67","v":0},{"$f":"'CF ASSUMPTIONS'!AQ67","v":0},{"$f":"'CF ASSUMPTIONS'!AR67","v":0},{"$f":"'CF ASSUMPTIONS'!AS67","v":0},{"$f":"'CF ASSUMPTIONS'!AT67","v":0},{"$f":"'CF ASSUMPTIONS'!AU67","v":0},{"$f":"'CF ASSUMPTIONS'!AV67","v":0},{"$f":"'CF ASSUMPTIONS'!AW67","v":0},{"$f":"'CF ASSUMPTIONS'!AX67","v":0},{"$f":"'CF ASSUMPTIONS'!AY67","v":0},{"$f":"'CF ASSUMPTIONS'!AZ67","v":0},{"$f":"'CF ASSUMPTIONS'!BA67","v":0},{"$f":"'CF ASSUMPTIONS'!BB67","v":0},{"$f":"'CF ASSUMPTIONS'!BC67","v":0},{"$f":"'CF ASSUMPTIONS'!BD67","v":0},{"$f":"'CF ASSUMPTIONS'!BE67","v":0},{"$f":"'CF ASSUMPTIONS'!BF67","v":0},{"$f":"'CF ASSUMPTIONS'!BG67","v":0},{"$f":"'CF ASSUMPTIONS'!BH67","v":0},{"$f":"'CF ASSUMPTIONS'!BI67","v":0},{"$f":"'CF ASSUMPTIONS'!BJ67","v":0},{"$f":"'CF ASSUMPTIONS'!BK67","v":0},{"$f":"'CF ASSUMPTIONS'!BL67","v":0},{"$f":"'CF ASSUMPTIONS'!BM67","v":0},{"$f":"'CF ASSUMPTIONS'!BN67","v":0},{"$f":"'CF ASSUMPTIONS'!BO67","v":0},{"$f":"'CF ASSUMPTIONS'!BP67","v":0},{"$f":"'CF ASSUMPTIONS'!BQ67","v":0},{"$f":"'CF ASSUMPTIONS'!BR67","v":0},{"$f":"'CF ASSUMPTIONS'!BS67","v":0},{"$f":"'CF ASSUMPTIONS'!BT67","v":0},{"$f":"'CF ASSUMPTIONS'!BU67","v":0},{"$f":"'CF ASSUMPTIONS'!BV67","v":0},{"$f":"'CF ASSUMPTIONS'!BW67","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$70","v":0},{"$f":"-'FULL VIEW'!$W$70","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B68","v":"DISABILITY INSURANCE"},{"$f":"'CF ASSUMPTIONS'!P68","v":0},{"$f":"'CF ASSUMPTIONS'!Q68","v":0},{"$f":"'CF ASSUMPTIONS'!R68","v":0},{"$f":"'CF ASSUMPTIONS'!S68","v":0},{"$f":"'CF ASSUMPTIONS'!T68","v":0},{"$f":"'CF ASSUMPTIONS'!U68","v":0},{"$f":"'CF ASSUMPTIONS'!V68","v":0},{"$f":"'CF ASSUMPTIONS'!W68","v":0},{"$f":"'CF ASSUMPTIONS'!X68","v":0},{"$f":"'CF ASSUMPTIONS'!Y68","v":0},{"$f":"'CF ASSUMPTIONS'!Z68","v":0},{"$f":"'CF ASSUMPTIONS'!AA68","v":0},{"$f":"'CF ASSUMPTIONS'!AB68","v":0},{"$f":"'CF ASSUMPTIONS'!AC68","v":0},{"$f":"'CF ASSUMPTIONS'!AD68","v":0},{"$f":"'CF ASSUMPTIONS'!AE68","v":0},{"$f":"'CF ASSUMPTIONS'!AF68","v":0},{"$f":"'CF ASSUMPTIONS'!AG68","v":0},{"$f":"'CF ASSUMPTIONS'!AH68","v":0},{"$f":"'CF ASSUMPTIONS'!AI68","v":0},{"$f":"'CF ASSUMPTIONS'!AJ68","v":0},{"$f":"'CF ASSUMPTIONS'!AK68","v":0},{"$f":"'CF ASSUMPTIONS'!AL68","v":0},{"$f":"'CF ASSUMPTIONS'!AM68","v":0},{"$f":"'CF ASSUMPTIONS'!AN68","v":0},{"$f":"'CF ASSUMPTIONS'!AO68","v":0},{"$f":"'CF ASSUMPTIONS'!AP68","v":0},{"$f":"'CF ASSUMPTIONS'!AQ68","v":0},{"$f":"'CF ASSUMPTIONS'!AR68","v":0},{"$f":"'CF ASSUMPTIONS'!AS68","v":0},{"$f":"'CF ASSUMPTIONS'!AT68","v":0},{"$f":"'CF ASSUMPTIONS'!AU68","v":0},{"$f":"'CF ASSUMPTIONS'!AV68","v":0},{"$f":"'CF ASSUMPTIONS'!AW68","v":0},{"$f":"'CF ASSUMPTIONS'!AX68","v":0},{"$f":"'CF ASSUMPTIONS'!AY68","v":0},{"$f":"'CF ASSUMPTIONS'!AZ68","v":0},{"$f":"'CF ASSUMPTIONS'!BA68","v":0},{"$f":"'CF ASSUMPTIONS'!BB68","v":0},{"$f":"'CF ASSUMPTIONS'!BC68","v":0},{"$f":"'CF ASSUMPTIONS'!BD68","v":0},{"$f":"'CF ASSUMPTIONS'!BE68","v":0},{"$f":"'CF ASSUMPTIONS'!BF68","v":0},{"$f":"'CF ASSUMPTIONS'!BG68","v":0},{"$f":"'CF ASSUMPTIONS'!BH68","v":0},{"$f":"'CF ASSUMPTIONS'!BI68","v":0},{"$f":"'CF ASSUMPTIONS'!BJ68","v":0},{"$f":"'CF ASSUMPTIONS'!BK68","v":0},{"$f":"'CF ASSUMPTIONS'!BL68","v":0},{"$f":"'CF ASSUMPTIONS'!BM68","v":0},{"$f":"'CF ASSUMPTIONS'!BN68","v":0},{"$f":"'CF ASSUMPTIONS'!BO68","v":0},{"$f":"'CF ASSUMPTIONS'!BP68","v":0},{"$f":"'CF ASSUMPTIONS'!BQ68","v":0},{"$f":"'CF ASSUMPTIONS'!BR68","v":0},{"$f":"'CF ASSUMPTIONS'!BS68","v":0},{"$f":"'CF ASSUMPTIONS'!BT68","v":0},{"$f":"'CF ASSUMPTIONS'!BU68","v":0},{"$f":"'CF ASSUMPTIONS'!BV68","v":0},{"$f":"'CF ASSUMPTIONS'!BW68","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-'FULL VIEW'!$V$71","v":0},{"$f":"-'FULL VIEW'!$W$71","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B69","v":"EDUCATION"},{"$f":"'CF ASSUMPTIONS'!P69","v":0},{"$f":"'CF ASSUMPTIONS'!Q69","v":0},{"$f":"'CF ASSUMPTIONS'!R69","v":0},{"$f":"'CF ASSUMPTIONS'!S69","v":0},{"$f":"'CF ASSUMPTIONS'!T69","v":0},{"$f":"'CF ASSUMPTIONS'!U69","v":0},{"$f":"'CF ASSUMPTIONS'!V69","v":0},{"$f":"'CF ASSUMPTIONS'!W69","v":0},{"$f":"'CF ASSUMPTIONS'!X69","v":0},{"$f":"'CF ASSUMPTIONS'!Y69","v":0},{"$f":"'CF ASSUMPTIONS'!Z69","v":0},{"$f":"'CF ASSUMPTIONS'!AA69","v":0},{"$f":"'CF ASSUMPTIONS'!AB69","v":0},{"$f":"'CF ASSUMPTIONS'!AC69","v":0},{"$f":"'CF ASSUMPTIONS'!AD69","v":0},{"$f":"'CF ASSUMPTIONS'!AE69","v":0},{"$f":"'CF ASSUMPTIONS'!AF69","v":0},{"$f":"'CF ASSUMPTIONS'!AG69","v":0},{"$f":"'CF ASSUMPTIONS'!AH69","v":0},{"$f":"'CF ASSUMPTIONS'!AI69","v":0},{"$f":"'CF ASSUMPTIONS'!AJ69","v":0},{"$f":"'CF ASSUMPTIONS'!AK69","v":0},{"$f":"'CF ASSUMPTIONS'!AL69","v":0},{"$f":"'CF ASSUMPTIONS'!AM69","v":0},{"$f":"'CF ASSUMPTIONS'!AN69","v":0},{"$f":"'CF ASSUMPTIONS'!AO69","v":0},{"$f":"'CF ASSUMPTIONS'!AP69","v":0},{"$f":"'CF ASSUMPTIONS'!AQ69","v":0},{"$f":"'CF ASSUMPTIONS'!AR69","v":0},{"$f":"'CF ASSUMPTIONS'!AS69","v":0},{"$f":"'CF ASSUMPTIONS'!AT69","v":0},{"$f":"'CF ASSUMPTIONS'!AU69","v":0},{"$f":"'CF ASSUMPTIONS'!AV69","v":0},{"$f":"'CF ASSUMPTIONS'!AW69","v":0},{"$f":"'CF ASSUMPTIONS'!AX69","v":0},{"$f":"'CF ASSUMPTIONS'!AY69","v":0},{"$f":"'CF ASSUMPTIONS'!AZ69","v":0},{"$f":"'CF ASSUMPTIONS'!BA69","v":0},{"$f":"'CF ASSUMPTIONS'!BB69","v":0},{"$f":"'CF ASSUMPTIONS'!BC69","v":0},{"$f":"'CF ASSUMPTIONS'!BD69","v":0},{"$f":"'CF ASSUMPTIONS'!BE69","v":0},{"$f":"'CF ASSUMPTIONS'!BF69","v":0},{"$f":"'CF ASSUMPTIONS'!BG69","v":0},{"$f":"'CF ASSUMPTIONS'!BH69","v":0},{"$f":"'CF ASSUMPTIONS'!BI69","v":0},{"$f":"'CF ASSUMPTIONS'!BJ69","v":0},{"$f":"'CF ASSUMPTIONS'!BK69","v":0},{"$f":"'CF ASSUMPTIONS'!BL69","v":0},{"$f":"'CF ASSUMPTIONS'!BM69","v":0},{"$f":"'CF ASSUMPTIONS'!BN69","v":0},{"$f":"'CF ASSUMPTIONS'!BO69","v":0},{"$f":"'CF ASSUMPTIONS'!BP69","v":0},{"$f":"'CF ASSUMPTIONS'!BQ69","v":0},{"$f":"'CF ASSUMPTIONS'!BR69","v":0},{"$f":"'CF ASSUMPTIONS'!BS69","v":0},{"$f":"'CF ASSUMPTIONS'!BT69","v":0},{"$f":"'CF ASSUMPTIONS'!BU69","v":0},{"$f":"'CF ASSUMPTIONS'!BV69","v":0},{"$f":"'CF ASSUMPTIONS'!BW69","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B70","v":"ENTERTAINMENT, CABLE, INTERNET"},{"$f":"'CF ASSUMPTIONS'!P70","v":0},{"$f":"'CF ASSUMPTIONS'!Q70","v":0},{"$f":"'CF ASSUMPTIONS'!R70","v":0},{"$f":"'CF ASSUMPTIONS'!S70","v":0},{"$f":"'CF ASSUMPTIONS'!T70","v":0},{"$f":"'CF ASSUMPTIONS'!U70","v":0},{"$f":"'CF ASSUMPTIONS'!V70","v":0},{"$f":"'CF ASSUMPTIONS'!W70","v":0},{"$f":"'CF ASSUMPTIONS'!X70","v":0},{"$f":"'CF ASSUMPTIONS'!Y70","v":0},{"$f":"'CF ASSUMPTIONS'!Z70","v":0},{"$f":"'CF ASSUMPTIONS'!AA70","v":0},{"$f":"'CF ASSUMPTIONS'!AB70","v":0},{"$f":"'CF ASSUMPTIONS'!AC70","v":0},{"$f":"'CF ASSUMPTIONS'!AD70","v":0},{"$f":"'CF ASSUMPTIONS'!AE70","v":0},{"$f":"'CF ASSUMPTIONS'!AF70","v":0},{"$f":"'CF ASSUMPTIONS'!AG70","v":0},{"$f":"'CF ASSUMPTIONS'!AH70","v":0},{"$f":"'CF ASSUMPTIONS'!AI70","v":0},{"$f":"'CF ASSUMPTIONS'!AJ70","v":0},{"$f":"'CF ASSUMPTIONS'!AK70","v":0},{"$f":"'CF ASSUMPTIONS'!AL70","v":0},{"$f":"'CF ASSUMPTIONS'!AM70","v":0},{"$f":"'CF ASSUMPTIONS'!AN70","v":0},{"$f":"'CF ASSUMPTIONS'!AO70","v":0},{"$f":"'CF ASSUMPTIONS'!AP70","v":0},{"$f":"'CF ASSUMPTIONS'!AQ70","v":0},{"$f":"'CF ASSUMPTIONS'!AR70","v":0},{"$f":"'CF ASSUMPTIONS'!AS70","v":0},{"$f":"'CF ASSUMPTIONS'!AT70","v":0},{"$f":"'CF ASSUMPTIONS'!AU70","v":0},{"$f":"'CF ASSUMPTIONS'!AV70","v":0},{"$f":"'CF ASSUMPTIONS'!AW70","v":0},{"$f":"'CF ASSUMPTIONS'!AX70","v":0},{"$f":"'CF ASSUMPTIONS'!AY70","v":0},{"$f":"'CF ASSUMPTIONS'!AZ70","v":0},{"$f":"'CF ASSUMPTIONS'!BA70","v":0},{"$f":"'CF ASSUMPTIONS'!BB70","v":0},{"$f":"'CF ASSUMPTIONS'!BC70","v":0},{"$f":"'CF ASSUMPTIONS'!BD70","v":0},{"$f":"'CF ASSUMPTIONS'!BE70","v":0},{"$f":"'CF ASSUMPTIONS'!BF70","v":0},{"$f":"'CF ASSUMPTIONS'!BG70","v":0},{"$f":"'CF ASSUMPTIONS'!BH70","v":0},{"$f":"'CF ASSUMPTIONS'!BI70","v":0},{"$f":"'CF ASSUMPTIONS'!BJ70","v":0},{"$f":"'CF ASSUMPTIONS'!BK70","v":0},{"$f":"'CF ASSUMPTIONS'!BL70","v":0},{"$f":"'CF ASSUMPTIONS'!BM70","v":0},{"$f":"'CF ASSUMPTIONS'!BN70","v":0},{"$f":"'CF ASSUMPTIONS'!BO70","v":0},{"$f":"'CF ASSUMPTIONS'!BP70","v":0},{"$f":"'CF ASSUMPTIONS'!BQ70","v":0},{"$f":"'CF ASSUMPTIONS'!BR70","v":0},{"$f":"'CF ASSUMPTIONS'!BS70","v":0},{"$f":"'CF ASSUMPTIONS'!BT70","v":0},{"$f":"'CF ASSUMPTIONS'!BU70","v":0},{"$f":"'CF ASSUMPTIONS'!BV70","v":0},{"$f":"'CF ASSUMPTIONS'!BW70","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B71","v":"FOOD"},{"$f":"'CF ASSUMPTIONS'!P71","v":0},{"$f":"'CF ASSUMPTIONS'!Q71","v":0},{"$f":"'CF ASSUMPTIONS'!R71","v":0},{"$f":"'CF ASSUMPTIONS'!S71","v":0},{"$f":"'CF ASSUMPTIONS'!T71","v":0},{"$f":"'CF ASSUMPTIONS'!U71","v":0},{"$f":"'CF ASSUMPTIONS'!V71","v":0},{"$f":"'CF ASSUMPTIONS'!W71","v":0},{"$f":"'CF ASSUMPTIONS'!X71","v":0},{"$f":"'CF ASSUMPTIONS'!Y71","v":0},{"$f":"'CF ASSUMPTIONS'!Z71","v":0},{"$f":"'CF ASSUMPTIONS'!AA71","v":0},{"$f":"'CF ASSUMPTIONS'!AB71","v":0},{"$f":"'CF ASSUMPTIONS'!AC71","v":0},{"$f":"'CF ASSUMPTIONS'!AD71","v":0},{"$f":"'CF ASSUMPTIONS'!AE71","v":0},{"$f":"'CF ASSUMPTIONS'!AF71","v":0},{"$f":"'CF ASSUMPTIONS'!AG71","v":0},{"$f":"'CF ASSUMPTIONS'!AH71","v":0},{"$f":"'CF ASSUMPTIONS'!AI71","v":0},{"$f":"'CF ASSUMPTIONS'!AJ71","v":0},{"$f":"'CF ASSUMPTIONS'!AK71","v":0},{"$f":"'CF ASSUMPTIONS'!AL71","v":0},{"$f":"'CF ASSUMPTIONS'!AM71","v":0},{"$f":"'CF ASSUMPTIONS'!AN71","v":0},{"$f":"'CF ASSUMPTIONS'!AO71","v":0},{"$f":"'CF ASSUMPTIONS'!AP71","v":0},{"$f":"'CF ASSUMPTIONS'!AQ71","v":0},{"$f":"'CF ASSUMPTIONS'!AR71","v":0},{"$f":"'CF ASSUMPTIONS'!AS71","v":0},{"$f":"'CF ASSUMPTIONS'!AT71","v":0},{"$f":"'CF ASSUMPTIONS'!AU71","v":0},{"$f":"'CF ASSUMPTIONS'!AV71","v":0},{"$f":"'CF ASSUMPTIONS'!AW71","v":0},{"$f":"'CF ASSUMPTIONS'!AX71","v":0},{"$f":"'CF ASSUMPTIONS'!AY71","v":0},{"$f":"'CF ASSUMPTIONS'!AZ71","v":0},{"$f":"'CF ASSUMPTIONS'!BA71","v":0},{"$f":"'CF ASSUMPTIONS'!BB71","v":0},{"$f":"'CF ASSUMPTIONS'!BC71","v":0},{"$f":"'CF ASSUMPTIONS'!BD71","v":0},{"$f":"'CF ASSUMPTIONS'!BE71","v":0},{"$f":"'CF ASSUMPTIONS'!BF71","v":0},{"$f":"'CF ASSUMPTIONS'!BG71","v":0},{"$f":"'CF ASSUMPTIONS'!BH71","v":0},{"$f":"'CF ASSUMPTIONS'!BI71","v":0},{"$f":"'CF ASSUMPTIONS'!BJ71","v":0},{"$f":"'CF ASSUMPTIONS'!BK71","v":0},{"$f":"'CF ASSUMPTIONS'!BL71","v":0},{"$f":"'CF ASSUMPTIONS'!BM71","v":0},{"$f":"'CF ASSUMPTIONS'!BN71","v":0},{"$f":"'CF ASSUMPTIONS'!BO71","v":0},{"$f":"'CF ASSUMPTIONS'!BP71","v":0},{"$f":"'CF ASSUMPTIONS'!BQ71","v":0},{"$f":"'CF ASSUMPTIONS'!BR71","v":0},{"$f":"'CF ASSUMPTIONS'!BS71","v":0},{"$f":"'CF ASSUMPTIONS'!BT71","v":0},{"$f":"'CF ASSUMPTIONS'!BU71","v":0},{"$f":"'CF ASSUMPTIONS'!BV71","v":0},{"$f":"'CF ASSUMPTIONS'!BW71","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B72","v":"GIFTS"},{"$f":"'CF ASSUMPTIONS'!P72","v":0},{"$f":"'CF ASSUMPTIONS'!Q72","v":0},{"$f":"'CF ASSUMPTIONS'!R72","v":0},{"$f":"'CF ASSUMPTIONS'!S72","v":0},{"$f":"'CF ASSUMPTIONS'!T72","v":0},{"$f":"'CF ASSUMPTIONS'!U72","v":0},{"$f":"'CF ASSUMPTIONS'!V72","v":0},{"$f":"'CF ASSUMPTIONS'!W72","v":0},{"$f":"'CF ASSUMPTIONS'!X72","v":0},{"$f":"'CF ASSUMPTIONS'!Y72","v":0},{"$f":"'CF ASSUMPTIONS'!Z72","v":0},{"$f":"'CF ASSUMPTIONS'!AA72","v":0},{"$f":"'CF ASSUMPTIONS'!AB72","v":0},{"$f":"'CF ASSUMPTIONS'!AC72","v":0},{"$f":"'CF ASSUMPTIONS'!AD72","v":0},{"$f":"'CF ASSUMPTIONS'!AE72","v":0},{"$f":"'CF ASSUMPTIONS'!AF72","v":0},{"$f":"'CF ASSUMPTIONS'!AG72","v":0},{"$f":"'CF ASSUMPTIONS'!AH72","v":0},{"$f":"'CF ASSUMPTIONS'!AI72","v":0},{"$f":"'CF ASSUMPTIONS'!AJ72","v":0},{"$f":"'CF ASSUMPTIONS'!AK72","v":0},{"$f":"'CF ASSUMPTIONS'!AL72","v":0},{"$f":"'CF ASSUMPTIONS'!AM72","v":0},{"$f":"'CF ASSUMPTIONS'!AN72","v":0},{"$f":"'CF ASSUMPTIONS'!AO72","v":0},{"$f":"'CF ASSUMPTIONS'!AP72","v":0},{"$f":"'CF ASSUMPTIONS'!AQ72","v":0},{"$f":"'CF ASSUMPTIONS'!AR72","v":0},{"$f":"'CF ASSUMPTIONS'!AS72","v":0},{"$f":"'CF ASSUMPTIONS'!AT72","v":0},{"$f":"'CF ASSUMPTIONS'!AU72","v":0},{"$f":"'CF ASSUMPTIONS'!AV72","v":0},{"$f":"'CF ASSUMPTIONS'!AW72","v":0},{"$f":"'CF ASSUMPTIONS'!AX72","v":0},{"$f":"'CF ASSUMPTIONS'!AY72","v":0},{"$f":"'CF ASSUMPTIONS'!AZ72","v":0},{"$f":"'CF ASSUMPTIONS'!BA72","v":0},{"$f":"'CF ASSUMPTIONS'!BB72","v":0},{"$f":"'CF ASSUMPTIONS'!BC72","v":0},{"$f":"'CF ASSUMPTIONS'!BD72","v":0},{"$f":"'CF ASSUMPTIONS'!BE72","v":0},{"$f":"'CF ASSUMPTIONS'!BF72","v":0},{"$f":"'CF ASSUMPTIONS'!BG72","v":0},{"$f":"'CF ASSUMPTIONS'!BH72","v":0},{"$f":"'CF ASSUMPTIONS'!BI72","v":0},{"$f":"'CF ASSUMPTIONS'!BJ72","v":0},{"$f":"'CF ASSUMPTIONS'!BK72","v":0},{"$f":"'CF ASSUMPTIONS'!BL72","v":0},{"$f":"'CF ASSUMPTIONS'!BM72","v":0},{"$f":"'CF ASSUMPTIONS'!BN72","v":0},{"$f":"'CF ASSUMPTIONS'!BO72","v":0},{"$f":"'CF ASSUMPTIONS'!BP72","v":0},{"$f":"'CF ASSUMPTIONS'!BQ72","v":0},{"$f":"'CF ASSUMPTIONS'!BR72","v":0},{"$f":"'CF ASSUMPTIONS'!BS72","v":0},{"$f":"'CF ASSUMPTIONS'!BT72","v":0},{"$f":"'CF ASSUMPTIONS'!BU72","v":0},{"$f":"'CF ASSUMPTIONS'!BV72","v":0},{"$f":"'CF ASSUMPTIONS'!BW72","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B73","v":"HOME, REPAIR"},{"$f":"'CF ASSUMPTIONS'!P73","v":0},{"$f":"'CF ASSUMPTIONS'!Q73","v":0},{"$f":"'CF ASSUMPTIONS'!R73","v":0},{"$f":"'CF ASSUMPTIONS'!S73","v":0},{"$f":"'CF ASSUMPTIONS'!T73","v":0},{"$f":"'CF ASSUMPTIONS'!U73","v":0},{"$f":"'CF ASSUMPTIONS'!V73","v":0},{"$f":"'CF ASSUMPTIONS'!W73","v":0},{"$f":"'CF ASSUMPTIONS'!X73","v":0},{"$f":"'CF ASSUMPTIONS'!Y73","v":0},{"$f":"'CF ASSUMPTIONS'!Z73","v":0},{"$f":"'CF ASSUMPTIONS'!AA73","v":0},{"$f":"'CF ASSUMPTIONS'!AB73","v":0},{"$f":"'CF ASSUMPTIONS'!AC73","v":0},{"$f":"'CF ASSUMPTIONS'!AD73","v":0},{"$f":"'CF ASSUMPTIONS'!AE73","v":0},{"$f":"'CF ASSUMPTIONS'!AF73","v":0},{"$f":"'CF ASSUMPTIONS'!AG73","v":0},{"$f":"'CF ASSUMPTIONS'!AH73","v":0},{"$f":"'CF ASSUMPTIONS'!AI73","v":0},{"$f":"'CF ASSUMPTIONS'!AJ73","v":0},{"$f":"'CF ASSUMPTIONS'!AK73","v":0},{"$f":"'CF ASSUMPTIONS'!AL73","v":0},{"$f":"'CF ASSUMPTIONS'!AM73","v":0},{"$f":"'CF ASSUMPTIONS'!AN73","v":0},{"$f":"'CF ASSUMPTIONS'!AO73","v":0},{"$f":"'CF ASSUMPTIONS'!AP73","v":0},{"$f":"'CF ASSUMPTIONS'!AQ73","v":0},{"$f":"'CF ASSUMPTIONS'!AR73","v":0},{"$f":"'CF ASSUMPTIONS'!AS73","v":0},{"$f":"'CF ASSUMPTIONS'!AT73","v":0},{"$f":"'CF ASSUMPTIONS'!AU73","v":0},{"$f":"'CF ASSUMPTIONS'!AV73","v":0},{"$f":"'CF ASSUMPTIONS'!AW73","v":0},{"$f":"'CF ASSUMPTIONS'!AX73","v":0},{"$f":"'CF ASSUMPTIONS'!AY73","v":0},{"$f":"'CF ASSUMPTIONS'!AZ73","v":0},{"$f":"'CF ASSUMPTIONS'!BA73","v":0},{"$f":"'CF ASSUMPTIONS'!BB73","v":0},{"$f":"'CF ASSUMPTIONS'!BC73","v":0},{"$f":"'CF ASSUMPTIONS'!BD73","v":0},{"$f":"'CF ASSUMPTIONS'!BE73","v":0},{"$f":"'CF ASSUMPTIONS'!BF73","v":0},{"$f":"'CF ASSUMPTIONS'!BG73","v":0},{"$f":"'CF ASSUMPTIONS'!BH73","v":0},{"$f":"'CF ASSUMPTIONS'!BI73","v":0},{"$f":"'CF ASSUMPTIONS'!BJ73","v":0},{"$f":"'CF ASSUMPTIONS'!BK73","v":0},{"$f":"'CF ASSUMPTIONS'!BL73","v":0},{"$f":"'CF ASSUMPTIONS'!BM73","v":0},{"$f":"'CF ASSUMPTIONS'!BN73","v":0},{"$f":"'CF ASSUMPTIONS'!BO73","v":0},{"$f":"'CF ASSUMPTIONS'!BP73","v":0},{"$f":"'CF ASSUMPTIONS'!BQ73","v":0},{"$f":"'CF ASSUMPTIONS'!BR73","v":0},{"$f":"'CF ASSUMPTIONS'!BS73","v":0},{"$f":"'CF ASSUMPTIONS'!BT73","v":0},{"$f":"'CF ASSUMPTIONS'!BU73","v":0},{"$f":"'CF ASSUMPTIONS'!BV73","v":0},{"$f":"'CF ASSUMPTIONS'!BW73","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B74","v":"HOME, MAINTENANCE - ROUTINE"},{"$f":"'CF ASSUMPTIONS'!P74","v":0},{"$f":"'CF ASSUMPTIONS'!Q74","v":0},{"$f":"'CF ASSUMPTIONS'!R74","v":0},{"$f":"'CF ASSUMPTIONS'!S74","v":0},{"$f":"'CF ASSUMPTIONS'!T74","v":0},{"$f":"'CF ASSUMPTIONS'!U74","v":0},{"$f":"'CF ASSUMPTIONS'!V74","v":0},{"$f":"'CF ASSUMPTIONS'!W74","v":0},{"$f":"'CF ASSUMPTIONS'!X74","v":0},{"$f":"'CF ASSUMPTIONS'!Y74","v":0},{"$f":"'CF ASSUMPTIONS'!Z74","v":0},{"$f":"'CF ASSUMPTIONS'!AA74","v":0},{"$f":"'CF ASSUMPTIONS'!AB74","v":0},{"$f":"'CF ASSUMPTIONS'!AC74","v":0},{"$f":"'CF ASSUMPTIONS'!AD74","v":0},{"$f":"'CF ASSUMPTIONS'!AE74","v":0},{"$f":"'CF ASSUMPTIONS'!AF74","v":0},{"$f":"'CF ASSUMPTIONS'!AG74","v":0},{"$f":"'CF ASSUMPTIONS'!AH74","v":0},{"$f":"'CF ASSUMPTIONS'!AI74","v":0},{"$f":"'CF ASSUMPTIONS'!AJ74","v":0},{"$f":"'CF ASSUMPTIONS'!AK74","v":0},{"$f":"'CF ASSUMPTIONS'!AL74","v":0},{"$f":"'CF ASSUMPTIONS'!AM74","v":0},{"$f":"'CF ASSUMPTIONS'!AN74","v":0},{"$f":"'CF ASSUMPTIONS'!AO74","v":0},{"$f":"'CF ASSUMPTIONS'!AP74","v":0},{"$f":"'CF ASSUMPTIONS'!AQ74","v":0},{"$f":"'CF ASSUMPTIONS'!AR74","v":0},{"$f":"'CF ASSUMPTIONS'!AS74","v":0},{"$f":"'CF ASSUMPTIONS'!AT74","v":0},{"$f":"'CF ASSUMPTIONS'!AU74","v":0},{"$f":"'CF ASSUMPTIONS'!AV74","v":0},{"$f":"'CF ASSUMPTIONS'!AW74","v":0},{"$f":"'CF ASSUMPTIONS'!AX74","v":0},{"$f":"'CF ASSUMPTIONS'!AY74","v":0},{"$f":"'CF ASSUMPTIONS'!AZ74","v":0},{"$f":"'CF ASSUMPTIONS'!BA74","v":0},{"$f":"'CF ASSUMPTIONS'!BB74","v":0},{"$f":"'CF ASSUMPTIONS'!BC74","v":0},{"$f":"'CF ASSUMPTIONS'!BD74","v":0},{"$f":"'CF ASSUMPTIONS'!BE74","v":0},{"$f":"'CF ASSUMPTIONS'!BF74","v":0},{"$f":"'CF ASSUMPTIONS'!BG74","v":0},{"$f":"'CF ASSUMPTIONS'!BH74","v":0},{"$f":"'CF ASSUMPTIONS'!BI74","v":0},{"$f":"'CF ASSUMPTIONS'!BJ74","v":0},{"$f":"'CF ASSUMPTIONS'!BK74","v":0},{"$f":"'CF ASSUMPTIONS'!BL74","v":0},{"$f":"'CF ASSUMPTIONS'!BM74","v":0},{"$f":"'CF ASSUMPTIONS'!BN74","v":0},{"$f":"'CF ASSUMPTIONS'!BO74","v":0},{"$f":"'CF ASSUMPTIONS'!BP74","v":0},{"$f":"'CF ASSUMPTIONS'!BQ74","v":0},{"$f":"'CF ASSUMPTIONS'!BR74","v":0},{"$f":"'CF ASSUMPTIONS'!BS74","v":0},{"$f":"'CF ASSUMPTIONS'!BT74","v":0},{"$f":"'CF ASSUMPTIONS'!BU74","v":0},{"$f":"'CF ASSUMPTIONS'!BV74","v":0},{"$f":"'CF ASSUMPTIONS'!BW74","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B75","v":"HOME, INSURANCE"},{"$f":"'CF ASSUMPTIONS'!P75","v":0},{"$f":"'CF ASSUMPTIONS'!Q75","v":0},{"$f":"'CF ASSUMPTIONS'!R75","v":0},{"$f":"'CF ASSUMPTIONS'!S75","v":0},{"$f":"'CF ASSUMPTIONS'!T75","v":0},{"$f":"'CF ASSUMPTIONS'!U75","v":0},{"$f":"'CF ASSUMPTIONS'!V75","v":0},{"$f":"'CF ASSUMPTIONS'!W75","v":0},{"$f":"'CF ASSUMPTIONS'!X75","v":0},{"$f":"'CF ASSUMPTIONS'!Y75","v":0},{"$f":"'CF ASSUMPTIONS'!Z75","v":0},{"$f":"'CF ASSUMPTIONS'!AA75","v":0},{"$f":"'CF ASSUMPTIONS'!AB75","v":0},{"$f":"'CF ASSUMPTIONS'!AC75","v":0},{"$f":"'CF ASSUMPTIONS'!AD75","v":0},{"$f":"'CF ASSUMPTIONS'!AE75","v":0},{"$f":"'CF ASSUMPTIONS'!AF75","v":0},{"$f":"'CF ASSUMPTIONS'!AG75","v":0},{"$f":"'CF ASSUMPTIONS'!AH75","v":0},{"$f":"'CF ASSUMPTIONS'!AI75","v":0},{"$f":"'CF ASSUMPTIONS'!AJ75","v":0},{"$f":"'CF ASSUMPTIONS'!AK75","v":0},{"$f":"'CF ASSUMPTIONS'!AL75","v":0},{"$f":"'CF ASSUMPTIONS'!AM75","v":0},{"$f":"'CF ASSUMPTIONS'!AN75","v":0},{"$f":"'CF ASSUMPTIONS'!AO75","v":0},{"$f":"'CF ASSUMPTIONS'!AP75","v":0},{"$f":"'CF ASSUMPTIONS'!AQ75","v":0},{"$f":"'CF ASSUMPTIONS'!AR75","v":0},{"$f":"'CF ASSUMPTIONS'!AS75","v":0},{"$f":"'CF ASSUMPTIONS'!AT75","v":0},{"$f":"'CF ASSUMPTIONS'!AU75","v":0},{"$f":"'CF ASSUMPTIONS'!AV75","v":0},{"$f":"'CF ASSUMPTIONS'!AW75","v":0},{"$f":"'CF ASSUMPTIONS'!AX75","v":0},{"$f":"'CF ASSUMPTIONS'!AY75","v":0},{"$f":"'CF ASSUMPTIONS'!AZ75","v":0},{"$f":"'CF ASSUMPTIONS'!BA75","v":0},{"$f":"'CF ASSUMPTIONS'!BB75","v":0},{"$f":"'CF ASSUMPTIONS'!BC75","v":0},{"$f":"'CF ASSUMPTIONS'!BD75","v":0},{"$f":"'CF ASSUMPTIONS'!BE75","v":0},{"$f":"'CF ASSUMPTIONS'!BF75","v":0},{"$f":"'CF ASSUMPTIONS'!BG75","v":0},{"$f":"'CF ASSUMPTIONS'!BH75","v":0},{"$f":"'CF ASSUMPTIONS'!BI75","v":0},{"$f":"'CF ASSUMPTIONS'!BJ75","v":0},{"$f":"'CF ASSUMPTIONS'!BK75","v":0},{"$f":"'CF ASSUMPTIONS'!BL75","v":0},{"$f":"'CF ASSUMPTIONS'!BM75","v":0},{"$f":"'CF ASSUMPTIONS'!BN75","v":0},{"$f":"'CF ASSUMPTIONS'!BO75","v":0},{"$f":"'CF ASSUMPTIONS'!BP75","v":0},{"$f":"'CF ASSUMPTIONS'!BQ75","v":0},{"$f":"'CF ASSUMPTIONS'!BR75","v":0},{"$f":"'CF ASSUMPTIONS'!BS75","v":0},{"$f":"'CF ASSUMPTIONS'!BT75","v":0},{"$f":"'CF ASSUMPTIONS'!BU75","v":0},{"$f":"'CF ASSUMPTIONS'!BV75","v":0},{"$f":"'CF ASSUMPTIONS'!BW75","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B76","v":"LAUNDRY, CLEANING"},{"$f":"'CF ASSUMPTIONS'!P76","v":0},{"$f":"'CF ASSUMPTIONS'!Q76","v":0},{"$f":"'CF ASSUMPTIONS'!R76","v":0},{"$f":"'CF ASSUMPTIONS'!S76","v":0},{"$f":"'CF ASSUMPTIONS'!T76","v":0},{"$f":"'CF ASSUMPTIONS'!U76","v":0},{"$f":"'CF ASSUMPTIONS'!V76","v":0},{"$f":"'CF ASSUMPTIONS'!W76","v":0},{"$f":"'CF ASSUMPTIONS'!X76","v":0},{"$f":"'CF ASSUMPTIONS'!Y76","v":0},{"$f":"'CF ASSUMPTIONS'!Z76","v":0},{"$f":"'CF ASSUMPTIONS'!AA76","v":0},{"$f":"'CF ASSUMPTIONS'!AB76","v":0},{"$f":"'CF ASSUMPTIONS'!AC76","v":0},{"$f":"'CF ASSUMPTIONS'!AD76","v":0},{"$f":"'CF ASSUMPTIONS'!AE76","v":0},{"$f":"'CF ASSUMPTIONS'!AF76","v":0},{"$f":"'CF ASSUMPTIONS'!AG76","v":0},{"$f":"'CF ASSUMPTIONS'!AH76","v":0},{"$f":"'CF ASSUMPTIONS'!AI76","v":0},{"$f":"'CF ASSUMPTIONS'!AJ76","v":0},{"$f":"'CF ASSUMPTIONS'!AK76","v":0},{"$f":"'CF ASSUMPTIONS'!AL76","v":0},{"$f":"'CF ASSUMPTIONS'!AM76","v":0},{"$f":"'CF ASSUMPTIONS'!AN76","v":0},{"$f":"'CF ASSUMPTIONS'!AO76","v":0},{"$f":"'CF ASSUMPTIONS'!AP76","v":0},{"$f":"'CF ASSUMPTIONS'!AQ76","v":0},{"$f":"'CF ASSUMPTIONS'!AR76","v":0},{"$f":"'CF ASSUMPTIONS'!AS76","v":0},{"$f":"'CF ASSUMPTIONS'!AT76","v":0},{"$f":"'CF ASSUMPTIONS'!AU76","v":0},{"$f":"'CF ASSUMPTIONS'!AV76","v":0},{"$f":"'CF ASSUMPTIONS'!AW76","v":0},{"$f":"'CF ASSUMPTIONS'!AX76","v":0},{"$f":"'CF ASSUMPTIONS'!AY76","v":0},{"$f":"'CF ASSUMPTIONS'!AZ76","v":0},{"$f":"'CF ASSUMPTIONS'!BA76","v":0},{"$f":"'CF ASSUMPTIONS'!BB76","v":0},{"$f":"'CF ASSUMPTIONS'!BC76","v":0},{"$f":"'CF ASSUMPTIONS'!BD76","v":0},{"$f":"'CF ASSUMPTIONS'!BE76","v":0},{"$f":"'CF ASSUMPTIONS'!BF76","v":0},{"$f":"'CF ASSUMPTIONS'!BG76","v":0},{"$f":"'CF ASSUMPTIONS'!BH76","v":0},{"$f":"'CF ASSUMPTIONS'!BI76","v":0},{"$f":"'CF ASSUMPTIONS'!BJ76","v":0},{"$f":"'CF ASSUMPTIONS'!BK76","v":0},{"$f":"'CF ASSUMPTIONS'!BL76","v":0},{"$f":"'CF ASSUMPTIONS'!BM76","v":0},{"$f":"'CF ASSUMPTIONS'!BN76","v":0},{"$f":"'CF ASSUMPTIONS'!BO76","v":0},{"$f":"'CF ASSUMPTIONS'!BP76","v":0},{"$f":"'CF ASSUMPTIONS'!BQ76","v":0},{"$f":"'CF ASSUMPTIONS'!BR76","v":0},{"$f":"'CF ASSUMPTIONS'!BS76","v":0},{"$f":"'CF ASSUMPTIONS'!BT76","v":0},{"$f":"'CF ASSUMPTIONS'!BU76","v":0},{"$f":"'CF ASSUMPTIONS'!BV76","v":0},{"$f":"'CF ASSUMPTIONS'!BW76","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B77","v":"LIFE INSURANCE"},{"$f":"'CF ASSUMPTIONS'!P77","v":0},{"$f":"'CF ASSUMPTIONS'!Q77","v":0},{"$f":"'CF ASSUMPTIONS'!R77","v":0},{"$f":"'CF ASSUMPTIONS'!S77","v":0},{"$f":"'CF ASSUMPTIONS'!T77","v":0},{"$f":"'CF ASSUMPTIONS'!U77","v":0},{"$f":"'CF ASSUMPTIONS'!V77","v":0},{"$f":"'CF ASSUMPTIONS'!W77","v":0},{"$f":"'CF ASSUMPTIONS'!X77","v":0},{"$f":"'CF ASSUMPTIONS'!Y77","v":0},{"$f":"'CF ASSUMPTIONS'!Z77","v":0},{"$f":"'CF ASSUMPTIONS'!AA77","v":0},{"$f":"'CF ASSUMPTIONS'!AB77","v":0},{"$f":"'CF ASSUMPTIONS'!AC77","v":0},{"$f":"'CF ASSUMPTIONS'!AD77","v":0},{"$f":"'CF ASSUMPTIONS'!AE77","v":0},{"$f":"'CF ASSUMPTIONS'!AF77","v":0},{"$f":"'CF ASSUMPTIONS'!AG77","v":0},{"$f":"'CF ASSUMPTIONS'!AH77","v":0},{"$f":"'CF ASSUMPTIONS'!AI77","v":0},{"$f":"'CF ASSUMPTIONS'!AJ77","v":0},{"$f":"'CF ASSUMPTIONS'!AK77","v":0},{"$f":"'CF ASSUMPTIONS'!AL77","v":0},{"$f":"'CF ASSUMPTIONS'!AM77","v":0},{"$f":"'CF ASSUMPTIONS'!AN77","v":0},{"$f":"'CF ASSUMPTIONS'!AO77","v":0},{"$f":"'CF ASSUMPTIONS'!AP77","v":0},{"$f":"'CF ASSUMPTIONS'!AQ77","v":0},{"$f":"'CF ASSUMPTIONS'!AR77","v":0},{"$f":"'CF ASSUMPTIONS'!AS77","v":0},{"$f":"'CF ASSUMPTIONS'!AT77","v":0},{"$f":"'CF ASSUMPTIONS'!AU77","v":0},{"$f":"'CF ASSUMPTIONS'!AV77","v":0},{"$f":"'CF ASSUMPTIONS'!AW77","v":0},{"$f":"'CF ASSUMPTIONS'!AX77","v":0},{"$f":"'CF ASSUMPTIONS'!AY77","v":0},{"$f":"'CF ASSUMPTIONS'!AZ77","v":0},{"$f":"'CF ASSUMPTIONS'!BA77","v":0},{"$f":"'CF ASSUMPTIONS'!BB77","v":0},{"$f":"'CF ASSUMPTIONS'!BC77","v":0},{"$f":"'CF ASSUMPTIONS'!BD77","v":0},{"$f":"'CF ASSUMPTIONS'!BE77","v":0},{"$f":"'CF ASSUMPTIONS'!BF77","v":0},{"$f":"'CF ASSUMPTIONS'!BG77","v":0},{"$f":"'CF ASSUMPTIONS'!BH77","v":0},{"$f":"'CF ASSUMPTIONS'!BI77","v":0},{"$f":"'CF ASSUMPTIONS'!BJ77","v":0},{"$f":"'CF ASSUMPTIONS'!BK77","v":0},{"$f":"'CF ASSUMPTIONS'!BL77","v":0},{"$f":"'CF ASSUMPTIONS'!BM77","v":0},{"$f":"'CF ASSUMPTIONS'!BN77","v":0},{"$f":"'CF ASSUMPTIONS'!BO77","v":0},{"$f":"'CF ASSUMPTIONS'!BP77","v":0},{"$f":"'CF ASSUMPTIONS'!BQ77","v":0},{"$f":"'CF ASSUMPTIONS'!BR77","v":0},{"$f":"'CF ASSUMPTIONS'!BS77","v":0},{"$f":"'CF ASSUMPTIONS'!BT77","v":0},{"$f":"'CF ASSUMPTIONS'!BU77","v":0},{"$f":"'CF ASSUMPTIONS'!BV77","v":0},{"$f":"'CF ASSUMPTIONS'!BW77","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B78","v":"LONG TERM CARE INS., if deductible"},{"$f":"'CF ASSUMPTIONS'!P78","v":0},{"$f":"'CF ASSUMPTIONS'!Q78","v":0},{"$f":"'CF ASSUMPTIONS'!R78","v":0},{"$f":"'CF ASSUMPTIONS'!S78","v":0},{"$f":"'CF ASSUMPTIONS'!T78","v":0},{"$f":"'CF ASSUMPTIONS'!U78","v":0},{"$f":"'CF ASSUMPTIONS'!V78","v":0},{"$f":"'CF ASSUMPTIONS'!W78","v":0},{"$f":"'CF ASSUMPTIONS'!X78","v":0},{"$f":"'CF ASSUMPTIONS'!Y78","v":0},{"$f":"'CF ASSUMPTIONS'!Z78","v":0},{"$f":"'CF ASSUMPTIONS'!AA78","v":0},{"$f":"'CF ASSUMPTIONS'!AB78","v":0},{"$f":"'CF ASSUMPTIONS'!AC78","v":0},{"$f":"'CF ASSUMPTIONS'!AD78","v":0},{"$f":"'CF ASSUMPTIONS'!AE78","v":0},{"$f":"'CF ASSUMPTIONS'!AF78","v":0},{"$f":"'CF ASSUMPTIONS'!AG78","v":0},{"$f":"'CF ASSUMPTIONS'!AH78","v":0},{"$f":"'CF ASSUMPTIONS'!AI78","v":0},{"$f":"'CF ASSUMPTIONS'!AJ78","v":0},{"$f":"'CF ASSUMPTIONS'!AK78","v":0},{"$f":"'CF ASSUMPTIONS'!AL78","v":0},{"$f":"'CF ASSUMPTIONS'!AM78","v":0},{"$f":"'CF ASSUMPTIONS'!AN78","v":0},{"$f":"'CF ASSUMPTIONS'!AO78","v":0},{"$f":"'CF ASSUMPTIONS'!AP78","v":0},{"$f":"'CF ASSUMPTIONS'!AQ78","v":0},{"$f":"'CF ASSUMPTIONS'!AR78","v":0},{"$f":"'CF ASSUMPTIONS'!AS78","v":0},{"$f":"'CF ASSUMPTIONS'!AT78","v":0},{"$f":"'CF ASSUMPTIONS'!AU78","v":0},{"$f":"'CF ASSUMPTIONS'!AV78","v":0},{"$f":"'CF ASSUMPTIONS'!AW78","v":0},{"$f":"'CF ASSUMPTIONS'!AX78","v":0},{"$f":"'CF ASSUMPTIONS'!AY78","v":0},{"$f":"'CF ASSUMPTIONS'!AZ78","v":0},{"$f":"'CF ASSUMPTIONS'!BA78","v":0},{"$f":"'CF ASSUMPTIONS'!BB78","v":0},{"$f":"'CF ASSUMPTIONS'!BC78","v":0},{"$f":"'CF ASSUMPTIONS'!BD78","v":0},{"$f":"'CF ASSUMPTIONS'!BE78","v":0},{"$f":"'CF ASSUMPTIONS'!BF78","v":0},{"$f":"'CF ASSUMPTIONS'!BG78","v":0},{"$f":"'CF ASSUMPTIONS'!BH78","v":0},{"$f":"'CF ASSUMPTIONS'!BI78","v":0},{"$f":"'CF ASSUMPTIONS'!BJ78","v":0},{"$f":"'CF ASSUMPTIONS'!BK78","v":0},{"$f":"'CF ASSUMPTIONS'!BL78","v":0},{"$f":"'CF ASSUMPTIONS'!BM78","v":0},{"$f":"'CF ASSUMPTIONS'!BN78","v":0},{"$f":"'CF ASSUMPTIONS'!BO78","v":0},{"$f":"'CF ASSUMPTIONS'!BP78","v":0},{"$f":"'CF ASSUMPTIONS'!BQ78","v":0},{"$f":"'CF ASSUMPTIONS'!BR78","v":0},{"$f":"'CF ASSUMPTIONS'!BS78","v":0},{"$f":"'CF ASSUMPTIONS'!BT78","v":0},{"$f":"'CF ASSUMPTIONS'!BU78","v":0},{"$f":"'CF ASSUMPTIONS'!BV78","v":0},{"$f":"'CF ASSUMPTIONS'!BW78","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B79","v":"MEDICAL/DENTAL INSURANCE"},{"$f":"'CF ASSUMPTIONS'!P79","v":0},{"$f":"'CF ASSUMPTIONS'!Q79","v":0},{"$f":"'CF ASSUMPTIONS'!R79","v":0},{"$f":"'CF ASSUMPTIONS'!S79","v":0},{"$f":"'CF ASSUMPTIONS'!T79","v":0},{"$f":"'CF ASSUMPTIONS'!U79","v":0},{"$f":"'CF ASSUMPTIONS'!V79","v":0},{"$f":"'CF ASSUMPTIONS'!W79","v":0},{"$f":"'CF ASSUMPTIONS'!X79","v":0},{"$f":"'CF ASSUMPTIONS'!Y79","v":0},{"$f":"'CF ASSUMPTIONS'!Z79","v":0},{"$f":"'CF ASSUMPTIONS'!AA79","v":0},{"$f":"'CF ASSUMPTIONS'!AB79","v":0},{"$f":"'CF ASSUMPTIONS'!AC79","v":0},{"$f":"'CF ASSUMPTIONS'!AD79","v":0},{"$f":"'CF ASSUMPTIONS'!AE79","v":0},{"$f":"'CF ASSUMPTIONS'!AF79","v":0},{"$f":"'CF ASSUMPTIONS'!AG79","v":0},{"$f":"'CF ASSUMPTIONS'!AH79","v":0},{"$f":"'CF ASSUMPTIONS'!AI79","v":0},{"$f":"'CF ASSUMPTIONS'!AJ79","v":0},{"$f":"'CF ASSUMPTIONS'!AK79","v":0},{"$f":"'CF ASSUMPTIONS'!AL79","v":0},{"$f":"'CF ASSUMPTIONS'!AM79","v":0},{"$f":"'CF ASSUMPTIONS'!AN79","v":0},{"$f":"'CF ASSUMPTIONS'!AO79","v":0},{"$f":"'CF ASSUMPTIONS'!AP79","v":0},{"$f":"'CF ASSUMPTIONS'!AQ79","v":0},{"$f":"'CF ASSUMPTIONS'!AR79","v":0},{"$f":"'CF ASSUMPTIONS'!AS79","v":0},{"$f":"'CF ASSUMPTIONS'!AT79","v":0},{"$f":"'CF ASSUMPTIONS'!AU79","v":0},{"$f":"'CF ASSUMPTIONS'!AV79","v":0},{"$f":"'CF ASSUMPTIONS'!AW79","v":0},{"$f":"'CF ASSUMPTIONS'!AX79","v":0},{"$f":"'CF ASSUMPTIONS'!AY79","v":0},{"$f":"'CF ASSUMPTIONS'!AZ79","v":0},{"$f":"'CF ASSUMPTIONS'!BA79","v":0},{"$f":"'CF ASSUMPTIONS'!BB79","v":0},{"$f":"'CF ASSUMPTIONS'!BC79","v":0},{"$f":"'CF ASSUMPTIONS'!BD79","v":0},{"$f":"'CF ASSUMPTIONS'!BE79","v":0},{"$f":"'CF ASSUMPTIONS'!BF79","v":0},{"$f":"'CF ASSUMPTIONS'!BG79","v":0},{"$f":"'CF ASSUMPTIONS'!BH79","v":0},{"$f":"'CF ASSUMPTIONS'!BI79","v":0},{"$f":"'CF ASSUMPTIONS'!BJ79","v":0},{"$f":"'CF ASSUMPTIONS'!BK79","v":0},{"$f":"'CF ASSUMPTIONS'!BL79","v":0},{"$f":"'CF ASSUMPTIONS'!BM79","v":0},{"$f":"'CF ASSUMPTIONS'!BN79","v":0},{"$f":"'CF ASSUMPTIONS'!BO79","v":0},{"$f":"'CF ASSUMPTIONS'!BP79","v":0},{"$f":"'CF ASSUMPTIONS'!BQ79","v":0},{"$f":"'CF ASSUMPTIONS'!BR79","v":0},{"$f":"'CF ASSUMPTIONS'!BS79","v":0},{"$f":"'CF ASSUMPTIONS'!BT79","v":0},{"$f":"'CF ASSUMPTIONS'!BU79","v":0},{"$f":"'CF ASSUMPTIONS'!BV79","v":0},{"$f":"'CF ASSUMPTIONS'!BW79","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B80","v":"MEDICARE &/OR MEDIGAP PERSON1"},{"$f":"'CF ASSUMPTIONS'!P80","v":0},{"$f":"'CF ASSUMPTIONS'!Q80","v":0},{"$f":"'CF ASSUMPTIONS'!R80","v":0},{"$f":"'CF ASSUMPTIONS'!S80","v":0},{"$f":"'CF ASSUMPTIONS'!T80","v":0},{"$f":"'CF ASSUMPTIONS'!U80","v":0},{"$f":"'CF ASSUMPTIONS'!V80","v":0},{"$f":"'CF ASSUMPTIONS'!W80","v":0},{"$f":"'CF ASSUMPTIONS'!X80","v":0},{"$f":"'CF ASSUMPTIONS'!Y80","v":0},{"$f":"'CF ASSUMPTIONS'!Z80","v":0},{"$f":"'CF ASSUMPTIONS'!AA80","v":0},{"$f":"'CF ASSUMPTIONS'!AB80","v":0},{"$f":"'CF ASSUMPTIONS'!AC80","v":0},{"$f":"'CF ASSUMPTIONS'!AD80","v":0},{"$f":"'CF ASSUMPTIONS'!AE80","v":0},{"$f":"'CF ASSUMPTIONS'!AF80","v":0},{"$f":"'CF ASSUMPTIONS'!AG80","v":0},{"$f":"'CF ASSUMPTIONS'!AH80","v":0},{"$f":"'CF ASSUMPTIONS'!AI80","v":0},{"$f":"'CF ASSUMPTIONS'!AJ80","v":0},{"$f":"'CF ASSUMPTIONS'!AK80","v":0},{"$f":"'CF ASSUMPTIONS'!AL80","v":0},{"$f":"'CF ASSUMPTIONS'!AM80","v":0},{"$f":"'CF ASSUMPTIONS'!AN80","v":0},{"$f":"'CF ASSUMPTIONS'!AO80","v":0},{"$f":"'CF ASSUMPTIONS'!AP80","v":0},{"$f":"'CF ASSUMPTIONS'!AQ80","v":0},{"$f":"'CF ASSUMPTIONS'!AR80","v":0},{"$f":"'CF ASSUMPTIONS'!AS80","v":0},{"$f":"'CF ASSUMPTIONS'!AT80","v":0},{"$f":"'CF ASSUMPTIONS'!AU80","v":0},{"$f":"'CF ASSUMPTIONS'!AV80","v":0},{"$f":"'CF ASSUMPTIONS'!AW80","v":0},{"$f":"'CF ASSUMPTIONS'!AX80","v":0},{"$f":"'CF ASSUMPTIONS'!AY80","v":0},{"$f":"'CF ASSUMPTIONS'!AZ80","v":0},{"$f":"'CF ASSUMPTIONS'!BA80","v":0},{"$f":"'CF ASSUMPTIONS'!BB80","v":0},{"$f":"'CF ASSUMPTIONS'!BC80","v":0},{"$f":"'CF ASSUMPTIONS'!BD80","v":0},{"$f":"'CF ASSUMPTIONS'!BE80","v":0},{"$f":"'CF ASSUMPTIONS'!BF80","v":0},{"$f":"'CF ASSUMPTIONS'!BG80","v":0},{"$f":"'CF ASSUMPTIONS'!BH80","v":0},{"$f":"'CF ASSUMPTIONS'!BI80","v":0},{"$f":"'CF ASSUMPTIONS'!BJ80","v":0},{"$f":"'CF ASSUMPTIONS'!BK80","v":0},{"$f":"'CF ASSUMPTIONS'!BL80","v":0},{"$f":"'CF ASSUMPTIONS'!BM80","v":0},{"$f":"'CF ASSUMPTIONS'!BN80","v":0},{"$f":"'CF ASSUMPTIONS'!BO80","v":0},{"$f":"'CF ASSUMPTIONS'!BP80","v":0},{"$f":"'CF ASSUMPTIONS'!BQ80","v":0},{"$f":"'CF ASSUMPTIONS'!BR80","v":0},{"$f":"'CF ASSUMPTIONS'!BS80","v":0},{"$f":"'CF ASSUMPTIONS'!BT80","v":0},{"$f":"'CF ASSUMPTIONS'!BU80","v":0},{"$f":"'CF ASSUMPTIONS'!BV80","v":0},{"$f":"'CF ASSUMPTIONS'!BW80","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B81","v":"MEDICARE &/OR MEDIGAP PERSON2"},{"$f":"'CF ASSUMPTIONS'!P81","v":0},{"$f":"'CF ASSUMPTIONS'!Q81","v":0},{"$f":"'CF ASSUMPTIONS'!R81","v":0},{"$f":"'CF ASSUMPTIONS'!S81","v":0},{"$f":"'CF ASSUMPTIONS'!T81","v":0},{"$f":"'CF ASSUMPTIONS'!U81","v":0},{"$f":"'CF ASSUMPTIONS'!V81","v":0},{"$f":"'CF ASSUMPTIONS'!W81","v":0},{"$f":"'CF ASSUMPTIONS'!X81","v":0},{"$f":"'CF ASSUMPTIONS'!Y81","v":0},{"$f":"'CF ASSUMPTIONS'!Z81","v":0},{"$f":"'CF ASSUMPTIONS'!AA81","v":0},{"$f":"'CF ASSUMPTIONS'!AB81","v":0},{"$f":"'CF ASSUMPTIONS'!AC81","v":0},{"$f":"'CF ASSUMPTIONS'!AD81","v":0},{"$f":"'CF ASSUMPTIONS'!AE81","v":0},{"$f":"'CF ASSUMPTIONS'!AF81","v":0},{"$f":"'CF ASSUMPTIONS'!AG81","v":0},{"$f":"'CF ASSUMPTIONS'!AH81","v":0},{"$f":"'CF ASSUMPTIONS'!AI81","v":0},{"$f":"'CF ASSUMPTIONS'!AJ81","v":0},{"$f":"'CF ASSUMPTIONS'!AK81","v":0},{"$f":"'CF ASSUMPTIONS'!AL81","v":0},{"$f":"'CF ASSUMPTIONS'!AM81","v":0},{"$f":"'CF ASSUMPTIONS'!AN81","v":0},{"$f":"'CF ASSUMPTIONS'!AO81","v":0},{"$f":"'CF ASSUMPTIONS'!AP81","v":0},{"$f":"'CF ASSUMPTIONS'!AQ81","v":0},{"$f":"'CF ASSUMPTIONS'!AR81","v":0},{"$f":"'CF ASSUMPTIONS'!AS81","v":0},{"$f":"'CF ASSUMPTIONS'!AT81","v":0},{"$f":"'CF ASSUMPTIONS'!AU81","v":0},{"$f":"'CF ASSUMPTIONS'!AV81","v":0},{"$f":"'CF ASSUMPTIONS'!AW81","v":0},{"$f":"'CF ASSUMPTIONS'!AX81","v":0},{"$f":"'CF ASSUMPTIONS'!AY81","v":0},{"$f":"'CF ASSUMPTIONS'!AZ81","v":0},{"$f":"'CF ASSUMPTIONS'!BA81","v":0},{"$f":"'CF ASSUMPTIONS'!BB81","v":0},{"$f":"'CF ASSUMPTIONS'!BC81","v":0},{"$f":"'CF ASSUMPTIONS'!BD81","v":0},{"$f":"'CF ASSUMPTIONS'!BE81","v":0},{"$f":"'CF ASSUMPTIONS'!BF81","v":0},{"$f":"'CF ASSUMPTIONS'!BG81","v":0},{"$f":"'CF ASSUMPTIONS'!BH81","v":0},{"$f":"'CF ASSUMPTIONS'!BI81","v":0},{"$f":"'CF ASSUMPTIONS'!BJ81","v":0},{"$f":"'CF ASSUMPTIONS'!BK81","v":0},{"$f":"'CF ASSUMPTIONS'!BL81","v":0},{"$f":"'CF ASSUMPTIONS'!BM81","v":0},{"$f":"'CF ASSUMPTIONS'!BN81","v":0},{"$f":"'CF ASSUMPTIONS'!BO81","v":0},{"$f":"'CF ASSUMPTIONS'!BP81","v":0},{"$f":"'CF ASSUMPTIONS'!BQ81","v":0},{"$f":"'CF ASSUMPTIONS'!BR81","v":0},{"$f":"'CF ASSUMPTIONS'!BS81","v":0},{"$f":"'CF ASSUMPTIONS'!BT81","v":0},{"$f":"'CF ASSUMPTIONS'!BU81","v":0},{"$f":"'CF ASSUMPTIONS'!BV81","v":0},{"$f":"'CF ASSUMPTIONS'!BW81","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B82","v":"MEDICAL, TAX DEDUCTIBLE, OTHER"},{"$f":"'CF ASSUMPTIONS'!P82","v":0},{"$f":"'CF ASSUMPTIONS'!Q82","v":0},{"$f":"'CF ASSUMPTIONS'!R82","v":0},{"$f":"'CF ASSUMPTIONS'!S82","v":0},{"$f":"'CF ASSUMPTIONS'!T82","v":0},{"$f":"'CF ASSUMPTIONS'!U82","v":0},{"$f":"'CF ASSUMPTIONS'!V82","v":0},{"$f":"'CF ASSUMPTIONS'!W82","v":0},{"$f":"'CF ASSUMPTIONS'!X82","v":0},{"$f":"'CF ASSUMPTIONS'!Y82","v":0},{"$f":"'CF ASSUMPTIONS'!Z82","v":0},{"$f":"'CF ASSUMPTIONS'!AA82","v":0},{"$f":"'CF ASSUMPTIONS'!AB82","v":0},{"$f":"'CF ASSUMPTIONS'!AC82","v":0},{"$f":"'CF ASSUMPTIONS'!AD82","v":0},{"$f":"'CF ASSUMPTIONS'!AE82","v":0},{"$f":"'CF ASSUMPTIONS'!AF82","v":0},{"$f":"'CF ASSUMPTIONS'!AG82","v":0},{"$f":"'CF ASSUMPTIONS'!AH82","v":0},{"$f":"'CF ASSUMPTIONS'!AI82","v":0},{"$f":"'CF ASSUMPTIONS'!AJ82","v":0},{"$f":"'CF ASSUMPTIONS'!AK82","v":0},{"$f":"'CF ASSUMPTIONS'!AL82","v":0},{"$f":"'CF ASSUMPTIONS'!AM82","v":0},{"$f":"'CF ASSUMPTIONS'!AN82","v":0},{"$f":"'CF ASSUMPTIONS'!AO82","v":0},{"$f":"'CF ASSUMPTIONS'!AP82","v":0},{"$f":"'CF ASSUMPTIONS'!AQ82","v":0},{"$f":"'CF ASSUMPTIONS'!AR82","v":0},{"$f":"'CF ASSUMPTIONS'!AS82","v":0},{"$f":"'CF ASSUMPTIONS'!AT82","v":0},{"$f":"'CF ASSUMPTIONS'!AU82","v":0},{"$f":"'CF ASSUMPTIONS'!AV82","v":0},{"$f":"'CF ASSUMPTIONS'!AW82","v":0},{"$f":"'CF ASSUMPTIONS'!AX82","v":0},{"$f":"'CF ASSUMPTIONS'!AY82","v":0},{"$f":"'CF ASSUMPTIONS'!AZ82","v":0},{"$f":"'CF ASSUMPTIONS'!BA82","v":0},{"$f":"'CF ASSUMPTIONS'!BB82","v":0},{"$f":"'CF ASSUMPTIONS'!BC82","v":0},{"$f":"'CF ASSUMPTIONS'!BD82","v":0},{"$f":"'CF ASSUMPTIONS'!BE82","v":0},{"$f":"'CF ASSUMPTIONS'!BF82","v":0},{"$f":"'CF ASSUMPTIONS'!BG82","v":0},{"$f":"'CF ASSUMPTIONS'!BH82","v":0},{"$f":"'CF ASSUMPTIONS'!BI82","v":0},{"$f":"'CF ASSUMPTIONS'!BJ82","v":0},{"$f":"'CF ASSUMPTIONS'!BK82","v":0},{"$f":"'CF ASSUMPTIONS'!BL82","v":0},{"$f":"'CF ASSUMPTIONS'!BM82","v":0},{"$f":"'CF ASSUMPTIONS'!BN82","v":0},{"$f":"'CF ASSUMPTIONS'!BO82","v":0},{"$f":"'CF ASSUMPTIONS'!BP82","v":0},{"$f":"'CF ASSUMPTIONS'!BQ82","v":0},{"$f":"'CF ASSUMPTIONS'!BR82","v":0},{"$f":"'CF ASSUMPTIONS'!BS82","v":0},{"$f":"'CF ASSUMPTIONS'!BT82","v":0},{"$f":"'CF ASSUMPTIONS'!BU82","v":0},{"$f":"'CF ASSUMPTIONS'!BV82","v":0},{"$f":"'CF ASSUMPTIONS'!BW82","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B83","v":"OTHER - 0"},{"$f":"'CF ASSUMPTIONS'!P83","v":0},{"$f":"'CF ASSUMPTIONS'!Q83","v":0},{"$f":"'CF ASSUMPTIONS'!R83","v":0},{"$f":"'CF ASSUMPTIONS'!S83","v":0},{"$f":"'CF ASSUMPTIONS'!T83","v":0},{"$f":"'CF ASSUMPTIONS'!U83","v":0},{"$f":"'CF ASSUMPTIONS'!V83","v":0},{"$f":"'CF ASSUMPTIONS'!W83","v":0},{"$f":"'CF ASSUMPTIONS'!X83","v":0},{"$f":"'CF ASSUMPTIONS'!Y83","v":0},{"$f":"'CF ASSUMPTIONS'!Z83","v":0},{"$f":"'CF ASSUMPTIONS'!AA83","v":0},{"$f":"'CF ASSUMPTIONS'!AB83","v":0},{"$f":"'CF ASSUMPTIONS'!AC83","v":0},{"$f":"'CF ASSUMPTIONS'!AD83","v":0},{"$f":"'CF ASSUMPTIONS'!AE83","v":0},{"$f":"'CF ASSUMPTIONS'!AF83","v":0},{"$f":"'CF ASSUMPTIONS'!AG83","v":0},{"$f":"'CF ASSUMPTIONS'!AH83","v":0},{"$f":"'CF ASSUMPTIONS'!AI83","v":0},{"$f":"'CF ASSUMPTIONS'!AJ83","v":0},{"$f":"'CF ASSUMPTIONS'!AK83","v":0},{"$f":"'CF ASSUMPTIONS'!AL83","v":0},{"$f":"'CF ASSUMPTIONS'!AM83","v":0},{"$f":"'CF ASSUMPTIONS'!AN83","v":0},{"$f":"'CF ASSUMPTIONS'!AO83","v":0},{"$f":"'CF ASSUMPTIONS'!AP83","v":0},{"$f":"'CF ASSUMPTIONS'!AQ83","v":0},{"$f":"'CF ASSUMPTIONS'!AR83","v":0},{"$f":"'CF ASSUMPTIONS'!AS83","v":0},{"$f":"'CF ASSUMPTIONS'!AT83","v":0},{"$f":"'CF ASSUMPTIONS'!AU83","v":0},{"$f":"'CF ASSUMPTIONS'!AV83","v":0},{"$f":"'CF ASSUMPTIONS'!AW83","v":0},{"$f":"'CF ASSUMPTIONS'!AX83","v":0},{"$f":"'CF ASSUMPTIONS'!AY83","v":0},{"$f":"'CF ASSUMPTIONS'!AZ83","v":0},{"$f":"'CF ASSUMPTIONS'!BA83","v":0},{"$f":"'CF ASSUMPTIONS'!BB83","v":0},{"$f":"'CF ASSUMPTIONS'!BC83","v":0},{"$f":"'CF ASSUMPTIONS'!BD83","v":0},{"$f":"'CF ASSUMPTIONS'!BE83","v":0},{"$f":"'CF ASSUMPTIONS'!BF83","v":0},{"$f":"'CF ASSUMPTIONS'!BG83","v":0},{"$f":"'CF ASSUMPTIONS'!BH83","v":0},{"$f":"'CF ASSUMPTIONS'!BI83","v":0},{"$f":"'CF ASSUMPTIONS'!BJ83","v":0},{"$f":"'CF ASSUMPTIONS'!BK83","v":0},{"$f":"'CF ASSUMPTIONS'!BL83","v":0},{"$f":"'CF ASSUMPTIONS'!BM83","v":0},{"$f":"'CF ASSUMPTIONS'!BN83","v":0},{"$f":"'CF ASSUMPTIONS'!BO83","v":0},{"$f":"'CF ASSUMPTIONS'!BP83","v":0},{"$f":"'CF ASSUMPTIONS'!BQ83","v":0},{"$f":"'CF ASSUMPTIONS'!BR83","v":0},{"$f":"'CF ASSUMPTIONS'!BS83","v":0},{"$f":"'CF ASSUMPTIONS'!BT83","v":0},{"$f":"'CF ASSUMPTIONS'!BU83","v":0},{"$f":"'CF ASSUMPTIONS'!BV83","v":0},{"$f":"'CF ASSUMPTIONS'!BW83","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B84","v":"OTHER - 1"},{"$f":"'CF ASSUMPTIONS'!P84","v":0},{"$f":"'CF ASSUMPTIONS'!Q84","v":0},{"$f":"'CF ASSUMPTIONS'!R84","v":0},{"$f":"'CF ASSUMPTIONS'!S84","v":0},{"$f":"'CF ASSUMPTIONS'!T84","v":0},{"$f":"'CF ASSUMPTIONS'!U84","v":0},{"$f":"'CF ASSUMPTIONS'!V84","v":0},{"$f":"'CF ASSUMPTIONS'!W84","v":0},{"$f":"'CF ASSUMPTIONS'!X84","v":0},{"$f":"'CF ASSUMPTIONS'!Y84","v":0},{"$f":"'CF ASSUMPTIONS'!Z84","v":0},{"$f":"'CF ASSUMPTIONS'!AA84","v":0},{"$f":"'CF ASSUMPTIONS'!AB84","v":0},{"$f":"'CF ASSUMPTIONS'!AC84","v":0},{"$f":"'CF ASSUMPTIONS'!AD84","v":0},{"$f":"'CF ASSUMPTIONS'!AE84","v":0},{"$f":"'CF ASSUMPTIONS'!AF84","v":0},{"$f":"'CF ASSUMPTIONS'!AG84","v":0},{"$f":"'CF ASSUMPTIONS'!AH84","v":0},{"$f":"'CF ASSUMPTIONS'!AI84","v":0},{"$f":"'CF ASSUMPTIONS'!AJ84","v":0},{"$f":"'CF ASSUMPTIONS'!AK84","v":0},{"$f":"'CF ASSUMPTIONS'!AL84","v":0},{"$f":"'CF ASSUMPTIONS'!AM84","v":0},{"$f":"'CF ASSUMPTIONS'!AN84","v":0},{"$f":"'CF ASSUMPTIONS'!AO84","v":0},{"$f":"'CF ASSUMPTIONS'!AP84","v":0},{"$f":"'CF ASSUMPTIONS'!AQ84","v":0},{"$f":"'CF ASSUMPTIONS'!AR84","v":0},{"$f":"'CF ASSUMPTIONS'!AS84","v":0},{"$f":"'CF ASSUMPTIONS'!AT84","v":0},{"$f":"'CF ASSUMPTIONS'!AU84","v":0},{"$f":"'CF ASSUMPTIONS'!AV84","v":0},{"$f":"'CF ASSUMPTIONS'!AW84","v":0},{"$f":"'CF ASSUMPTIONS'!AX84","v":0},{"$f":"'CF ASSUMPTIONS'!AY84","v":0},{"$f":"'CF ASSUMPTIONS'!AZ84","v":0},{"$f":"'CF ASSUMPTIONS'!BA84","v":0},{"$f":"'CF ASSUMPTIONS'!BB84","v":0},{"$f":"'CF ASSUMPTIONS'!BC84","v":0},{"$f":"'CF ASSUMPTIONS'!BD84","v":0},{"$f":"'CF ASSUMPTIONS'!BE84","v":0},{"$f":"'CF ASSUMPTIONS'!BF84","v":0},{"$f":"'CF ASSUMPTIONS'!BG84","v":0},{"$f":"'CF ASSUMPTIONS'!BH84","v":0},{"$f":"'CF ASSUMPTIONS'!BI84","v":0},{"$f":"'CF ASSUMPTIONS'!BJ84","v":0},{"$f":"'CF ASSUMPTIONS'!BK84","v":0},{"$f":"'CF ASSUMPTIONS'!BL84","v":0},{"$f":"'CF ASSUMPTIONS'!BM84","v":0},{"$f":"'CF ASSUMPTIONS'!BN84","v":0},{"$f":"'CF ASSUMPTIONS'!BO84","v":0},{"$f":"'CF ASSUMPTIONS'!BP84","v":0},{"$f":"'CF ASSUMPTIONS'!BQ84","v":0},{"$f":"'CF ASSUMPTIONS'!BR84","v":0},{"$f":"'CF ASSUMPTIONS'!BS84","v":0},{"$f":"'CF ASSUMPTIONS'!BT84","v":0},{"$f":"'CF ASSUMPTIONS'!BU84","v":0},{"$f":"'CF ASSUMPTIONS'!BV84","v":0},{"$f":"'CF ASSUMPTIONS'!BW84","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B85","v":"OTHER - 2"},{"$f":"'CF ASSUMPTIONS'!P85","v":0},{"$f":"'CF ASSUMPTIONS'!Q85","v":0},{"$f":"'CF ASSUMPTIONS'!R85","v":0},{"$f":"'CF ASSUMPTIONS'!S85","v":0},{"$f":"'CF ASSUMPTIONS'!T85","v":0},{"$f":"'CF ASSUMPTIONS'!U85","v":0},{"$f":"'CF ASSUMPTIONS'!V85","v":0},{"$f":"'CF ASSUMPTIONS'!W85","v":0},{"$f":"'CF ASSUMPTIONS'!X85","v":0},{"$f":"'CF ASSUMPTIONS'!Y85","v":0},{"$f":"'CF ASSUMPTIONS'!Z85","v":0},{"$f":"'CF ASSUMPTIONS'!AA85","v":0},{"$f":"'CF ASSUMPTIONS'!AB85","v":0},{"$f":"'CF ASSUMPTIONS'!AC85","v":0},{"$f":"'CF ASSUMPTIONS'!AD85","v":0},{"$f":"'CF ASSUMPTIONS'!AE85","v":0},{"$f":"'CF ASSUMPTIONS'!AF85","v":0},{"$f":"'CF ASSUMPTIONS'!AG85","v":0},{"$f":"'CF ASSUMPTIONS'!AH85","v":0},{"$f":"'CF ASSUMPTIONS'!AI85","v":0},{"$f":"'CF ASSUMPTIONS'!AJ85","v":0},{"$f":"'CF ASSUMPTIONS'!AK85","v":0},{"$f":"'CF ASSUMPTIONS'!AL85","v":0},{"$f":"'CF ASSUMPTIONS'!AM85","v":0},{"$f":"'CF ASSUMPTIONS'!AN85","v":0},{"$f":"'CF ASSUMPTIONS'!AO85","v":0},{"$f":"'CF ASSUMPTIONS'!AP85","v":0},{"$f":"'CF ASSUMPTIONS'!AQ85","v":0},{"$f":"'CF ASSUMPTIONS'!AR85","v":0},{"$f":"'CF ASSUMPTIONS'!AS85","v":0},{"$f":"'CF ASSUMPTIONS'!AT85","v":0},{"$f":"'CF ASSUMPTIONS'!AU85","v":0},{"$f":"'CF ASSUMPTIONS'!AV85","v":0},{"$f":"'CF ASSUMPTIONS'!AW85","v":0},{"$f":"'CF ASSUMPTIONS'!AX85","v":0},{"$f":"'CF ASSUMPTIONS'!AY85","v":0},{"$f":"'CF ASSUMPTIONS'!AZ85","v":0},{"$f":"'CF ASSUMPTIONS'!BA85","v":0},{"$f":"'CF ASSUMPTIONS'!BB85","v":0},{"$f":"'CF ASSUMPTIONS'!BC85","v":0},{"$f":"'CF ASSUMPTIONS'!BD85","v":0},{"$f":"'CF ASSUMPTIONS'!BE85","v":0},{"$f":"'CF ASSUMPTIONS'!BF85","v":0},{"$f":"'CF ASSUMPTIONS'!BG85","v":0},{"$f":"'CF ASSUMPTIONS'!BH85","v":0},{"$f":"'CF ASSUMPTIONS'!BI85","v":0},{"$f":"'CF ASSUMPTIONS'!BJ85","v":0},{"$f":"'CF ASSUMPTIONS'!BK85","v":0},{"$f":"'CF ASSUMPTIONS'!BL85","v":0},{"$f":"'CF ASSUMPTIONS'!BM85","v":0},{"$f":"'CF ASSUMPTIONS'!BN85","v":0},{"$f":"'CF ASSUMPTIONS'!BO85","v":0},{"$f":"'CF ASSUMPTIONS'!BP85","v":0},{"$f":"'CF ASSUMPTIONS'!BQ85","v":0},{"$f":"'CF ASSUMPTIONS'!BR85","v":0},{"$f":"'CF ASSUMPTIONS'!BS85","v":0},{"$f":"'CF ASSUMPTIONS'!BT85","v":0},{"$f":"'CF ASSUMPTIONS'!BU85","v":0},{"$f":"'CF ASSUMPTIONS'!BV85","v":0},{"$f":"'CF ASSUMPTIONS'!BW85","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B86","v":"OTHER - 3"},{"$f":"'CF ASSUMPTIONS'!P86","v":0},{"$f":"'CF ASSUMPTIONS'!Q86","v":0},{"$f":"'CF ASSUMPTIONS'!R86","v":0},{"$f":"'CF ASSUMPTIONS'!S86","v":0},{"$f":"'CF ASSUMPTIONS'!T86","v":0},{"$f":"'CF ASSUMPTIONS'!U86","v":0},{"$f":"'CF ASSUMPTIONS'!V86","v":0},{"$f":"'CF ASSUMPTIONS'!W86","v":0},{"$f":"'CF ASSUMPTIONS'!X86","v":0},{"$f":"'CF ASSUMPTIONS'!Y86","v":0},{"$f":"'CF ASSUMPTIONS'!Z86","v":0},{"$f":"'CF ASSUMPTIONS'!AA86","v":0},{"$f":"'CF ASSUMPTIONS'!AB86","v":0},{"$f":"'CF ASSUMPTIONS'!AC86","v":0},{"$f":"'CF ASSUMPTIONS'!AD86","v":0},{"$f":"'CF ASSUMPTIONS'!AE86","v":0},{"$f":"'CF ASSUMPTIONS'!AF86","v":0},{"$f":"'CF ASSUMPTIONS'!AG86","v":0},{"$f":"'CF ASSUMPTIONS'!AH86","v":0},{"$f":"'CF ASSUMPTIONS'!AI86","v":0},{"$f":"'CF ASSUMPTIONS'!AJ86","v":0},{"$f":"'CF ASSUMPTIONS'!AK86","v":0},{"$f":"'CF ASSUMPTIONS'!AL86","v":0},{"$f":"'CF ASSUMPTIONS'!AM86","v":0},{"$f":"'CF ASSUMPTIONS'!AN86","v":0},{"$f":"'CF ASSUMPTIONS'!AO86","v":0},{"$f":"'CF ASSUMPTIONS'!AP86","v":0},{"$f":"'CF ASSUMPTIONS'!AQ86","v":0},{"$f":"'CF ASSUMPTIONS'!AR86","v":0},{"$f":"'CF ASSUMPTIONS'!AS86","v":0},{"$f":"'CF ASSUMPTIONS'!AT86","v":0},{"$f":"'CF ASSUMPTIONS'!AU86","v":0},{"$f":"'CF ASSUMPTIONS'!AV86","v":0},{"$f":"'CF ASSUMPTIONS'!AW86","v":0},{"$f":"'CF ASSUMPTIONS'!AX86","v":0},{"$f":"'CF ASSUMPTIONS'!AY86","v":0},{"$f":"'CF ASSUMPTIONS'!AZ86","v":0},{"$f":"'CF ASSUMPTIONS'!BA86","v":0},{"$f":"'CF ASSUMPTIONS'!BB86","v":0},{"$f":"'CF ASSUMPTIONS'!BC86","v":0},{"$f":"'CF ASSUMPTIONS'!BD86","v":0},{"$f":"'CF ASSUMPTIONS'!BE86","v":0},{"$f":"'CF ASSUMPTIONS'!BF86","v":0},{"$f":"'CF ASSUMPTIONS'!BG86","v":0},{"$f":"'CF ASSUMPTIONS'!BH86","v":0},{"$f":"'CF ASSUMPTIONS'!BI86","v":0},{"$f":"'CF ASSUMPTIONS'!BJ86","v":0},{"$f":"'CF ASSUMPTIONS'!BK86","v":0},{"$f":"'CF ASSUMPTIONS'!BL86","v":0},{"$f":"'CF ASSUMPTIONS'!BM86","v":0},{"$f":"'CF ASSUMPTIONS'!BN86","v":0},{"$f":"'CF ASSUMPTIONS'!BO86","v":0},{"$f":"'CF ASSUMPTIONS'!BP86","v":0},{"$f":"'CF ASSUMPTIONS'!BQ86","v":0},{"$f":"'CF ASSUMPTIONS'!BR86","v":0},{"$f":"'CF ASSUMPTIONS'!BS86","v":0},{"$f":"'CF ASSUMPTIONS'!BT86","v":0},{"$f":"'CF ASSUMPTIONS'!BU86","v":0},{"$f":"'CF ASSUMPTIONS'!BV86","v":0},{"$f":"'CF ASSUMPTIONS'!BW86","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B87","v":"OTHER - 4"},{"$f":"'CF ASSUMPTIONS'!P87","v":0},{"$f":"'CF ASSUMPTIONS'!Q87","v":0},{"$f":"'CF ASSUMPTIONS'!R87","v":0},{"$f":"'CF ASSUMPTIONS'!S87","v":0},{"$f":"'CF ASSUMPTIONS'!T87","v":0},{"$f":"'CF ASSUMPTIONS'!U87","v":0},{"$f":"'CF ASSUMPTIONS'!V87","v":0},{"$f":"'CF ASSUMPTIONS'!W87","v":0},{"$f":"'CF ASSUMPTIONS'!X87","v":0},{"$f":"'CF ASSUMPTIONS'!Y87","v":0},{"$f":"'CF ASSUMPTIONS'!Z87","v":0},{"$f":"'CF ASSUMPTIONS'!AA87","v":0},{"$f":"'CF ASSUMPTIONS'!AB87","v":0},{"$f":"'CF ASSUMPTIONS'!AC87","v":0},{"$f":"'CF ASSUMPTIONS'!AD87","v":0},{"$f":"'CF ASSUMPTIONS'!AE87","v":0},{"$f":"'CF ASSUMPTIONS'!AF87","v":0},{"$f":"'CF ASSUMPTIONS'!AG87","v":0},{"$f":"'CF ASSUMPTIONS'!AH87","v":0},{"$f":"'CF ASSUMPTIONS'!AI87","v":0},{"$f":"'CF ASSUMPTIONS'!AJ87","v":0},{"$f":"'CF ASSUMPTIONS'!AK87","v":0},{"$f":"'CF ASSUMPTIONS'!AL87","v":0},{"$f":"'CF ASSUMPTIONS'!AM87","v":0},{"$f":"'CF ASSUMPTIONS'!AN87","v":0},{"$f":"'CF ASSUMPTIONS'!AO87","v":0},{"$f":"'CF ASSUMPTIONS'!AP87","v":0},{"$f":"'CF ASSUMPTIONS'!AQ87","v":0},{"$f":"'CF ASSUMPTIONS'!AR87","v":0},{"$f":"'CF ASSUMPTIONS'!AS87","v":0},{"$f":"'CF ASSUMPTIONS'!AT87","v":0},{"$f":"'CF ASSUMPTIONS'!AU87","v":0},{"$f":"'CF ASSUMPTIONS'!AV87","v":0},{"$f":"'CF ASSUMPTIONS'!AW87","v":0},{"$f":"'CF ASSUMPTIONS'!AX87","v":0},{"$f":"'CF ASSUMPTIONS'!AY87","v":0},{"$f":"'CF ASSUMPTIONS'!AZ87","v":0},{"$f":"'CF ASSUMPTIONS'!BA87","v":0},{"$f":"'CF ASSUMPTIONS'!BB87","v":0},{"$f":"'CF ASSUMPTIONS'!BC87","v":0},{"$f":"'CF ASSUMPTIONS'!BD87","v":0},{"$f":"'CF ASSUMPTIONS'!BE87","v":0},{"$f":"'CF ASSUMPTIONS'!BF87","v":0},{"$f":"'CF ASSUMPTIONS'!BG87","v":0},{"$f":"'CF ASSUMPTIONS'!BH87","v":0},{"$f":"'CF ASSUMPTIONS'!BI87","v":0},{"$f":"'CF ASSUMPTIONS'!BJ87","v":0},{"$f":"'CF ASSUMPTIONS'!BK87","v":0},{"$f":"'CF ASSUMPTIONS'!BL87","v":0},{"$f":"'CF ASSUMPTIONS'!BM87","v":0},{"$f":"'CF ASSUMPTIONS'!BN87","v":0},{"$f":"'CF ASSUMPTIONS'!BO87","v":0},{"$f":"'CF ASSUMPTIONS'!BP87","v":0},{"$f":"'CF ASSUMPTIONS'!BQ87","v":0},{"$f":"'CF ASSUMPTIONS'!BR87","v":0},{"$f":"'CF ASSUMPTIONS'!BS87","v":0},{"$f":"'CF ASSUMPTIONS'!BT87","v":0},{"$f":"'CF ASSUMPTIONS'!BU87","v":0},{"$f":"'CF ASSUMPTIONS'!BV87","v":0},{"$f":"'CF ASSUMPTIONS'!BW87","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B88","v":"OTHER - 5"},{"$f":"'CF ASSUMPTIONS'!P88","v":0},{"$f":"'CF ASSUMPTIONS'!Q88","v":0},{"$f":"'CF ASSUMPTIONS'!R88","v":0},{"$f":"'CF ASSUMPTIONS'!S88","v":0},{"$f":"'CF ASSUMPTIONS'!T88","v":0},{"$f":"'CF ASSUMPTIONS'!U88","v":0},{"$f":"'CF ASSUMPTIONS'!V88","v":0},{"$f":"'CF ASSUMPTIONS'!W88","v":0},{"$f":"'CF ASSUMPTIONS'!X88","v":0},{"$f":"'CF ASSUMPTIONS'!Y88","v":0},{"$f":"'CF ASSUMPTIONS'!Z88","v":0},{"$f":"'CF ASSUMPTIONS'!AA88","v":0},{"$f":"'CF ASSUMPTIONS'!AB88","v":0},{"$f":"'CF ASSUMPTIONS'!AC88","v":0},{"$f":"'CF ASSUMPTIONS'!AD88","v":0},{"$f":"'CF ASSUMPTIONS'!AE88","v":0},{"$f":"'CF ASSUMPTIONS'!AF88","v":0},{"$f":"'CF ASSUMPTIONS'!AG88","v":0},{"$f":"'CF ASSUMPTIONS'!AH88","v":0},{"$f":"'CF ASSUMPTIONS'!AI88","v":0},{"$f":"'CF ASSUMPTIONS'!AJ88","v":0},{"$f":"'CF ASSUMPTIONS'!AK88","v":0},{"$f":"'CF ASSUMPTIONS'!AL88","v":0},{"$f":"'CF ASSUMPTIONS'!AM88","v":0},{"$f":"'CF ASSUMPTIONS'!AN88","v":0},{"$f":"'CF ASSUMPTIONS'!AO88","v":0},{"$f":"'CF ASSUMPTIONS'!AP88","v":0},{"$f":"'CF ASSUMPTIONS'!AQ88","v":0},{"$f":"'CF ASSUMPTIONS'!AR88","v":0},{"$f":"'CF ASSUMPTIONS'!AS88","v":0},{"$f":"'CF ASSUMPTIONS'!AT88","v":0},{"$f":"'CF ASSUMPTIONS'!AU88","v":0},{"$f":"'CF ASSUMPTIONS'!AV88","v":0},{"$f":"'CF ASSUMPTIONS'!AW88","v":0},{"$f":"'CF ASSUMPTIONS'!AX88","v":0},{"$f":"'CF ASSUMPTIONS'!AY88","v":0},{"$f":"'CF ASSUMPTIONS'!AZ88","v":0},{"$f":"'CF ASSUMPTIONS'!BA88","v":0},{"$f":"'CF ASSUMPTIONS'!BB88","v":0},{"$f":"'CF ASSUMPTIONS'!BC88","v":0},{"$f":"'CF ASSUMPTIONS'!BD88","v":0},{"$f":"'CF ASSUMPTIONS'!BE88","v":0},{"$f":"'CF ASSUMPTIONS'!BF88","v":0},{"$f":"'CF ASSUMPTIONS'!BG88","v":0},{"$f":"'CF ASSUMPTIONS'!BH88","v":0},{"$f":"'CF ASSUMPTIONS'!BI88","v":0},{"$f":"'CF ASSUMPTIONS'!BJ88","v":0},{"$f":"'CF ASSUMPTIONS'!BK88","v":0},{"$f":"'CF ASSUMPTIONS'!BL88","v":0},{"$f":"'CF ASSUMPTIONS'!BM88","v":0},{"$f":"'CF ASSUMPTIONS'!BN88","v":0},{"$f":"'CF ASSUMPTIONS'!BO88","v":0},{"$f":"'CF ASSUMPTIONS'!BP88","v":0},{"$f":"'CF ASSUMPTIONS'!BQ88","v":0},{"$f":"'CF ASSUMPTIONS'!BR88","v":0},{"$f":"'CF ASSUMPTIONS'!BS88","v":0},{"$f":"'CF ASSUMPTIONS'!BT88","v":0},{"$f":"'CF ASSUMPTIONS'!BU88","v":0},{"$f":"'CF ASSUMPTIONS'!BV88","v":0},{"$f":"'CF ASSUMPTIONS'!BW88","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B89","v":"OTHER - 6"},{"$f":"'CF ASSUMPTIONS'!P89","v":0},{"$f":"'CF ASSUMPTIONS'!Q89","v":0},{"$f":"'CF ASSUMPTIONS'!R89","v":0},{"$f":"'CF ASSUMPTIONS'!S89","v":0},{"$f":"'CF ASSUMPTIONS'!T89","v":0},{"$f":"'CF ASSUMPTIONS'!U89","v":0},{"$f":"'CF ASSUMPTIONS'!V89","v":0},{"$f":"'CF ASSUMPTIONS'!W89","v":0},{"$f":"'CF ASSUMPTIONS'!X89","v":0},{"$f":"'CF ASSUMPTIONS'!Y89","v":0},{"$f":"'CF ASSUMPTIONS'!Z89","v":0},{"$f":"'CF ASSUMPTIONS'!AA89","v":0},{"$f":"'CF ASSUMPTIONS'!AB89","v":0},{"$f":"'CF ASSUMPTIONS'!AC89","v":0},{"$f":"'CF ASSUMPTIONS'!AD89","v":0},{"$f":"'CF ASSUMPTIONS'!AE89","v":0},{"$f":"'CF ASSUMPTIONS'!AF89","v":0},{"$f":"'CF ASSUMPTIONS'!AG89","v":0},{"$f":"'CF ASSUMPTIONS'!AH89","v":0},{"$f":"'CF ASSUMPTIONS'!AI89","v":0},{"$f":"'CF ASSUMPTIONS'!AJ89","v":0},{"$f":"'CF ASSUMPTIONS'!AK89","v":0},{"$f":"'CF ASSUMPTIONS'!AL89","v":0},{"$f":"'CF ASSUMPTIONS'!AM89","v":0},{"$f":"'CF ASSUMPTIONS'!AN89","v":0},{"$f":"'CF ASSUMPTIONS'!AO89","v":0},{"$f":"'CF ASSUMPTIONS'!AP89","v":0},{"$f":"'CF ASSUMPTIONS'!AQ89","v":0},{"$f":"'CF ASSUMPTIONS'!AR89","v":0},{"$f":"'CF ASSUMPTIONS'!AS89","v":0},{"$f":"'CF ASSUMPTIONS'!AT89","v":0},{"$f":"'CF ASSUMPTIONS'!AU89","v":0},{"$f":"'CF ASSUMPTIONS'!AV89","v":0},{"$f":"'CF ASSUMPTIONS'!AW89","v":0},{"$f":"'CF ASSUMPTIONS'!AX89","v":0},{"$f":"'CF ASSUMPTIONS'!AY89","v":0},{"$f":"'CF ASSUMPTIONS'!AZ89","v":0},{"$f":"'CF ASSUMPTIONS'!BA89","v":0},{"$f":"'CF ASSUMPTIONS'!BB89","v":0},{"$f":"'CF ASSUMPTIONS'!BC89","v":0},{"$f":"'CF ASSUMPTIONS'!BD89","v":0},{"$f":"'CF ASSUMPTIONS'!BE89","v":0},{"$f":"'CF ASSUMPTIONS'!BF89","v":0},{"$f":"'CF ASSUMPTIONS'!BG89","v":0},{"$f":"'CF ASSUMPTIONS'!BH89","v":0},{"$f":"'CF ASSUMPTIONS'!BI89","v":0},{"$f":"'CF ASSUMPTIONS'!BJ89","v":0},{"$f":"'CF ASSUMPTIONS'!BK89","v":0},{"$f":"'CF ASSUMPTIONS'!BL89","v":0},{"$f":"'CF ASSUMPTIONS'!BM89","v":0},{"$f":"'CF ASSUMPTIONS'!BN89","v":0},{"$f":"'CF ASSUMPTIONS'!BO89","v":0},{"$f":"'CF ASSUMPTIONS'!BP89","v":0},{"$f":"'CF ASSUMPTIONS'!BQ89","v":0},{"$f":"'CF ASSUMPTIONS'!BR89","v":0},{"$f":"'CF ASSUMPTIONS'!BS89","v":0},{"$f":"'CF ASSUMPTIONS'!BT89","v":0},{"$f":"'CF ASSUMPTIONS'!BU89","v":0},{"$f":"'CF ASSUMPTIONS'!BV89","v":0},{"$f":"'CF ASSUMPTIONS'!BW89","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B90","v":"OTHER - 7"},{"$f":"'CF ASSUMPTIONS'!P90","v":0},{"$f":"'CF ASSUMPTIONS'!Q90","v":0},{"$f":"'CF ASSUMPTIONS'!R90","v":0},{"$f":"'CF ASSUMPTIONS'!S90","v":0},{"$f":"'CF ASSUMPTIONS'!T90","v":0},{"$f":"'CF ASSUMPTIONS'!U90","v":0},{"$f":"'CF ASSUMPTIONS'!V90","v":0},{"$f":"'CF ASSUMPTIONS'!W90","v":0},{"$f":"'CF ASSUMPTIONS'!X90","v":0},{"$f":"'CF ASSUMPTIONS'!Y90","v":0},{"$f":"'CF ASSUMPTIONS'!Z90","v":0},{"$f":"'CF ASSUMPTIONS'!AA90","v":0},{"$f":"'CF ASSUMPTIONS'!AB90","v":0},{"$f":"'CF ASSUMPTIONS'!AC90","v":0},{"$f":"'CF ASSUMPTIONS'!AD90","v":0},{"$f":"'CF ASSUMPTIONS'!AE90","v":0},{"$f":"'CF ASSUMPTIONS'!AF90","v":0},{"$f":"'CF ASSUMPTIONS'!AG90","v":0},{"$f":"'CF ASSUMPTIONS'!AH90","v":0},{"$f":"'CF ASSUMPTIONS'!AI90","v":0},{"$f":"'CF ASSUMPTIONS'!AJ90","v":0},{"$f":"'CF ASSUMPTIONS'!AK90","v":0},{"$f":"'CF ASSUMPTIONS'!AL90","v":0},{"$f":"'CF ASSUMPTIONS'!AM90","v":0},{"$f":"'CF ASSUMPTIONS'!AN90","v":0},{"$f":"'CF ASSUMPTIONS'!AO90","v":0},{"$f":"'CF ASSUMPTIONS'!AP90","v":0},{"$f":"'CF ASSUMPTIONS'!AQ90","v":0},{"$f":"'CF ASSUMPTIONS'!AR90","v":0},{"$f":"'CF ASSUMPTIONS'!AS90","v":0},{"$f":"'CF ASSUMPTIONS'!AT90","v":0},{"$f":"'CF ASSUMPTIONS'!AU90","v":0},{"$f":"'CF ASSUMPTIONS'!AV90","v":0},{"$f":"'CF ASSUMPTIONS'!AW90","v":0},{"$f":"'CF ASSUMPTIONS'!AX90","v":0},{"$f":"'CF ASSUMPTIONS'!AY90","v":0},{"$f":"'CF ASSUMPTIONS'!AZ90","v":0},{"$f":"'CF ASSUMPTIONS'!BA90","v":0},{"$f":"'CF ASSUMPTIONS'!BB90","v":0},{"$f":"'CF ASSUMPTIONS'!BC90","v":0},{"$f":"'CF ASSUMPTIONS'!BD90","v":0},{"$f":"'CF ASSUMPTIONS'!BE90","v":0},{"$f":"'CF ASSUMPTIONS'!BF90","v":0},{"$f":"'CF ASSUMPTIONS'!BG90","v":0},{"$f":"'CF ASSUMPTIONS'!BH90","v":0},{"$f":"'CF ASSUMPTIONS'!BI90","v":0},{"$f":"'CF ASSUMPTIONS'!BJ90","v":0},{"$f":"'CF ASSUMPTIONS'!BK90","v":0},{"$f":"'CF ASSUMPTIONS'!BL90","v":0},{"$f":"'CF ASSUMPTIONS'!BM90","v":0},{"$f":"'CF ASSUMPTIONS'!BN90","v":0},{"$f":"'CF ASSUMPTIONS'!BO90","v":0},{"$f":"'CF ASSUMPTIONS'!BP90","v":0},{"$f":"'CF ASSUMPTIONS'!BQ90","v":0},{"$f":"'CF ASSUMPTIONS'!BR90","v":0},{"$f":"'CF ASSUMPTIONS'!BS90","v":0},{"$f":"'CF ASSUMPTIONS'!BT90","v":0},{"$f":"'CF ASSUMPTIONS'!BU90","v":0},{"$f":"'CF ASSUMPTIONS'!BV90","v":0},{"$f":"'CF ASSUMPTIONS'!BW90","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B91","v":"OTHER - 8"},{"$f":"'CF ASSUMPTIONS'!P91","v":0},{"$f":"'CF ASSUMPTIONS'!Q91","v":0},{"$f":"'CF ASSUMPTIONS'!R91","v":0},{"$f":"'CF ASSUMPTIONS'!S91","v":0},{"$f":"'CF ASSUMPTIONS'!T91","v":0},{"$f":"'CF ASSUMPTIONS'!U91","v":0},{"$f":"'CF ASSUMPTIONS'!V91","v":0},{"$f":"'CF ASSUMPTIONS'!W91","v":0},{"$f":"'CF ASSUMPTIONS'!X91","v":0},{"$f":"'CF ASSUMPTIONS'!Y91","v":0},{"$f":"'CF ASSUMPTIONS'!Z91","v":0},{"$f":"'CF ASSUMPTIONS'!AA91","v":0},{"$f":"'CF ASSUMPTIONS'!AB91","v":0},{"$f":"'CF ASSUMPTIONS'!AC91","v":0},{"$f":"'CF ASSUMPTIONS'!AD91","v":0},{"$f":"'CF ASSUMPTIONS'!AE91","v":0},{"$f":"'CF ASSUMPTIONS'!AF91","v":0},{"$f":"'CF ASSUMPTIONS'!AG91","v":0},{"$f":"'CF ASSUMPTIONS'!AH91","v":0},{"$f":"'CF ASSUMPTIONS'!AI91","v":0},{"$f":"'CF ASSUMPTIONS'!AJ91","v":0},{"$f":"'CF ASSUMPTIONS'!AK91","v":0},{"$f":"'CF ASSUMPTIONS'!AL91","v":0},{"$f":"'CF ASSUMPTIONS'!AM91","v":0},{"$f":"'CF ASSUMPTIONS'!AN91","v":0},{"$f":"'CF ASSUMPTIONS'!AO91","v":0},{"$f":"'CF ASSUMPTIONS'!AP91","v":0},{"$f":"'CF ASSUMPTIONS'!AQ91","v":0},{"$f":"'CF ASSUMPTIONS'!AR91","v":0},{"$f":"'CF ASSUMPTIONS'!AS91","v":0},{"$f":"'CF ASSUMPTIONS'!AT91","v":0},{"$f":"'CF ASSUMPTIONS'!AU91","v":0},{"$f":"'CF ASSUMPTIONS'!AV91","v":0},{"$f":"'CF ASSUMPTIONS'!AW91","v":0},{"$f":"'CF ASSUMPTIONS'!AX91","v":0},{"$f":"'CF ASSUMPTIONS'!AY91","v":0},{"$f":"'CF ASSUMPTIONS'!AZ91","v":0},{"$f":"'CF ASSUMPTIONS'!BA91","v":0},{"$f":"'CF ASSUMPTIONS'!BB91","v":0},{"$f":"'CF ASSUMPTIONS'!BC91","v":0},{"$f":"'CF ASSUMPTIONS'!BD91","v":0},{"$f":"'CF ASSUMPTIONS'!BE91","v":0},{"$f":"'CF ASSUMPTIONS'!BF91","v":0},{"$f":"'CF ASSUMPTIONS'!BG91","v":0},{"$f":"'CF ASSUMPTIONS'!BH91","v":0},{"$f":"'CF ASSUMPTIONS'!BI91","v":0},{"$f":"'CF ASSUMPTIONS'!BJ91","v":0},{"$f":"'CF ASSUMPTIONS'!BK91","v":0},{"$f":"'CF ASSUMPTIONS'!BL91","v":0},{"$f":"'CF ASSUMPTIONS'!BM91","v":0},{"$f":"'CF ASSUMPTIONS'!BN91","v":0},{"$f":"'CF ASSUMPTIONS'!BO91","v":0},{"$f":"'CF ASSUMPTIONS'!BP91","v":0},{"$f":"'CF ASSUMPTIONS'!BQ91","v":0},{"$f":"'CF ASSUMPTIONS'!BR91","v":0},{"$f":"'CF ASSUMPTIONS'!BS91","v":0},{"$f":"'CF ASSUMPTIONS'!BT91","v":0},{"$f":"'CF ASSUMPTIONS'!BU91","v":0},{"$f":"'CF ASSUMPTIONS'!BV91","v":0},{"$f":"'CF ASSUMPTIONS'!BW91","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B92","v":"OTHER - 9"},{"$f":"'CF ASSUMPTIONS'!P92","v":0},{"$f":"'CF ASSUMPTIONS'!Q92","v":0},{"$f":"'CF ASSUMPTIONS'!R92","v":0},{"$f":"'CF ASSUMPTIONS'!S92","v":0},{"$f":"'CF ASSUMPTIONS'!T92","v":0},{"$f":"'CF ASSUMPTIONS'!U92","v":0},{"$f":"'CF ASSUMPTIONS'!V92","v":0},{"$f":"'CF ASSUMPTIONS'!W92","v":0},{"$f":"'CF ASSUMPTIONS'!X92","v":0},{"$f":"'CF ASSUMPTIONS'!Y92","v":0},{"$f":"'CF ASSUMPTIONS'!Z92","v":0},{"$f":"'CF ASSUMPTIONS'!AA92","v":0},{"$f":"'CF ASSUMPTIONS'!AB92","v":0},{"$f":"'CF ASSUMPTIONS'!AC92","v":0},{"$f":"'CF ASSUMPTIONS'!AD92","v":0},{"$f":"'CF ASSUMPTIONS'!AE92","v":0},{"$f":"'CF ASSUMPTIONS'!AF92","v":0},{"$f":"'CF ASSUMPTIONS'!AG92","v":0},{"$f":"'CF ASSUMPTIONS'!AH92","v":0},{"$f":"'CF ASSUMPTIONS'!AI92","v":0},{"$f":"'CF ASSUMPTIONS'!AJ92","v":0},{"$f":"'CF ASSUMPTIONS'!AK92","v":0},{"$f":"'CF ASSUMPTIONS'!AL92","v":0},{"$f":"'CF ASSUMPTIONS'!AM92","v":0},{"$f":"'CF ASSUMPTIONS'!AN92","v":0},{"$f":"'CF ASSUMPTIONS'!AO92","v":0},{"$f":"'CF ASSUMPTIONS'!AP92","v":0},{"$f":"'CF ASSUMPTIONS'!AQ92","v":0},{"$f":"'CF ASSUMPTIONS'!AR92","v":0},{"$f":"'CF ASSUMPTIONS'!AS92","v":0},{"$f":"'CF ASSUMPTIONS'!AT92","v":0},{"$f":"'CF ASSUMPTIONS'!AU92","v":0},{"$f":"'CF ASSUMPTIONS'!AV92","v":0},{"$f":"'CF ASSUMPTIONS'!AW92","v":0},{"$f":"'CF ASSUMPTIONS'!AX92","v":0},{"$f":"'CF ASSUMPTIONS'!AY92","v":0},{"$f":"'CF ASSUMPTIONS'!AZ92","v":0},{"$f":"'CF ASSUMPTIONS'!BA92","v":0},{"$f":"'CF ASSUMPTIONS'!BB92","v":0},{"$f":"'CF ASSUMPTIONS'!BC92","v":0},{"$f":"'CF ASSUMPTIONS'!BD92","v":0},{"$f":"'CF ASSUMPTIONS'!BE92","v":0},{"$f":"'CF ASSUMPTIONS'!BF92","v":0},{"$f":"'CF ASSUMPTIONS'!BG92","v":0},{"$f":"'CF ASSUMPTIONS'!BH92","v":0},{"$f":"'CF ASSUMPTIONS'!BI92","v":0},{"$f":"'CF ASSUMPTIONS'!BJ92","v":0},{"$f":"'CF ASSUMPTIONS'!BK92","v":0},{"$f":"'CF ASSUMPTIONS'!BL92","v":0},{"$f":"'CF ASSUMPTIONS'!BM92","v":0},{"$f":"'CF ASSUMPTIONS'!BN92","v":0},{"$f":"'CF ASSUMPTIONS'!BO92","v":0},{"$f":"'CF ASSUMPTIONS'!BP92","v":0},{"$f":"'CF ASSUMPTIONS'!BQ92","v":0},{"$f":"'CF ASSUMPTIONS'!BR92","v":0},{"$f":"'CF ASSUMPTIONS'!BS92","v":0},{"$f":"'CF ASSUMPTIONS'!BT92","v":0},{"$f":"'CF ASSUMPTIONS'!BU92","v":0},{"$f":"'CF ASSUMPTIONS'!BV92","v":0},{"$f":"'CF ASSUMPTIONS'!BW92","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B93","v":"OTHER - 10"},{"$f":"'CF ASSUMPTIONS'!P93","v":0},{"$f":"'CF ASSUMPTIONS'!Q93","v":0},{"$f":"'CF ASSUMPTIONS'!R93","v":0},{"$f":"'CF ASSUMPTIONS'!S93","v":0},{"$f":"'CF ASSUMPTIONS'!T93","v":0},{"$f":"'CF ASSUMPTIONS'!U93","v":0},{"$f":"'CF ASSUMPTIONS'!V93","v":0},{"$f":"'CF ASSUMPTIONS'!W93","v":0},{"$f":"'CF ASSUMPTIONS'!X93","v":0},{"$f":"'CF ASSUMPTIONS'!Y93","v":0},{"$f":"'CF ASSUMPTIONS'!Z93","v":0},{"$f":"'CF ASSUMPTIONS'!AA93","v":0},{"$f":"'CF ASSUMPTIONS'!AB93","v":0},{"$f":"'CF ASSUMPTIONS'!AC93","v":0},{"$f":"'CF ASSUMPTIONS'!AD93","v":0},{"$f":"'CF ASSUMPTIONS'!AE93","v":0},{"$f":"'CF ASSUMPTIONS'!AF93","v":0},{"$f":"'CF ASSUMPTIONS'!AG93","v":0},{"$f":"'CF ASSUMPTIONS'!AH93","v":0},{"$f":"'CF ASSUMPTIONS'!AI93","v":0},{"$f":"'CF ASSUMPTIONS'!AJ93","v":0},{"$f":"'CF ASSUMPTIONS'!AK93","v":0},{"$f":"'CF ASSUMPTIONS'!AL93","v":0},{"$f":"'CF ASSUMPTIONS'!AM93","v":0},{"$f":"'CF ASSUMPTIONS'!AN93","v":0},{"$f":"'CF ASSUMPTIONS'!AO93","v":0},{"$f":"'CF ASSUMPTIONS'!AP93","v":0},{"$f":"'CF ASSUMPTIONS'!AQ93","v":0},{"$f":"'CF ASSUMPTIONS'!AR93","v":0},{"$f":"'CF ASSUMPTIONS'!AS93","v":0},{"$f":"'CF ASSUMPTIONS'!AT93","v":0},{"$f":"'CF ASSUMPTIONS'!AU93","v":0},{"$f":"'CF ASSUMPTIONS'!AV93","v":0},{"$f":"'CF ASSUMPTIONS'!AW93","v":0},{"$f":"'CF ASSUMPTIONS'!AX93","v":0},{"$f":"'CF ASSUMPTIONS'!AY93","v":0},{"$f":"'CF ASSUMPTIONS'!AZ93","v":0},{"$f":"'CF ASSUMPTIONS'!BA93","v":0},{"$f":"'CF ASSUMPTIONS'!BB93","v":0},{"$f":"'CF ASSUMPTIONS'!BC93","v":0},{"$f":"'CF ASSUMPTIONS'!BD93","v":0},{"$f":"'CF ASSUMPTIONS'!BE93","v":0},{"$f":"'CF ASSUMPTIONS'!BF93","v":0},{"$f":"'CF ASSUMPTIONS'!BG93","v":0},{"$f":"'CF ASSUMPTIONS'!BH93","v":0},{"$f":"'CF ASSUMPTIONS'!BI93","v":0},{"$f":"'CF ASSUMPTIONS'!BJ93","v":0},{"$f":"'CF ASSUMPTIONS'!BK93","v":0},{"$f":"'CF ASSUMPTIONS'!BL93","v":0},{"$f":"'CF ASSUMPTIONS'!BM93","v":0},{"$f":"'CF ASSUMPTIONS'!BN93","v":0},{"$f":"'CF ASSUMPTIONS'!BO93","v":0},{"$f":"'CF ASSUMPTIONS'!BP93","v":0},{"$f":"'CF ASSUMPTIONS'!BQ93","v":0},{"$f":"'CF ASSUMPTIONS'!BR93","v":0},{"$f":"'CF ASSUMPTIONS'!BS93","v":0},{"$f":"'CF ASSUMPTIONS'!BT93","v":0},{"$f":"'CF ASSUMPTIONS'!BU93","v":0},{"$f":"'CF ASSUMPTIONS'!BV93","v":0},{"$f":"'CF ASSUMPTIONS'!BW93","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B94","v":"PERSONAL CARE, GYM, ETC"},{"$f":"'CF ASSUMPTIONS'!P94","v":0},{"$f":"'CF ASSUMPTIONS'!Q94","v":0},{"$f":"'CF ASSUMPTIONS'!R94","v":0},{"$f":"'CF ASSUMPTIONS'!S94","v":0},{"$f":"'CF ASSUMPTIONS'!T94","v":0},{"$f":"'CF ASSUMPTIONS'!U94","v":0},{"$f":"'CF ASSUMPTIONS'!V94","v":0},{"$f":"'CF ASSUMPTIONS'!W94","v":0},{"$f":"'CF ASSUMPTIONS'!X94","v":0},{"$f":"'CF ASSUMPTIONS'!Y94","v":0},{"$f":"'CF ASSUMPTIONS'!Z94","v":0},{"$f":"'CF ASSUMPTIONS'!AA94","v":0},{"$f":"'CF ASSUMPTIONS'!AB94","v":0},{"$f":"'CF ASSUMPTIONS'!AC94","v":0},{"$f":"'CF ASSUMPTIONS'!AD94","v":0},{"$f":"'CF ASSUMPTIONS'!AE94","v":0},{"$f":"'CF ASSUMPTIONS'!AF94","v":0},{"$f":"'CF ASSUMPTIONS'!AG94","v":0},{"$f":"'CF ASSUMPTIONS'!AH94","v":0},{"$f":"'CF ASSUMPTIONS'!AI94","v":0},{"$f":"'CF ASSUMPTIONS'!AJ94","v":0},{"$f":"'CF ASSUMPTIONS'!AK94","v":0},{"$f":"'CF ASSUMPTIONS'!AL94","v":0},{"$f":"'CF ASSUMPTIONS'!AM94","v":0},{"$f":"'CF ASSUMPTIONS'!AN94","v":0},{"$f":"'CF ASSUMPTIONS'!AO94","v":0},{"$f":"'CF ASSUMPTIONS'!AP94","v":0},{"$f":"'CF ASSUMPTIONS'!AQ94","v":0},{"$f":"'CF ASSUMPTIONS'!AR94","v":0},{"$f":"'CF ASSUMPTIONS'!AS94","v":0},{"$f":"'CF ASSUMPTIONS'!AT94","v":0},{"$f":"'CF ASSUMPTIONS'!AU94","v":0},{"$f":"'CF ASSUMPTIONS'!AV94","v":0},{"$f":"'CF ASSUMPTIONS'!AW94","v":0},{"$f":"'CF ASSUMPTIONS'!AX94","v":0},{"$f":"'CF ASSUMPTIONS'!AY94","v":0},{"$f":"'CF ASSUMPTIONS'!AZ94","v":0},{"$f":"'CF ASSUMPTIONS'!BA94","v":0},{"$f":"'CF ASSUMPTIONS'!BB94","v":0},{"$f":"'CF ASSUMPTIONS'!BC94","v":0},{"$f":"'CF ASSUMPTIONS'!BD94","v":0},{"$f":"'CF ASSUMPTIONS'!BE94","v":0},{"$f":"'CF ASSUMPTIONS'!BF94","v":0},{"$f":"'CF ASSUMPTIONS'!BG94","v":0},{"$f":"'CF ASSUMPTIONS'!BH94","v":0},{"$f":"'CF ASSUMPTIONS'!BI94","v":0},{"$f":"'CF ASSUMPTIONS'!BJ94","v":0},{"$f":"'CF ASSUMPTIONS'!BK94","v":0},{"$f":"'CF ASSUMPTIONS'!BL94","v":0},{"$f":"'CF ASSUMPTIONS'!BM94","v":0},{"$f":"'CF ASSUMPTIONS'!BN94","v":0},{"$f":"'CF ASSUMPTIONS'!BO94","v":0},{"$f":"'CF ASSUMPTIONS'!BP94","v":0},{"$f":"'CF ASSUMPTIONS'!BQ94","v":0},{"$f":"'CF ASSUMPTIONS'!BR94","v":0},{"$f":"'CF ASSUMPTIONS'!BS94","v":0},{"$f":"'CF ASSUMPTIONS'!BT94","v":0},{"$f":"'CF ASSUMPTIONS'!BU94","v":0},{"$f":"'CF ASSUMPTIONS'!BV94","v":0},{"$f":"'CF ASSUMPTIONS'!BW94","v":0}]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B107","v":"PETS ETC"},{"$f":"'CF ASSUMPTIONS'!P107","v":0},{"$f":"'CF ASSUMPTIONS'!Q107","v":0},{"$f":"'CF ASSUMPTIONS'!R107","v":0},{"$f":"'CF ASSUMPTIONS'!S107","v":0},{"$f":"'CF ASSUMPTIONS'!T107","v":0},{"$f":"'CF ASSUMPTIONS'!U107","v":0},{"$f":"'CF ASSUMPTIONS'!V107","v":0},{"$f":"'CF ASSUMPTIONS'!W107","v":0},{"$f":"'CF ASSUMPTIONS'!X107","v":0},{"$f":"'CF ASSUMPTIONS'!Y107","v":0},{"$f":"'CF ASSUMPTIONS'!Z107","v":0},{"$f":"'CF ASSUMPTIONS'!AA107","v":0},{"$f":"'CF ASSUMPTIONS'!AB107","v":0},{"$f":"'CF ASSUMPTIONS'!AC107","v":0},{"$f":"'CF ASSUMPTIONS'!AD107","v":0},{"$f":"'CF ASSUMPTIONS'!AE107","v":0},{"$f":"'CF ASSUMPTIONS'!AF107","v":0},{"$f":"'CF ASSUMPTIONS'!AG107","v":0},{"$f":"'CF ASSUMPTIONS'!AH107","v":0},{"$f":"'CF ASSUMPTIONS'!AI107","v":0},{"$f":"'CF ASSUMPTIONS'!AJ107","v":0},{"$f":"'CF ASSUMPTIONS'!AK107","v":0},{"$f":"'CF ASSUMPTIONS'!AL107","v":0},{"$f":"'CF ASSUMPTIONS'!AM107","v":0},{"$f":"'CF ASSUMPTIONS'!AN107","v":0},{"$f":"'CF ASSUMPTIONS'!AO107","v":0},{"$f":"'CF ASSUMPTIONS'!AP107","v":0},{"$f":"'CF ASSUMPTIONS'!AQ107","v":0},{"$f":"'CF ASSUMPTIONS'!AR107","v":0},{"$f":"'CF ASSUMPTIONS'!AS107","v":0},{"$f":"'CF ASSUMPTIONS'!AT107","v":0},{"$f":"'CF ASSUMPTIONS'!AU107","v":0},{"$f":"'CF ASSUMPTIONS'!AV107","v":0},{"$f":"'CF ASSUMPTIONS'!AW107","v":0},{"$f":"'CF ASSUMPTIONS'!AX107","v":0},{"$f":"'CF ASSUMPTIONS'!AY107","v":0},{"$f":"'CF ASSUMPTIONS'!AZ107","v":0},{"$f":"'CF ASSUMPTIONS'!BA107","v":0},{"$f":"'CF ASSUMPTIONS'!BB107","v":0},{"$f":"'CF ASSUMPTIONS'!BC107","v":0},{"$f":"'CF ASSUMPTIONS'!BD107","v":0},{"$f":"'CF ASSUMPTIONS'!BE107","v":0},{"$f":"'CF ASSUMPTIONS'!BF107","v":0},{"$f":"'CF ASSUMPTIONS'!BG107","v":0},{"$f":"'CF ASSUMPTIONS'!BH107","v":0},{"$f":"'CF ASSUMPTIONS'!BI107","v":0},{"$f":"'CF ASSUMPTIONS'!BJ107","v":0},{"$f":"'CF ASSUMPTIONS'!BK107","v":0},{"$f":"'CF ASSUMPTIONS'!BL107","v":0},{"$f":"'CF ASSUMPTIONS'!BM107","v":0},{"$f":"'CF ASSUMPTIONS'!BN107","v":0},{"$f":"'CF ASSUMPTIONS'!BO107","v":0},{"$f":"'CF ASSUMPTIONS'!BP107","v":0},{"$f":"'CF ASSUMPTIONS'!BQ107","v":0},{"$f":"'CF ASSUMPTIONS'!BR107","v":0},{"$f":"'CF ASSUMPTIONS'!BS107","v":0},{"$f":"'CF ASSUMPTIONS'!BT107","v":0},{"$f":"'CF ASSUMPTIONS'!BU107","v":0},{"$f":"'CF ASSUMPTIONS'!BV107","v":0},{"$f":"'CF ASSUMPTIONS'!BW107","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B108","v":"TAXES - PROPERTY"},{"$f":"'CF ASSUMPTIONS'!P108","v":0},{"$f":"'CF ASSUMPTIONS'!Q108","v":0},{"$f":"'CF ASSUMPTIONS'!R108","v":0},{"$f":"'CF ASSUMPTIONS'!S108","v":0},{"$f":"'CF ASSUMPTIONS'!T108","v":0},{"$f":"'CF ASSUMPTIONS'!U108","v":0},{"$f":"'CF ASSUMPTIONS'!V108","v":0},{"$f":"'CF ASSUMPTIONS'!W108","v":0},{"$f":"'CF ASSUMPTIONS'!X108","v":0},{"$f":"'CF ASSUMPTIONS'!Y108","v":0},{"$f":"'CF ASSUMPTIONS'!Z108","v":0},{"$f":"'CF ASSUMPTIONS'!AA108","v":0},{"$f":"'CF ASSUMPTIONS'!AB108","v":0},{"$f":"'CF ASSUMPTIONS'!AC108","v":0},{"$f":"'CF ASSUMPTIONS'!AD108","v":0},{"$f":"'CF ASSUMPTIONS'!AE108","v":0},{"$f":"'CF ASSUMPTIONS'!AF108","v":0},{"$f":"'CF ASSUMPTIONS'!AG108","v":0},{"$f":"'CF ASSUMPTIONS'!AH108","v":0},{"$f":"'CF ASSUMPTIONS'!AI108","v":0},{"$f":"'CF ASSUMPTIONS'!AJ108","v":0},{"$f":"'CF ASSUMPTIONS'!AK108","v":0},{"$f":"'CF ASSUMPTIONS'!AL108","v":0},{"$f":"'CF ASSUMPTIONS'!AM108","v":0},{"$f":"'CF ASSUMPTIONS'!AN108","v":0},{"$f":"'CF ASSUMPTIONS'!AO108","v":0},{"$f":"'CF ASSUMPTIONS'!AP108","v":0},{"$f":"'CF ASSUMPTIONS'!AQ108","v":0},{"$f":"'CF ASSUMPTIONS'!AR108","v":0},{"$f":"'CF ASSUMPTIONS'!AS108","v":0},{"$f":"'CF ASSUMPTIONS'!AT108","v":0},{"$f":"'CF ASSUMPTIONS'!AU108","v":0},{"$f":"'CF ASSUMPTIONS'!AV108","v":0},{"$f":"'CF ASSUMPTIONS'!AW108","v":0},{"$f":"'CF ASSUMPTIONS'!AX108","v":0},{"$f":"'CF ASSUMPTIONS'!AY108","v":0},{"$f":"'CF ASSUMPTIONS'!AZ108","v":0},{"$f":"'CF ASSUMPTIONS'!BA108","v":0},{"$f":"'CF ASSUMPTIONS'!BB108","v":0},{"$f":"'CF ASSUMPTIONS'!BC108","v":0},{"$f":"'CF ASSUMPTIONS'!BD108","v":0},{"$f":"'CF ASSUMPTIONS'!BE108","v":0},{"$f":"'CF ASSUMPTIONS'!BF108","v":0},{"$f":"'CF ASSUMPTIONS'!BG108","v":0},{"$f":"'CF ASSUMPTIONS'!BH108","v":0},{"$f":"'CF ASSUMPTIONS'!BI108","v":0},{"$f":"'CF ASSUMPTIONS'!BJ108","v":0},{"$f":"'CF ASSUMPTIONS'!BK108","v":0},{"$f":"'CF ASSUMPTIONS'!BL108","v":0},{"$f":"'CF ASSUMPTIONS'!BM108","v":0},{"$f":"'CF ASSUMPTIONS'!BN108","v":0},{"$f":"'CF ASSUMPTIONS'!BO108","v":0},{"$f":"'CF ASSUMPTIONS'!BP108","v":0},{"$f":"'CF ASSUMPTIONS'!BQ108","v":0},{"$f":"'CF ASSUMPTIONS'!BR108","v":0},{"$f":"'CF ASSUMPTIONS'!BS108","v":0},{"$f":"'CF ASSUMPTIONS'!BT108","v":0},{"$f":"'CF ASSUMPTIONS'!BU108","v":0},{"$f":"'CF ASSUMPTIONS'!BV108","v":0},{"$f":"'CF ASSUMPTIONS'!BW108","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B109","v":"TAXES - AGI ADJUSTMENTS - OTHER 1"},{"$f":"'CF ASSUMPTIONS'!P109","v":0},{"$f":"'CF ASSUMPTIONS'!Q109","v":0},{"$f":"'CF ASSUMPTIONS'!R109","v":0},{"$f":"'CF ASSUMPTIONS'!S109","v":0},{"$f":"'CF ASSUMPTIONS'!T109","v":0},{"$f":"'CF ASSUMPTIONS'!U109","v":0},{"$f":"'CF ASSUMPTIONS'!V109","v":0},{"$f":"'CF ASSUMPTIONS'!W109","v":0},{"$f":"'CF ASSUMPTIONS'!X109","v":0},{"$f":"'CF ASSUMPTIONS'!Y109","v":0},{"$f":"'CF ASSUMPTIONS'!Z109","v":0},{"$f":"'CF ASSUMPTIONS'!AA109","v":0},{"$f":"'CF ASSUMPTIONS'!AB109","v":0},{"$f":"'CF ASSUMPTIONS'!AC109","v":0},{"$f":"'CF ASSUMPTIONS'!AD109","v":0},{"$f":"'CF ASSUMPTIONS'!AE109","v":0},{"$f":"'CF ASSUMPTIONS'!AF109","v":0},{"$f":"'CF ASSUMPTIONS'!AG109","v":0},{"$f":"'CF ASSUMPTIONS'!AH109","v":0},{"$f":"'CF ASSUMPTIONS'!AI109","v":0},{"$f":"'CF ASSUMPTIONS'!AJ109","v":0},{"$f":"'CF ASSUMPTIONS'!AK109","v":0},{"$f":"'CF ASSUMPTIONS'!AL109","v":0},{"$f":"'CF ASSUMPTIONS'!AM109","v":0},{"$f":"'CF ASSUMPTIONS'!AN109","v":0},{"$f":"'CF ASSUMPTIONS'!AO109","v":0},{"$f":"'CF ASSUMPTIONS'!AP109","v":0},{"$f":"'CF ASSUMPTIONS'!AQ109","v":0},{"$f":"'CF ASSUMPTIONS'!AR109","v":0},{"$f":"'CF ASSUMPTIONS'!AS109","v":0},{"$f":"'CF ASSUMPTIONS'!AT109","v":0},{"$f":"'CF ASSUMPTIONS'!AU109","v":0},{"$f":"'CF ASSUMPTIONS'!AV109","v":0},{"$f":"'CF ASSUMPTIONS'!AW109","v":0},{"$f":"'CF ASSUMPTIONS'!AX109","v":0},{"$f":"'CF ASSUMPTIONS'!AY109","v":0},{"$f":"'CF ASSUMPTIONS'!AZ109","v":0},{"$f":"'CF ASSUMPTIONS'!BA109","v":0},{"$f":"'CF ASSUMPTIONS'!BB109","v":0},{"$f":"'CF ASSUMPTIONS'!BC109","v":0},{"$f":"'CF ASSUMPTIONS'!BD109","v":0},{"$f":"'CF ASSUMPTIONS'!BE109","v":0},{"$f":"'CF ASSUMPTIONS'!BF109","v":0},{"$f":"'CF ASSUMPTIONS'!BG109","v":0},{"$f":"'CF ASSUMPTIONS'!BH109","v":0},{"$f":"'CF ASSUMPTIONS'!BI109","v":0},{"$f":"'CF ASSUMPTIONS'!BJ109","v":0},{"$f":"'CF ASSUMPTIONS'!BK109","v":0},{"$f":"'CF ASSUMPTIONS'!BL109","v":0},{"$f":"'CF ASSUMPTIONS'!BM109","v":0},{"$f":"'CF ASSUMPTIONS'!BN109","v":0},{"$f":"'CF ASSUMPTIONS'!BO109","v":0},{"$f":"'CF ASSUMPTIONS'!BP109","v":0},{"$f":"'CF ASSUMPTIONS'!BQ109","v":0},{"$f":"'CF ASSUMPTIONS'!BR109","v":0},{"$f":"'CF ASSUMPTIONS'!BS109","v":0},{"$f":"'CF ASSUMPTIONS'!BT109","v":0},{"$f":"'CF ASSUMPTIONS'!BU109","v":0},{"$f":"'CF ASSUMPTIONS'!BV109","v":0},{"$f":"'CF ASSUMPTIONS'!BW109","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B110","v":"TAXES - AGI ADJUSTMENTS - OTHER 2"},{"$f":"'CF ASSUMPTIONS'!P110","v":0},{"$f":"'CF ASSUMPTIONS'!Q110","v":0},{"$f":"'CF ASSUMPTIONS'!R110","v":0},{"$f":"'CF ASSUMPTIONS'!S110","v":0},{"$f":"'CF ASSUMPTIONS'!T110","v":0},{"$f":"'CF ASSUMPTIONS'!U110","v":0},{"$f":"'CF ASSUMPTIONS'!V110","v":0},{"$f":"'CF ASSUMPTIONS'!W110","v":0},{"$f":"'CF ASSUMPTIONS'!X110","v":0},{"$f":"'CF ASSUMPTIONS'!Y110","v":0},{"$f":"'CF ASSUMPTIONS'!Z110","v":0},{"$f":"'CF ASSUMPTIONS'!AA110","v":0},{"$f":"'CF ASSUMPTIONS'!AB110","v":0},{"$f":"'CF ASSUMPTIONS'!AC110","v":0},{"$f":"'CF ASSUMPTIONS'!AD110","v":0},{"$f":"'CF ASSUMPTIONS'!AE110","v":0},{"$f":"'CF ASSUMPTIONS'!AF110","v":0},{"$f":"'CF ASSUMPTIONS'!AG110","v":0},{"$f":"'CF ASSUMPTIONS'!AH110","v":0},{"$f":"'CF ASSUMPTIONS'!AI110","v":0},{"$f":"'CF ASSUMPTIONS'!AJ110","v":0},{"$f":"'CF ASSUMPTIONS'!AK110","v":0},{"$f":"'CF ASSUMPTIONS'!AL110","v":0},{"$f":"'CF ASSUMPTIONS'!AM110","v":0},{"$f":"'CF ASSUMPTIONS'!AN110","v":0},{"$f":"'CF ASSUMPTIONS'!AO110","v":0},{"$f":"'CF ASSUMPTIONS'!AP110","v":0},{"$f":"'CF ASSUMPTIONS'!AQ110","v":0},{"$f":"'CF ASSUMPTIONS'!AR110","v":0},{"$f":"'CF ASSUMPTIONS'!AS110","v":0},{"$f":"'CF ASSUMPTIONS'!AT110","v":0},{"$f":"'CF ASSUMPTIONS'!AU110","v":0},{"$f":"'CF ASSUMPTIONS'!AV110","v":0},{"$f":"'CF ASSUMPTIONS'!AW110","v":0},{"$f":"'CF ASSUMPTIONS'!AX110","v":0},{"$f":"'CF ASSUMPTIONS'!AY110","v":0},{"$f":"'CF ASSUMPTIONS'!AZ110","v":0},{"$f":"'CF ASSUMPTIONS'!BA110","v":0},{"$f":"'CF ASSUMPTIONS'!BB110","v":0},{"$f":"'CF ASSUMPTIONS'!BC110","v":0},{"$f":"'CF ASSUMPTIONS'!BD110","v":0},{"$f":"'CF ASSUMPTIONS'!BE110","v":0},{"$f":"'CF ASSUMPTIONS'!BF110","v":0},{"$f":"'CF ASSUMPTIONS'!BG110","v":0},{"$f":"'CF ASSUMPTIONS'!BH110","v":0},{"$f":"'CF ASSUMPTIONS'!BI110","v":0},{"$f":"'CF ASSUMPTIONS'!BJ110","v":0},{"$f":"'CF ASSUMPTIONS'!BK110","v":0},{"$f":"'CF ASSUMPTIONS'!BL110","v":0},{"$f":"'CF ASSUMPTIONS'!BM110","v":0},{"$f":"'CF ASSUMPTIONS'!BN110","v":0},{"$f":"'CF ASSUMPTIONS'!BO110","v":0},{"$f":"'CF ASSUMPTIONS'!BP110","v":0},{"$f":"'CF ASSUMPTIONS'!BQ110","v":0},{"$f":"'CF ASSUMPTIONS'!BR110","v":0},{"$f":"'CF ASSUMPTIONS'!BS110","v":0},{"$f":"'CF ASSUMPTIONS'!BT110","v":0},{"$f":"'CF ASSUMPTIONS'!BU110","v":0},{"$f":"'CF ASSUMPTIONS'!BV110","v":0},{"$f":"'CF ASSUMPTIONS'!BW110","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B111","v":"TAXES - ITEM'D DEDUCT'S OVER 2% AGI"},{"$f":"'CF ASSUMPTIONS'!P111","v":0},{"$f":"'CF ASSUMPTIONS'!Q111","v":0},{"$f":"'CF ASSUMPTIONS'!R111","v":0},{"$f":"'CF ASSUMPTIONS'!S111","v":0},{"$f":"'CF ASSUMPTIONS'!T111","v":0},{"$f":"'CF ASSUMPTIONS'!U111","v":0},{"$f":"'CF ASSUMPTIONS'!V111","v":0},{"$f":"'CF ASSUMPTIONS'!W111","v":0},{"$f":"'CF ASSUMPTIONS'!X111","v":0},{"$f":"'CF ASSUMPTIONS'!Y111","v":0},{"$f":"'CF ASSUMPTIONS'!Z111","v":0},{"$f":"'CF ASSUMPTIONS'!AA111","v":0},{"$f":"'CF ASSUMPTIONS'!AB111","v":0},{"$f":"'CF ASSUMPTIONS'!AC111","v":0},{"$f":"'CF ASSUMPTIONS'!AD111","v":0},{"$f":"'CF ASSUMPTIONS'!AE111","v":0},{"$f":"'CF ASSUMPTIONS'!AF111","v":0},{"$f":"'CF ASSUMPTIONS'!AG111","v":0},{"$f":"'CF ASSUMPTIONS'!AH111","v":0},{"$f":"'CF ASSUMPTIONS'!AI111","v":0},{"$f":"'CF ASSUMPTIONS'!AJ111","v":0},{"$f":"'CF ASSUMPTIONS'!AK111","v":0},{"$f":"'CF ASSUMPTIONS'!AL111","v":0},{"$f":"'CF ASSUMPTIONS'!AM111","v":0},{"$f":"'CF ASSUMPTIONS'!AN111","v":0},{"$f":"'CF ASSUMPTIONS'!AO111","v":0},{"$f":"'CF ASSUMPTIONS'!AP111","v":0},{"$f":"'CF ASSUMPTIONS'!AQ111","v":0},{"$f":"'CF ASSUMPTIONS'!AR111","v":0},{"$f":"'CF ASSUMPTIONS'!AS111","v":0},{"$f":"'CF ASSUMPTIONS'!AT111","v":0},{"$f":"'CF ASSUMPTIONS'!AU111","v":0},{"$f":"'CF ASSUMPTIONS'!AV111","v":0},{"$f":"'CF ASSUMPTIONS'!AW111","v":0},{"$f":"'CF ASSUMPTIONS'!AX111","v":0},{"$f":"'CF ASSUMPTIONS'!AY111","v":0},{"$f":"'CF ASSUMPTIONS'!AZ111","v":0},{"$f":"'CF ASSUMPTIONS'!BA111","v":0},{"$f":"'CF ASSUMPTIONS'!BB111","v":0},{"$f":"'CF ASSUMPTIONS'!BC111","v":0},{"$f":"'CF ASSUMPTIONS'!BD111","v":0},{"$f":"'CF ASSUMPTIONS'!BE111","v":0},{"$f":"'CF ASSUMPTIONS'!BF111","v":0},{"$f":"'CF ASSUMPTIONS'!BG111","v":0},{"$f":"'CF ASSUMPTIONS'!BH111","v":0},{"$f":"'CF ASSUMPTIONS'!BI111","v":0},{"$f":"'CF ASSUMPTIONS'!BJ111","v":0},{"$f":"'CF ASSUMPTIONS'!BK111","v":0},{"$f":"'CF ASSUMPTIONS'!BL111","v":0},{"$f":"'CF ASSUMPTIONS'!BM111","v":0},{"$f":"'CF ASSUMPTIONS'!BN111","v":0},{"$f":"'CF ASSUMPTIONS'!BO111","v":0},{"$f":"'CF ASSUMPTIONS'!BP111","v":0},{"$f":"'CF ASSUMPTIONS'!BQ111","v":0},{"$f":"'CF ASSUMPTIONS'!BR111","v":0},{"$f":"'CF ASSUMPTIONS'!BS111","v":0},{"$f":"'CF ASSUMPTIONS'!BT111","v":0},{"$f":"'CF ASSUMPTIONS'!BU111","v":0},{"$f":"'CF ASSUMPTIONS'!BV111","v":0},{"$f":"'CF ASSUMPTIONS'!BW111","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B112","v":"TAXES - ROTH IRA CONTRIBUTIONS"},{"$f":"'CF ASSUMPTIONS'!P112","v":0},{"$f":"'CF ASSUMPTIONS'!Q112","v":0},{"$f":"'CF ASSUMPTIONS'!R112","v":0},{"$f":"'CF ASSUMPTIONS'!S112","v":0},{"$f":"'CF ASSUMPTIONS'!T112","v":0},{"$f":"'CF ASSUMPTIONS'!U112","v":0},{"$f":"'CF ASSUMPTIONS'!V112","v":0},{"$f":"'CF ASSUMPTIONS'!W112","v":0},{"$f":"'CF ASSUMPTIONS'!X112","v":0},{"$f":"'CF ASSUMPTIONS'!Y112","v":0},{"$f":"'CF ASSUMPTIONS'!Z112","v":0},{"$f":"'CF ASSUMPTIONS'!AA112","v":0},{"$f":"'CF ASSUMPTIONS'!AB112","v":0},{"$f":"'CF ASSUMPTIONS'!AC112","v":0},{"$f":"'CF ASSUMPTIONS'!AD112","v":0},{"$f":"'CF ASSUMPTIONS'!AE112","v":0},{"$f":"'CF ASSUMPTIONS'!AF112","v":0},{"$f":"'CF ASSUMPTIONS'!AG112","v":0},{"$f":"'CF ASSUMPTIONS'!AH112","v":0},{"$f":"'CF ASSUMPTIONS'!AI112","v":0},{"$f":"'CF ASSUMPTIONS'!AJ112","v":0},{"$f":"'CF ASSUMPTIONS'!AK112","v":0},{"$f":"'CF ASSUMPTIONS'!AL112","v":0},{"$f":"'CF ASSUMPTIONS'!AM112","v":0},{"$f":"'CF ASSUMPTIONS'!AN112","v":0},{"$f":"'CF ASSUMPTIONS'!AO112","v":0},{"$f":"'CF ASSUMPTIONS'!AP112","v":0},{"$f":"'CF ASSUMPTIONS'!AQ112","v":0},{"$f":"'CF ASSUMPTIONS'!AR112","v":0},{"$f":"'CF ASSUMPTIONS'!AS112","v":0},{"$f":"'CF ASSUMPTIONS'!AT112","v":0},{"$f":"'CF ASSUMPTIONS'!AU112","v":0},{"$f":"'CF ASSUMPTIONS'!AV112","v":0},{"$f":"'CF ASSUMPTIONS'!AW112","v":0},{"$f":"'CF ASSUMPTIONS'!AX112","v":0},{"$f":"'CF ASSUMPTIONS'!AY112","v":0},{"$f":"'CF ASSUMPTIONS'!AZ112","v":0},{"$f":"'CF ASSUMPTIONS'!BA112","v":0},{"$f":"'CF ASSUMPTIONS'!BB112","v":0},{"$f":"'CF ASSUMPTIONS'!BC112","v":0},{"$f":"'CF ASSUMPTIONS'!BD112","v":0},{"$f":"'CF ASSUMPTIONS'!BE112","v":0},{"$f":"'CF ASSUMPTIONS'!BF112","v":0},{"$f":"'CF ASSUMPTIONS'!BG112","v":0},{"$f":"'CF ASSUMPTIONS'!BH112","v":0},{"$f":"'CF ASSUMPTIONS'!BI112","v":0},{"$f":"'CF ASSUMPTIONS'!BJ112","v":0},{"$f":"'CF ASSUMPTIONS'!BK112","v":0},{"$f":"'CF ASSUMPTIONS'!BL112","v":0},{"$f":"'CF ASSUMPTIONS'!BM112","v":0},{"$f":"'CF ASSUMPTIONS'!BN112","v":0},{"$f":"'CF ASSUMPTIONS'!BO112","v":0},{"$f":"'CF ASSUMPTIONS'!BP112","v":0},{"$f":"'CF ASSUMPTIONS'!BQ112","v":0},{"$f":"'CF ASSUMPTIONS'!BR112","v":0},{"$f":"'CF ASSUMPTIONS'!BS112","v":0},{"$f":"'CF ASSUMPTIONS'!BT112","v":0},{"$f":"'CF ASSUMPTIONS'!BU112","v":0},{"$f":"'CF ASSUMPTIONS'!BV112","v":0},{"$f":"'CF ASSUMPTIONS'!BW112","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B113","v":"TELEPHONE"},{"$f":"'CF ASSUMPTIONS'!P113","v":0},{"$f":"'CF ASSUMPTIONS'!Q113","v":0},{"$f":"'CF ASSUMPTIONS'!R113","v":0},{"$f":"'CF ASSUMPTIONS'!S113","v":0},{"$f":"'CF ASSUMPTIONS'!T113","v":0},{"$f":"'CF ASSUMPTIONS'!U113","v":0},{"$f":"'CF ASSUMPTIONS'!V113","v":0},{"$f":"'CF ASSUMPTIONS'!W113","v":0},{"$f":"'CF ASSUMPTIONS'!X113","v":0},{"$f":"'CF ASSUMPTIONS'!Y113","v":0},{"$f":"'CF ASSUMPTIONS'!Z113","v":0},{"$f":"'CF ASSUMPTIONS'!AA113","v":0},{"$f":"'CF ASSUMPTIONS'!AB113","v":0},{"$f":"'CF ASSUMPTIONS'!AC113","v":0},{"$f":"'CF ASSUMPTIONS'!AD113","v":0},{"$f":"'CF ASSUMPTIONS'!AE113","v":0},{"$f":"'CF ASSUMPTIONS'!AF113","v":0},{"$f":"'CF ASSUMPTIONS'!AG113","v":0},{"$f":"'CF ASSUMPTIONS'!AH113","v":0},{"$f":"'CF ASSUMPTIONS'!AI113","v":0},{"$f":"'CF ASSUMPTIONS'!AJ113","v":0},{"$f":"'CF ASSUMPTIONS'!AK113","v":0},{"$f":"'CF ASSUMPTIONS'!AL113","v":0},{"$f":"'CF ASSUMPTIONS'!AM113","v":0},{"$f":"'CF ASSUMPTIONS'!AN113","v":0},{"$f":"'CF ASSUMPTIONS'!AO113","v":0},{"$f":"'CF ASSUMPTIONS'!AP113","v":0},{"$f":"'CF ASSUMPTIONS'!AQ113","v":0},{"$f":"'CF ASSUMPTIONS'!AR113","v":0},{"$f":"'CF ASSUMPTIONS'!AS113","v":0},{"$f":"'CF ASSUMPTIONS'!AT113","v":0},{"$f":"'CF ASSUMPTIONS'!AU113","v":0},{"$f":"'CF ASSUMPTIONS'!AV113","v":0},{"$f":"'CF ASSUMPTIONS'!AW113","v":0},{"$f":"'CF ASSUMPTIONS'!AX113","v":0},{"$f":"'CF ASSUMPTIONS'!AY113","v":0},{"$f":"'CF ASSUMPTIONS'!AZ113","v":0},{"$f":"'CF ASSUMPTIONS'!BA113","v":0},{"$f":"'CF ASSUMPTIONS'!BB113","v":0},{"$f":"'CF ASSUMPTIONS'!BC113","v":0},{"$f":"'CF ASSUMPTIONS'!BD113","v":0},{"$f":"'CF ASSUMPTIONS'!BE113","v":0},{"$f":"'CF ASSUMPTIONS'!BF113","v":0},{"$f":"'CF ASSUMPTIONS'!BG113","v":0},{"$f":"'CF ASSUMPTIONS'!BH113","v":0},{"$f":"'CF ASSUMPTIONS'!BI113","v":0},{"$f":"'CF ASSUMPTIONS'!BJ113","v":0},{"$f":"'CF ASSUMPTIONS'!BK113","v":0},{"$f":"'CF ASSUMPTIONS'!BL113","v":0},{"$f":"'CF ASSUMPTIONS'!BM113","v":0},{"$f":"'CF ASSUMPTIONS'!BN113","v":0},{"$f":"'CF ASSUMPTIONS'!BO113","v":0},{"$f":"'CF ASSUMPTIONS'!BP113","v":0},{"$f":"'CF ASSUMPTIONS'!BQ113","v":0},{"$f":"'CF ASSUMPTIONS'!BR113","v":0},{"$f":"'CF ASSUMPTIONS'!BS113","v":0},{"$f":"'CF ASSUMPTIONS'!BT113","v":0},{"$f":"'CF ASSUMPTIONS'!BU113","v":0},{"$f":"'CF ASSUMPTIONS'!BV113","v":0},{"$f":"'CF ASSUMPTIONS'!BW113","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B114","v":"TRAVEL"},{"$f":"'CF ASSUMPTIONS'!P114","v":0},{"$f":"'CF ASSUMPTIONS'!Q114","v":0},{"$f":"'CF ASSUMPTIONS'!R114","v":0},{"$f":"'CF ASSUMPTIONS'!S114","v":0},{"$f":"'CF ASSUMPTIONS'!T114","v":0},{"$f":"'CF ASSUMPTIONS'!U114","v":0},{"$f":"'CF ASSUMPTIONS'!V114","v":0},{"$f":"'CF ASSUMPTIONS'!W114","v":0},{"$f":"'CF ASSUMPTIONS'!X114","v":0},{"$f":"'CF ASSUMPTIONS'!Y114","v":0},{"$f":"'CF ASSUMPTIONS'!Z114","v":0},{"$f":"'CF ASSUMPTIONS'!AA114","v":0},{"$f":"'CF ASSUMPTIONS'!AB114","v":0},{"$f":"'CF ASSUMPTIONS'!AC114","v":0},{"$f":"'CF ASSUMPTIONS'!AD114","v":0},{"$f":"'CF ASSUMPTIONS'!AE114","v":0},{"$f":"'CF ASSUMPTIONS'!AF114","v":0},{"$f":"'CF ASSUMPTIONS'!AG114","v":0},{"$f":"'CF ASSUMPTIONS'!AH114","v":0},{"$f":"'CF ASSUMPTIONS'!AI114","v":0},{"$f":"'CF ASSUMPTIONS'!AJ114","v":0},{"$f":"'CF ASSUMPTIONS'!AK114","v":0},{"$f":"'CF ASSUMPTIONS'!AL114","v":0},{"$f":"'CF ASSUMPTIONS'!AM114","v":0},{"$f":"'CF ASSUMPTIONS'!AN114","v":0},{"$f":"'CF ASSUMPTIONS'!AO114","v":0},{"$f":"'CF ASSUMPTIONS'!AP114","v":0},{"$f":"'CF ASSUMPTIONS'!AQ114","v":0},{"$f":"'CF ASSUMPTIONS'!AR114","v":0},{"$f":"'CF ASSUMPTIONS'!AS114","v":0},{"$f":"'CF ASSUMPTIONS'!AT114","v":0},{"$f":"'CF ASSUMPTIONS'!AU114","v":0},{"$f":"'CF ASSUMPTIONS'!AV114","v":0},{"$f":"'CF ASSUMPTIONS'!AW114","v":0},{"$f":"'CF ASSUMPTIONS'!AX114","v":0},{"$f":"'CF ASSUMPTIONS'!AY114","v":0},{"$f":"'CF ASSUMPTIONS'!AZ114","v":0},{"$f":"'CF ASSUMPTIONS'!BA114","v":0},{"$f":"'CF ASSUMPTIONS'!BB114","v":0},{"$f":"'CF ASSUMPTIONS'!BC114","v":0},{"$f":"'CF ASSUMPTIONS'!BD114","v":0},{"$f":"'CF ASSUMPTIONS'!BE114","v":0},{"$f":"'CF ASSUMPTIONS'!BF114","v":0},{"$f":"'CF ASSUMPTIONS'!BG114","v":0},{"$f":"'CF ASSUMPTIONS'!BH114","v":0},{"$f":"'CF ASSUMPTIONS'!BI114","v":0},{"$f":"'CF ASSUMPTIONS'!BJ114","v":0},{"$f":"'CF ASSUMPTIONS'!BK114","v":0},{"$f":"'CF ASSUMPTIONS'!BL114","v":0},{"$f":"'CF ASSUMPTIONS'!BM114","v":0},{"$f":"'CF ASSUMPTIONS'!BN114","v":0},{"$f":"'CF ASSUMPTIONS'!BO114","v":0},{"$f":"'CF ASSUMPTIONS'!BP114","v":0},{"$f":"'CF ASSUMPTIONS'!BQ114","v":0},{"$f":"'CF ASSUMPTIONS'!BR114","v":0},{"$f":"'CF ASSUMPTIONS'!BS114","v":0},{"$f":"'CF ASSUMPTIONS'!BT114","v":0},{"$f":"'CF ASSUMPTIONS'!BU114","v":0},{"$f":"'CF ASSUMPTIONS'!BV114","v":0},{"$f":"'CF ASSUMPTIONS'!BW114","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B115","v":"UTILITIES"},{"$f":"'CF ASSUMPTIONS'!P115","v":0},{"$f":"'CF ASSUMPTIONS'!Q115","v":0},{"$f":"'CF ASSUMPTIONS'!R115","v":0},{"$f":"'CF ASSUMPTIONS'!S115","v":0},{"$f":"'CF ASSUMPTIONS'!T115","v":0},{"$f":"'CF ASSUMPTIONS'!U115","v":0},{"$f":"'CF ASSUMPTIONS'!V115","v":0},{"$f":"'CF ASSUMPTIONS'!W115","v":0},{"$f":"'CF ASSUMPTIONS'!X115","v":0},{"$f":"'CF ASSUMPTIONS'!Y115","v":0},{"$f":"'CF ASSUMPTIONS'!Z115","v":0},{"$f":"'CF ASSUMPTIONS'!AA115","v":0},{"$f":"'CF ASSUMPTIONS'!AB115","v":0},{"$f":"'CF ASSUMPTIONS'!AC115","v":0},{"$f":"'CF ASSUMPTIONS'!AD115","v":0},{"$f":"'CF ASSUMPTIONS'!AE115","v":0},{"$f":"'CF ASSUMPTIONS'!AF115","v":0},{"$f":"'CF ASSUMPTIONS'!AG115","v":0},{"$f":"'CF ASSUMPTIONS'!AH115","v":0},{"$f":"'CF ASSUMPTIONS'!AI115","v":0},{"$f":"'CF ASSUMPTIONS'!AJ115","v":0},{"$f":"'CF ASSUMPTIONS'!AK115","v":0},{"$f":"'CF ASSUMPTIONS'!AL115","v":0},{"$f":"'CF ASSUMPTIONS'!AM115","v":0},{"$f":"'CF ASSUMPTIONS'!AN115","v":0},{"$f":"'CF ASSUMPTIONS'!AO115","v":0},{"$f":"'CF ASSUMPTIONS'!AP115","v":0},{"$f":"'CF ASSUMPTIONS'!AQ115","v":0},{"$f":"'CF ASSUMPTIONS'!AR115","v":0},{"$f":"'CF ASSUMPTIONS'!AS115","v":0},{"$f":"'CF ASSUMPTIONS'!AT115","v":0},{"$f":"'CF ASSUMPTIONS'!AU115","v":0},{"$f":"'CF ASSUMPTIONS'!AV115","v":0},{"$f":"'CF ASSUMPTIONS'!AW115","v":0},{"$f":"'CF ASSUMPTIONS'!AX115","v":0},{"$f":"'CF ASSUMPTIONS'!AY115","v":0},{"$f":"'CF ASSUMPTIONS'!AZ115","v":0},{"$f":"'CF ASSUMPTIONS'!BA115","v":0},{"$f":"'CF ASSUMPTIONS'!BB115","v":0},{"$f":"'CF ASSUMPTIONS'!BC115","v":0},{"$f":"'CF ASSUMPTIONS'!BD115","v":0},{"$f":"'CF ASSUMPTIONS'!BE115","v":0},{"$f":"'CF ASSUMPTIONS'!BF115","v":0},{"$f":"'CF ASSUMPTIONS'!BG115","v":0},{"$f":"'CF ASSUMPTIONS'!BH115","v":0},{"$f":"'CF ASSUMPTIONS'!BI115","v":0},{"$f":"'CF ASSUMPTIONS'!BJ115","v":0},{"$f":"'CF ASSUMPTIONS'!BK115","v":0},{"$f":"'CF ASSUMPTIONS'!BL115","v":0},{"$f":"'CF ASSUMPTIONS'!BM115","v":0},{"$f":"'CF ASSUMPTIONS'!BN115","v":0},{"$f":"'CF ASSUMPTIONS'!BO115","v":0},{"$f":"'CF ASSUMPTIONS'!BP115","v":0},{"$f":"'CF ASSUMPTIONS'!BQ115","v":0},{"$f":"'CF ASSUMPTIONS'!BR115","v":0},{"$f":"'CF ASSUMPTIONS'!BS115","v":0},{"$f":"'CF ASSUMPTIONS'!BT115","v":0},{"$f":"'CF ASSUMPTIONS'!BU115","v":0},{"$f":"'CF ASSUMPTIONS'!BV115","v":0},{"$f":"'CF ASSUMPTIONS'!BW115","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B116","v":"VACATION"},{"$f":"'CF ASSUMPTIONS'!P116","v":0},{"$f":"'CF ASSUMPTIONS'!Q116","v":0},{"$f":"'CF ASSUMPTIONS'!R116","v":0},{"$f":"'CF ASSUMPTIONS'!S116","v":0},{"$f":"'CF ASSUMPTIONS'!T116","v":0},{"$f":"'CF ASSUMPTIONS'!U116","v":0},{"$f":"'CF ASSUMPTIONS'!V116","v":0},{"$f":"'CF ASSUMPTIONS'!W116","v":0},{"$f":"'CF ASSUMPTIONS'!X116","v":0},{"$f":"'CF ASSUMPTIONS'!Y116","v":0},{"$f":"'CF ASSUMPTIONS'!Z116","v":0},{"$f":"'CF ASSUMPTIONS'!AA116","v":0},{"$f":"'CF ASSUMPTIONS'!AB116","v":0},{"$f":"'CF ASSUMPTIONS'!AC116","v":0},{"$f":"'CF ASSUMPTIONS'!AD116","v":0},{"$f":"'CF ASSUMPTIONS'!AE116","v":0},{"$f":"'CF ASSUMPTIONS'!AF116","v":0},{"$f":"'CF ASSUMPTIONS'!AG116","v":0},{"$f":"'CF ASSUMPTIONS'!AH116","v":0},{"$f":"'CF ASSUMPTIONS'!AI116","v":0},{"$f":"'CF ASSUMPTIONS'!AJ116","v":0},{"$f":"'CF ASSUMPTIONS'!AK116","v":0},{"$f":"'CF ASSUMPTIONS'!AL116","v":0},{"$f":"'CF ASSUMPTIONS'!AM116","v":0},{"$f":"'CF ASSUMPTIONS'!AN116","v":0},{"$f":"'CF ASSUMPTIONS'!AO116","v":0},{"$f":"'CF ASSUMPTIONS'!AP116","v":0},{"$f":"'CF ASSUMPTIONS'!AQ116","v":0},{"$f":"'CF ASSUMPTIONS'!AR116","v":0},{"$f":"'CF ASSUMPTIONS'!AS116","v":0},{"$f":"'CF ASSUMPTIONS'!AT116","v":0},{"$f":"'CF ASSUMPTIONS'!AU116","v":0},{"$f":"'CF ASSUMPTIONS'!AV116","v":0},{"$f":"'CF ASSUMPTIONS'!AW116","v":0},{"$f":"'CF ASSUMPTIONS'!AX116","v":0},{"$f":"'CF ASSUMPTIONS'!AY116","v":0},{"$f":"'CF ASSUMPTIONS'!AZ116","v":0},{"$f":"'CF ASSUMPTIONS'!BA116","v":0},{"$f":"'CF ASSUMPTIONS'!BB116","v":0},{"$f":"'CF ASSUMPTIONS'!BC116","v":0},{"$f":"'CF ASSUMPTIONS'!BD116","v":0},{"$f":"'CF ASSUMPTIONS'!BE116","v":0},{"$f":"'CF ASSUMPTIONS'!BF116","v":0},{"$f":"'CF ASSUMPTIONS'!BG116","v":0},{"$f":"'CF ASSUMPTIONS'!BH116","v":0},{"$f":"'CF ASSUMPTIONS'!BI116","v":0},{"$f":"'CF ASSUMPTIONS'!BJ116","v":0},{"$f":"'CF ASSUMPTIONS'!BK116","v":0},{"$f":"'CF ASSUMPTIONS'!BL116","v":0},{"$f":"'CF ASSUMPTIONS'!BM116","v":0},{"$f":"'CF ASSUMPTIONS'!BN116","v":0},{"$f":"'CF ASSUMPTIONS'!BO116","v":0},{"$f":"'CF ASSUMPTIONS'!BP116","v":0},{"$f":"'CF ASSUMPTIONS'!BQ116","v":0},{"$f":"'CF ASSUMPTIONS'!BR116","v":0},{"$f":"'CF ASSUMPTIONS'!BS116","v":0},{"$f":"'CF ASSUMPTIONS'!BT116","v":0},{"$f":"'CF ASSUMPTIONS'!BU116","v":0},{"$f":"'CF ASSUMPTIONS'!BV116","v":0},{"$f":"'CF ASSUMPTIONS'!BW116","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B117","v":"WHATEVER"},{"$f":"'CF ASSUMPTIONS'!P117","v":0},{"$f":"'CF ASSUMPTIONS'!Q117","v":0},{"$f":"'CF ASSUMPTIONS'!R117","v":0},{"$f":"'CF ASSUMPTIONS'!S117","v":0},{"$f":"'CF ASSUMPTIONS'!T117","v":0},{"$f":"'CF ASSUMPTIONS'!U117","v":0},{"$f":"'CF ASSUMPTIONS'!V117","v":0},{"$f":"'CF ASSUMPTIONS'!W117","v":0},{"$f":"'CF ASSUMPTIONS'!X117","v":0},{"$f":"'CF ASSUMPTIONS'!Y117","v":0},{"$f":"'CF ASSUMPTIONS'!Z117","v":0},{"$f":"'CF ASSUMPTIONS'!AA117","v":0},{"$f":"'CF ASSUMPTIONS'!AB117","v":0},{"$f":"'CF ASSUMPTIONS'!AC117","v":0},{"$f":"'CF ASSUMPTIONS'!AD117","v":0},{"$f":"'CF ASSUMPTIONS'!AE117","v":0},{"$f":"'CF ASSUMPTIONS'!AF117","v":0},{"$f":"'CF ASSUMPTIONS'!AG117","v":0},{"$f":"'CF ASSUMPTIONS'!AH117","v":0},{"$f":"'CF ASSUMPTIONS'!AI117","v":0},{"$f":"'CF ASSUMPTIONS'!AJ117","v":0},{"$f":"'CF ASSUMPTIONS'!AK117","v":0},{"$f":"'CF ASSUMPTIONS'!AL117","v":0},{"$f":"'CF ASSUMPTIONS'!AM117","v":0},{"$f":"'CF ASSUMPTIONS'!AN117","v":0},{"$f":"'CF ASSUMPTIONS'!AO117","v":0},{"$f":"'CF ASSUMPTIONS'!AP117","v":0},{"$f":"'CF ASSUMPTIONS'!AQ117","v":0},{"$f":"'CF ASSUMPTIONS'!AR117","v":0},{"$f":"'CF ASSUMPTIONS'!AS117","v":0},{"$f":"'CF ASSUMPTIONS'!AT117","v":0},{"$f":"'CF ASSUMPTIONS'!AU117","v":0},{"$f":"'CF ASSUMPTIONS'!AV117","v":0},{"$f":"'CF ASSUMPTIONS'!AW117","v":0},{"$f":"'CF ASSUMPTIONS'!AX117","v":0},{"$f":"'CF ASSUMPTIONS'!AY117","v":0},{"$f":"'CF ASSUMPTIONS'!AZ117","v":0},{"$f":"'CF ASSUMPTIONS'!BA117","v":0},{"$f":"'CF ASSUMPTIONS'!BB117","v":0},{"$f":"'CF ASSUMPTIONS'!BC117","v":0},{"$f":"'CF ASSUMPTIONS'!BD117","v":0},{"$f":"'CF ASSUMPTIONS'!BE117","v":0},{"$f":"'CF ASSUMPTIONS'!BF117","v":0},{"$f":"'CF ASSUMPTIONS'!BG117","v":0},{"$f":"'CF ASSUMPTIONS'!BH117","v":0},{"$f":"'CF ASSUMPTIONS'!BI117","v":0},{"$f":"'CF ASSUMPTIONS'!BJ117","v":0},{"$f":"'CF ASSUMPTIONS'!BK117","v":0},{"$f":"'CF ASSUMPTIONS'!BL117","v":0},{"$f":"'CF ASSUMPTIONS'!BM117","v":0},{"$f":"'CF ASSUMPTIONS'!BN117","v":0},{"$f":"'CF ASSUMPTIONS'!BO117","v":0},{"$f":"'CF ASSUMPTIONS'!BP117","v":0},{"$f":"'CF ASSUMPTIONS'!BQ117","v":0},{"$f":"'CF ASSUMPTIONS'!BR117","v":0},{"$f":"'CF ASSUMPTIONS'!BS117","v":0},{"$f":"'CF ASSUMPTIONS'!BT117","v":0},{"$f":"'CF ASSUMPTIONS'!BU117","v":0},{"$f":"'CF ASSUMPTIONS'!BV117","v":0},{"$f":"'CF ASSUMPTIONS'!BW117","v":0}]
[]
[null,"TOTAL RECURRING EXPENSES",{"$f":"'CF ASSUMPTIONS'!P118","v":0},{"$f":"'CF ASSUMPTIONS'!Q118","v":0},{"$f":"'CF ASSUMPTIONS'!R118","v":0},{"$f":"'CF ASSUMPTIONS'!S118","v":0},{"$f":"'CF ASSUMPTIONS'!T118","v":0},{"$f":"'CF ASSUMPTIONS'!U118","v":0},{"$f":"'CF ASSUMPTIONS'!V118","v":0},{"$f":"'CF ASSUMPTIONS'!W118","v":0},{"$f":"'CF ASSUMPTIONS'!X118","v":0},{"$f":"'CF ASSUMPTIONS'!Y118","v":0},{"$f":"'CF ASSUMPTIONS'!Z118","v":0},{"$f":"'CF ASSUMPTIONS'!AA118","v":0},{"$f":"'CF ASSUMPTIONS'!AB118","v":0},{"$f":"'CF ASSUMPTIONS'!AC118","v":0},{"$f":"'CF ASSUMPTIONS'!AD118","v":0},{"$f":"'CF ASSUMPTIONS'!AE118","v":0},{"$f":"'CF ASSUMPTIONS'!AF118","v":0},{"$f":"'CF ASSUMPTIONS'!AG118","v":0},{"$f":"'CF ASSUMPTIONS'!AH118","v":0},{"$f":"'CF ASSUMPTIONS'!AI118","v":0},{"$f":"'CF ASSUMPTIONS'!AJ118","v":0},{"$f":"'CF ASSUMPTIONS'!AK118","v":0},{"$f":"'CF ASSUMPTIONS'!AL118","v":0},{"$f":"'CF ASSUMPTIONS'!AM118","v":0},{"$f":"'CF ASSUMPTIONS'!AN118","v":0},{"$f":"'CF ASSUMPTIONS'!AO118","v":0},{"$f":"'CF ASSUMPTIONS'!AP118","v":0},{"$f":"'CF ASSUMPTIONS'!AQ118","v":0},{"$f":"'CF ASSUMPTIONS'!AR118","v":0},{"$f":"'CF ASSUMPTIONS'!AS118","v":0},{"$f":"'CF ASSUMPTIONS'!AT118","v":0},{"$f":"'CF ASSUMPTIONS'!AU118","v":0},{"$f":"'CF ASSUMPTIONS'!AV118","v":0},{"$f":"'CF ASSUMPTIONS'!AW118","v":0},{"$f":"'CF ASSUMPTIONS'!AX118","v":0},{"$f":"'CF ASSUMPTIONS'!AY118","v":0},{"$f":"'CF ASSUMPTIONS'!AZ118","v":0},{"$f":"'CF ASSUMPTIONS'!BA118","v":0},{"$f":"'CF ASSUMPTIONS'!BB118","v":0},{"$f":"'CF ASSUMPTIONS'!BC118","v":0},{"$f":"'CF ASSUMPTIONS'!BD118","v":0},{"$f":"'CF ASSUMPTIONS'!BE118","v":0},{"$f":"'CF ASSUMPTIONS'!BF118","v":0},{"$f":"'CF ASSUMPTIONS'!BG118","v":0},{"$f":"'CF ASSUMPTIONS'!BH118","v":0},{"$f":"'CF ASSUMPTIONS'!BI118","v":0},{"$f":"'CF ASSUMPTIONS'!BJ118","v":0},{"$f":"'CF ASSUMPTIONS'!BK118","v":0},{"$f":"'CF ASSUMPTIONS'!BL118","v":0},{"$f":"'CF ASSUMPTIONS'!BM118","v":0},{"$f":"'CF ASSUMPTIONS'!BN118","v":0},{"$f":"'CF ASSUMPTIONS'!BO118","v":0},{"$f":"'CF ASSUMPTIONS'!BP118","v":0},{"$f":"'CF ASSUMPTIONS'!BQ118","v":0},{"$f":"'CF ASSUMPTIONS'!BR118","v":0},{"$f":"'CF ASSUMPTIONS'!BS118","v":0},{"$f":"'CF ASSUMPTIONS'!BT118","v":0},{"$f":"'CF ASSUMPTIONS'!BU118","v":0},{"$f":"'CF ASSUMPTIONS'!BV118","v":0},{"$f":"'CF ASSUMPTIONS'!BW118","v":0}]
[]
[]
[null,"EXPENSES: NON-RECURRING"]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B122","v":"ECONOMIZE TRIGGER #1"},{"$f":"'CF ASSUMPTIONS'!P122","v":0},{"$f":"'CF ASSUMPTIONS'!Q122","v":0},{"$f":"'CF ASSUMPTIONS'!R122","v":0},{"$f":"'CF ASSUMPTIONS'!S122","v":0},{"$f":"'CF ASSUMPTIONS'!T122","v":0},{"$f":"'CF ASSUMPTIONS'!U122","v":0},{"$f":"'CF ASSUMPTIONS'!V122","v":0},{"$f":"'CF ASSUMPTIONS'!W122","v":0},{"$f":"'CF ASSUMPTIONS'!X122","v":0},{"$f":"'CF ASSUMPTIONS'!Y122","v":0},{"$f":"'CF ASSUMPTIONS'!Z122","v":0},{"$f":"'CF ASSUMPTIONS'!AA122","v":0},{"$f":"'CF ASSUMPTIONS'!AB122","v":0},{"$f":"'CF ASSUMPTIONS'!AC122","v":0},{"$f":"'CF ASSUMPTIONS'!AD122","v":0},{"$f":"'CF ASSUMPTIONS'!AE122","v":0},{"$f":"'CF ASSUMPTIONS'!AF122","v":0},{"$f":"'CF ASSUMPTIONS'!AG122","v":0},{"$f":"'CF ASSUMPTIONS'!AH122","v":0},{"$f":"'CF ASSUMPTIONS'!AI122","v":0},{"$f":"'CF ASSUMPTIONS'!AJ122","v":0},{"$f":"'CF ASSUMPTIONS'!AK122","v":0},{"$f":"'CF ASSUMPTIONS'!AL122","v":0},{"$f":"'CF ASSUMPTIONS'!AM122","v":0},{"$f":"'CF ASSUMPTIONS'!AN122","v":0},{"$f":"'CF ASSUMPTIONS'!AO122","v":0},{"$f":"'CF ASSUMPTIONS'!AP122","v":0},{"$f":"'CF ASSUMPTIONS'!AQ122","v":0},{"$f":"'CF ASSUMPTIONS'!AR122","v":0},{"$f":"'CF ASSUMPTIONS'!AS122","v":0},{"$f":"'CF ASSUMPTIONS'!AT122","v":0},{"$f":"'CF ASSUMPTIONS'!AU122","v":0},{"$f":"'CF ASSUMPTIONS'!AV122","v":0},{"$f":"'CF ASSUMPTIONS'!AW122","v":0},{"$f":"'CF ASSUMPTIONS'!AX122","v":0},{"$f":"'CF ASSUMPTIONS'!AY122","v":0},{"$f":"'CF ASSUMPTIONS'!AZ122","v":0},{"$f":"'CF ASSUMPTIONS'!BA122","v":0},{"$f":"'CF ASSUMPTIONS'!BB122","v":0},{"$f":"'CF ASSUMPTIONS'!BC122","v":0},{"$f":"'CF ASSUMPTIONS'!BD122","v":0},{"$f":"'CF ASSUMPTIONS'!BE122","v":0},{"$f":"'CF ASSUMPTIONS'!BF122","v":0},{"$f":"'CF ASSUMPTIONS'!BG122","v":0},{"$f":"'CF ASSUMPTIONS'!BH122","v":0},{"$f":"'CF ASSUMPTIONS'!BI122","v":0},{"$f":"'CF ASSUMPTIONS'!BJ122","v":0},{"$f":"'CF ASSUMPTIONS'!BK122","v":0},{"$f":"'CF ASSUMPTIONS'!BL122","v":0},{"$f":"'CF ASSUMPTIONS'!BM122","v":0},{"$f":"'CF ASSUMPTIONS'!BN122","v":0},{"$f":"'CF ASSUMPTIONS'!BO122","v":0},{"$f":"'CF ASSUMPTIONS'!BP122","v":0},{"$f":"'CF ASSUMPTIONS'!BQ122","v":0},{"$f":"'CF ASSUMPTIONS'!BR122","v":0},{"$f":"'CF ASSUMPTIONS'!BS122","v":0},{"$f":"'CF ASSUMPTIONS'!BT122","v":0},{"$f":"'CF ASSUMPTIONS'!BU122","v":0},{"$f":"'CF ASSUMPTIONS'!BV122","v":0},{"$f":"'CF ASSUMPTIONS'!BW122","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B124","v":"ECONOMIZE TRIGGER #2"},{"$f":"'CF ASSUMPTIONS'!P124","v":0},{"$f":"'CF ASSUMPTIONS'!Q124","v":0},{"$f":"'CF ASSUMPTIONS'!R124","v":0},{"$f":"'CF ASSUMPTIONS'!S124","v":0},{"$f":"'CF ASSUMPTIONS'!T124","v":0},{"$f":"'CF ASSUMPTIONS'!U124","v":0},{"$f":"'CF ASSUMPTIONS'!V124","v":0},{"$f":"'CF ASSUMPTIONS'!W124","v":0},{"$f":"'CF ASSUMPTIONS'!X124","v":0},{"$f":"'CF ASSUMPTIONS'!Y124","v":0},{"$f":"'CF ASSUMPTIONS'!Z124","v":0},{"$f":"'CF ASSUMPTIONS'!AA124","v":0},{"$f":"'CF ASSUMPTIONS'!AB124","v":0},{"$f":"'CF ASSUMPTIONS'!AC124","v":0},{"$f":"'CF ASSUMPTIONS'!AD124","v":0},{"$f":"'CF ASSUMPTIONS'!AE124","v":0},{"$f":"'CF ASSUMPTIONS'!AF124","v":0},{"$f":"'CF ASSUMPTIONS'!AG124","v":0},{"$f":"'CF ASSUMPTIONS'!AH124","v":0},{"$f":"'CF ASSUMPTIONS'!AI124","v":0},{"$f":"'CF ASSUMPTIONS'!AJ124","v":0},{"$f":"'CF ASSUMPTIONS'!AK124","v":0},{"$f":"'CF ASSUMPTIONS'!AL124","v":0},{"$f":"'CF ASSUMPTIONS'!AM124","v":0},{"$f":"'CF ASSUMPTIONS'!AN124","v":0},{"$f":"'CF ASSUMPTIONS'!AO124","v":0},{"$f":"'CF ASSUMPTIONS'!AP124","v":0},{"$f":"'CF ASSUMPTIONS'!AQ124","v":0},{"$f":"'CF ASSUMPTIONS'!AR124","v":0},{"$f":"'CF ASSUMPTIONS'!AS124","v":0},{"$f":"'CF ASSUMPTIONS'!AT124","v":0},{"$f":"'CF ASSUMPTIONS'!AU124","v":0},{"$f":"'CF ASSUMPTIONS'!AV124","v":0},{"$f":"'CF ASSUMPTIONS'!AW124","v":0},{"$f":"'CF ASSUMPTIONS'!AX124","v":0},{"$f":"'CF ASSUMPTIONS'!AY124","v":0},{"$f":"'CF ASSUMPTIONS'!AZ124","v":0},{"$f":"'CF ASSUMPTIONS'!BA124","v":0},{"$f":"'CF ASSUMPTIONS'!BB124","v":0},{"$f":"'CF ASSUMPTIONS'!BC124","v":0},{"$f":"'CF ASSUMPTIONS'!BD124","v":0},{"$f":"'CF ASSUMPTIONS'!BE124","v":0},{"$f":"'CF ASSUMPTIONS'!BF124","v":0},{"$f":"'CF ASSUMPTIONS'!BG124","v":0},{"$f":"'CF ASSUMPTIONS'!BH124","v":0},{"$f":"'CF ASSUMPTIONS'!BI124","v":0},{"$f":"'CF ASSUMPTIONS'!BJ124","v":0},{"$f":"'CF ASSUMPTIONS'!BK124","v":0},{"$f":"'CF ASSUMPTIONS'!BL124","v":0},{"$f":"'CF ASSUMPTIONS'!BM124","v":0},{"$f":"'CF ASSUMPTIONS'!BN124","v":0},{"$f":"'CF ASSUMPTIONS'!BO124","v":0},{"$f":"'CF ASSUMPTIONS'!BP124","v":0},{"$f":"'CF ASSUMPTIONS'!BQ124","v":0},{"$f":"'CF ASSUMPTIONS'!BR124","v":0},{"$f":"'CF ASSUMPTIONS'!BS124","v":0},{"$f":"'CF ASSUMPTIONS'!BT124","v":0},{"$f":"'CF ASSUMPTIONS'!BU124","v":0},{"$f":"'CF ASSUMPTIONS'!BV124","v":0},{"$f":"'CF ASSUMPTIONS'!BW124","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B126","v":"OTHER1"},{"$f":"'CF ASSUMPTIONS'!P126","v":0},{"$f":"'CF ASSUMPTIONS'!Q126","v":0},{"$f":"'CF ASSUMPTIONS'!R126","v":0},{"$f":"'CF ASSUMPTIONS'!S126","v":0},{"$f":"'CF ASSUMPTIONS'!T126","v":0},{"$f":"'CF ASSUMPTIONS'!U126","v":0},{"$f":"'CF ASSUMPTIONS'!V126","v":0},{"$f":"'CF ASSUMPTIONS'!W126","v":0},{"$f":"'CF ASSUMPTIONS'!X126","v":0},{"$f":"'CF ASSUMPTIONS'!Y126","v":0},{"$f":"'CF ASSUMPTIONS'!Z126","v":0},{"$f":"'CF ASSUMPTIONS'!AA126","v":0},{"$f":"'CF ASSUMPTIONS'!AB126","v":0},{"$f":"'CF ASSUMPTIONS'!AC126","v":0},{"$f":"'CF ASSUMPTIONS'!AD126","v":0},{"$f":"'CF ASSUMPTIONS'!AE126","v":0},{"$f":"'CF ASSUMPTIONS'!AF126","v":0},{"$f":"'CF ASSUMPTIONS'!AG126","v":0},{"$f":"'CF ASSUMPTIONS'!AH126","v":0},{"$f":"'CF ASSUMPTIONS'!AI126","v":0},{"$f":"'CF ASSUMPTIONS'!AJ126","v":0},{"$f":"'CF ASSUMPTIONS'!AK126","v":0},{"$f":"'CF ASSUMPTIONS'!AL126","v":0},{"$f":"'CF ASSUMPTIONS'!AM126","v":0},{"$f":"'CF ASSUMPTIONS'!AN126","v":0},{"$f":"'CF ASSUMPTIONS'!AO126","v":0},{"$f":"'CF ASSUMPTIONS'!AP126","v":0},{"$f":"'CF ASSUMPTIONS'!AQ126","v":0},{"$f":"'CF ASSUMPTIONS'!AR126","v":0},{"$f":"'CF ASSUMPTIONS'!AS126","v":0},{"$f":"'CF ASSUMPTIONS'!AT126","v":0},{"$f":"'CF ASSUMPTIONS'!AU126","v":0},{"$f":"'CF ASSUMPTIONS'!AV126","v":0},{"$f":"'CF ASSUMPTIONS'!AW126","v":0},{"$f":"'CF ASSUMPTIONS'!AX126","v":0},{"$f":"'CF ASSUMPTIONS'!AY126","v":0},{"$f":"'CF ASSUMPTIONS'!AZ126","v":0},{"$f":"'CF ASSUMPTIONS'!BA126","v":0},{"$f":"'CF ASSUMPTIONS'!BB126","v":0},{"$f":"'CF ASSUMPTIONS'!BC126","v":0},{"$f":"'CF ASSUMPTIONS'!BD126","v":0},{"$f":"'CF ASSUMPTIONS'!BE126","v":0},{"$f":"'CF ASSUMPTIONS'!BF126","v":0},{"$f":"'CF ASSUMPTIONS'!BG126","v":0},{"$f":"'CF ASSUMPTIONS'!BH126","v":0},{"$f":"'CF ASSUMPTIONS'!BI126","v":0},{"$f":"'CF ASSUMPTIONS'!BJ126","v":0},{"$f":"'CF ASSUMPTIONS'!BK126","v":0},{"$f":"'CF ASSUMPTIONS'!BL126","v":0},{"$f":"'CF ASSUMPTIONS'!BM126","v":0},{"$f":"'CF ASSUMPTIONS'!BN126","v":0},{"$f":"'CF ASSUMPTIONS'!BO126","v":0},{"$f":"'CF ASSUMPTIONS'!BP126","v":0},{"$f":"'CF ASSUMPTIONS'!BQ126","v":0},{"$f":"'CF ASSUMPTIONS'!BR126","v":0},{"$f":"'CF ASSUMPTIONS'!BS126","v":0},{"$f":"'CF ASSUMPTIONS'!BT126","v":0},{"$f":"'CF ASSUMPTIONS'!BU126","v":0},{"$f":"'CF ASSUMPTIONS'!BV126","v":0},{"$f":"'CF ASSUMPTIONS'!BW126","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B127","v":"OTHER 2"},{"$f":"'CF ASSUMPTIONS'!P127","v":0},{"$f":"'CF ASSUMPTIONS'!Q127","v":0},{"$f":"'CF ASSUMPTIONS'!R127","v":0},{"$f":"'CF ASSUMPTIONS'!S127","v":0},{"$f":"'CF ASSUMPTIONS'!T127","v":0},{"$f":"'CF ASSUMPTIONS'!U127","v":0},{"$f":"'CF ASSUMPTIONS'!V127","v":0},{"$f":"'CF ASSUMPTIONS'!W127","v":0},{"$f":"'CF ASSUMPTIONS'!X127","v":0},{"$f":"'CF ASSUMPTIONS'!Y127","v":0},{"$f":"'CF ASSUMPTIONS'!Z127","v":0},{"$f":"'CF ASSUMPTIONS'!AA127","v":0},{"$f":"'CF ASSUMPTIONS'!AB127","v":0},{"$f":"'CF ASSUMPTIONS'!AC127","v":0},{"$f":"'CF ASSUMPTIONS'!AD127","v":0},{"$f":"'CF ASSUMPTIONS'!AE127","v":0},{"$f":"'CF ASSUMPTIONS'!AF127","v":0},{"$f":"'CF ASSUMPTIONS'!AG127","v":0},{"$f":"'CF ASSUMPTIONS'!AH127","v":0},{"$f":"'CF ASSUMPTIONS'!AI127","v":0},{"$f":"'CF ASSUMPTIONS'!AJ127","v":0},{"$f":"'CF ASSUMPTIONS'!AK127","v":0},{"$f":"'CF ASSUMPTIONS'!AL127","v":0},{"$f":"'CF ASSUMPTIONS'!AM127","v":0},{"$f":"'CF ASSUMPTIONS'!AN127","v":0},{"$f":"'CF ASSUMPTIONS'!AO127","v":0},{"$f":"'CF ASSUMPTIONS'!AP127","v":0},{"$f":"'CF ASSUMPTIONS'!AQ127","v":0},{"$f":"'CF ASSUMPTIONS'!AR127","v":0},{"$f":"'CF ASSUMPTIONS'!AS127","v":0},{"$f":"'CF ASSUMPTIONS'!AT127","v":0},{"$f":"'CF ASSUMPTIONS'!AU127","v":0},{"$f":"'CF ASSUMPTIONS'!AV127","v":0},{"$f":"'CF ASSUMPTIONS'!AW127","v":0},{"$f":"'CF ASSUMPTIONS'!AX127","v":0},{"$f":"'CF ASSUMPTIONS'!AY127","v":0},{"$f":"'CF ASSUMPTIONS'!AZ127","v":0},{"$f":"'CF ASSUMPTIONS'!BA127","v":0},{"$f":"'CF ASSUMPTIONS'!BB127","v":0},{"$f":"'CF ASSUMPTIONS'!BC127","v":0},{"$f":"'CF ASSUMPTIONS'!BD127","v":0},{"$f":"'CF ASSUMPTIONS'!BE127","v":0},{"$f":"'CF ASSUMPTIONS'!BF127","v":0},{"$f":"'CF ASSUMPTIONS'!BG127","v":0},{"$f":"'CF ASSUMPTIONS'!BH127","v":0},{"$f":"'CF ASSUMPTIONS'!BI127","v":0},{"$f":"'CF ASSUMPTIONS'!BJ127","v":0},{"$f":"'CF ASSUMPTIONS'!BK127","v":0},{"$f":"'CF ASSUMPTIONS'!BL127","v":0},{"$f":"'CF ASSUMPTIONS'!BM127","v":0},{"$f":"'CF ASSUMPTIONS'!BN127","v":0},{"$f":"'CF ASSUMPTIONS'!BO127","v":0},{"$f":"'CF ASSUMPTIONS'!BP127","v":0},{"$f":"'CF ASSUMPTIONS'!BQ127","v":0},{"$f":"'CF ASSUMPTIONS'!BR127","v":0},{"$f":"'CF ASSUMPTIONS'!BS127","v":0},{"$f":"'CF ASSUMPTIONS'!BT127","v":0},{"$f":"'CF ASSUMPTIONS'!BU127","v":0},{"$f":"'CF ASSUMPTIONS'!BV127","v":0},{"$f":"'CF ASSUMPTIONS'!BW127","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B128","v":"OTHER 3"},{"$f":"'CF ASSUMPTIONS'!P128","v":0},{"$f":"'CF ASSUMPTIONS'!Q128","v":0},{"$f":"'CF ASSUMPTIONS'!R128","v":0},{"$f":"'CF ASSUMPTIONS'!S128","v":0},{"$f":"'CF ASSUMPTIONS'!T128","v":0},{"$f":"'CF ASSUMPTIONS'!U128","v":0},{"$f":"'CF ASSUMPTIONS'!V128","v":0},{"$f":"'CF ASSUMPTIONS'!W128","v":0},{"$f":"'CF ASSUMPTIONS'!X128","v":0},{"$f":"'CF ASSUMPTIONS'!Y128","v":0},{"$f":"'CF ASSUMPTIONS'!Z128","v":0},{"$f":"'CF ASSUMPTIONS'!AA128","v":0},{"$f":"'CF ASSUMPTIONS'!AB128","v":0},{"$f":"'CF ASSUMPTIONS'!AC128","v":0},{"$f":"'CF ASSUMPTIONS'!AD128","v":0},{"$f":"'CF ASSUMPTIONS'!AE128","v":0},{"$f":"'CF ASSUMPTIONS'!AF128","v":0},{"$f":"'CF ASSUMPTIONS'!AG128","v":0},{"$f":"'CF ASSUMPTIONS'!AH128","v":0},{"$f":"'CF ASSUMPTIONS'!AI128","v":0},{"$f":"'CF ASSUMPTIONS'!AJ128","v":0},{"$f":"'CF ASSUMPTIONS'!AK128","v":0},{"$f":"'CF ASSUMPTIONS'!AL128","v":0},{"$f":"'CF ASSUMPTIONS'!AM128","v":0},{"$f":"'CF ASSUMPTIONS'!AN128","v":0},{"$f":"'CF ASSUMPTIONS'!AO128","v":0},{"$f":"'CF ASSUMPTIONS'!AP128","v":0},{"$f":"'CF ASSUMPTIONS'!AQ128","v":0},{"$f":"'CF ASSUMPTIONS'!AR128","v":0},{"$f":"'CF ASSUMPTIONS'!AS128","v":0},{"$f":"'CF ASSUMPTIONS'!AT128","v":0},{"$f":"'CF ASSUMPTIONS'!AU128","v":0},{"$f":"'CF ASSUMPTIONS'!AV128","v":0},{"$f":"'CF ASSUMPTIONS'!AW128","v":0},{"$f":"'CF ASSUMPTIONS'!AX128","v":0},{"$f":"'CF ASSUMPTIONS'!AY128","v":0},{"$f":"'CF ASSUMPTIONS'!AZ128","v":0},{"$f":"'CF ASSUMPTIONS'!BA128","v":0},{"$f":"'CF ASSUMPTIONS'!BB128","v":0},{"$f":"'CF ASSUMPTIONS'!BC128","v":0},{"$f":"'CF ASSUMPTIONS'!BD128","v":0},{"$f":"'CF ASSUMPTIONS'!BE128","v":0},{"$f":"'CF ASSUMPTIONS'!BF128","v":0},{"$f":"'CF ASSUMPTIONS'!BG128","v":0},{"$f":"'CF ASSUMPTIONS'!BH128","v":0},{"$f":"'CF ASSUMPTIONS'!BI128","v":0},{"$f":"'CF ASSUMPTIONS'!BJ128","v":0},{"$f":"'CF ASSUMPTIONS'!BK128","v":0},{"$f":"'CF ASSUMPTIONS'!BL128","v":0},{"$f":"'CF ASSUMPTIONS'!BM128","v":0},{"$f":"'CF ASSUMPTIONS'!BN128","v":0},{"$f":"'CF ASSUMPTIONS'!BO128","v":0},{"$f":"'CF ASSUMPTIONS'!BP128","v":0},{"$f":"'CF ASSUMPTIONS'!BQ128","v":0},{"$f":"'CF ASSUMPTIONS'!BR128","v":0},{"$f":"'CF ASSUMPTIONS'!BS128","v":0},{"$f":"'CF ASSUMPTIONS'!BT128","v":0},{"$f":"'CF ASSUMPTIONS'!BU128","v":0},{"$f":"'CF ASSUMPTIONS'!BV128","v":0},{"$f":"'CF ASSUMPTIONS'!BW128","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B129","v":"OTHER 4"},{"$f":"'CF ASSUMPTIONS'!P129","v":0},{"$f":"'CF ASSUMPTIONS'!Q129","v":0},{"$f":"'CF ASSUMPTIONS'!R129","v":0},{"$f":"'CF ASSUMPTIONS'!S129","v":0},{"$f":"'CF ASSUMPTIONS'!T129","v":0},{"$f":"'CF ASSUMPTIONS'!U129","v":0},{"$f":"'CF ASSUMPTIONS'!V129","v":0},{"$f":"'CF ASSUMPTIONS'!W129","v":0},{"$f":"'CF ASSUMPTIONS'!X129","v":0},{"$f":"'CF ASSUMPTIONS'!Y129","v":0},{"$f":"'CF ASSUMPTIONS'!Z129","v":0},{"$f":"'CF ASSUMPTIONS'!AA129","v":0},{"$f":"'CF ASSUMPTIONS'!AB129","v":0},{"$f":"'CF ASSUMPTIONS'!AC129","v":0},{"$f":"'CF ASSUMPTIONS'!AD129","v":0},{"$f":"'CF ASSUMPTIONS'!AE129","v":0},{"$f":"'CF ASSUMPTIONS'!AF129","v":0},{"$f":"'CF ASSUMPTIONS'!AG129","v":0},{"$f":"'CF ASSUMPTIONS'!AH129","v":0},{"$f":"'CF ASSUMPTIONS'!AI129","v":0},{"$f":"'CF ASSUMPTIONS'!AJ129","v":0},{"$f":"'CF ASSUMPTIONS'!AK129","v":0},{"$f":"'CF ASSUMPTIONS'!AL129","v":0},{"$f":"'CF ASSUMPTIONS'!AM129","v":0},{"$f":"'CF ASSUMPTIONS'!AN129","v":0},{"$f":"'CF ASSUMPTIONS'!AO129","v":0},{"$f":"'CF ASSUMPTIONS'!AP129","v":0},{"$f":"'CF ASSUMPTIONS'!AQ129","v":0},{"$f":"'CF ASSUMPTIONS'!AR129","v":0},{"$f":"'CF ASSUMPTIONS'!AS129","v":0},{"$f":"'CF ASSUMPTIONS'!AT129","v":0},{"$f":"'CF ASSUMPTIONS'!AU129","v":0},{"$f":"'CF ASSUMPTIONS'!AV129","v":0},{"$f":"'CF ASSUMPTIONS'!AW129","v":0},{"$f":"'CF ASSUMPTIONS'!AX129","v":0},{"$f":"'CF ASSUMPTIONS'!AY129","v":0},{"$f":"'CF ASSUMPTIONS'!AZ129","v":0},{"$f":"'CF ASSUMPTIONS'!BA129","v":0},{"$f":"'CF ASSUMPTIONS'!BB129","v":0},{"$f":"'CF ASSUMPTIONS'!BC129","v":0},{"$f":"'CF ASSUMPTIONS'!BD129","v":0},{"$f":"'CF ASSUMPTIONS'!BE129","v":0},{"$f":"'CF ASSUMPTIONS'!BF129","v":0},{"$f":"'CF ASSUMPTIONS'!BG129","v":0},{"$f":"'CF ASSUMPTIONS'!BH129","v":0},{"$f":"'CF ASSUMPTIONS'!BI129","v":0},{"$f":"'CF ASSUMPTIONS'!BJ129","v":0},{"$f":"'CF ASSUMPTIONS'!BK129","v":0},{"$f":"'CF ASSUMPTIONS'!BL129","v":0},{"$f":"'CF ASSUMPTIONS'!BM129","v":0},{"$f":"'CF ASSUMPTIONS'!BN129","v":0},{"$f":"'CF ASSUMPTIONS'!BO129","v":0},{"$f":"'CF ASSUMPTIONS'!BP129","v":0},{"$f":"'CF ASSUMPTIONS'!BQ129","v":0},{"$f":"'CF ASSUMPTIONS'!BR129","v":0},{"$f":"'CF ASSUMPTIONS'!BS129","v":0},{"$f":"'CF ASSUMPTIONS'!BT129","v":0},{"$f":"'CF ASSUMPTIONS'!BU129","v":0},{"$f":"'CF ASSUMPTIONS'!BV129","v":0},{"$f":"'CF ASSUMPTIONS'!BW129","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B130","v":"OTHER 5"},{"$f":"'CF ASSUMPTIONS'!P130","v":0},{"$f":"'CF ASSUMPTIONS'!Q130","v":0},{"$f":"'CF ASSUMPTIONS'!R130","v":0},{"$f":"'CF ASSUMPTIONS'!S130","v":0},{"$f":"'CF ASSUMPTIONS'!T130","v":0},{"$f":"'CF ASSUMPTIONS'!U130","v":0},{"$f":"'CF ASSUMPTIONS'!V130","v":0},{"$f":"'CF ASSUMPTIONS'!W130","v":0},{"$f":"'CF ASSUMPTIONS'!X130","v":0},{"$f":"'CF ASSUMPTIONS'!Y130","v":0},{"$f":"'CF ASSUMPTIONS'!Z130","v":0},{"$f":"'CF ASSUMPTIONS'!AA130","v":0},{"$f":"'CF ASSUMPTIONS'!AB130","v":0},{"$f":"'CF ASSUMPTIONS'!AC130","v":0},{"$f":"'CF ASSUMPTIONS'!AD130","v":0},{"$f":"'CF ASSUMPTIONS'!AE130","v":0},{"$f":"'CF ASSUMPTIONS'!AF130","v":0},{"$f":"'CF ASSUMPTIONS'!AG130","v":0},{"$f":"'CF ASSUMPTIONS'!AH130","v":0},{"$f":"'CF ASSUMPTIONS'!AI130","v":0},{"$f":"'CF ASSUMPTIONS'!AJ130","v":0},{"$f":"'CF ASSUMPTIONS'!AK130","v":0},{"$f":"'CF ASSUMPTIONS'!AL130","v":0},{"$f":"'CF ASSUMPTIONS'!AM130","v":0},{"$f":"'CF ASSUMPTIONS'!AN130","v":0},{"$f":"'CF ASSUMPTIONS'!AO130","v":0},{"$f":"'CF ASSUMPTIONS'!AP130","v":0},{"$f":"'CF ASSUMPTIONS'!AQ130","v":0},{"$f":"'CF ASSUMPTIONS'!AR130","v":0},{"$f":"'CF ASSUMPTIONS'!AS130","v":0},{"$f":"'CF ASSUMPTIONS'!AT130","v":0},{"$f":"'CF ASSUMPTIONS'!AU130","v":0},{"$f":"'CF ASSUMPTIONS'!AV130","v":0},{"$f":"'CF ASSUMPTIONS'!AW130","v":0},{"$f":"'CF ASSUMPTIONS'!AX130","v":0},{"$f":"'CF ASSUMPTIONS'!AY130","v":0},{"$f":"'CF ASSUMPTIONS'!AZ130","v":0},{"$f":"'CF ASSUMPTIONS'!BA130","v":0},{"$f":"'CF ASSUMPTIONS'!BB130","v":0},{"$f":"'CF ASSUMPTIONS'!BC130","v":0},{"$f":"'CF ASSUMPTIONS'!BD130","v":0},{"$f":"'CF ASSUMPTIONS'!BE130","v":0},{"$f":"'CF ASSUMPTIONS'!BF130","v":0},{"$f":"'CF ASSUMPTIONS'!BG130","v":0},{"$f":"'CF ASSUMPTIONS'!BH130","v":0},{"$f":"'CF ASSUMPTIONS'!BI130","v":0},{"$f":"'CF ASSUMPTIONS'!BJ130","v":0},{"$f":"'CF ASSUMPTIONS'!BK130","v":0},{"$f":"'CF ASSUMPTIONS'!BL130","v":0},{"$f":"'CF ASSUMPTIONS'!BM130","v":0},{"$f":"'CF ASSUMPTIONS'!BN130","v":0},{"$f":"'CF ASSUMPTIONS'!BO130","v":0},{"$f":"'CF ASSUMPTIONS'!BP130","v":0},{"$f":"'CF ASSUMPTIONS'!BQ130","v":0},{"$f":"'CF ASSUMPTIONS'!BR130","v":0},{"$f":"'CF ASSUMPTIONS'!BS130","v":0},{"$f":"'CF ASSUMPTIONS'!BT130","v":0},{"$f":"'CF ASSUMPTIONS'!BU130","v":0},{"$f":"'CF ASSUMPTIONS'!BV130","v":0},{"$f":"'CF ASSUMPTIONS'!BW130","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B131","v":"OTHER 6"},{"$f":"'CF ASSUMPTIONS'!P131","v":0},{"$f":"'CF ASSUMPTIONS'!Q131","v":0},{"$f":"'CF ASSUMPTIONS'!R131","v":0},{"$f":"'CF ASSUMPTIONS'!S131","v":0},{"$f":"'CF ASSUMPTIONS'!T131","v":0},{"$f":"'CF ASSUMPTIONS'!U131","v":0},{"$f":"'CF ASSUMPTIONS'!V131","v":0},{"$f":"'CF ASSUMPTIONS'!W131","v":0},{"$f":"'CF ASSUMPTIONS'!X131","v":0},{"$f":"'CF ASSUMPTIONS'!Y131","v":0},{"$f":"'CF ASSUMPTIONS'!Z131","v":0},{"$f":"'CF ASSUMPTIONS'!AA131","v":0},{"$f":"'CF ASSUMPTIONS'!AB131","v":0},{"$f":"'CF ASSUMPTIONS'!AC131","v":0},{"$f":"'CF ASSUMPTIONS'!AD131","v":0},{"$f":"'CF ASSUMPTIONS'!AE131","v":0},{"$f":"'CF ASSUMPTIONS'!AF131","v":0},{"$f":"'CF ASSUMPTIONS'!AG131","v":0},{"$f":"'CF ASSUMPTIONS'!AH131","v":0},{"$f":"'CF ASSUMPTIONS'!AI131","v":0},{"$f":"'CF ASSUMPTIONS'!AJ131","v":0},{"$f":"'CF ASSUMPTIONS'!AK131","v":0},{"$f":"'CF ASSUMPTIONS'!AL131","v":0},{"$f":"'CF ASSUMPTIONS'!AM131","v":0},{"$f":"'CF ASSUMPTIONS'!AN131","v":0},{"$f":"'CF ASSUMPTIONS'!AO131","v":0},{"$f":"'CF ASSUMPTIONS'!AP131","v":0},{"$f":"'CF ASSUMPTIONS'!AQ131","v":0},{"$f":"'CF ASSUMPTIONS'!AR131","v":0},{"$f":"'CF ASSUMPTIONS'!AS131","v":0},{"$f":"'CF ASSUMPTIONS'!AT131","v":0},{"$f":"'CF ASSUMPTIONS'!AU131","v":0},{"$f":"'CF ASSUMPTIONS'!AV131","v":0},{"$f":"'CF ASSUMPTIONS'!AW131","v":0},{"$f":"'CF ASSUMPTIONS'!AX131","v":0},{"$f":"'CF ASSUMPTIONS'!AY131","v":0},{"$f":"'CF ASSUMPTIONS'!AZ131","v":0},{"$f":"'CF ASSUMPTIONS'!BA131","v":0},{"$f":"'CF ASSUMPTIONS'!BB131","v":0},{"$f":"'CF ASSUMPTIONS'!BC131","v":0},{"$f":"'CF ASSUMPTIONS'!BD131","v":0},{"$f":"'CF ASSUMPTIONS'!BE131","v":0},{"$f":"'CF ASSUMPTIONS'!BF131","v":0},{"$f":"'CF ASSUMPTIONS'!BG131","v":0},{"$f":"'CF ASSUMPTIONS'!BH131","v":0},{"$f":"'CF ASSUMPTIONS'!BI131","v":0},{"$f":"'CF ASSUMPTIONS'!BJ131","v":0},{"$f":"'CF ASSUMPTIONS'!BK131","v":0},{"$f":"'CF ASSUMPTIONS'!BL131","v":0},{"$f":"'CF ASSUMPTIONS'!BM131","v":0},{"$f":"'CF ASSUMPTIONS'!BN131","v":0},{"$f":"'CF ASSUMPTIONS'!BO131","v":0},{"$f":"'CF ASSUMPTIONS'!BP131","v":0},{"$f":"'CF ASSUMPTIONS'!BQ131","v":0},{"$f":"'CF ASSUMPTIONS'!BR131","v":0},{"$f":"'CF ASSUMPTIONS'!BS131","v":0},{"$f":"'CF ASSUMPTIONS'!BT131","v":0},{"$f":"'CF ASSUMPTIONS'!BU131","v":0},{"$f":"'CF ASSUMPTIONS'!BV131","v":0},{"$f":"'CF ASSUMPTIONS'!BW131","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B132","v":"OTHER 7"},{"$f":"'CF ASSUMPTIONS'!P132","v":0},{"$f":"'CF ASSUMPTIONS'!Q132","v":0},{"$f":"'CF ASSUMPTIONS'!R132","v":0},{"$f":"'CF ASSUMPTIONS'!S132","v":0},{"$f":"'CF ASSUMPTIONS'!T132","v":0},{"$f":"'CF ASSUMPTIONS'!U132","v":0},{"$f":"'CF ASSUMPTIONS'!V132","v":0},{"$f":"'CF ASSUMPTIONS'!W132","v":0},{"$f":"'CF ASSUMPTIONS'!X132","v":0},{"$f":"'CF ASSUMPTIONS'!Y132","v":0},{"$f":"'CF ASSUMPTIONS'!Z132","v":0},{"$f":"'CF ASSUMPTIONS'!AA132","v":0},{"$f":"'CF ASSUMPTIONS'!AB132","v":0},{"$f":"'CF ASSUMPTIONS'!AC132","v":0},{"$f":"'CF ASSUMPTIONS'!AD132","v":0},{"$f":"'CF ASSUMPTIONS'!AE132","v":0},{"$f":"'CF ASSUMPTIONS'!AF132","v":0},{"$f":"'CF ASSUMPTIONS'!AG132","v":0},{"$f":"'CF ASSUMPTIONS'!AH132","v":0},{"$f":"'CF ASSUMPTIONS'!AI132","v":0},{"$f":"'CF ASSUMPTIONS'!AJ132","v":0},{"$f":"'CF ASSUMPTIONS'!AK132","v":0},{"$f":"'CF ASSUMPTIONS'!AL132","v":0},{"$f":"'CF ASSUMPTIONS'!AM132","v":0},{"$f":"'CF ASSUMPTIONS'!AN132","v":0},{"$f":"'CF ASSUMPTIONS'!AO132","v":0},{"$f":"'CF ASSUMPTIONS'!AP132","v":0},{"$f":"'CF ASSUMPTIONS'!AQ132","v":0},{"$f":"'CF ASSUMPTIONS'!AR132","v":0},{"$f":"'CF ASSUMPTIONS'!AS132","v":0},{"$f":"'CF ASSUMPTIONS'!AT132","v":0},{"$f":"'CF ASSUMPTIONS'!AU132","v":0},{"$f":"'CF ASSUMPTIONS'!AV132","v":0},{"$f":"'CF ASSUMPTIONS'!AW132","v":0},{"$f":"'CF ASSUMPTIONS'!AX132","v":0},{"$f":"'CF ASSUMPTIONS'!AY132","v":0},{"$f":"'CF ASSUMPTIONS'!AZ132","v":0},{"$f":"'CF ASSUMPTIONS'!BA132","v":0},{"$f":"'CF ASSUMPTIONS'!BB132","v":0},{"$f":"'CF ASSUMPTIONS'!BC132","v":0},{"$f":"'CF ASSUMPTIONS'!BD132","v":0},{"$f":"'CF ASSUMPTIONS'!BE132","v":0},{"$f":"'CF ASSUMPTIONS'!BF132","v":0},{"$f":"'CF ASSUMPTIONS'!BG132","v":0},{"$f":"'CF ASSUMPTIONS'!BH132","v":0},{"$f":"'CF ASSUMPTIONS'!BI132","v":0},{"$f":"'CF ASSUMPTIONS'!BJ132","v":0},{"$f":"'CF ASSUMPTIONS'!BK132","v":0},{"$f":"'CF ASSUMPTIONS'!BL132","v":0},{"$f":"'CF ASSUMPTIONS'!BM132","v":0},{"$f":"'CF ASSUMPTIONS'!BN132","v":0},{"$f":"'CF ASSUMPTIONS'!BO132","v":0},{"$f":"'CF ASSUMPTIONS'!BP132","v":0},{"$f":"'CF ASSUMPTIONS'!BQ132","v":0},{"$f":"'CF ASSUMPTIONS'!BR132","v":0},{"$f":"'CF ASSUMPTIONS'!BS132","v":0},{"$f":"'CF ASSUMPTIONS'!BT132","v":0},{"$f":"'CF ASSUMPTIONS'!BU132","v":0},{"$f":"'CF ASSUMPTIONS'!BV132","v":0},{"$f":"'CF ASSUMPTIONS'!BW132","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B133","v":"OTHER 8"},{"$f":"'CF ASSUMPTIONS'!P133","v":0},{"$f":"'CF ASSUMPTIONS'!Q133","v":0},{"$f":"'CF ASSUMPTIONS'!R133","v":0},{"$f":"'CF ASSUMPTIONS'!S133","v":0},{"$f":"'CF ASSUMPTIONS'!T133","v":0},{"$f":"'CF ASSUMPTIONS'!U133","v":0},{"$f":"'CF ASSUMPTIONS'!V133","v":0},{"$f":"'CF ASSUMPTIONS'!W133","v":0},{"$f":"'CF ASSUMPTIONS'!X133","v":0},{"$f":"'CF ASSUMPTIONS'!Y133","v":0},{"$f":"'CF ASSUMPTIONS'!Z133","v":0},{"$f":"'CF ASSUMPTIONS'!AA133","v":0},{"$f":"'CF ASSUMPTIONS'!AB133","v":0},{"$f":"'CF ASSUMPTIONS'!AC133","v":0},{"$f":"'CF ASSUMPTIONS'!AD133","v":0},{"$f":"'CF ASSUMPTIONS'!AE133","v":0},{"$f":"'CF ASSUMPTIONS'!AF133","v":0},{"$f":"'CF ASSUMPTIONS'!AG133","v":0},{"$f":"'CF ASSUMPTIONS'!AH133","v":0},{"$f":"'CF ASSUMPTIONS'!AI133","v":0},{"$f":"'CF ASSUMPTIONS'!AJ133","v":0},{"$f":"'CF ASSUMPTIONS'!AK133","v":0},{"$f":"'CF ASSUMPTIONS'!AL133","v":0},{"$f":"'CF ASSUMPTIONS'!AM133","v":0},{"$f":"'CF ASSUMPTIONS'!AN133","v":0},{"$f":"'CF ASSUMPTIONS'!AO133","v":0},{"$f":"'CF ASSUMPTIONS'!AP133","v":0},{"$f":"'CF ASSUMPTIONS'!AQ133","v":0},{"$f":"'CF ASSUMPTIONS'!AR133","v":0},{"$f":"'CF ASSUMPTIONS'!AS133","v":0},{"$f":"'CF ASSUMPTIONS'!AT133","v":0},{"$f":"'CF ASSUMPTIONS'!AU133","v":0},{"$f":"'CF ASSUMPTIONS'!AV133","v":0},{"$f":"'CF ASSUMPTIONS'!AW133","v":0},{"$f":"'CF ASSUMPTIONS'!AX133","v":0},{"$f":"'CF ASSUMPTIONS'!AY133","v":0},{"$f":"'CF ASSUMPTIONS'!AZ133","v":0},{"$f":"'CF ASSUMPTIONS'!BA133","v":0},{"$f":"'CF ASSUMPTIONS'!BB133","v":0},{"$f":"'CF ASSUMPTIONS'!BC133","v":0},{"$f":"'CF ASSUMPTIONS'!BD133","v":0},{"$f":"'CF ASSUMPTIONS'!BE133","v":0},{"$f":"'CF ASSUMPTIONS'!BF133","v":0},{"$f":"'CF ASSUMPTIONS'!BG133","v":0},{"$f":"'CF ASSUMPTIONS'!BH133","v":0},{"$f":"'CF ASSUMPTIONS'!BI133","v":0},{"$f":"'CF ASSUMPTIONS'!BJ133","v":0},{"$f":"'CF ASSUMPTIONS'!BK133","v":0},{"$f":"'CF ASSUMPTIONS'!BL133","v":0},{"$f":"'CF ASSUMPTIONS'!BM133","v":0},{"$f":"'CF ASSUMPTIONS'!BN133","v":0},{"$f":"'CF ASSUMPTIONS'!BO133","v":0},{"$f":"'CF ASSUMPTIONS'!BP133","v":0},{"$f":"'CF ASSUMPTIONS'!BQ133","v":0},{"$f":"'CF ASSUMPTIONS'!BR133","v":0},{"$f":"'CF ASSUMPTIONS'!BS133","v":0},{"$f":"'CF ASSUMPTIONS'!BT133","v":0},{"$f":"'CF ASSUMPTIONS'!BU133","v":0},{"$f":"'CF ASSUMPTIONS'!BV133","v":0},{"$f":"'CF ASSUMPTIONS'!BW133","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B134","v":"OTHER 9"},{"$f":"'CF ASSUMPTIONS'!P134","v":0},{"$f":"'CF ASSUMPTIONS'!Q134","v":0},{"$f":"'CF ASSUMPTIONS'!R134","v":0},{"$f":"'CF ASSUMPTIONS'!S134","v":0},{"$f":"'CF ASSUMPTIONS'!T134","v":0},{"$f":"'CF ASSUMPTIONS'!U134","v":0},{"$f":"'CF ASSUMPTIONS'!V134","v":0},{"$f":"'CF ASSUMPTIONS'!W134","v":0},{"$f":"'CF ASSUMPTIONS'!X134","v":0},{"$f":"'CF ASSUMPTIONS'!Y134","v":0},{"$f":"'CF ASSUMPTIONS'!Z134","v":0},{"$f":"'CF ASSUMPTIONS'!AA134","v":0},{"$f":"'CF ASSUMPTIONS'!AB134","v":0},{"$f":"'CF ASSUMPTIONS'!AC134","v":0},{"$f":"'CF ASSUMPTIONS'!AD134","v":0},{"$f":"'CF ASSUMPTIONS'!AE134","v":0},{"$f":"'CF ASSUMPTIONS'!AF134","v":0},{"$f":"'CF ASSUMPTIONS'!AG134","v":0},{"$f":"'CF ASSUMPTIONS'!AH134","v":0},{"$f":"'CF ASSUMPTIONS'!AI134","v":0},{"$f":"'CF ASSUMPTIONS'!AJ134","v":0},{"$f":"'CF ASSUMPTIONS'!AK134","v":0},{"$f":"'CF ASSUMPTIONS'!AL134","v":0},{"$f":"'CF ASSUMPTIONS'!AM134","v":0},{"$f":"'CF ASSUMPTIONS'!AN134","v":0},{"$f":"'CF ASSUMPTIONS'!AO134","v":0},{"$f":"'CF ASSUMPTIONS'!AP134","v":0},{"$f":"'CF ASSUMPTIONS'!AQ134","v":0},{"$f":"'CF ASSUMPTIONS'!AR134","v":0},{"$f":"'CF ASSUMPTIONS'!AS134","v":0},{"$f":"'CF ASSUMPTIONS'!AT134","v":0},{"$f":"'CF ASSUMPTIONS'!AU134","v":0},{"$f":"'CF ASSUMPTIONS'!AV134","v":0},{"$f":"'CF ASSUMPTIONS'!AW134","v":0},{"$f":"'CF ASSUMPTIONS'!AX134","v":0},{"$f":"'CF ASSUMPTIONS'!AY134","v":0},{"$f":"'CF ASSUMPTIONS'!AZ134","v":0},{"$f":"'CF ASSUMPTIONS'!BA134","v":0},{"$f":"'CF ASSUMPTIONS'!BB134","v":0},{"$f":"'CF ASSUMPTIONS'!BC134","v":0},{"$f":"'CF ASSUMPTIONS'!BD134","v":0},{"$f":"'CF ASSUMPTIONS'!BE134","v":0},{"$f":"'CF ASSUMPTIONS'!BF134","v":0},{"$f":"'CF ASSUMPTIONS'!BG134","v":0},{"$f":"'CF ASSUMPTIONS'!BH134","v":0},{"$f":"'CF ASSUMPTIONS'!BI134","v":0},{"$f":"'CF ASSUMPTIONS'!BJ134","v":0},{"$f":"'CF ASSUMPTIONS'!BK134","v":0},{"$f":"'CF ASSUMPTIONS'!BL134","v":0},{"$f":"'CF ASSUMPTIONS'!BM134","v":0},{"$f":"'CF ASSUMPTIONS'!BN134","v":0},{"$f":"'CF ASSUMPTIONS'!BO134","v":0},{"$f":"'CF ASSUMPTIONS'!BP134","v":0},{"$f":"'CF ASSUMPTIONS'!BQ134","v":0},{"$f":"'CF ASSUMPTIONS'!BR134","v":0},{"$f":"'CF ASSUMPTIONS'!BS134","v":0},{"$f":"'CF ASSUMPTIONS'!BT134","v":0},{"$f":"'CF ASSUMPTIONS'!BU134","v":0},{"$f":"'CF ASSUMPTIONS'!BV134","v":0},{"$f":"'CF ASSUMPTIONS'!BW134","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B135","v":"OTHER 10"},{"$f":"'CF ASSUMPTIONS'!P135","v":0},{"$f":"'CF ASSUMPTIONS'!Q135","v":0},{"$f":"'CF ASSUMPTIONS'!R135","v":0},{"$f":"'CF ASSUMPTIONS'!S135","v":0},{"$f":"'CF ASSUMPTIONS'!T135","v":0},{"$f":"'CF ASSUMPTIONS'!U135","v":0},{"$f":"'CF ASSUMPTIONS'!V135","v":0},{"$f":"'CF ASSUMPTIONS'!W135","v":0},{"$f":"'CF ASSUMPTIONS'!X135","v":0},{"$f":"'CF ASSUMPTIONS'!Y135","v":0},{"$f":"'CF ASSUMPTIONS'!Z135","v":0},{"$f":"'CF ASSUMPTIONS'!AA135","v":0},{"$f":"'CF ASSUMPTIONS'!AB135","v":0},{"$f":"'CF ASSUMPTIONS'!AC135","v":0},{"$f":"'CF ASSUMPTIONS'!AD135","v":0},{"$f":"'CF ASSUMPTIONS'!AE135","v":0},{"$f":"'CF ASSUMPTIONS'!AF135","v":0},{"$f":"'CF ASSUMPTIONS'!AG135","v":0},{"$f":"'CF ASSUMPTIONS'!AH135","v":0},{"$f":"'CF ASSUMPTIONS'!AI135","v":0},{"$f":"'CF ASSUMPTIONS'!AJ135","v":0},{"$f":"'CF ASSUMPTIONS'!AK135","v":0},{"$f":"'CF ASSUMPTIONS'!AL135","v":0},{"$f":"'CF ASSUMPTIONS'!AM135","v":0},{"$f":"'CF ASSUMPTIONS'!AN135","v":0},{"$f":"'CF ASSUMPTIONS'!AO135","v":0},{"$f":"'CF ASSUMPTIONS'!AP135","v":0},{"$f":"'CF ASSUMPTIONS'!AQ135","v":0},{"$f":"'CF ASSUMPTIONS'!AR135","v":0},{"$f":"'CF ASSUMPTIONS'!AS135","v":0},{"$f":"'CF ASSUMPTIONS'!AT135","v":0},{"$f":"'CF ASSUMPTIONS'!AU135","v":0},{"$f":"'CF ASSUMPTIONS'!AV135","v":0},{"$f":"'CF ASSUMPTIONS'!AW135","v":0},{"$f":"'CF ASSUMPTIONS'!AX135","v":0},{"$f":"'CF ASSUMPTIONS'!AY135","v":0},{"$f":"'CF ASSUMPTIONS'!AZ135","v":0},{"$f":"'CF ASSUMPTIONS'!BA135","v":0},{"$f":"'CF ASSUMPTIONS'!BB135","v":0},{"$f":"'CF ASSUMPTIONS'!BC135","v":0},{"$f":"'CF ASSUMPTIONS'!BD135","v":0},{"$f":"'CF ASSUMPTIONS'!BE135","v":0},{"$f":"'CF ASSUMPTIONS'!BF135","v":0},{"$f":"'CF ASSUMPTIONS'!BG135","v":0},{"$f":"'CF ASSUMPTIONS'!BH135","v":0},{"$f":"'CF ASSUMPTIONS'!BI135","v":0},{"$f":"'CF ASSUMPTIONS'!BJ135","v":0},{"$f":"'CF ASSUMPTIONS'!BK135","v":0},{"$f":"'CF ASSUMPTIONS'!BL135","v":0},{"$f":"'CF ASSUMPTIONS'!BM135","v":0},{"$f":"'CF ASSUMPTIONS'!BN135","v":0},{"$f":"'CF ASSUMPTIONS'!BO135","v":0},{"$f":"'CF ASSUMPTIONS'!BP135","v":0},{"$f":"'CF ASSUMPTIONS'!BQ135","v":0},{"$f":"'CF ASSUMPTIONS'!BR135","v":0},{"$f":"'CF ASSUMPTIONS'!BS135","v":0},{"$f":"'CF ASSUMPTIONS'!BT135","v":0},{"$f":"'CF ASSUMPTIONS'!BU135","v":0},{"$f":"'CF ASSUMPTIONS'!BV135","v":0},{"$f":"'CF ASSUMPTIONS'!BW135","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B136","v":"OTHER 11"},{"$f":"'CF ASSUMPTIONS'!P136","v":0},{"$f":"'CF ASSUMPTIONS'!Q136","v":0},{"$f":"'CF ASSUMPTIONS'!R136","v":0},{"$f":"'CF ASSUMPTIONS'!S136","v":0},{"$f":"'CF ASSUMPTIONS'!T136","v":0},{"$f":"'CF ASSUMPTIONS'!U136","v":0},{"$f":"'CF ASSUMPTIONS'!V136","v":0},{"$f":"'CF ASSUMPTIONS'!W136","v":0},{"$f":"'CF ASSUMPTIONS'!X136","v":0},{"$f":"'CF ASSUMPTIONS'!Y136","v":0},{"$f":"'CF ASSUMPTIONS'!Z136","v":0},{"$f":"'CF ASSUMPTIONS'!AA136","v":0},{"$f":"'CF ASSUMPTIONS'!AB136","v":0},{"$f":"'CF ASSUMPTIONS'!AC136","v":0},{"$f":"'CF ASSUMPTIONS'!AD136","v":0},{"$f":"'CF ASSUMPTIONS'!AE136","v":0},{"$f":"'CF ASSUMPTIONS'!AF136","v":0},{"$f":"'CF ASSUMPTIONS'!AG136","v":0},{"$f":"'CF ASSUMPTIONS'!AH136","v":0},{"$f":"'CF ASSUMPTIONS'!AI136","v":0},{"$f":"'CF ASSUMPTIONS'!AJ136","v":0},{"$f":"'CF ASSUMPTIONS'!AK136","v":0},{"$f":"'CF ASSUMPTIONS'!AL136","v":0},{"$f":"'CF ASSUMPTIONS'!AM136","v":0},{"$f":"'CF ASSUMPTIONS'!AN136","v":0},{"$f":"'CF ASSUMPTIONS'!AO136","v":0},{"$f":"'CF ASSUMPTIONS'!AP136","v":0},{"$f":"'CF ASSUMPTIONS'!AQ136","v":0},{"$f":"'CF ASSUMPTIONS'!AR136","v":0},{"$f":"'CF ASSUMPTIONS'!AS136","v":0},{"$f":"'CF ASSUMPTIONS'!AT136","v":0},{"$f":"'CF ASSUMPTIONS'!AU136","v":0},{"$f":"'CF ASSUMPTIONS'!AV136","v":0},{"$f":"'CF ASSUMPTIONS'!AW136","v":0},{"$f":"'CF ASSUMPTIONS'!AX136","v":0},{"$f":"'CF ASSUMPTIONS'!AY136","v":0},{"$f":"'CF ASSUMPTIONS'!AZ136","v":0},{"$f":"'CF ASSUMPTIONS'!BA136","v":0},{"$f":"'CF ASSUMPTIONS'!BB136","v":0},{"$f":"'CF ASSUMPTIONS'!BC136","v":0},{"$f":"'CF ASSUMPTIONS'!BD136","v":0},{"$f":"'CF ASSUMPTIONS'!BE136","v":0},{"$f":"'CF ASSUMPTIONS'!BF136","v":0},{"$f":"'CF ASSUMPTIONS'!BG136","v":0},{"$f":"'CF ASSUMPTIONS'!BH136","v":0},{"$f":"'CF ASSUMPTIONS'!BI136","v":0},{"$f":"'CF ASSUMPTIONS'!BJ136","v":0},{"$f":"'CF ASSUMPTIONS'!BK136","v":0},{"$f":"'CF ASSUMPTIONS'!BL136","v":0},{"$f":"'CF ASSUMPTIONS'!BM136","v":0},{"$f":"'CF ASSUMPTIONS'!BN136","v":0},{"$f":"'CF ASSUMPTIONS'!BO136","v":0},{"$f":"'CF ASSUMPTIONS'!BP136","v":0},{"$f":"'CF ASSUMPTIONS'!BQ136","v":0},{"$f":"'CF ASSUMPTIONS'!BR136","v":0},{"$f":"'CF ASSUMPTIONS'!BS136","v":0},{"$f":"'CF ASSUMPTIONS'!BT136","v":0},{"$f":"'CF ASSUMPTIONS'!BU136","v":0},{"$f":"'CF ASSUMPTIONS'!BV136","v":0},{"$f":"'CF ASSUMPTIONS'!BW136","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B137","v":"OTHER 12"},{"$f":"'CF ASSUMPTIONS'!P137","v":0},{"$f":"'CF ASSUMPTIONS'!Q137","v":0},{"$f":"'CF ASSUMPTIONS'!R137","v":0},{"$f":"'CF ASSUMPTIONS'!S137","v":0},{"$f":"'CF ASSUMPTIONS'!T137","v":0},{"$f":"'CF ASSUMPTIONS'!U137","v":0},{"$f":"'CF ASSUMPTIONS'!V137","v":0},{"$f":"'CF ASSUMPTIONS'!W137","v":0},{"$f":"'CF ASSUMPTIONS'!X137","v":0},{"$f":"'CF ASSUMPTIONS'!Y137","v":0},{"$f":"'CF ASSUMPTIONS'!Z137","v":0},{"$f":"'CF ASSUMPTIONS'!AA137","v":0},{"$f":"'CF ASSUMPTIONS'!AB137","v":0},{"$f":"'CF ASSUMPTIONS'!AC137","v":0},{"$f":"'CF ASSUMPTIONS'!AD137","v":0},{"$f":"'CF ASSUMPTIONS'!AE137","v":0},{"$f":"'CF ASSUMPTIONS'!AF137","v":0},{"$f":"'CF ASSUMPTIONS'!AG137","v":0},{"$f":"'CF ASSUMPTIONS'!AH137","v":0},{"$f":"'CF ASSUMPTIONS'!AI137","v":0},{"$f":"'CF ASSUMPTIONS'!AJ137","v":0},{"$f":"'CF ASSUMPTIONS'!AK137","v":0},{"$f":"'CF ASSUMPTIONS'!AL137","v":0},{"$f":"'CF ASSUMPTIONS'!AM137","v":0},{"$f":"'CF ASSUMPTIONS'!AN137","v":0},{"$f":"'CF ASSUMPTIONS'!AO137","v":0},{"$f":"'CF ASSUMPTIONS'!AP137","v":0},{"$f":"'CF ASSUMPTIONS'!AQ137","v":0},{"$f":"'CF ASSUMPTIONS'!AR137","v":0},{"$f":"'CF ASSUMPTIONS'!AS137","v":0},{"$f":"'CF ASSUMPTIONS'!AT137","v":0},{"$f":"'CF ASSUMPTIONS'!AU137","v":0},{"$f":"'CF ASSUMPTIONS'!AV137","v":0},{"$f":"'CF ASSUMPTIONS'!AW137","v":0},{"$f":"'CF ASSUMPTIONS'!AX137","v":0},{"$f":"'CF ASSUMPTIONS'!AY137","v":0},{"$f":"'CF ASSUMPTIONS'!AZ137","v":0},{"$f":"'CF ASSUMPTIONS'!BA137","v":0},{"$f":"'CF ASSUMPTIONS'!BB137","v":0},{"$f":"'CF ASSUMPTIONS'!BC137","v":0},{"$f":"'CF ASSUMPTIONS'!BD137","v":0},{"$f":"'CF ASSUMPTIONS'!BE137","v":0},{"$f":"'CF ASSUMPTIONS'!BF137","v":0},{"$f":"'CF ASSUMPTIONS'!BG137","v":0},{"$f":"'CF ASSUMPTIONS'!BH137","v":0},{"$f":"'CF ASSUMPTIONS'!BI137","v":0},{"$f":"'CF ASSUMPTIONS'!BJ137","v":0},{"$f":"'CF ASSUMPTIONS'!BK137","v":0},{"$f":"'CF ASSUMPTIONS'!BL137","v":0},{"$f":"'CF ASSUMPTIONS'!BM137","v":0},{"$f":"'CF ASSUMPTIONS'!BN137","v":0},{"$f":"'CF ASSUMPTIONS'!BO137","v":0},{"$f":"'CF ASSUMPTIONS'!BP137","v":0},{"$f":"'CF ASSUMPTIONS'!BQ137","v":0},{"$f":"'CF ASSUMPTIONS'!BR137","v":0},{"$f":"'CF ASSUMPTIONS'!BS137","v":0},{"$f":"'CF ASSUMPTIONS'!BT137","v":0},{"$f":"'CF ASSUMPTIONS'!BU137","v":0},{"$f":"'CF ASSUMPTIONS'!BV137","v":0},{"$f":"'CF ASSUMPTIONS'!BW137","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B138","v":"OTHER 13"},{"$f":"'CF ASSUMPTIONS'!P138","v":0},{"$f":"'CF ASSUMPTIONS'!Q138","v":0},{"$f":"'CF ASSUMPTIONS'!R138","v":0},{"$f":"'CF ASSUMPTIONS'!S138","v":0},{"$f":"'CF ASSUMPTIONS'!T138","v":0},{"$f":"'CF ASSUMPTIONS'!U138","v":0},{"$f":"'CF ASSUMPTIONS'!V138","v":0},{"$f":"'CF ASSUMPTIONS'!W138","v":0},{"$f":"'CF ASSUMPTIONS'!X138","v":0},{"$f":"'CF ASSUMPTIONS'!Y138","v":0},{"$f":"'CF ASSUMPTIONS'!Z138","v":0},{"$f":"'CF ASSUMPTIONS'!AA138","v":0},{"$f":"'CF ASSUMPTIONS'!AB138","v":0},{"$f":"'CF ASSUMPTIONS'!AC138","v":0},{"$f":"'CF ASSUMPTIONS'!AD138","v":0},{"$f":"'CF ASSUMPTIONS'!AE138","v":0},{"$f":"'CF ASSUMPTIONS'!AF138","v":0},{"$f":"'CF ASSUMPTIONS'!AG138","v":0},{"$f":"'CF ASSUMPTIONS'!AH138","v":0},{"$f":"'CF ASSUMPTIONS'!AI138","v":0},{"$f":"'CF ASSUMPTIONS'!AJ138","v":0},{"$f":"'CF ASSUMPTIONS'!AK138","v":0},{"$f":"'CF ASSUMPTIONS'!AL138","v":0},{"$f":"'CF ASSUMPTIONS'!AM138","v":0},{"$f":"'CF ASSUMPTIONS'!AN138","v":0},{"$f":"'CF ASSUMPTIONS'!AO138","v":0},{"$f":"'CF ASSUMPTIONS'!AP138","v":0},{"$f":"'CF ASSUMPTIONS'!AQ138","v":0},{"$f":"'CF ASSUMPTIONS'!AR138","v":0},{"$f":"'CF ASSUMPTIONS'!AS138","v":0},{"$f":"'CF ASSUMPTIONS'!AT138","v":0},{"$f":"'CF ASSUMPTIONS'!AU138","v":0},{"$f":"'CF ASSUMPTIONS'!AV138","v":0},{"$f":"'CF ASSUMPTIONS'!AW138","v":0},{"$f":"'CF ASSUMPTIONS'!AX138","v":0},{"$f":"'CF ASSUMPTIONS'!AY138","v":0},{"$f":"'CF ASSUMPTIONS'!AZ138","v":0},{"$f":"'CF ASSUMPTIONS'!BA138","v":0},{"$f":"'CF ASSUMPTIONS'!BB138","v":0},{"$f":"'CF ASSUMPTIONS'!BC138","v":0},{"$f":"'CF ASSUMPTIONS'!BD138","v":0},{"$f":"'CF ASSUMPTIONS'!BE138","v":0},{"$f":"'CF ASSUMPTIONS'!BF138","v":0},{"$f":"'CF ASSUMPTIONS'!BG138","v":0},{"$f":"'CF ASSUMPTIONS'!BH138","v":0},{"$f":"'CF ASSUMPTIONS'!BI138","v":0},{"$f":"'CF ASSUMPTIONS'!BJ138","v":0},{"$f":"'CF ASSUMPTIONS'!BK138","v":0},{"$f":"'CF ASSUMPTIONS'!BL138","v":0},{"$f":"'CF ASSUMPTIONS'!BM138","v":0},{"$f":"'CF ASSUMPTIONS'!BN138","v":0},{"$f":"'CF ASSUMPTIONS'!BO138","v":0},{"$f":"'CF ASSUMPTIONS'!BP138","v":0},{"$f":"'CF ASSUMPTIONS'!BQ138","v":0},{"$f":"'CF ASSUMPTIONS'!BR138","v":0},{"$f":"'CF ASSUMPTIONS'!BS138","v":0},{"$f":"'CF ASSUMPTIONS'!BT138","v":0},{"$f":"'CF ASSUMPTIONS'!BU138","v":0},{"$f":"'CF ASSUMPTIONS'!BV138","v":0},{"$f":"'CF ASSUMPTIONS'!BW138","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B139","v":"OTHER 14"},{"$f":"'CF ASSUMPTIONS'!P139","v":0},{"$f":"'CF ASSUMPTIONS'!Q139","v":0},{"$f":"'CF ASSUMPTIONS'!R139","v":0},{"$f":"'CF ASSUMPTIONS'!S139","v":0},{"$f":"'CF ASSUMPTIONS'!T139","v":0},{"$f":"'CF ASSUMPTIONS'!U139","v":0},{"$f":"'CF ASSUMPTIONS'!V139","v":0},{"$f":"'CF ASSUMPTIONS'!W139","v":0},{"$f":"'CF ASSUMPTIONS'!X139","v":0},{"$f":"'CF ASSUMPTIONS'!Y139","v":0},{"$f":"'CF ASSUMPTIONS'!Z139","v":0},{"$f":"'CF ASSUMPTIONS'!AA139","v":0},{"$f":"'CF ASSUMPTIONS'!AB139","v":0},{"$f":"'CF ASSUMPTIONS'!AC139","v":0},{"$f":"'CF ASSUMPTIONS'!AD139","v":0},{"$f":"'CF ASSUMPTIONS'!AE139","v":0},{"$f":"'CF ASSUMPTIONS'!AF139","v":0},{"$f":"'CF ASSUMPTIONS'!AG139","v":0},{"$f":"'CF ASSUMPTIONS'!AH139","v":0},{"$f":"'CF ASSUMPTIONS'!AI139","v":0},{"$f":"'CF ASSUMPTIONS'!AJ139","v":0},{"$f":"'CF ASSUMPTIONS'!AK139","v":0},{"$f":"'CF ASSUMPTIONS'!AL139","v":0},{"$f":"'CF ASSUMPTIONS'!AM139","v":0},{"$f":"'CF ASSUMPTIONS'!AN139","v":0},{"$f":"'CF ASSUMPTIONS'!AO139","v":0},{"$f":"'CF ASSUMPTIONS'!AP139","v":0},{"$f":"'CF ASSUMPTIONS'!AQ139","v":0},{"$f":"'CF ASSUMPTIONS'!AR139","v":0},{"$f":"'CF ASSUMPTIONS'!AS139","v":0},{"$f":"'CF ASSUMPTIONS'!AT139","v":0},{"$f":"'CF ASSUMPTIONS'!AU139","v":0},{"$f":"'CF ASSUMPTIONS'!AV139","v":0},{"$f":"'CF ASSUMPTIONS'!AW139","v":0},{"$f":"'CF ASSUMPTIONS'!AX139","v":0},{"$f":"'CF ASSUMPTIONS'!AY139","v":0},{"$f":"'CF ASSUMPTIONS'!AZ139","v":0},{"$f":"'CF ASSUMPTIONS'!BA139","v":0},{"$f":"'CF ASSUMPTIONS'!BB139","v":0},{"$f":"'CF ASSUMPTIONS'!BC139","v":0},{"$f":"'CF ASSUMPTIONS'!BD139","v":0},{"$f":"'CF ASSUMPTIONS'!BE139","v":0},{"$f":"'CF ASSUMPTIONS'!BF139","v":0},{"$f":"'CF ASSUMPTIONS'!BG139","v":0},{"$f":"'CF ASSUMPTIONS'!BH139","v":0},{"$f":"'CF ASSUMPTIONS'!BI139","v":0},{"$f":"'CF ASSUMPTIONS'!BJ139","v":0},{"$f":"'CF ASSUMPTIONS'!BK139","v":0},{"$f":"'CF ASSUMPTIONS'!BL139","v":0},{"$f":"'CF ASSUMPTIONS'!BM139","v":0},{"$f":"'CF ASSUMPTIONS'!BN139","v":0},{"$f":"'CF ASSUMPTIONS'!BO139","v":0},{"$f":"'CF ASSUMPTIONS'!BP139","v":0},{"$f":"'CF ASSUMPTIONS'!BQ139","v":0},{"$f":"'CF ASSUMPTIONS'!BR139","v":0},{"$f":"'CF ASSUMPTIONS'!BS139","v":0},{"$f":"'CF ASSUMPTIONS'!BT139","v":0},{"$f":"'CF ASSUMPTIONS'!BU139","v":0},{"$f":"'CF ASSUMPTIONS'!BV139","v":0},{"$f":"'CF ASSUMPTIONS'!BW139","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B140","v":"OTHER 15"},{"$f":"'CF ASSUMPTIONS'!P140","v":0},{"$f":"'CF ASSUMPTIONS'!Q140","v":0},{"$f":"'CF ASSUMPTIONS'!R140","v":0},{"$f":"'CF ASSUMPTIONS'!S140","v":0},{"$f":"'CF ASSUMPTIONS'!T140","v":0},{"$f":"'CF ASSUMPTIONS'!U140","v":0},{"$f":"'CF ASSUMPTIONS'!V140","v":0},{"$f":"'CF ASSUMPTIONS'!W140","v":0},{"$f":"'CF ASSUMPTIONS'!X140","v":0},{"$f":"'CF ASSUMPTIONS'!Y140","v":0},{"$f":"'CF ASSUMPTIONS'!Z140","v":0},{"$f":"'CF ASSUMPTIONS'!AA140","v":0},{"$f":"'CF ASSUMPTIONS'!AB140","v":0},{"$f":"'CF ASSUMPTIONS'!AC140","v":0},{"$f":"'CF ASSUMPTIONS'!AD140","v":0},{"$f":"'CF ASSUMPTIONS'!AE140","v":0},{"$f":"'CF ASSUMPTIONS'!AF140","v":0},{"$f":"'CF ASSUMPTIONS'!AG140","v":0},{"$f":"'CF ASSUMPTIONS'!AH140","v":0},{"$f":"'CF ASSUMPTIONS'!AI140","v":0},{"$f":"'CF ASSUMPTIONS'!AJ140","v":0},{"$f":"'CF ASSUMPTIONS'!AK140","v":0},{"$f":"'CF ASSUMPTIONS'!AL140","v":0},{"$f":"'CF ASSUMPTIONS'!AM140","v":0},{"$f":"'CF ASSUMPTIONS'!AN140","v":0},{"$f":"'CF ASSUMPTIONS'!AO140","v":0},{"$f":"'CF ASSUMPTIONS'!AP140","v":0},{"$f":"'CF ASSUMPTIONS'!AQ140","v":0},{"$f":"'CF ASSUMPTIONS'!AR140","v":0},{"$f":"'CF ASSUMPTIONS'!AS140","v":0},{"$f":"'CF ASSUMPTIONS'!AT140","v":0},{"$f":"'CF ASSUMPTIONS'!AU140","v":0},{"$f":"'CF ASSUMPTIONS'!AV140","v":0},{"$f":"'CF ASSUMPTIONS'!AW140","v":0},{"$f":"'CF ASSUMPTIONS'!AX140","v":0},{"$f":"'CF ASSUMPTIONS'!AY140","v":0},{"$f":"'CF ASSUMPTIONS'!AZ140","v":0},{"$f":"'CF ASSUMPTIONS'!BA140","v":0},{"$f":"'CF ASSUMPTIONS'!BB140","v":0},{"$f":"'CF ASSUMPTIONS'!BC140","v":0},{"$f":"'CF ASSUMPTIONS'!BD140","v":0},{"$f":"'CF ASSUMPTIONS'!BE140","v":0},{"$f":"'CF ASSUMPTIONS'!BF140","v":0},{"$f":"'CF ASSUMPTIONS'!BG140","v":0},{"$f":"'CF ASSUMPTIONS'!BH140","v":0},{"$f":"'CF ASSUMPTIONS'!BI140","v":0},{"$f":"'CF ASSUMPTIONS'!BJ140","v":0},{"$f":"'CF ASSUMPTIONS'!BK140","v":0},{"$f":"'CF ASSUMPTIONS'!BL140","v":0},{"$f":"'CF ASSUMPTIONS'!BM140","v":0},{"$f":"'CF ASSUMPTIONS'!BN140","v":0},{"$f":"'CF ASSUMPTIONS'!BO140","v":0},{"$f":"'CF ASSUMPTIONS'!BP140","v":0},{"$f":"'CF ASSUMPTIONS'!BQ140","v":0},{"$f":"'CF ASSUMPTIONS'!BR140","v":0},{"$f":"'CF ASSUMPTIONS'!BS140","v":0},{"$f":"'CF ASSUMPTIONS'!BT140","v":0},{"$f":"'CF ASSUMPTIONS'!BU140","v":0},{"$f":"'CF ASSUMPTIONS'!BV140","v":0},{"$f":"'CF ASSUMPTIONS'!BW140","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B141","v":"OTHER 16"},{"$f":"'CF ASSUMPTIONS'!P141","v":0},{"$f":"'CF ASSUMPTIONS'!Q141","v":0},{"$f":"'CF ASSUMPTIONS'!R141","v":0},{"$f":"'CF ASSUMPTIONS'!S141","v":0},{"$f":"'CF ASSUMPTIONS'!T141","v":0},{"$f":"'CF ASSUMPTIONS'!U141","v":0},{"$f":"'CF ASSUMPTIONS'!V141","v":0},{"$f":"'CF ASSUMPTIONS'!W141","v":0},{"$f":"'CF ASSUMPTIONS'!X141","v":0},{"$f":"'CF ASSUMPTIONS'!Y141","v":0},{"$f":"'CF ASSUMPTIONS'!Z141","v":0},{"$f":"'CF ASSUMPTIONS'!AA141","v":0},{"$f":"'CF ASSUMPTIONS'!AB141","v":0},{"$f":"'CF ASSUMPTIONS'!AC141","v":0},{"$f":"'CF ASSUMPTIONS'!AD141","v":0},{"$f":"'CF ASSUMPTIONS'!AE141","v":0},{"$f":"'CF ASSUMPTIONS'!AF141","v":0},{"$f":"'CF ASSUMPTIONS'!AG141","v":0},{"$f":"'CF ASSUMPTIONS'!AH141","v":0},{"$f":"'CF ASSUMPTIONS'!AI141","v":0},{"$f":"'CF ASSUMPTIONS'!AJ141","v":0},{"$f":"'CF ASSUMPTIONS'!AK141","v":0},{"$f":"'CF ASSUMPTIONS'!AL141","v":0},{"$f":"'CF ASSUMPTIONS'!AM141","v":0},{"$f":"'CF ASSUMPTIONS'!AN141","v":0},{"$f":"'CF ASSUMPTIONS'!AO141","v":0},{"$f":"'CF ASSUMPTIONS'!AP141","v":0},{"$f":"'CF ASSUMPTIONS'!AQ141","v":0},{"$f":"'CF ASSUMPTIONS'!AR141","v":0},{"$f":"'CF ASSUMPTIONS'!AS141","v":0},{"$f":"'CF ASSUMPTIONS'!AT141","v":0},{"$f":"'CF ASSUMPTIONS'!AU141","v":0},{"$f":"'CF ASSUMPTIONS'!AV141","v":0},{"$f":"'CF ASSUMPTIONS'!AW141","v":0},{"$f":"'CF ASSUMPTIONS'!AX141","v":0},{"$f":"'CF ASSUMPTIONS'!AY141","v":0},{"$f":"'CF ASSUMPTIONS'!AZ141","v":0},{"$f":"'CF ASSUMPTIONS'!BA141","v":0},{"$f":"'CF ASSUMPTIONS'!BB141","v":0},{"$f":"'CF ASSUMPTIONS'!BC141","v":0},{"$f":"'CF ASSUMPTIONS'!BD141","v":0},{"$f":"'CF ASSUMPTIONS'!BE141","v":0},{"$f":"'CF ASSUMPTIONS'!BF141","v":0},{"$f":"'CF ASSUMPTIONS'!BG141","v":0},{"$f":"'CF ASSUMPTIONS'!BH141","v":0},{"$f":"'CF ASSUMPTIONS'!BI141","v":0},{"$f":"'CF ASSUMPTIONS'!BJ141","v":0},{"$f":"'CF ASSUMPTIONS'!BK141","v":0},{"$f":"'CF ASSUMPTIONS'!BL141","v":0},{"$f":"'CF ASSUMPTIONS'!BM141","v":0},{"$f":"'CF ASSUMPTIONS'!BN141","v":0},{"$f":"'CF ASSUMPTIONS'!BO141","v":0},{"$f":"'CF ASSUMPTIONS'!BP141","v":0},{"$f":"'CF ASSUMPTIONS'!BQ141","v":0},{"$f":"'CF ASSUMPTIONS'!BR141","v":0},{"$f":"'CF ASSUMPTIONS'!BS141","v":0},{"$f":"'CF ASSUMPTIONS'!BT141","v":0},{"$f":"'CF ASSUMPTIONS'!BU141","v":0},{"$f":"'CF ASSUMPTIONS'!BV141","v":0},{"$f":"'CF ASSUMPTIONS'!BW141","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B142","v":"OTHER 17"},{"$f":"'CF ASSUMPTIONS'!P142","v":0},{"$f":"'CF ASSUMPTIONS'!Q142","v":0},{"$f":"'CF ASSUMPTIONS'!R142","v":0},{"$f":"'CF ASSUMPTIONS'!S142","v":0},{"$f":"'CF ASSUMPTIONS'!T142","v":0},{"$f":"'CF ASSUMPTIONS'!U142","v":0},{"$f":"'CF ASSUMPTIONS'!V142","v":0},{"$f":"'CF ASSUMPTIONS'!W142","v":0},{"$f":"'CF ASSUMPTIONS'!X142","v":0},{"$f":"'CF ASSUMPTIONS'!Y142","v":0},{"$f":"'CF ASSUMPTIONS'!Z142","v":0},{"$f":"'CF ASSUMPTIONS'!AA142","v":0},{"$f":"'CF ASSUMPTIONS'!AB142","v":0},{"$f":"'CF ASSUMPTIONS'!AC142","v":0},{"$f":"'CF ASSUMPTIONS'!AD142","v":0},{"$f":"'CF ASSUMPTIONS'!AE142","v":0},{"$f":"'CF ASSUMPTIONS'!AF142","v":0},{"$f":"'CF ASSUMPTIONS'!AG142","v":0},{"$f":"'CF ASSUMPTIONS'!AH142","v":0},{"$f":"'CF ASSUMPTIONS'!AI142","v":0},{"$f":"'CF ASSUMPTIONS'!AJ142","v":0},{"$f":"'CF ASSUMPTIONS'!AK142","v":0},{"$f":"'CF ASSUMPTIONS'!AL142","v":0},{"$f":"'CF ASSUMPTIONS'!AM142","v":0},{"$f":"'CF ASSUMPTIONS'!AN142","v":0},{"$f":"'CF ASSUMPTIONS'!AO142","v":0},{"$f":"'CF ASSUMPTIONS'!AP142","v":0},{"$f":"'CF ASSUMPTIONS'!AQ142","v":0},{"$f":"'CF ASSUMPTIONS'!AR142","v":0},{"$f":"'CF ASSUMPTIONS'!AS142","v":0},{"$f":"'CF ASSUMPTIONS'!AT142","v":0},{"$f":"'CF ASSUMPTIONS'!AU142","v":0},{"$f":"'CF ASSUMPTIONS'!AV142","v":0},{"$f":"'CF ASSUMPTIONS'!AW142","v":0},{"$f":"'CF ASSUMPTIONS'!AX142","v":0},{"$f":"'CF ASSUMPTIONS'!AY142","v":0},{"$f":"'CF ASSUMPTIONS'!AZ142","v":0},{"$f":"'CF ASSUMPTIONS'!BA142","v":0},{"$f":"'CF ASSUMPTIONS'!BB142","v":0},{"$f":"'CF ASSUMPTIONS'!BC142","v":0},{"$f":"'CF ASSUMPTIONS'!BD142","v":0},{"$f":"'CF ASSUMPTIONS'!BE142","v":0},{"$f":"'CF ASSUMPTIONS'!BF142","v":0},{"$f":"'CF ASSUMPTIONS'!BG142","v":0},{"$f":"'CF ASSUMPTIONS'!BH142","v":0},{"$f":"'CF ASSUMPTIONS'!BI142","v":0},{"$f":"'CF ASSUMPTIONS'!BJ142","v":0},{"$f":"'CF ASSUMPTIONS'!BK142","v":0},{"$f":"'CF ASSUMPTIONS'!BL142","v":0},{"$f":"'CF ASSUMPTIONS'!BM142","v":0},{"$f":"'CF ASSUMPTIONS'!BN142","v":0},{"$f":"'CF ASSUMPTIONS'!BO142","v":0},{"$f":"'CF ASSUMPTIONS'!BP142","v":0},{"$f":"'CF ASSUMPTIONS'!BQ142","v":0},{"$f":"'CF ASSUMPTIONS'!BR142","v":0},{"$f":"'CF ASSUMPTIONS'!BS142","v":0},{"$f":"'CF ASSUMPTIONS'!BT142","v":0},{"$f":"'CF ASSUMPTIONS'!BU142","v":0},{"$f":"'CF ASSUMPTIONS'!BV142","v":0},{"$f":"'CF ASSUMPTIONS'!BW142","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B143","v":"OTHER 18"},{"$f":"'CF ASSUMPTIONS'!P143","v":0},{"$f":"'CF ASSUMPTIONS'!Q143","v":0},{"$f":"'CF ASSUMPTIONS'!R143","v":0},{"$f":"'CF ASSUMPTIONS'!S143","v":0},{"$f":"'CF ASSUMPTIONS'!T143","v":0},{"$f":"'CF ASSUMPTIONS'!U143","v":0},{"$f":"'CF ASSUMPTIONS'!V143","v":0},{"$f":"'CF ASSUMPTIONS'!W143","v":0},{"$f":"'CF ASSUMPTIONS'!X143","v":0},{"$f":"'CF ASSUMPTIONS'!Y143","v":0},{"$f":"'CF ASSUMPTIONS'!Z143","v":0},{"$f":"'CF ASSUMPTIONS'!AA143","v":0},{"$f":"'CF ASSUMPTIONS'!AB143","v":0},{"$f":"'CF ASSUMPTIONS'!AC143","v":0},{"$f":"'CF ASSUMPTIONS'!AD143","v":0},{"$f":"'CF ASSUMPTIONS'!AE143","v":0},{"$f":"'CF ASSUMPTIONS'!AF143","v":0},{"$f":"'CF ASSUMPTIONS'!AG143","v":0},{"$f":"'CF ASSUMPTIONS'!AH143","v":0},{"$f":"'CF ASSUMPTIONS'!AI143","v":0},{"$f":"'CF ASSUMPTIONS'!AJ143","v":0},{"$f":"'CF ASSUMPTIONS'!AK143","v":0},{"$f":"'CF ASSUMPTIONS'!AL143","v":0},{"$f":"'CF ASSUMPTIONS'!AM143","v":0},{"$f":"'CF ASSUMPTIONS'!AN143","v":0},{"$f":"'CF ASSUMPTIONS'!AO143","v":0},{"$f":"'CF ASSUMPTIONS'!AP143","v":0},{"$f":"'CF ASSUMPTIONS'!AQ143","v":0},{"$f":"'CF ASSUMPTIONS'!AR143","v":0},{"$f":"'CF ASSUMPTIONS'!AS143","v":0},{"$f":"'CF ASSUMPTIONS'!AT143","v":0},{"$f":"'CF ASSUMPTIONS'!AU143","v":0},{"$f":"'CF ASSUMPTIONS'!AV143","v":0},{"$f":"'CF ASSUMPTIONS'!AW143","v":0},{"$f":"'CF ASSUMPTIONS'!AX143","v":0},{"$f":"'CF ASSUMPTIONS'!AY143","v":0},{"$f":"'CF ASSUMPTIONS'!AZ143","v":0},{"$f":"'CF ASSUMPTIONS'!BA143","v":0},{"$f":"'CF ASSUMPTIONS'!BB143","v":0},{"$f":"'CF ASSUMPTIONS'!BC143","v":0},{"$f":"'CF ASSUMPTIONS'!BD143","v":0},{"$f":"'CF ASSUMPTIONS'!BE143","v":0},{"$f":"'CF ASSUMPTIONS'!BF143","v":0},{"$f":"'CF ASSUMPTIONS'!BG143","v":0},{"$f":"'CF ASSUMPTIONS'!BH143","v":0},{"$f":"'CF ASSUMPTIONS'!BI143","v":0},{"$f":"'CF ASSUMPTIONS'!BJ143","v":0},{"$f":"'CF ASSUMPTIONS'!BK143","v":0},{"$f":"'CF ASSUMPTIONS'!BL143","v":0},{"$f":"'CF ASSUMPTIONS'!BM143","v":0},{"$f":"'CF ASSUMPTIONS'!BN143","v":0},{"$f":"'CF ASSUMPTIONS'!BO143","v":0},{"$f":"'CF ASSUMPTIONS'!BP143","v":0},{"$f":"'CF ASSUMPTIONS'!BQ143","v":0},{"$f":"'CF ASSUMPTIONS'!BR143","v":0},{"$f":"'CF ASSUMPTIONS'!BS143","v":0},{"$f":"'CF ASSUMPTIONS'!BT143","v":0},{"$f":"'CF ASSUMPTIONS'!BU143","v":0},{"$f":"'CF ASSUMPTIONS'!BV143","v":0},{"$f":"'CF ASSUMPTIONS'!BW143","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B144","v":"OTHER 11"},{"$f":"'CF ASSUMPTIONS'!P144","v":0},{"$f":"'CF ASSUMPTIONS'!Q144","v":0},{"$f":"'CF ASSUMPTIONS'!R144","v":0},{"$f":"'CF ASSUMPTIONS'!S144","v":0},{"$f":"'CF ASSUMPTIONS'!T144","v":0},{"$f":"'CF ASSUMPTIONS'!U144","v":0},{"$f":"'CF ASSUMPTIONS'!V144","v":0},{"$f":"'CF ASSUMPTIONS'!W144","v":0},{"$f":"'CF ASSUMPTIONS'!X144","v":0},{"$f":"'CF ASSUMPTIONS'!Y144","v":0},{"$f":"'CF ASSUMPTIONS'!Z144","v":0},{"$f":"'CF ASSUMPTIONS'!AA144","v":0},{"$f":"'CF ASSUMPTIONS'!AB144","v":0},{"$f":"'CF ASSUMPTIONS'!AC144","v":0},{"$f":"'CF ASSUMPTIONS'!AD144","v":0},{"$f":"'CF ASSUMPTIONS'!AE144","v":0},{"$f":"'CF ASSUMPTIONS'!AF144","v":0},{"$f":"'CF ASSUMPTIONS'!AG144","v":0},{"$f":"'CF ASSUMPTIONS'!AH144","v":0},{"$f":"'CF ASSUMPTIONS'!AI144","v":0},{"$f":"'CF ASSUMPTIONS'!AJ144","v":0},{"$f":"'CF ASSUMPTIONS'!AK144","v":0},{"$f":"'CF ASSUMPTIONS'!AL144","v":0},{"$f":"'CF ASSUMPTIONS'!AM144","v":0},{"$f":"'CF ASSUMPTIONS'!AN144","v":0},{"$f":"'CF ASSUMPTIONS'!AO144","v":0},{"$f":"'CF ASSUMPTIONS'!AP144","v":0},{"$f":"'CF ASSUMPTIONS'!AQ144","v":0},{"$f":"'CF ASSUMPTIONS'!AR144","v":0},{"$f":"'CF ASSUMPTIONS'!AS144","v":0},{"$f":"'CF ASSUMPTIONS'!AT144","v":0},{"$f":"'CF ASSUMPTIONS'!AU144","v":0},{"$f":"'CF ASSUMPTIONS'!AV144","v":0},{"$f":"'CF ASSUMPTIONS'!AW144","v":0},{"$f":"'CF ASSUMPTIONS'!AX144","v":0},{"$f":"'CF ASSUMPTIONS'!AY144","v":0},{"$f":"'CF ASSUMPTIONS'!AZ144","v":0},{"$f":"'CF ASSUMPTIONS'!BA144","v":0},{"$f":"'CF ASSUMPTIONS'!BB144","v":0},{"$f":"'CF ASSUMPTIONS'!BC144","v":0},{"$f":"'CF ASSUMPTIONS'!BD144","v":0},{"$f":"'CF ASSUMPTIONS'!BE144","v":0},{"$f":"'CF ASSUMPTIONS'!BF144","v":0},{"$f":"'CF ASSUMPTIONS'!BG144","v":0},{"$f":"'CF ASSUMPTIONS'!BH144","v":0},{"$f":"'CF ASSUMPTIONS'!BI144","v":0},{"$f":"'CF ASSUMPTIONS'!BJ144","v":0},{"$f":"'CF ASSUMPTIONS'!BK144","v":0},{"$f":"'CF ASSUMPTIONS'!BL144","v":0},{"$f":"'CF ASSUMPTIONS'!BM144","v":0},{"$f":"'CF ASSUMPTIONS'!BN144","v":0},{"$f":"'CF ASSUMPTIONS'!BO144","v":0},{"$f":"'CF ASSUMPTIONS'!BP144","v":0},{"$f":"'CF ASSUMPTIONS'!BQ144","v":0},{"$f":"'CF ASSUMPTIONS'!BR144","v":0},{"$f":"'CF ASSUMPTIONS'!BS144","v":0},{"$f":"'CF ASSUMPTIONS'!BT144","v":0},{"$f":"'CF ASSUMPTIONS'!BU144","v":0},{"$f":"'CF ASSUMPTIONS'!BV144","v":0},{"$f":"'CF ASSUMPTIONS'!BW144","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B145","v":"OTHER 12"},{"$f":"'CF ASSUMPTIONS'!P145","v":0},{"$f":"'CF ASSUMPTIONS'!Q145","v":0},{"$f":"'CF ASSUMPTIONS'!R145","v":0},{"$f":"'CF ASSUMPTIONS'!S145","v":0},{"$f":"'CF ASSUMPTIONS'!T145","v":0},{"$f":"'CF ASSUMPTIONS'!U145","v":0},{"$f":"'CF ASSUMPTIONS'!V145","v":0},{"$f":"'CF ASSUMPTIONS'!W145","v":0},{"$f":"'CF ASSUMPTIONS'!X145","v":0},{"$f":"'CF ASSUMPTIONS'!Y145","v":0},{"$f":"'CF ASSUMPTIONS'!Z145","v":0},{"$f":"'CF ASSUMPTIONS'!AA145","v":0},{"$f":"'CF ASSUMPTIONS'!AB145","v":0},{"$f":"'CF ASSUMPTIONS'!AC145","v":0},{"$f":"'CF ASSUMPTIONS'!AD145","v":0},{"$f":"'CF ASSUMPTIONS'!AE145","v":0},{"$f":"'CF ASSUMPTIONS'!AF145","v":0},{"$f":"'CF ASSUMPTIONS'!AG145","v":0},{"$f":"'CF ASSUMPTIONS'!AH145","v":0},{"$f":"'CF ASSUMPTIONS'!AI145","v":0},{"$f":"'CF ASSUMPTIONS'!AJ145","v":0},{"$f":"'CF ASSUMPTIONS'!AK145","v":0},{"$f":"'CF ASSUMPTIONS'!AL145","v":0},{"$f":"'CF ASSUMPTIONS'!AM145","v":0},{"$f":"'CF ASSUMPTIONS'!AN145","v":0},{"$f":"'CF ASSUMPTIONS'!AO145","v":0},{"$f":"'CF ASSUMPTIONS'!AP145","v":0},{"$f":"'CF ASSUMPTIONS'!AQ145","v":0},{"$f":"'CF ASSUMPTIONS'!AR145","v":0},{"$f":"'CF ASSUMPTIONS'!AS145","v":0},{"$f":"'CF ASSUMPTIONS'!AT145","v":0},{"$f":"'CF ASSUMPTIONS'!AU145","v":0},{"$f":"'CF ASSUMPTIONS'!AV145","v":0},{"$f":"'CF ASSUMPTIONS'!AW145","v":0},{"$f":"'CF ASSUMPTIONS'!AX145","v":0},{"$f":"'CF ASSUMPTIONS'!AY145","v":0},{"$f":"'CF ASSUMPTIONS'!AZ145","v":0},{"$f":"'CF ASSUMPTIONS'!BA145","v":0},{"$f":"'CF ASSUMPTIONS'!BB145","v":0},{"$f":"'CF ASSUMPTIONS'!BC145","v":0},{"$f":"'CF ASSUMPTIONS'!BD145","v":0},{"$f":"'CF ASSUMPTIONS'!BE145","v":0},{"$f":"'CF ASSUMPTIONS'!BF145","v":0},{"$f":"'CF ASSUMPTIONS'!BG145","v":0},{"$f":"'CF ASSUMPTIONS'!BH145","v":0},{"$f":"'CF ASSUMPTIONS'!BI145","v":0},{"$f":"'CF ASSUMPTIONS'!BJ145","v":0},{"$f":"'CF ASSUMPTIONS'!BK145","v":0},{"$f":"'CF ASSUMPTIONS'!BL145","v":0},{"$f":"'CF ASSUMPTIONS'!BM145","v":0},{"$f":"'CF ASSUMPTIONS'!BN145","v":0},{"$f":"'CF ASSUMPTIONS'!BO145","v":0},{"$f":"'CF ASSUMPTIONS'!BP145","v":0},{"$f":"'CF ASSUMPTIONS'!BQ145","v":0},{"$f":"'CF ASSUMPTIONS'!BR145","v":0},{"$f":"'CF ASSUMPTIONS'!BS145","v":0},{"$f":"'CF ASSUMPTIONS'!BT145","v":0},{"$f":"'CF ASSUMPTIONS'!BU145","v":0},{"$f":"'CF ASSUMPTIONS'!BV145","v":0},{"$f":"'CF ASSUMPTIONS'!BW145","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B146","v":"OTHER 13"},{"$f":"'CF ASSUMPTIONS'!P146","v":0},{"$f":"'CF ASSUMPTIONS'!Q146","v":0},{"$f":"'CF ASSUMPTIONS'!R146","v":0},{"$f":"'CF ASSUMPTIONS'!S146","v":0},{"$f":"'CF ASSUMPTIONS'!T146","v":0},{"$f":"'CF ASSUMPTIONS'!U146","v":0},{"$f":"'CF ASSUMPTIONS'!V146","v":0},{"$f":"'CF ASSUMPTIONS'!W146","v":0},{"$f":"'CF ASSUMPTIONS'!X146","v":0},{"$f":"'CF ASSUMPTIONS'!Y146","v":0},{"$f":"'CF ASSUMPTIONS'!Z146","v":0},{"$f":"'CF ASSUMPTIONS'!AA146","v":0},{"$f":"'CF ASSUMPTIONS'!AB146","v":0},{"$f":"'CF ASSUMPTIONS'!AC146","v":0},{"$f":"'CF ASSUMPTIONS'!AD146","v":0},{"$f":"'CF ASSUMPTIONS'!AE146","v":0},{"$f":"'CF ASSUMPTIONS'!AF146","v":0},{"$f":"'CF ASSUMPTIONS'!AG146","v":0},{"$f":"'CF ASSUMPTIONS'!AH146","v":0},{"$f":"'CF ASSUMPTIONS'!AI146","v":0},{"$f":"'CF ASSUMPTIONS'!AJ146","v":0},{"$f":"'CF ASSUMPTIONS'!AK146","v":0},{"$f":"'CF ASSUMPTIONS'!AL146","v":0},{"$f":"'CF ASSUMPTIONS'!AM146","v":0},{"$f":"'CF ASSUMPTIONS'!AN146","v":0},{"$f":"'CF ASSUMPTIONS'!AO146","v":0},{"$f":"'CF ASSUMPTIONS'!AP146","v":0},{"$f":"'CF ASSUMPTIONS'!AQ146","v":0},{"$f":"'CF ASSUMPTIONS'!AR146","v":0},{"$f":"'CF ASSUMPTIONS'!AS146","v":0},{"$f":"'CF ASSUMPTIONS'!AT146","v":0},{"$f":"'CF ASSUMPTIONS'!AU146","v":0},{"$f":"'CF ASSUMPTIONS'!AV146","v":0},{"$f":"'CF ASSUMPTIONS'!AW146","v":0},{"$f":"'CF ASSUMPTIONS'!AX146","v":0},{"$f":"'CF ASSUMPTIONS'!AY146","v":0},{"$f":"'CF ASSUMPTIONS'!AZ146","v":0},{"$f":"'CF ASSUMPTIONS'!BA146","v":0},{"$f":"'CF ASSUMPTIONS'!BB146","v":0},{"$f":"'CF ASSUMPTIONS'!BC146","v":0},{"$f":"'CF ASSUMPTIONS'!BD146","v":0},{"$f":"'CF ASSUMPTIONS'!BE146","v":0},{"$f":"'CF ASSUMPTIONS'!BF146","v":0},{"$f":"'CF ASSUMPTIONS'!BG146","v":0},{"$f":"'CF ASSUMPTIONS'!BH146","v":0},{"$f":"'CF ASSUMPTIONS'!BI146","v":0},{"$f":"'CF ASSUMPTIONS'!BJ146","v":0},{"$f":"'CF ASSUMPTIONS'!BK146","v":0},{"$f":"'CF ASSUMPTIONS'!BL146","v":0},{"$f":"'CF ASSUMPTIONS'!BM146","v":0},{"$f":"'CF ASSUMPTIONS'!BN146","v":0},{"$f":"'CF ASSUMPTIONS'!BO146","v":0},{"$f":"'CF ASSUMPTIONS'!BP146","v":0},{"$f":"'CF ASSUMPTIONS'!BQ146","v":0},{"$f":"'CF ASSUMPTIONS'!BR146","v":0},{"$f":"'CF ASSUMPTIONS'!BS146","v":0},{"$f":"'CF ASSUMPTIONS'!BT146","v":0},{"$f":"'CF ASSUMPTIONS'!BU146","v":0},{"$f":"'CF ASSUMPTIONS'!BV146","v":0},{"$f":"'CF ASSUMPTIONS'!BW146","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B147","v":"OTHER 14"},{"$f":"'CF ASSUMPTIONS'!P147","v":0},{"$f":"'CF ASSUMPTIONS'!Q147","v":0},{"$f":"'CF ASSUMPTIONS'!R147","v":0},{"$f":"'CF ASSUMPTIONS'!S147","v":0},{"$f":"'CF ASSUMPTIONS'!T147","v":0},{"$f":"'CF ASSUMPTIONS'!U147","v":0},{"$f":"'CF ASSUMPTIONS'!V147","v":0},{"$f":"'CF ASSUMPTIONS'!W147","v":0},{"$f":"'CF ASSUMPTIONS'!X147","v":0},{"$f":"'CF ASSUMPTIONS'!Y147","v":0},{"$f":"'CF ASSUMPTIONS'!Z147","v":0},{"$f":"'CF ASSUMPTIONS'!AA147","v":0},{"$f":"'CF ASSUMPTIONS'!AB147","v":0},{"$f":"'CF ASSUMPTIONS'!AC147","v":0},{"$f":"'CF ASSUMPTIONS'!AD147","v":0},{"$f":"'CF ASSUMPTIONS'!AE147","v":0},{"$f":"'CF ASSUMPTIONS'!AF147","v":0},{"$f":"'CF ASSUMPTIONS'!AG147","v":0},{"$f":"'CF ASSUMPTIONS'!AH147","v":0},{"$f":"'CF ASSUMPTIONS'!AI147","v":0},{"$f":"'CF ASSUMPTIONS'!AJ147","v":0},{"$f":"'CF ASSUMPTIONS'!AK147","v":0},{"$f":"'CF ASSUMPTIONS'!AL147","v":0},{"$f":"'CF ASSUMPTIONS'!AM147","v":0},{"$f":"'CF ASSUMPTIONS'!AN147","v":0},{"$f":"'CF ASSUMPTIONS'!AO147","v":0},{"$f":"'CF ASSUMPTIONS'!AP147","v":0},{"$f":"'CF ASSUMPTIONS'!AQ147","v":0},{"$f":"'CF ASSUMPTIONS'!AR147","v":0},{"$f":"'CF ASSUMPTIONS'!AS147","v":0},{"$f":"'CF ASSUMPTIONS'!AT147","v":0},{"$f":"'CF ASSUMPTIONS'!AU147","v":0},{"$f":"'CF ASSUMPTIONS'!AV147","v":0},{"$f":"'CF ASSUMPTIONS'!AW147","v":0},{"$f":"'CF ASSUMPTIONS'!AX147","v":0},{"$f":"'CF ASSUMPTIONS'!AY147","v":0},{"$f":"'CF ASSUMPTIONS'!AZ147","v":0},{"$f":"'CF ASSUMPTIONS'!BA147","v":0},{"$f":"'CF ASSUMPTIONS'!BB147","v":0},{"$f":"'CF ASSUMPTIONS'!BC147","v":0},{"$f":"'CF ASSUMPTIONS'!BD147","v":0},{"$f":"'CF ASSUMPTIONS'!BE147","v":0},{"$f":"'CF ASSUMPTIONS'!BF147","v":0},{"$f":"'CF ASSUMPTIONS'!BG147","v":0},{"$f":"'CF ASSUMPTIONS'!BH147","v":0},{"$f":"'CF ASSUMPTIONS'!BI147","v":0},{"$f":"'CF ASSUMPTIONS'!BJ147","v":0},{"$f":"'CF ASSUMPTIONS'!BK147","v":0},{"$f":"'CF ASSUMPTIONS'!BL147","v":0},{"$f":"'CF ASSUMPTIONS'!BM147","v":0},{"$f":"'CF ASSUMPTIONS'!BN147","v":0},{"$f":"'CF ASSUMPTIONS'!BO147","v":0},{"$f":"'CF ASSUMPTIONS'!BP147","v":0},{"$f":"'CF ASSUMPTIONS'!BQ147","v":0},{"$f":"'CF ASSUMPTIONS'!BR147","v":0},{"$f":"'CF ASSUMPTIONS'!BS147","v":0},{"$f":"'CF ASSUMPTIONS'!BT147","v":0},{"$f":"'CF ASSUMPTIONS'!BU147","v":0},{"$f":"'CF ASSUMPTIONS'!BV147","v":0},{"$f":"'CF ASSUMPTIONS'!BW147","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B148","v":"OTHER 15"},{"$f":"'CF ASSUMPTIONS'!P148","v":0},{"$f":"'CF ASSUMPTIONS'!Q148","v":0},{"$f":"'CF ASSUMPTIONS'!R148","v":0},{"$f":"'CF ASSUMPTIONS'!S148","v":0},{"$f":"'CF ASSUMPTIONS'!T148","v":0},{"$f":"'CF ASSUMPTIONS'!U148","v":0},{"$f":"'CF ASSUMPTIONS'!V148","v":0},{"$f":"'CF ASSUMPTIONS'!W148","v":0},{"$f":"'CF ASSUMPTIONS'!X148","v":0},{"$f":"'CF ASSUMPTIONS'!Y148","v":0},{"$f":"'CF ASSUMPTIONS'!Z148","v":0},{"$f":"'CF ASSUMPTIONS'!AA148","v":0},{"$f":"'CF ASSUMPTIONS'!AB148","v":0},{"$f":"'CF ASSUMPTIONS'!AC148","v":0},{"$f":"'CF ASSUMPTIONS'!AD148","v":0},{"$f":"'CF ASSUMPTIONS'!AE148","v":0},{"$f":"'CF ASSUMPTIONS'!AF148","v":0},{"$f":"'CF ASSUMPTIONS'!AG148","v":0},{"$f":"'CF ASSUMPTIONS'!AH148","v":0},{"$f":"'CF ASSUMPTIONS'!AI148","v":0},{"$f":"'CF ASSUMPTIONS'!AJ148","v":0},{"$f":"'CF ASSUMPTIONS'!AK148","v":0},{"$f":"'CF ASSUMPTIONS'!AL148","v":0},{"$f":"'CF ASSUMPTIONS'!AM148","v":0},{"$f":"'CF ASSUMPTIONS'!AN148","v":0},{"$f":"'CF ASSUMPTIONS'!AO148","v":0},{"$f":"'CF ASSUMPTIONS'!AP148","v":0},{"$f":"'CF ASSUMPTIONS'!AQ148","v":0},{"$f":"'CF ASSUMPTIONS'!AR148","v":0},{"$f":"'CF ASSUMPTIONS'!AS148","v":0},{"$f":"'CF ASSUMPTIONS'!AT148","v":0},{"$f":"'CF ASSUMPTIONS'!AU148","v":0},{"$f":"'CF ASSUMPTIONS'!AV148","v":0},{"$f":"'CF ASSUMPTIONS'!AW148","v":0},{"$f":"'CF ASSUMPTIONS'!AX148","v":0},{"$f":"'CF ASSUMPTIONS'!AY148","v":0},{"$f":"'CF ASSUMPTIONS'!AZ148","v":0},{"$f":"'CF ASSUMPTIONS'!BA148","v":0},{"$f":"'CF ASSUMPTIONS'!BB148","v":0},{"$f":"'CF ASSUMPTIONS'!BC148","v":0},{"$f":"'CF ASSUMPTIONS'!BD148","v":0},{"$f":"'CF ASSUMPTIONS'!BE148","v":0},{"$f":"'CF ASSUMPTIONS'!BF148","v":0},{"$f":"'CF ASSUMPTIONS'!BG148","v":0},{"$f":"'CF ASSUMPTIONS'!BH148","v":0},{"$f":"'CF ASSUMPTIONS'!BI148","v":0},{"$f":"'CF ASSUMPTIONS'!BJ148","v":0},{"$f":"'CF ASSUMPTIONS'!BK148","v":0},{"$f":"'CF ASSUMPTIONS'!BL148","v":0},{"$f":"'CF ASSUMPTIONS'!BM148","v":0},{"$f":"'CF ASSUMPTIONS'!BN148","v":0},{"$f":"'CF ASSUMPTIONS'!BO148","v":0},{"$f":"'CF ASSUMPTIONS'!BP148","v":0},{"$f":"'CF ASSUMPTIONS'!BQ148","v":0},{"$f":"'CF ASSUMPTIONS'!BR148","v":0},{"$f":"'CF ASSUMPTIONS'!BS148","v":0},{"$f":"'CF ASSUMPTIONS'!BT148","v":0},{"$f":"'CF ASSUMPTIONS'!BU148","v":0},{"$f":"'CF ASSUMPTIONS'!BV148","v":0},{"$f":"'CF ASSUMPTIONS'!BW148","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B149","v":"OTHER 16"},{"$f":"'CF ASSUMPTIONS'!P149","v":0},{"$f":"'CF ASSUMPTIONS'!Q149","v":0},{"$f":"'CF ASSUMPTIONS'!R149","v":0},{"$f":"'CF ASSUMPTIONS'!S149","v":0},{"$f":"'CF ASSUMPTIONS'!T149","v":0},{"$f":"'CF ASSUMPTIONS'!U149","v":0},{"$f":"'CF ASSUMPTIONS'!V149","v":0},{"$f":"'CF ASSUMPTIONS'!W149","v":0},{"$f":"'CF ASSUMPTIONS'!X149","v":0},{"$f":"'CF ASSUMPTIONS'!Y149","v":0},{"$f":"'CF ASSUMPTIONS'!Z149","v":0},{"$f":"'CF ASSUMPTIONS'!AA149","v":0},{"$f":"'CF ASSUMPTIONS'!AB149","v":0},{"$f":"'CF ASSUMPTIONS'!AC149","v":0},{"$f":"'CF ASSUMPTIONS'!AD149","v":0},{"$f":"'CF ASSUMPTIONS'!AE149","v":0},{"$f":"'CF ASSUMPTIONS'!AF149","v":0},{"$f":"'CF ASSUMPTIONS'!AG149","v":0},{"$f":"'CF ASSUMPTIONS'!AH149","v":0},{"$f":"'CF ASSUMPTIONS'!AI149","v":0},{"$f":"'CF ASSUMPTIONS'!AJ149","v":0},{"$f":"'CF ASSUMPTIONS'!AK149","v":0},{"$f":"'CF ASSUMPTIONS'!AL149","v":0},{"$f":"'CF ASSUMPTIONS'!AM149","v":0},{"$f":"'CF ASSUMPTIONS'!AN149","v":0},{"$f":"'CF ASSUMPTIONS'!AO149","v":0},{"$f":"'CF ASSUMPTIONS'!AP149","v":0},{"$f":"'CF ASSUMPTIONS'!AQ149","v":0},{"$f":"'CF ASSUMPTIONS'!AR149","v":0},{"$f":"'CF ASSUMPTIONS'!AS149","v":0},{"$f":"'CF ASSUMPTIONS'!AT149","v":0},{"$f":"'CF ASSUMPTIONS'!AU149","v":0},{"$f":"'CF ASSUMPTIONS'!AV149","v":0},{"$f":"'CF ASSUMPTIONS'!AW149","v":0},{"$f":"'CF ASSUMPTIONS'!AX149","v":0},{"$f":"'CF ASSUMPTIONS'!AY149","v":0},{"$f":"'CF ASSUMPTIONS'!AZ149","v":0},{"$f":"'CF ASSUMPTIONS'!BA149","v":0},{"$f":"'CF ASSUMPTIONS'!BB149","v":0},{"$f":"'CF ASSUMPTIONS'!BC149","v":0},{"$f":"'CF ASSUMPTIONS'!BD149","v":0},{"$f":"'CF ASSUMPTIONS'!BE149","v":0},{"$f":"'CF ASSUMPTIONS'!BF149","v":0},{"$f":"'CF ASSUMPTIONS'!BG149","v":0},{"$f":"'CF ASSUMPTIONS'!BH149","v":0},{"$f":"'CF ASSUMPTIONS'!BI149","v":0},{"$f":"'CF ASSUMPTIONS'!BJ149","v":0},{"$f":"'CF ASSUMPTIONS'!BK149","v":0},{"$f":"'CF ASSUMPTIONS'!BL149","v":0},{"$f":"'CF ASSUMPTIONS'!BM149","v":0},{"$f":"'CF ASSUMPTIONS'!BN149","v":0},{"$f":"'CF ASSUMPTIONS'!BO149","v":0},{"$f":"'CF ASSUMPTIONS'!BP149","v":0},{"$f":"'CF ASSUMPTIONS'!BQ149","v":0},{"$f":"'CF ASSUMPTIONS'!BR149","v":0},{"$f":"'CF ASSUMPTIONS'!BS149","v":0},{"$f":"'CF ASSUMPTIONS'!BT149","v":0},{"$f":"'CF ASSUMPTIONS'!BU149","v":0},{"$f":"'CF ASSUMPTIONS'!BV149","v":0},{"$f":"'CF ASSUMPTIONS'!BW149","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B150","v":"OTHER 17"},{"$f":"'CF ASSUMPTIONS'!P150","v":0},{"$f":"'CF ASSUMPTIONS'!Q150","v":0},{"$f":"'CF ASSUMPTIONS'!R150","v":0},{"$f":"'CF ASSUMPTIONS'!S150","v":0},{"$f":"'CF ASSUMPTIONS'!T150","v":0},{"$f":"'CF ASSUMPTIONS'!U150","v":0},{"$f":"'CF ASSUMPTIONS'!V150","v":0},{"$f":"'CF ASSUMPTIONS'!W150","v":0},{"$f":"'CF ASSUMPTIONS'!X150","v":0},{"$f":"'CF ASSUMPTIONS'!Y150","v":0},{"$f":"'CF ASSUMPTIONS'!Z150","v":0},{"$f":"'CF ASSUMPTIONS'!AA150","v":0},{"$f":"'CF ASSUMPTIONS'!AB150","v":0},{"$f":"'CF ASSUMPTIONS'!AC150","v":0},{"$f":"'CF ASSUMPTIONS'!AD150","v":0},{"$f":"'CF ASSUMPTIONS'!AE150","v":0},{"$f":"'CF ASSUMPTIONS'!AF150","v":0},{"$f":"'CF ASSUMPTIONS'!AG150","v":0},{"$f":"'CF ASSUMPTIONS'!AH150","v":0},{"$f":"'CF ASSUMPTIONS'!AI150","v":0},{"$f":"'CF ASSUMPTIONS'!AJ150","v":0},{"$f":"'CF ASSUMPTIONS'!AK150","v":0},{"$f":"'CF ASSUMPTIONS'!AL150","v":0},{"$f":"'CF ASSUMPTIONS'!AM150","v":0},{"$f":"'CF ASSUMPTIONS'!AN150","v":0},{"$f":"'CF ASSUMPTIONS'!AO150","v":0},{"$f":"'CF ASSUMPTIONS'!AP150","v":0},{"$f":"'CF ASSUMPTIONS'!AQ150","v":0},{"$f":"'CF ASSUMPTIONS'!AR150","v":0},{"$f":"'CF ASSUMPTIONS'!AS150","v":0},{"$f":"'CF ASSUMPTIONS'!AT150","v":0},{"$f":"'CF ASSUMPTIONS'!AU150","v":0},{"$f":"'CF ASSUMPTIONS'!AV150","v":0},{"$f":"'CF ASSUMPTIONS'!AW150","v":0},{"$f":"'CF ASSUMPTIONS'!AX150","v":0},{"$f":"'CF ASSUMPTIONS'!AY150","v":0},{"$f":"'CF ASSUMPTIONS'!AZ150","v":0},{"$f":"'CF ASSUMPTIONS'!BA150","v":0},{"$f":"'CF ASSUMPTIONS'!BB150","v":0},{"$f":"'CF ASSUMPTIONS'!BC150","v":0},{"$f":"'CF ASSUMPTIONS'!BD150","v":0},{"$f":"'CF ASSUMPTIONS'!BE150","v":0},{"$f":"'CF ASSUMPTIONS'!BF150","v":0},{"$f":"'CF ASSUMPTIONS'!BG150","v":0},{"$f":"'CF ASSUMPTIONS'!BH150","v":0},{"$f":"'CF ASSUMPTIONS'!BI150","v":0},{"$f":"'CF ASSUMPTIONS'!BJ150","v":0},{"$f":"'CF ASSUMPTIONS'!BK150","v":0},{"$f":"'CF ASSUMPTIONS'!BL150","v":0},{"$f":"'CF ASSUMPTIONS'!BM150","v":0},{"$f":"'CF ASSUMPTIONS'!BN150","v":0},{"$f":"'CF ASSUMPTIONS'!BO150","v":0},{"$f":"'CF ASSUMPTIONS'!BP150","v":0},{"$f":"'CF ASSUMPTIONS'!BQ150","v":0},{"$f":"'CF ASSUMPTIONS'!BR150","v":0},{"$f":"'CF ASSUMPTIONS'!BS150","v":0},{"$f":"'CF ASSUMPTIONS'!BT150","v":0},{"$f":"'CF ASSUMPTIONS'!BU150","v":0},{"$f":"'CF ASSUMPTIONS'!BV150","v":0},{"$f":"'CF ASSUMPTIONS'!BW150","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B151","v":"OTHER 18"},{"$f":"'CF ASSUMPTIONS'!P151","v":0},{"$f":"'CF ASSUMPTIONS'!Q151","v":0},{"$f":"'CF ASSUMPTIONS'!R151","v":0},{"$f":"'CF ASSUMPTIONS'!S151","v":0},{"$f":"'CF ASSUMPTIONS'!T151","v":0},{"$f":"'CF ASSUMPTIONS'!U151","v":0},{"$f":"'CF ASSUMPTIONS'!V151","v":0},{"$f":"'CF ASSUMPTIONS'!W151","v":0},{"$f":"'CF ASSUMPTIONS'!X151","v":0},{"$f":"'CF ASSUMPTIONS'!Y151","v":0},{"$f":"'CF ASSUMPTIONS'!Z151","v":0},{"$f":"'CF ASSUMPTIONS'!AA151","v":0},{"$f":"'CF ASSUMPTIONS'!AB151","v":0},{"$f":"'CF ASSUMPTIONS'!AC151","v":0},{"$f":"'CF ASSUMPTIONS'!AD151","v":0},{"$f":"'CF ASSUMPTIONS'!AE151","v":0},{"$f":"'CF ASSUMPTIONS'!AF151","v":0},{"$f":"'CF ASSUMPTIONS'!AG151","v":0},{"$f":"'CF ASSUMPTIONS'!AH151","v":0},{"$f":"'CF ASSUMPTIONS'!AI151","v":0},{"$f":"'CF ASSUMPTIONS'!AJ151","v":0},{"$f":"'CF ASSUMPTIONS'!AK151","v":0},{"$f":"'CF ASSUMPTIONS'!AL151","v":0},{"$f":"'CF ASSUMPTIONS'!AM151","v":0},{"$f":"'CF ASSUMPTIONS'!AN151","v":0},{"$f":"'CF ASSUMPTIONS'!AO151","v":0},{"$f":"'CF ASSUMPTIONS'!AP151","v":0},{"$f":"'CF ASSUMPTIONS'!AQ151","v":0},{"$f":"'CF ASSUMPTIONS'!AR151","v":0},{"$f":"'CF ASSUMPTIONS'!AS151","v":0},{"$f":"'CF ASSUMPTIONS'!AT151","v":0},{"$f":"'CF ASSUMPTIONS'!AU151","v":0},{"$f":"'CF ASSUMPTIONS'!AV151","v":0},{"$f":"'CF ASSUMPTIONS'!AW151","v":0},{"$f":"'CF ASSUMPTIONS'!AX151","v":0},{"$f":"'CF ASSUMPTIONS'!AY151","v":0},{"$f":"'CF ASSUMPTIONS'!AZ151","v":0},{"$f":"'CF ASSUMPTIONS'!BA151","v":0},{"$f":"'CF ASSUMPTIONS'!BB151","v":0},{"$f":"'CF ASSUMPTIONS'!BC151","v":0},{"$f":"'CF ASSUMPTIONS'!BD151","v":0},{"$f":"'CF ASSUMPTIONS'!BE151","v":0},{"$f":"'CF ASSUMPTIONS'!BF151","v":0},{"$f":"'CF ASSUMPTIONS'!BG151","v":0},{"$f":"'CF ASSUMPTIONS'!BH151","v":0},{"$f":"'CF ASSUMPTIONS'!BI151","v":0},{"$f":"'CF ASSUMPTIONS'!BJ151","v":0},{"$f":"'CF ASSUMPTIONS'!BK151","v":0},{"$f":"'CF ASSUMPTIONS'!BL151","v":0},{"$f":"'CF ASSUMPTIONS'!BM151","v":0},{"$f":"'CF ASSUMPTIONS'!BN151","v":0},{"$f":"'CF ASSUMPTIONS'!BO151","v":0},{"$f":"'CF ASSUMPTIONS'!BP151","v":0},{"$f":"'CF ASSUMPTIONS'!BQ151","v":0},{"$f":"'CF ASSUMPTIONS'!BR151","v":0},{"$f":"'CF ASSUMPTIONS'!BS151","v":0},{"$f":"'CF ASSUMPTIONS'!BT151","v":0},{"$f":"'CF ASSUMPTIONS'!BU151","v":0},{"$f":"'CF ASSUMPTIONS'!BV151","v":0},{"$f":"'CF ASSUMPTIONS'!BW151","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B152","v":"OTHER 19"},{"$f":"'CF ASSUMPTIONS'!P152","v":0},{"$f":"'CF ASSUMPTIONS'!Q152","v":0},{"$f":"'CF ASSUMPTIONS'!R152","v":0},{"$f":"'CF ASSUMPTIONS'!S152","v":0},{"$f":"'CF ASSUMPTIONS'!T152","v":0},{"$f":"'CF ASSUMPTIONS'!U152","v":0},{"$f":"'CF ASSUMPTIONS'!V152","v":0},{"$f":"'CF ASSUMPTIONS'!W152","v":0},{"$f":"'CF ASSUMPTIONS'!X152","v":0},{"$f":"'CF ASSUMPTIONS'!Y152","v":0},{"$f":"'CF ASSUMPTIONS'!Z152","v":0},{"$f":"'CF ASSUMPTIONS'!AA152","v":0},{"$f":"'CF ASSUMPTIONS'!AB152","v":0},{"$f":"'CF ASSUMPTIONS'!AC152","v":0},{"$f":"'CF ASSUMPTIONS'!AD152","v":0},{"$f":"'CF ASSUMPTIONS'!AE152","v":0},{"$f":"'CF ASSUMPTIONS'!AF152","v":0},{"$f":"'CF ASSUMPTIONS'!AG152","v":0},{"$f":"'CF ASSUMPTIONS'!AH152","v":0},{"$f":"'CF ASSUMPTIONS'!AI152","v":0},{"$f":"'CF ASSUMPTIONS'!AJ152","v":0},{"$f":"'CF ASSUMPTIONS'!AK152","v":0},{"$f":"'CF ASSUMPTIONS'!AL152","v":0},{"$f":"'CF ASSUMPTIONS'!AM152","v":0},{"$f":"'CF ASSUMPTIONS'!AN152","v":0},{"$f":"'CF ASSUMPTIONS'!AO152","v":0},{"$f":"'CF ASSUMPTIONS'!AP152","v":0},{"$f":"'CF ASSUMPTIONS'!AQ152","v":0},{"$f":"'CF ASSUMPTIONS'!AR152","v":0},{"$f":"'CF ASSUMPTIONS'!AS152","v":0},{"$f":"'CF ASSUMPTIONS'!AT152","v":0},{"$f":"'CF ASSUMPTIONS'!AU152","v":0},{"$f":"'CF ASSUMPTIONS'!AV152","v":0},{"$f":"'CF ASSUMPTIONS'!AW152","v":0},{"$f":"'CF ASSUMPTIONS'!AX152","v":0},{"$f":"'CF ASSUMPTIONS'!AY152","v":0},{"$f":"'CF ASSUMPTIONS'!AZ152","v":0},{"$f":"'CF ASSUMPTIONS'!BA152","v":0},{"$f":"'CF ASSUMPTIONS'!BB152","v":0},{"$f":"'CF ASSUMPTIONS'!BC152","v":0},{"$f":"'CF ASSUMPTIONS'!BD152","v":0},{"$f":"'CF ASSUMPTIONS'!BE152","v":0},{"$f":"'CF ASSUMPTIONS'!BF152","v":0},{"$f":"'CF ASSUMPTIONS'!BG152","v":0},{"$f":"'CF ASSUMPTIONS'!BH152","v":0},{"$f":"'CF ASSUMPTIONS'!BI152","v":0},{"$f":"'CF ASSUMPTIONS'!BJ152","v":0},{"$f":"'CF ASSUMPTIONS'!BK152","v":0},{"$f":"'CF ASSUMPTIONS'!BL152","v":0},{"$f":"'CF ASSUMPTIONS'!BM152","v":0},{"$f":"'CF ASSUMPTIONS'!BN152","v":0},{"$f":"'CF ASSUMPTIONS'!BO152","v":0},{"$f":"'CF ASSUMPTIONS'!BP152","v":0},{"$f":"'CF ASSUMPTIONS'!BQ152","v":0},{"$f":"'CF ASSUMPTIONS'!BR152","v":0},{"$f":"'CF ASSUMPTIONS'!BS152","v":0},{"$f":"'CF ASSUMPTIONS'!BT152","v":0},{"$f":"'CF ASSUMPTIONS'!BU152","v":0},{"$f":"'CF ASSUMPTIONS'!BV152","v":0},{"$f":"'CF ASSUMPTIONS'!BW152","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B153","v":"OTHER 20"},{"$f":"'CF ASSUMPTIONS'!P153","v":0},{"$f":"'CF ASSUMPTIONS'!Q153","v":0},{"$f":"'CF ASSUMPTIONS'!R153","v":0},{"$f":"'CF ASSUMPTIONS'!S153","v":0},{"$f":"'CF ASSUMPTIONS'!T153","v":0},{"$f":"'CF ASSUMPTIONS'!U153","v":0},{"$f":"'CF ASSUMPTIONS'!V153","v":0},{"$f":"'CF ASSUMPTIONS'!W153","v":0},{"$f":"'CF ASSUMPTIONS'!X153","v":0},{"$f":"'CF ASSUMPTIONS'!Y153","v":0},{"$f":"'CF ASSUMPTIONS'!Z153","v":0},{"$f":"'CF ASSUMPTIONS'!AA153","v":0},{"$f":"'CF ASSUMPTIONS'!AB153","v":0},{"$f":"'CF ASSUMPTIONS'!AC153","v":0},{"$f":"'CF ASSUMPTIONS'!AD153","v":0},{"$f":"'CF ASSUMPTIONS'!AE153","v":0},{"$f":"'CF ASSUMPTIONS'!AF153","v":0},{"$f":"'CF ASSUMPTIONS'!AG153","v":0},{"$f":"'CF ASSUMPTIONS'!AH153","v":0},{"$f":"'CF ASSUMPTIONS'!AI153","v":0},{"$f":"'CF ASSUMPTIONS'!AJ153","v":0},{"$f":"'CF ASSUMPTIONS'!AK153","v":0},{"$f":"'CF ASSUMPTIONS'!AL153","v":0},{"$f":"'CF ASSUMPTIONS'!AM153","v":0},{"$f":"'CF ASSUMPTIONS'!AN153","v":0},{"$f":"'CF ASSUMPTIONS'!AO153","v":0},{"$f":"'CF ASSUMPTIONS'!AP153","v":0},{"$f":"'CF ASSUMPTIONS'!AQ153","v":0},{"$f":"'CF ASSUMPTIONS'!AR153","v":0},{"$f":"'CF ASSUMPTIONS'!AS153","v":0},{"$f":"'CF ASSUMPTIONS'!AT153","v":0},{"$f":"'CF ASSUMPTIONS'!AU153","v":0},{"$f":"'CF ASSUMPTIONS'!AV153","v":0},{"$f":"'CF ASSUMPTIONS'!AW153","v":0},{"$f":"'CF ASSUMPTIONS'!AX153","v":0},{"$f":"'CF ASSUMPTIONS'!AY153","v":0},{"$f":"'CF ASSUMPTIONS'!AZ153","v":0},{"$f":"'CF ASSUMPTIONS'!BA153","v":0},{"$f":"'CF ASSUMPTIONS'!BB153","v":0},{"$f":"'CF ASSUMPTIONS'!BC153","v":0},{"$f":"'CF ASSUMPTIONS'!BD153","v":0},{"$f":"'CF ASSUMPTIONS'!BE153","v":0},{"$f":"'CF ASSUMPTIONS'!BF153","v":0},{"$f":"'CF ASSUMPTIONS'!BG153","v":0},{"$f":"'CF ASSUMPTIONS'!BH153","v":0},{"$f":"'CF ASSUMPTIONS'!BI153","v":0},{"$f":"'CF ASSUMPTIONS'!BJ153","v":0},{"$f":"'CF ASSUMPTIONS'!BK153","v":0},{"$f":"'CF ASSUMPTIONS'!BL153","v":0},{"$f":"'CF ASSUMPTIONS'!BM153","v":0},{"$f":"'CF ASSUMPTIONS'!BN153","v":0},{"$f":"'CF ASSUMPTIONS'!BO153","v":0},{"$f":"'CF ASSUMPTIONS'!BP153","v":0},{"$f":"'CF ASSUMPTIONS'!BQ153","v":0},{"$f":"'CF ASSUMPTIONS'!BR153","v":0},{"$f":"'CF ASSUMPTIONS'!BS153","v":0},{"$f":"'CF ASSUMPTIONS'!BT153","v":0},{"$f":"'CF ASSUMPTIONS'!BU153","v":0},{"$f":"'CF ASSUMPTIONS'!BV153","v":0},{"$f":"'CF ASSUMPTIONS'!BW153","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B154","v":"OTHER 21"},{"$f":"'CF ASSUMPTIONS'!P154","v":0},{"$f":"'CF ASSUMPTIONS'!Q154","v":0},{"$f":"'CF ASSUMPTIONS'!R154","v":0},{"$f":"'CF ASSUMPTIONS'!S154","v":0},{"$f":"'CF ASSUMPTIONS'!T154","v":0},{"$f":"'CF ASSUMPTIONS'!U154","v":0},{"$f":"'CF ASSUMPTIONS'!V154","v":0},{"$f":"'CF ASSUMPTIONS'!W154","v":0},{"$f":"'CF ASSUMPTIONS'!X154","v":0},{"$f":"'CF ASSUMPTIONS'!Y154","v":0},{"$f":"'CF ASSUMPTIONS'!Z154","v":0},{"$f":"'CF ASSUMPTIONS'!AA154","v":0},{"$f":"'CF ASSUMPTIONS'!AB154","v":0},{"$f":"'CF ASSUMPTIONS'!AC154","v":0},{"$f":"'CF ASSUMPTIONS'!AD154","v":0},{"$f":"'CF ASSUMPTIONS'!AE154","v":0},{"$f":"'CF ASSUMPTIONS'!AF154","v":0},{"$f":"'CF ASSUMPTIONS'!AG154","v":0},{"$f":"'CF ASSUMPTIONS'!AH154","v":0},{"$f":"'CF ASSUMPTIONS'!AI154","v":0},{"$f":"'CF ASSUMPTIONS'!AJ154","v":0},{"$f":"'CF ASSUMPTIONS'!AK154","v":0},{"$f":"'CF ASSUMPTIONS'!AL154","v":0},{"$f":"'CF ASSUMPTIONS'!AM154","v":0},{"$f":"'CF ASSUMPTIONS'!AN154","v":0},{"$f":"'CF ASSUMPTIONS'!AO154","v":0},{"$f":"'CF ASSUMPTIONS'!AP154","v":0},{"$f":"'CF ASSUMPTIONS'!AQ154","v":0},{"$f":"'CF ASSUMPTIONS'!AR154","v":0},{"$f":"'CF ASSUMPTIONS'!AS154","v":0},{"$f":"'CF ASSUMPTIONS'!AT154","v":0},{"$f":"'CF ASSUMPTIONS'!AU154","v":0},{"$f":"'CF ASSUMPTIONS'!AV154","v":0},{"$f":"'CF ASSUMPTIONS'!AW154","v":0},{"$f":"'CF ASSUMPTIONS'!AX154","v":0},{"$f":"'CF ASSUMPTIONS'!AY154","v":0},{"$f":"'CF ASSUMPTIONS'!AZ154","v":0},{"$f":"'CF ASSUMPTIONS'!BA154","v":0},{"$f":"'CF ASSUMPTIONS'!BB154","v":0},{"$f":"'CF ASSUMPTIONS'!BC154","v":0},{"$f":"'CF ASSUMPTIONS'!BD154","v":0},{"$f":"'CF ASSUMPTIONS'!BE154","v":0},{"$f":"'CF ASSUMPTIONS'!BF154","v":0},{"$f":"'CF ASSUMPTIONS'!BG154","v":0},{"$f":"'CF ASSUMPTIONS'!BH154","v":0},{"$f":"'CF ASSUMPTIONS'!BI154","v":0},{"$f":"'CF ASSUMPTIONS'!BJ154","v":0},{"$f":"'CF ASSUMPTIONS'!BK154","v":0},{"$f":"'CF ASSUMPTIONS'!BL154","v":0},{"$f":"'CF ASSUMPTIONS'!BM154","v":0},{"$f":"'CF ASSUMPTIONS'!BN154","v":0},{"$f":"'CF ASSUMPTIONS'!BO154","v":0},{"$f":"'CF ASSUMPTIONS'!BP154","v":0},{"$f":"'CF ASSUMPTIONS'!BQ154","v":0},{"$f":"'CF ASSUMPTIONS'!BR154","v":0},{"$f":"'CF ASSUMPTIONS'!BS154","v":0},{"$f":"'CF ASSUMPTIONS'!BT154","v":0},{"$f":"'CF ASSUMPTIONS'!BU154","v":0},{"$f":"'CF ASSUMPTIONS'!BV154","v":0},{"$f":"'CF ASSUMPTIONS'!BW154","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B155","v":"OTHER 22"},{"$f":"'CF ASSUMPTIONS'!P155","v":0},{"$f":"'CF ASSUMPTIONS'!Q155","v":0},{"$f":"'CF ASSUMPTIONS'!R155","v":0},{"$f":"'CF ASSUMPTIONS'!S155","v":0},{"$f":"'CF ASSUMPTIONS'!T155","v":0},{"$f":"'CF ASSUMPTIONS'!U155","v":0},{"$f":"'CF ASSUMPTIONS'!V155","v":0},{"$f":"'CF ASSUMPTIONS'!W155","v":0},{"$f":"'CF ASSUMPTIONS'!X155","v":0},{"$f":"'CF ASSUMPTIONS'!Y155","v":0},{"$f":"'CF ASSUMPTIONS'!Z155","v":0},{"$f":"'CF ASSUMPTIONS'!AA155","v":0},{"$f":"'CF ASSUMPTIONS'!AB155","v":0},{"$f":"'CF ASSUMPTIONS'!AC155","v":0},{"$f":"'CF ASSUMPTIONS'!AD155","v":0},{"$f":"'CF ASSUMPTIONS'!AE155","v":0},{"$f":"'CF ASSUMPTIONS'!AF155","v":0},{"$f":"'CF ASSUMPTIONS'!AG155","v":0},{"$f":"'CF ASSUMPTIONS'!AH155","v":0},{"$f":"'CF ASSUMPTIONS'!AI155","v":0},{"$f":"'CF ASSUMPTIONS'!AJ155","v":0},{"$f":"'CF ASSUMPTIONS'!AK155","v":0},{"$f":"'CF ASSUMPTIONS'!AL155","v":0},{"$f":"'CF ASSUMPTIONS'!AM155","v":0},{"$f":"'CF ASSUMPTIONS'!AN155","v":0},{"$f":"'CF ASSUMPTIONS'!AO155","v":0},{"$f":"'CF ASSUMPTIONS'!AP155","v":0},{"$f":"'CF ASSUMPTIONS'!AQ155","v":0},{"$f":"'CF ASSUMPTIONS'!AR155","v":0},{"$f":"'CF ASSUMPTIONS'!AS155","v":0},{"$f":"'CF ASSUMPTIONS'!AT155","v":0},{"$f":"'CF ASSUMPTIONS'!AU155","v":0},{"$f":"'CF ASSUMPTIONS'!AV155","v":0},{"$f":"'CF ASSUMPTIONS'!AW155","v":0},{"$f":"'CF ASSUMPTIONS'!AX155","v":0},{"$f":"'CF ASSUMPTIONS'!AY155","v":0},{"$f":"'CF ASSUMPTIONS'!AZ155","v":0},{"$f":"'CF ASSUMPTIONS'!BA155","v":0},{"$f":"'CF ASSUMPTIONS'!BB155","v":0},{"$f":"'CF ASSUMPTIONS'!BC155","v":0},{"$f":"'CF ASSUMPTIONS'!BD155","v":0},{"$f":"'CF ASSUMPTIONS'!BE155","v":0},{"$f":"'CF ASSUMPTIONS'!BF155","v":0},{"$f":"'CF ASSUMPTIONS'!BG155","v":0},{"$f":"'CF ASSUMPTIONS'!BH155","v":0},{"$f":"'CF ASSUMPTIONS'!BI155","v":0},{"$f":"'CF ASSUMPTIONS'!BJ155","v":0},{"$f":"'CF ASSUMPTIONS'!BK155","v":0},{"$f":"'CF ASSUMPTIONS'!BL155","v":0},{"$f":"'CF ASSUMPTIONS'!BM155","v":0},{"$f":"'CF ASSUMPTIONS'!BN155","v":0},{"$f":"'CF ASSUMPTIONS'!BO155","v":0},{"$f":"'CF ASSUMPTIONS'!BP155","v":0},{"$f":"'CF ASSUMPTIONS'!BQ155","v":0},{"$f":"'CF ASSUMPTIONS'!BR155","v":0},{"$f":"'CF ASSUMPTIONS'!BS155","v":0},{"$f":"'CF ASSUMPTIONS'!BT155","v":0},{"$f":"'CF ASSUMPTIONS'!BU155","v":0},{"$f":"'CF ASSUMPTIONS'!BV155","v":0},{"$f":"'CF ASSUMPTIONS'!BW155","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B156","v":"OTHER 23"},{"$f":"'CF ASSUMPTIONS'!P156","v":0},{"$f":"'CF ASSUMPTIONS'!Q156","v":0},{"$f":"'CF ASSUMPTIONS'!R156","v":0},{"$f":"'CF ASSUMPTIONS'!S156","v":0},{"$f":"'CF ASSUMPTIONS'!T156","v":0},{"$f":"'CF ASSUMPTIONS'!U156","v":0},{"$f":"'CF ASSUMPTIONS'!V156","v":0},{"$f":"'CF ASSUMPTIONS'!W156","v":0},{"$f":"'CF ASSUMPTIONS'!X156","v":0},{"$f":"'CF ASSUMPTIONS'!Y156","v":0},{"$f":"'CF ASSUMPTIONS'!Z156","v":0},{"$f":"'CF ASSUMPTIONS'!AA156","v":0},{"$f":"'CF ASSUMPTIONS'!AB156","v":0},{"$f":"'CF ASSUMPTIONS'!AC156","v":0},{"$f":"'CF ASSUMPTIONS'!AD156","v":0},{"$f":"'CF ASSUMPTIONS'!AE156","v":0},{"$f":"'CF ASSUMPTIONS'!AF156","v":0},{"$f":"'CF ASSUMPTIONS'!AG156","v":0},{"$f":"'CF ASSUMPTIONS'!AH156","v":0},{"$f":"'CF ASSUMPTIONS'!AI156","v":0},{"$f":"'CF ASSUMPTIONS'!AJ156","v":0},{"$f":"'CF ASSUMPTIONS'!AK156","v":0},{"$f":"'CF ASSUMPTIONS'!AL156","v":0},{"$f":"'CF ASSUMPTIONS'!AM156","v":0},{"$f":"'CF ASSUMPTIONS'!AN156","v":0},{"$f":"'CF ASSUMPTIONS'!AO156","v":0},{"$f":"'CF ASSUMPTIONS'!AP156","v":0},{"$f":"'CF ASSUMPTIONS'!AQ156","v":0},{"$f":"'CF ASSUMPTIONS'!AR156","v":0},{"$f":"'CF ASSUMPTIONS'!AS156","v":0},{"$f":"'CF ASSUMPTIONS'!AT156","v":0},{"$f":"'CF ASSUMPTIONS'!AU156","v":0},{"$f":"'CF ASSUMPTIONS'!AV156","v":0},{"$f":"'CF ASSUMPTIONS'!AW156","v":0},{"$f":"'CF ASSUMPTIONS'!AX156","v":0},{"$f":"'CF ASSUMPTIONS'!AY156","v":0},{"$f":"'CF ASSUMPTIONS'!AZ156","v":0},{"$f":"'CF ASSUMPTIONS'!BA156","v":0},{"$f":"'CF ASSUMPTIONS'!BB156","v":0},{"$f":"'CF ASSUMPTIONS'!BC156","v":0},{"$f":"'CF ASSUMPTIONS'!BD156","v":0},{"$f":"'CF ASSUMPTIONS'!BE156","v":0},{"$f":"'CF ASSUMPTIONS'!BF156","v":0},{"$f":"'CF ASSUMPTIONS'!BG156","v":0},{"$f":"'CF ASSUMPTIONS'!BH156","v":0},{"$f":"'CF ASSUMPTIONS'!BI156","v":0},{"$f":"'CF ASSUMPTIONS'!BJ156","v":0},{"$f":"'CF ASSUMPTIONS'!BK156","v":0},{"$f":"'CF ASSUMPTIONS'!BL156","v":0},{"$f":"'CF ASSUMPTIONS'!BM156","v":0},{"$f":"'CF ASSUMPTIONS'!BN156","v":0},{"$f":"'CF ASSUMPTIONS'!BO156","v":0},{"$f":"'CF ASSUMPTIONS'!BP156","v":0},{"$f":"'CF ASSUMPTIONS'!BQ156","v":0},{"$f":"'CF ASSUMPTIONS'!BR156","v":0},{"$f":"'CF ASSUMPTIONS'!BS156","v":0},{"$f":"'CF ASSUMPTIONS'!BT156","v":0},{"$f":"'CF ASSUMPTIONS'!BU156","v":0},{"$f":"'CF ASSUMPTIONS'!BV156","v":0},{"$f":"'CF ASSUMPTIONS'!BW156","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B157","v":"OTHER 24"},{"$f":"'CF ASSUMPTIONS'!P157","v":0},{"$f":"'CF ASSUMPTIONS'!Q157","v":0},{"$f":"'CF ASSUMPTIONS'!R157","v":0},{"$f":"'CF ASSUMPTIONS'!S157","v":0},{"$f":"'CF ASSUMPTIONS'!T157","v":0},{"$f":"'CF ASSUMPTIONS'!U157","v":0},{"$f":"'CF ASSUMPTIONS'!V157","v":0},{"$f":"'CF ASSUMPTIONS'!W157","v":0},{"$f":"'CF ASSUMPTIONS'!X157","v":0},{"$f":"'CF ASSUMPTIONS'!Y157","v":0},{"$f":"'CF ASSUMPTIONS'!Z157","v":0},{"$f":"'CF ASSUMPTIONS'!AA157","v":0},{"$f":"'CF ASSUMPTIONS'!AB157","v":0},{"$f":"'CF ASSUMPTIONS'!AC157","v":0},{"$f":"'CF ASSUMPTIONS'!AD157","v":0},{"$f":"'CF ASSUMPTIONS'!AE157","v":0},{"$f":"'CF ASSUMPTIONS'!AF157","v":0},{"$f":"'CF ASSUMPTIONS'!AG157","v":0},{"$f":"'CF ASSUMPTIONS'!AH157","v":0},{"$f":"'CF ASSUMPTIONS'!AI157","v":0},{"$f":"'CF ASSUMPTIONS'!AJ157","v":0},{"$f":"'CF ASSUMPTIONS'!AK157","v":0},{"$f":"'CF ASSUMPTIONS'!AL157","v":0},{"$f":"'CF ASSUMPTIONS'!AM157","v":0},{"$f":"'CF ASSUMPTIONS'!AN157","v":0},{"$f":"'CF ASSUMPTIONS'!AO157","v":0},{"$f":"'CF ASSUMPTIONS'!AP157","v":0},{"$f":"'CF ASSUMPTIONS'!AQ157","v":0},{"$f":"'CF ASSUMPTIONS'!AR157","v":0},{"$f":"'CF ASSUMPTIONS'!AS157","v":0},{"$f":"'CF ASSUMPTIONS'!AT157","v":0},{"$f":"'CF ASSUMPTIONS'!AU157","v":0},{"$f":"'CF ASSUMPTIONS'!AV157","v":0},{"$f":"'CF ASSUMPTIONS'!AW157","v":0},{"$f":"'CF ASSUMPTIONS'!AX157","v":0},{"$f":"'CF ASSUMPTIONS'!AY157","v":0},{"$f":"'CF ASSUMPTIONS'!AZ157","v":0},{"$f":"'CF ASSUMPTIONS'!BA157","v":0},{"$f":"'CF ASSUMPTIONS'!BB157","v":0},{"$f":"'CF ASSUMPTIONS'!BC157","v":0},{"$f":"'CF ASSUMPTIONS'!BD157","v":0},{"$f":"'CF ASSUMPTIONS'!BE157","v":0},{"$f":"'CF ASSUMPTIONS'!BF157","v":0},{"$f":"'CF ASSUMPTIONS'!BG157","v":0},{"$f":"'CF ASSUMPTIONS'!BH157","v":0},{"$f":"'CF ASSUMPTIONS'!BI157","v":0},{"$f":"'CF ASSUMPTIONS'!BJ157","v":0},{"$f":"'CF ASSUMPTIONS'!BK157","v":0},{"$f":"'CF ASSUMPTIONS'!BL157","v":0},{"$f":"'CF ASSUMPTIONS'!BM157","v":0},{"$f":"'CF ASSUMPTIONS'!BN157","v":0},{"$f":"'CF ASSUMPTIONS'!BO157","v":0},{"$f":"'CF ASSUMPTIONS'!BP157","v":0},{"$f":"'CF ASSUMPTIONS'!BQ157","v":0},{"$f":"'CF ASSUMPTIONS'!BR157","v":0},{"$f":"'CF ASSUMPTIONS'!BS157","v":0},{"$f":"'CF ASSUMPTIONS'!BT157","v":0},{"$f":"'CF ASSUMPTIONS'!BU157","v":0},{"$f":"'CF ASSUMPTIONS'!BV157","v":0},{"$f":"'CF ASSUMPTIONS'!BW157","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B158","v":"OTHER 25"},{"$f":"'CF ASSUMPTIONS'!P158","v":0},{"$f":"'CF ASSUMPTIONS'!Q158","v":0},{"$f":"'CF ASSUMPTIONS'!R158","v":0},{"$f":"'CF ASSUMPTIONS'!S158","v":0},{"$f":"'CF ASSUMPTIONS'!T158","v":0},{"$f":"'CF ASSUMPTIONS'!U158","v":0},{"$f":"'CF ASSUMPTIONS'!V158","v":0},{"$f":"'CF ASSUMPTIONS'!W158","v":0},{"$f":"'CF ASSUMPTIONS'!X158","v":0},{"$f":"'CF ASSUMPTIONS'!Y158","v":0},{"$f":"'CF ASSUMPTIONS'!Z158","v":0},{"$f":"'CF ASSUMPTIONS'!AA158","v":0},{"$f":"'CF ASSUMPTIONS'!AB158","v":0},{"$f":"'CF ASSUMPTIONS'!AC158","v":0},{"$f":"'CF ASSUMPTIONS'!AD158","v":0},{"$f":"'CF ASSUMPTIONS'!AE158","v":0},{"$f":"'CF ASSUMPTIONS'!AF158","v":0},{"$f":"'CF ASSUMPTIONS'!AG158","v":0},{"$f":"'CF ASSUMPTIONS'!AH158","v":0},{"$f":"'CF ASSUMPTIONS'!AI158","v":0},{"$f":"'CF ASSUMPTIONS'!AJ158","v":0},{"$f":"'CF ASSUMPTIONS'!AK158","v":0},{"$f":"'CF ASSUMPTIONS'!AL158","v":0},{"$f":"'CF ASSUMPTIONS'!AM158","v":0},{"$f":"'CF ASSUMPTIONS'!AN158","v":0},{"$f":"'CF ASSUMPTIONS'!AO158","v":0},{"$f":"'CF ASSUMPTIONS'!AP158","v":0},{"$f":"'CF ASSUMPTIONS'!AQ158","v":0},{"$f":"'CF ASSUMPTIONS'!AR158","v":0},{"$f":"'CF ASSUMPTIONS'!AS158","v":0},{"$f":"'CF ASSUMPTIONS'!AT158","v":0},{"$f":"'CF ASSUMPTIONS'!AU158","v":0},{"$f":"'CF ASSUMPTIONS'!AV158","v":0},{"$f":"'CF ASSUMPTIONS'!AW158","v":0},{"$f":"'CF ASSUMPTIONS'!AX158","v":0},{"$f":"'CF ASSUMPTIONS'!AY158","v":0},{"$f":"'CF ASSUMPTIONS'!AZ158","v":0},{"$f":"'CF ASSUMPTIONS'!BA158","v":0},{"$f":"'CF ASSUMPTIONS'!BB158","v":0},{"$f":"'CF ASSUMPTIONS'!BC158","v":0},{"$f":"'CF ASSUMPTIONS'!BD158","v":0},{"$f":"'CF ASSUMPTIONS'!BE158","v":0},{"$f":"'CF ASSUMPTIONS'!BF158","v":0},{"$f":"'CF ASSUMPTIONS'!BG158","v":0},{"$f":"'CF ASSUMPTIONS'!BH158","v":0},{"$f":"'CF ASSUMPTIONS'!BI158","v":0},{"$f":"'CF ASSUMPTIONS'!BJ158","v":0},{"$f":"'CF ASSUMPTIONS'!BK158","v":0},{"$f":"'CF ASSUMPTIONS'!BL158","v":0},{"$f":"'CF ASSUMPTIONS'!BM158","v":0},{"$f":"'CF ASSUMPTIONS'!BN158","v":0},{"$f":"'CF ASSUMPTIONS'!BO158","v":0},{"$f":"'CF ASSUMPTIONS'!BP158","v":0},{"$f":"'CF ASSUMPTIONS'!BQ158","v":0},{"$f":"'CF ASSUMPTIONS'!BR158","v":0},{"$f":"'CF ASSUMPTIONS'!BS158","v":0},{"$f":"'CF ASSUMPTIONS'!BT158","v":0},{"$f":"'CF ASSUMPTIONS'!BU158","v":0},{"$f":"'CF ASSUMPTIONS'!BV158","v":0},{"$f":"'CF ASSUMPTIONS'!BW158","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B159","v":"OTHER 26"},{"$f":"'CF ASSUMPTIONS'!P159","v":0},{"$f":"'CF ASSUMPTIONS'!Q159","v":0},{"$f":"'CF ASSUMPTIONS'!R159","v":0},{"$f":"'CF ASSUMPTIONS'!S159","v":0},{"$f":"'CF ASSUMPTIONS'!T159","v":0},{"$f":"'CF ASSUMPTIONS'!U159","v":0},{"$f":"'CF ASSUMPTIONS'!V159","v":0},{"$f":"'CF ASSUMPTIONS'!W159","v":0},{"$f":"'CF ASSUMPTIONS'!X159","v":0},{"$f":"'CF ASSUMPTIONS'!Y159","v":0},{"$f":"'CF ASSUMPTIONS'!Z159","v":0},{"$f":"'CF ASSUMPTIONS'!AA159","v":0},{"$f":"'CF ASSUMPTIONS'!AB159","v":0},{"$f":"'CF ASSUMPTIONS'!AC159","v":0},{"$f":"'CF ASSUMPTIONS'!AD159","v":0},{"$f":"'CF ASSUMPTIONS'!AE159","v":0},{"$f":"'CF ASSUMPTIONS'!AF159","v":0},{"$f":"'CF ASSUMPTIONS'!AG159","v":0},{"$f":"'CF ASSUMPTIONS'!AH159","v":0},{"$f":"'CF ASSUMPTIONS'!AI159","v":0},{"$f":"'CF ASSUMPTIONS'!AJ159","v":0},{"$f":"'CF ASSUMPTIONS'!AK159","v":0},{"$f":"'CF ASSUMPTIONS'!AL159","v":0},{"$f":"'CF ASSUMPTIONS'!AM159","v":0},{"$f":"'CF ASSUMPTIONS'!AN159","v":0},{"$f":"'CF ASSUMPTIONS'!AO159","v":0},{"$f":"'CF ASSUMPTIONS'!AP159","v":0},{"$f":"'CF ASSUMPTIONS'!AQ159","v":0},{"$f":"'CF ASSUMPTIONS'!AR159","v":0},{"$f":"'CF ASSUMPTIONS'!AS159","v":0},{"$f":"'CF ASSUMPTIONS'!AT159","v":0},{"$f":"'CF ASSUMPTIONS'!AU159","v":0},{"$f":"'CF ASSUMPTIONS'!AV159","v":0},{"$f":"'CF ASSUMPTIONS'!AW159","v":0},{"$f":"'CF ASSUMPTIONS'!AX159","v":0},{"$f":"'CF ASSUMPTIONS'!AY159","v":0},{"$f":"'CF ASSUMPTIONS'!AZ159","v":0},{"$f":"'CF ASSUMPTIONS'!BA159","v":0},{"$f":"'CF ASSUMPTIONS'!BB159","v":0},{"$f":"'CF ASSUMPTIONS'!BC159","v":0},{"$f":"'CF ASSUMPTIONS'!BD159","v":0},{"$f":"'CF ASSUMPTIONS'!BE159","v":0},{"$f":"'CF ASSUMPTIONS'!BF159","v":0},{"$f":"'CF ASSUMPTIONS'!BG159","v":0},{"$f":"'CF ASSUMPTIONS'!BH159","v":0},{"$f":"'CF ASSUMPTIONS'!BI159","v":0},{"$f":"'CF ASSUMPTIONS'!BJ159","v":0},{"$f":"'CF ASSUMPTIONS'!BK159","v":0},{"$f":"'CF ASSUMPTIONS'!BL159","v":0},{"$f":"'CF ASSUMPTIONS'!BM159","v":0},{"$f":"'CF ASSUMPTIONS'!BN159","v":0},{"$f":"'CF ASSUMPTIONS'!BO159","v":0},{"$f":"'CF ASSUMPTIONS'!BP159","v":0},{"$f":"'CF ASSUMPTIONS'!BQ159","v":0},{"$f":"'CF ASSUMPTIONS'!BR159","v":0},{"$f":"'CF ASSUMPTIONS'!BS159","v":0},{"$f":"'CF ASSUMPTIONS'!BT159","v":0},{"$f":"'CF ASSUMPTIONS'!BU159","v":0},{"$f":"'CF ASSUMPTIONS'!BV159","v":0},{"$f":"'CF ASSUMPTIONS'!BW159","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B160","v":"OTHER 27"},{"$f":"'CF ASSUMPTIONS'!P160","v":0},{"$f":"'CF ASSUMPTIONS'!Q160","v":0},{"$f":"'CF ASSUMPTIONS'!R160","v":0},{"$f":"'CF ASSUMPTIONS'!S160","v":0},{"$f":"'CF ASSUMPTIONS'!T160","v":0},{"$f":"'CF ASSUMPTIONS'!U160","v":0},{"$f":"'CF ASSUMPTIONS'!V160","v":0},{"$f":"'CF ASSUMPTIONS'!W160","v":0},{"$f":"'CF ASSUMPTIONS'!X160","v":0},{"$f":"'CF ASSUMPTIONS'!Y160","v":0},{"$f":"'CF ASSUMPTIONS'!Z160","v":0},{"$f":"'CF ASSUMPTIONS'!AA160","v":0},{"$f":"'CF ASSUMPTIONS'!AB160","v":0},{"$f":"'CF ASSUMPTIONS'!AC160","v":0},{"$f":"'CF ASSUMPTIONS'!AD160","v":0},{"$f":"'CF ASSUMPTIONS'!AE160","v":0},{"$f":"'CF ASSUMPTIONS'!AF160","v":0},{"$f":"'CF ASSUMPTIONS'!AG160","v":0},{"$f":"'CF ASSUMPTIONS'!AH160","v":0},{"$f":"'CF ASSUMPTIONS'!AI160","v":0},{"$f":"'CF ASSUMPTIONS'!AJ160","v":0},{"$f":"'CF ASSUMPTIONS'!AK160","v":0},{"$f":"'CF ASSUMPTIONS'!AL160","v":0},{"$f":"'CF ASSUMPTIONS'!AM160","v":0},{"$f":"'CF ASSUMPTIONS'!AN160","v":0},{"$f":"'CF ASSUMPTIONS'!AO160","v":0},{"$f":"'CF ASSUMPTIONS'!AP160","v":0},{"$f":"'CF ASSUMPTIONS'!AQ160","v":0},{"$f":"'CF ASSUMPTIONS'!AR160","v":0},{"$f":"'CF ASSUMPTIONS'!AS160","v":0},{"$f":"'CF ASSUMPTIONS'!AT160","v":0},{"$f":"'CF ASSUMPTIONS'!AU160","v":0},{"$f":"'CF ASSUMPTIONS'!AV160","v":0},{"$f":"'CF ASSUMPTIONS'!AW160","v":0},{"$f":"'CF ASSUMPTIONS'!AX160","v":0},{"$f":"'CF ASSUMPTIONS'!AY160","v":0},{"$f":"'CF ASSUMPTIONS'!AZ160","v":0},{"$f":"'CF ASSUMPTIONS'!BA160","v":0},{"$f":"'CF ASSUMPTIONS'!BB160","v":0},{"$f":"'CF ASSUMPTIONS'!BC160","v":0},{"$f":"'CF ASSUMPTIONS'!BD160","v":0},{"$f":"'CF ASSUMPTIONS'!BE160","v":0},{"$f":"'CF ASSUMPTIONS'!BF160","v":0},{"$f":"'CF ASSUMPTIONS'!BG160","v":0},{"$f":"'CF ASSUMPTIONS'!BH160","v":0},{"$f":"'CF ASSUMPTIONS'!BI160","v":0},{"$f":"'CF ASSUMPTIONS'!BJ160","v":0},{"$f":"'CF ASSUMPTIONS'!BK160","v":0},{"$f":"'CF ASSUMPTIONS'!BL160","v":0},{"$f":"'CF ASSUMPTIONS'!BM160","v":0},{"$f":"'CF ASSUMPTIONS'!BN160","v":0},{"$f":"'CF ASSUMPTIONS'!BO160","v":0},{"$f":"'CF ASSUMPTIONS'!BP160","v":0},{"$f":"'CF ASSUMPTIONS'!BQ160","v":0},{"$f":"'CF ASSUMPTIONS'!BR160","v":0},{"$f":"'CF ASSUMPTIONS'!BS160","v":0},{"$f":"'CF ASSUMPTIONS'!BT160","v":0},{"$f":"'CF ASSUMPTIONS'!BU160","v":0},{"$f":"'CF ASSUMPTIONS'!BV160","v":0},{"$f":"'CF ASSUMPTIONS'!BW160","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B161","v":"OTHER 28"},{"$f":"'CF ASSUMPTIONS'!P161","v":0},{"$f":"'CF ASSUMPTIONS'!Q161","v":0},{"$f":"'CF ASSUMPTIONS'!R161","v":0},{"$f":"'CF ASSUMPTIONS'!S161","v":0},{"$f":"'CF ASSUMPTIONS'!T161","v":0},{"$f":"'CF ASSUMPTIONS'!U161","v":0},{"$f":"'CF ASSUMPTIONS'!V161","v":0},{"$f":"'CF ASSUMPTIONS'!W161","v":0},{"$f":"'CF ASSUMPTIONS'!X161","v":0},{"$f":"'CF ASSUMPTIONS'!Y161","v":0},{"$f":"'CF ASSUMPTIONS'!Z161","v":0},{"$f":"'CF ASSUMPTIONS'!AA161","v":0},{"$f":"'CF ASSUMPTIONS'!AB161","v":0},{"$f":"'CF ASSUMPTIONS'!AC161","v":0},{"$f":"'CF ASSUMPTIONS'!AD161","v":0},{"$f":"'CF ASSUMPTIONS'!AE161","v":0},{"$f":"'CF ASSUMPTIONS'!AF161","v":0},{"$f":"'CF ASSUMPTIONS'!AG161","v":0},{"$f":"'CF ASSUMPTIONS'!AH161","v":0},{"$f":"'CF ASSUMPTIONS'!AI161","v":0},{"$f":"'CF ASSUMPTIONS'!AJ161","v":0},{"$f":"'CF ASSUMPTIONS'!AK161","v":0},{"$f":"'CF ASSUMPTIONS'!AL161","v":0},{"$f":"'CF ASSUMPTIONS'!AM161","v":0},{"$f":"'CF ASSUMPTIONS'!AN161","v":0},{"$f":"'CF ASSUMPTIONS'!AO161","v":0},{"$f":"'CF ASSUMPTIONS'!AP161","v":0},{"$f":"'CF ASSUMPTIONS'!AQ161","v":0},{"$f":"'CF ASSUMPTIONS'!AR161","v":0},{"$f":"'CF ASSUMPTIONS'!AS161","v":0},{"$f":"'CF ASSUMPTIONS'!AT161","v":0},{"$f":"'CF ASSUMPTIONS'!AU161","v":0},{"$f":"'CF ASSUMPTIONS'!AV161","v":0},{"$f":"'CF ASSUMPTIONS'!AW161","v":0},{"$f":"'CF ASSUMPTIONS'!AX161","v":0},{"$f":"'CF ASSUMPTIONS'!AY161","v":0},{"$f":"'CF ASSUMPTIONS'!AZ161","v":0},{"$f":"'CF ASSUMPTIONS'!BA161","v":0},{"$f":"'CF ASSUMPTIONS'!BB161","v":0},{"$f":"'CF ASSUMPTIONS'!BC161","v":0},{"$f":"'CF ASSUMPTIONS'!BD161","v":0},{"$f":"'CF ASSUMPTIONS'!BE161","v":0},{"$f":"'CF ASSUMPTIONS'!BF161","v":0},{"$f":"'CF ASSUMPTIONS'!BG161","v":0},{"$f":"'CF ASSUMPTIONS'!BH161","v":0},{"$f":"'CF ASSUMPTIONS'!BI161","v":0},{"$f":"'CF ASSUMPTIONS'!BJ161","v":0},{"$f":"'CF ASSUMPTIONS'!BK161","v":0},{"$f":"'CF ASSUMPTIONS'!BL161","v":0},{"$f":"'CF ASSUMPTIONS'!BM161","v":0},{"$f":"'CF ASSUMPTIONS'!BN161","v":0},{"$f":"'CF ASSUMPTIONS'!BO161","v":0},{"$f":"'CF ASSUMPTIONS'!BP161","v":0},{"$f":"'CF ASSUMPTIONS'!BQ161","v":0},{"$f":"'CF ASSUMPTIONS'!BR161","v":0},{"$f":"'CF ASSUMPTIONS'!BS161","v":0},{"$f":"'CF ASSUMPTIONS'!BT161","v":0},{"$f":"'CF ASSUMPTIONS'!BU161","v":0},{"$f":"'CF ASSUMPTIONS'!BV161","v":0},{"$f":"'CF ASSUMPTIONS'!BW161","v":0}]
[]
[null,"TOTAL NON-RECURRING",{"$f":"'CF ASSUMPTIONS'!P163","v":0},{"$f":"'CF ASSUMPTIONS'!Q163","v":0},{"$f":"'CF ASSUMPTIONS'!R163","v":0},{"$f":"'CF ASSUMPTIONS'!S163","v":0},{"$f":"'CF ASSUMPTIONS'!T163","v":0},{"$f":"'CF ASSUMPTIONS'!U163","v":0},{"$f":"'CF ASSUMPTIONS'!V163","v":0},{"$f":"'CF ASSUMPTIONS'!W163","v":0},{"$f":"'CF ASSUMPTIONS'!X163","v":0},{"$f":"'CF ASSUMPTIONS'!Y163","v":0},{"$f":"'CF ASSUMPTIONS'!Z163","v":0},{"$f":"'CF ASSUMPTIONS'!AA163","v":0},{"$f":"'CF ASSUMPTIONS'!AB163","v":0},{"$f":"'CF ASSUMPTIONS'!AC163","v":0},{"$f":"'CF ASSUMPTIONS'!AD163","v":0},{"$f":"'CF ASSUMPTIONS'!AE163","v":0},{"$f":"'CF ASSUMPTIONS'!AF163","v":0},{"$f":"'CF ASSUMPTIONS'!AG163","v":0},{"$f":"'CF ASSUMPTIONS'!AH163","v":0},{"$f":"'CF ASSUMPTIONS'!AI163","v":0},{"$f":"'CF ASSUMPTIONS'!AJ163","v":0},{"$f":"'CF ASSUMPTIONS'!AK163","v":0},{"$f":"'CF ASSUMPTIONS'!AL163","v":0},{"$f":"'CF ASSUMPTIONS'!AM163","v":0},{"$f":"'CF ASSUMPTIONS'!AN163","v":0},{"$f":"'CF ASSUMPTIONS'!AO163","v":0},{"$f":"'CF ASSUMPTIONS'!AP163","v":0},{"$f":"'CF ASSUMPTIONS'!AQ163","v":0},{"$f":"'CF ASSUMPTIONS'!AR163","v":0},{"$f":"'CF ASSUMPTIONS'!AS163","v":0},{"$f":"'CF ASSUMPTIONS'!AT163","v":0},{"$f":"'CF ASSUMPTIONS'!AU163","v":0},{"$f":"'CF ASSUMPTIONS'!AV163","v":0},{"$f":"'CF ASSUMPTIONS'!AW163","v":0},{"$f":"'CF ASSUMPTIONS'!AX163","v":0},{"$f":"'CF ASSUMPTIONS'!AY163","v":0},{"$f":"'CF ASSUMPTIONS'!AZ163","v":0},{"$f":"'CF ASSUMPTIONS'!BA163","v":0},{"$f":"'CF ASSUMPTIONS'!BB163","v":0},{"$f":"'CF ASSUMPTIONS'!BC163","v":0},{"$f":"'CF ASSUMPTIONS'!BD163","v":0},{"$f":"'CF ASSUMPTIONS'!BE163","v":0},{"$f":"'CF ASSUMPTIONS'!BF163","v":0},{"$f":"'CF ASSUMPTIONS'!BG163","v":0},{"$f":"'CF ASSUMPTIONS'!BH163","v":0},{"$f":"'CF ASSUMPTIONS'!BI163","v":0},{"$f":"'CF ASSUMPTIONS'!BJ163","v":0},{"$f":"'CF ASSUMPTIONS'!BK163","v":0},{"$f":"'CF ASSUMPTIONS'!BL163","v":0},{"$f":"'CF ASSUMPTIONS'!BM163","v":0},{"$f":"'CF ASSUMPTIONS'!BN163","v":0},{"$f":"'CF ASSUMPTIONS'!BO163","v":0},{"$f":"'CF ASSUMPTIONS'!BP163","v":0},{"$f":"'CF ASSUMPTIONS'!BQ163","v":0},{"$f":"'CF ASSUMPTIONS'!BR163","v":0},{"$f":"'CF ASSUMPTIONS'!BS163","v":0},{"$f":"'CF ASSUMPTIONS'!BT163","v":0},{"$f":"'CF ASSUMPTIONS'!BU163","v":0},{"$f":"'CF ASSUMPTIONS'!BV163","v":0},{"$f":"'CF ASSUMPTIONS'!BW163","v":0}]
[]
[]
[null,"DEBT SERVICE",{"$f":"'FULL VIEW'!$N$12","v":0},{"$f":"'FULL VIEW'!$N$13","v":0},{"$f":"'FULL VIEW'!$N$14","v":0},{"$f":"'FULL VIEW'!$N$15","v":0},{"$f":"'FULL VIEW'!$N$16","v":0},{"$f":"'FULL VIEW'!$N$17","v":0},{"$f":"'FULL VIEW'!$N$18","v":0},{"$f":"'FULL VIEW'!$N$19","v":0},{"$f":"'FULL VIEW'!$N$20","v":0},{"$f":"'FULL VIEW'!$N$21","v":0},{"$f":"'FULL VIEW'!$N$22","v":0},{"$f":"'FULL VIEW'!$N$23","v":0},{"$f":"'FULL VIEW'!$N$24","v":0},{"$f":"'FULL VIEW'!$N$25","v":0},{"$f":"'FULL VIEW'!$N$26","v":0},{"$f":"'FULL VIEW'!$N$27","v":0},{"$f":"'FULL VIEW'!$N$28","v":0},{"$f":"'FULL VIEW'!$N$29","v":0},{"$f":"'FULL VIEW'!$N$30","v":0},{"$f":"'FULL VIEW'!$N$31","v":0},{"$f":"'FULL VIEW'!$N$32","v":0},{"$f":"'FULL VIEW'!$N$33","v":0},{"$f":"'FULL VIEW'!$N$34","v":0},{"$f":"'FULL VIEW'!$N$35","v":0},{"$f":"'FULL VIEW'!$N$36","v":0},{"$f":"'FULL VIEW'!$N$37","v":0},{"$f":"'FULL VIEW'!$N$38","v":0},{"$f":"'FULL VIEW'!$N$39","v":0},{"$f":"'FULL VIEW'!$N$40","v":0},{"$f":"'FULL VIEW'!$N$41","v":0},{"$f":"'FULL VIEW'!$N$42","v":0},{"$f":"'FULL VIEW'!$N$43","v":0},{"$f":"'FULL VIEW'!$N$44","v":0},{"$f":"'FULL VIEW'!$N$45","v":0},{"$f":"'FULL VIEW'!$N$46","v":0},{"$f":"'FULL VIEW'!$N$47","v":0},{"$f":"'FULL VIEW'!$N$48","v":0},{"$f":"'FULL VIEW'!$N$49","v":0},{"$f":"'FULL VIEW'!$N$50","v":0},{"$f":"'FULL VIEW'!$N$51","v":0},{"$f":"'FULL VIEW'!$N$52","v":0},{"$f":"'FULL VIEW'!$N$53","v":0},{"$f":"'FULL VIEW'!$N$54","v":0},{"$f":"'FULL VIEW'!$N$55","v":0},{"$f":"'FULL VIEW'!$N$56","v":0},{"$f":"'FULL VIEW'!$N$57","v":0},{"$f":"'FULL VIEW'!$N$58","v":0},{"$f":"'FULL VIEW'!$N$59","v":0},{"$f":"'FULL VIEW'!$N$60","v":0},{"$f":"'FULL VIEW'!$N$61","v":0},{"$f":"'FULL VIEW'!$N$62","v":0},{"$f":"'FULL VIEW'!$N$62","v":0},{"$f":"'FULL VIEW'!$N$64","v":0},{"$f":"'FULL VIEW'!$N$65","v":0},{"$f":"'FULL VIEW'!$N$66","v":0},{"$f":"'FULL VIEW'!$N$67","v":0},{"$f":"'FULL VIEW'!$N$68","v":0},{"$f":"'FULL VIEW'!$N$69","v":0},{"$f":"'FULL VIEW'!$N$70","v":0},{"$f":"'FULL VIEW'!$N$71","v":0}]
[]
[]
[null,"TOTAL EXPENSES",{"$f":"C156+C153+C109","v":0},{"$f":"D156+D153+D109","v":0},{"$f":"E156+E153+E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CASHFLOW",{"$f":"C52-C159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI52-AI159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2165450121654503E-4,1.2119542762704862E-4,1.2072200798788047E-4,1.2023325491910363E-4,1.1972807317574605E-4,1.1920524316187816E-4]

{"sheet":"Other  Assets Details","index":19,"n_rows":72,"n_cols":14,"rows_kept":72,"cut":false,"hidden":false,"merged":[[5,1,7,6],[8,2,8,3],[0,1,0,6]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,{"$f":"INVESTMENTS!L48","v":0}]
[null,"Expected Return"]
[null,"OTHER ASSETS DETAILS - YEAR END BALANCES"]
[]
[]
[null,"Year","AGE    (year end) Person1 Person2",null,{"$f":"'OTHER ASSETS'!C8","v":"O1"},{"$f":"'OTHER ASSETS'!D8","v":"O2"},{"$f":"'OTHER ASSETS'!E8","v":"O3"},{"$f":"'OTHER ASSETS'!F8","v":"O4"},"OTHER 1-4 TOTAL",{"$f":"'OTHER ASSETS'!G8","v":"O5"},{"$f":"'OTHER ASSETS'!H8","v":"O6"},{"$f":"'OTHER ASSETS'!I8","v":"O7"},{"$f":"'OTHER ASSETS'!J8","v":"O8"},"OTHER 5-8 TOTAL"]
[]
[null,{"$f":"DEBT!A32","v":2015},{"$f":"(C12-1)","v":14.997262149212929},{"$f":"(D12-1)","v":14.997262149212929},{"$f":"'OTHER ASSETS'!C30","v":0},{"$f":"'OTHER ASSETS'!D30","v":0},{"$f":"'OTHER ASSETS'!E30","v":0},{"$f":"'OTHER ASSETS'!F30","v":0},{"$f":"SUM(E11:H11)","v":0},{"$f":"'OTHER ASSETS'!G30","v":0},{"$f":"'OTHER ASSETS'!H30","v":0},{"$f":"'OTHER ASSETS'!I30","v":0},{"$f":"'OTHER ASSETS'!J30","v":0},{"$f":"SUM(J11:M11)","v":0}]
[null,{"$f":"DEBT!A33","v":2016},{"$f":"'GENERAL ASSUMPTIONS'!C27","v":15.997262149212929},{"$f":"'GENERAL ASSUMPTIONS'!C28","v":15.997262149212929},{"$f":"'OTHER ASSETS'!C31","v":0},{"$f":"'OTHER ASSETS'!D31","v":0},{"$f":"'OTHER ASSETS'!E31","v":0},{"$f":"'OTHER ASSETS'!F31","v":0},{"$f":"SUM(E12:H12)","v":0},{"$f":"'OTHER ASSETS'!G31","v":0},{"$f":"'OTHER ASSETS'!H31","v":0},{"$f":"'OTHER ASSETS'!I31","v":0},{"$f":"'OTHER ASSETS'!J31","v":0},{"$f":"SUM(J12:M12)","v":0}]
[null,{"$f":"DEBT!A34","v":2017},{"$f":"(C12+1)","v":16.997262149212929},16.997262149212929,{"$f":"'OTHER ASSETS'!C32","v":0},{"$f":"'OTHER ASSETS'!D32","v":0},{"$f":"'OTHER ASSETS'!E32","v":0},{"$f":"'OTHER ASSETS'!F32","v":0},0,{"$f":"'OTHER ASSETS'!G32","v":0},{"$f":"'OTHER ASSETS'!H32","v":0},{"$f":"'OTHER ASSETS'!I32","v":0},{"$f":"'OTHER ASSETS'!J32","v":0},0]
[null,{"$f":"DEBT!A35","v":2018},17.997262149212929,17.997262149212929,{"$f":"'OTHER ASSETS'!C33","v":0},{"$f":"'OTHER ASSETS'!D33","v":0},{"$f":"'OTHER ASSETS'!E33","v":0},{"$f":"'OTHER ASSETS'!F33","v":0},0,{"$f":"'OTHER ASSETS'!G33","v":0},{"$f":"'OTHER ASSETS'!H33","v":0},{"$f":"'OTHER ASSETS'!I33","v":0},{"$f":"'OTHER ASSETS'!J33","v":0},0]
[null,{"$f":"DEBT!A36","v":2019},18.997262149212929,18.997262149212929,{"$f":"'OTHER ASSETS'!C34","v":0},{"$f":"'OTHER ASSETS'!D34","v":0},{"$f":"'OTHER ASSETS'!E34","v":0},{"$f":"'OTHER ASSETS'!F34","v":0},0,{"$f":"'OTHER ASSETS'!G34","v":0},{"$f":"'OTHER ASSETS'!H34","v":0},{"$f":"'OTHER ASSETS'!I34","v":0},{"$f":"'OTHER ASSETS'!J34","v":0},0]
[null,{"$f":"DEBT!A37","v":2020},19.997262149212929,19.997262149212929,{"$f":"'OTHER ASSETS'!C35","v":0},{"$f":"'OTHER ASSETS'!D35","v":0},{"$f":"'OTHER ASSETS'!E35","v":0},{"$f":"'OTHER ASSETS'!F35","v":0},0,{"$f":"'OTHER ASSETS'!G35","v":0},{"$f":"'OTHER ASSETS'!H35","v":0},{"$f":"'OTHER ASSETS'!I35","v":0},{"$f":"'OTHER ASSETS'!J35","v":0},0]
[null,{"$f":"DEBT!A38","v":2021},20.997262149212929,20.997262149212929,{"$f":"'OTHER ASSETS'!C36","v":0},{"$f":"'OTHER ASSETS'!D36","v":0},{"$f":"'OTHER ASSETS'!E36","v":0},{"$f":"'OTHER ASSETS'!F36","v":0},0,{"$f":"'OTHER ASSETS'!G36","v":0},{"$f":"'OTHER ASSETS'!H36","v":0},{"$f":"'OTHER ASSETS'!I36","v":0},{"$f":"'OTHER ASSETS'!J36","v":0},0]
[null,{"$f":"DEBT!A39","v":2022},21.997262149212929,21.997262149212929,{"$f":"'OTHER ASSETS'!C37","v":0},{"$f":"'OTHER ASSETS'!D37","v":0},{"$f":"'OTHER ASSETS'!E37","v":0},{"$f":"'OTHER ASSETS'!F37","v":0},0,{"$f":"'OTHER ASSETS'!G37","v":0},{"$f":"'OTHER ASSETS'!H37","v":0},{"$f":"'OTHER ASSETS'!I37","v":0},{"$f":"'OTHER ASSETS'!J37","v":0},0]
[null,{"$f":"DEBT!A40","v":2023},22.997262149212929,22.997262149212929,{"$f":"'OTHER ASSETS'!C38","v":0},{"$f":"'OTHER ASSETS'!D38","v":0},{"$f":"'OTHER ASSETS'!E38","v":0},{"$f":"'OTHER ASSETS'!F38","v":0},0,{"$f":"'OTHER ASSETS'!G38","v":0},{"$f":"'OTHER ASSETS'!H38","v":0},{"$f":"'OTHER ASSETS'!I38","v":0},{"$f":"'OTHER ASSETS'!J38","v":0},0]
[null,{"$f":"DEBT!A41","v":2024},23.997262149212929,23.997262149212929,{"$f":"'OTHER ASSETS'!C39","v":0},{"$f":"'OTHER ASSETS'!D39","v":0},{"$f":"'OTHER ASSETS'!E39","v":0},{"$f":"'OTHER ASSETS'!F39","v":0},0,{"$f":"'OTHER ASSETS'!G39","v":0},{"$f":"'OTHER ASSETS'!H39","v":0},{"$f":"'OTHER ASSETS'!I39","v":0},{"$f":"'OTHER ASSETS'!J39","v":0},0]
[null,{"$f":"DEBT!A42","v":2025},24.997262149212929,24.997262149212929,{"$f":"'OTHER ASSETS'!C40","v":0},{"$f":"'OTHER ASSETS'!D40","v":0},{"$f":"'OTHER ASSETS'!E40","v":0},{"$f":"'OTHER ASSETS'!F40","v":0},0,{"$f":"'OTHER ASSETS'!G40","v":0},{"$f":"'OTHER ASSETS'!H40","v":0},{"$f":"'OTHER ASSETS'!I40","v":0},{"$f":"'OTHER ASSETS'!J40","v":0},0]
[null,{"$f":"DEBT!A43","v":2026},25.997262149212929,25.997262149212929,{"$f":"'OTHER ASSETS'!C41","v":0},{"$f":"'OTHER ASSETS'!D41","v":0},{"$f":"'OTHER ASSETS'!E41","v":0},{"$f":"'OTHER ASSETS'!F41","v":0},0,{"$f":"'OTHER ASSETS'!G41","v":0},{"$f":"'OTHER ASSETS'!H41","v":0},{"$f":"'OTHER ASSETS'!I41","v":0},{"$f":"'OTHER ASSETS'!J41","v":0},0]
[null,{"$f":"DEBT!A44","v":2027},26.997262149212929,26.997262149212929,{"$f":"'OTHER ASSETS'!C42","v":0},{"$f":"'OTHER ASSETS'!D42","v":0},{"$f":"'OTHER ASSETS'!E42","v":0},{"$f":"'OTHER ASSETS'!F42","v":0},0,{"$f":"'OTHER ASSETS'!G42","v":0},{"$f":"'OTHER ASSETS'!H42","v":0},{"$f":"'OTHER ASSETS'!I42","v":0},{"$f":"'OTHER ASSETS'!J42","v":0},0]
[null,{"$f":"DEBT!A45","v":2028},27.997262149212929,27.997262149212929,{"$f":"'OTHER ASSETS'!C43","v":0},{"$f":"'OTHER ASSETS'!D43","v":0},{"$f":"'OTHER ASSETS'!E43","v":0},{"$f":"'OTHER ASSETS'!F43","v":0},0,{"$f":"'OTHER ASSETS'!G43","v":0},{"$f":"'OTHER ASSETS'!H43","v":0},{"$f":"'OTHER ASSETS'!I43","v":0},{"$f":"'OTHER ASSETS'!J43","v":0},0]
[null,{"$f":"DEBT!A46","v":2029},28.997262149212929,28.997262149212929,{"$f":"'OTHER ASSETS'!C44","v":0},{"$f":"'OTHER ASSETS'!D44","v":0},{"$f":"'OTHER ASSETS'!E44","v":0},{"$f":"'OTHER ASSETS'!F44","v":0},0,{"$f":"'OTHER ASSETS'!G44","v":0},{"$f":"'OTHER ASSETS'!H44","v":0},{"$f":"'OTHER ASSETS'!I44","v":0},{"$f":"'OTHER ASSETS'!J44","v":0},0]
[null,{"$f":"DEBT!A47","v":2030},29.997262149212929,29.997262149212929,{"$f":"'OTHER ASSETS'!C45","v":0},{"$f":"'OTHER ASSETS'!D45","v":0},{"$f":"'OTHER ASSETS'!E45","v":0},{"$f":"'OTHER ASSETS'!F45","v":0},0,{"$f":"'OTHER ASSETS'!G45","v":0},{"$f":"'OTHER ASSETS'!H45","v":0},{"$f":"'OTHER ASSETS'!I45","v":0},{"$f":"'OTHER ASSETS'!J45","v":0},0]
[null,{"$f":"DEBT!A48","v":2031},30.997262149212929,30.997262149212929,{"$f":"'OTHER ASSETS'!C46","v":0},{"$f":"'OTHER ASSETS'!D46","v":0},{"$f":"'OTHER ASSETS'!E46","v":0},{"$f":"'OTHER ASSETS'!F46","v":0},0,{"$f":"'OTHER ASSETS'!G46","v":0},{"$f":"'OTHER ASSETS'!H46","v":0},{"$f":"'OTHER ASSETS'!I46","v":0},{"$f":"'OTHER ASSETS'!J46","v":0},0]
[null,{"$f":"DEBT!A49","v":2032},31.997262149212929,31.997262149212929,{"$f":"'OTHER ASSETS'!C47","v":0},{"$f":"'OTHER ASSETS'!D47","v":0},{"$f":"'OTHER ASSETS'!E47","v":0},{"$f":"'OTHER ASSETS'!F47","v":0},0,{"$f":"'OTHER ASSETS'!G47","v":0},{"$f":"'OTHER ASSETS'!H47","v":0},{"$f":"'OTHER ASSETS'!I47","v":0},{"$f":"'OTHER ASSETS'!J47","v":0},0]
[null,{"$f":"DEBT!A50","v":2033},{"$f":"(C28+1)","v":32.997262149212929},32.997262149212929,{"$f":"'OTHER ASSETS'!C48","v":0},{"$f":"'OTHER ASSETS'!D48","v":0},{"$f":"'OTHER ASSETS'!E48","v":0},{"$f":"'OTHER ASSETS'!F48","v":0},0,{"$f":"'OTHER ASSETS'!G48","v":0},{"$f":"'OTHER ASSETS'!H48","v":0},{"$f":"'OTHER ASSETS'!I48","v":0},{"$f":"'OTHER ASSETS'!J48","v":0},0]
[null,{"$f":"DEBT!A51","v":2034},33.997262149212929,33.997262149212929,{"$f":"'OTHER ASSETS'!C49","v":0},{"$f":"'OTHER ASSETS'!D49","v":0},{"$f":"'OTHER ASSETS'!E49","v":0},{"$f":"'OTHER ASSETS'!F49","v":0},0,{"$f":"'OTHER ASSETS'!G49","v":0},{"$f":"'OTHER ASSETS'!H49","v":0},{"$f":"'OTHER ASSETS'!I49","v":0},{"$f":"'OTHER ASSETS'!J49","v":0},0]
[null,{"$f":"DEBT!A52","v":2035},34.997262149212929,34.997262149212929,{"$f":"'OTHER ASSETS'!C50","v":0},{"$f":"'OTHER ASSETS'!D50","v":0},{"$f":"'OTHER ASSETS'!E50","v":0},{"$f":"'OTHER ASSETS'!F50","v":0},0,{"$f":"'OTHER ASSETS'!G50","v":0},{"$f":"'OTHER ASSETS'!H50","v":0},{"$f":"'OTHER ASSETS'!I50","v":0},{"$f":"'OTHER ASSETS'!J50","v":0},0]
[null,{"$f":"DEBT!A53","v":2036},35.997262149212929,35.997262149212929,{"$f":"'OTHER ASSETS'!C51","v":0},{"$f":"'OTHER ASSETS'!D51","v":0},{"$f":"'OTHER ASSETS'!E51","v":0},{"$f":"'OTHER ASSETS'!F51","v":0},0,{"$f":"'OTHER ASSETS'!G51","v":0},{"$f":"'OTHER ASSETS'!H51","v":0},{"$f":"'OTHER ASSETS'!I51","v":0},{"$f":"'OTHER ASSETS'!J51","v":0},0]
[null,{"$f":"DEBT!A54","v":2037},36.997262149212929,36.997262149212929,{"$f":"'OTHER ASSETS'!C52","v":0},{"$f":"'OTHER ASSETS'!D52","v":0},{"$f":"'OTHER ASSETS'!E52","v":0},{"$f":"'OTHER ASSETS'!F52","v":0},0,{"$f":"'OTHER ASSETS'!G52","v":0},{"$f":"'OTHER ASSETS'!H52","v":0},{"$f":"'OTHER ASSETS'!I52","v":0},{"$f":"'OTHER ASSETS'!J52","v":0},0]
[null,{"$f":"DEBT!A55","v":2038},37.997262149212929,37.997262149212929,{"$f":"'OTHER ASSETS'!C53","v":0},{"$f":"'OTHER ASSETS'!D53","v":0},{"$f":"'OTHER ASSETS'!E53","v":0},{"$f":"'OTHER ASSETS'!F53","v":0},0,{"$f":"'OTHER ASSETS'!G53","v":0},{"$f":"'OTHER ASSETS'!H53","v":0},{"$f":"'OTHER ASSETS'!I53","v":0},{"$f":"'OTHER ASSETS'!J53","v":0},0]
[null,{"$f":"DEBT!A56","v":2039},38.997262149212929,38.997262149212929,{"$f":"'OTHER ASSETS'!C54","v":0},{"$f":"'OTHER ASSETS'!D54","v":0},{"$f":"'OTHER ASSETS'!E54","v":0},{"$f":"'OTHER ASSETS'!F54","v":0},0,{"$f":"'OTHER ASSETS'!G54","v":0},{"$f":"'OTHER ASSETS'!H54","v":0},{"$f":"'OTHER ASSETS'!I54","v":0},{"$f":"'OTHER ASSETS'!J54","v":0},0]
[null,{"$f":"DEBT!A57","v":2040},39.997262149212929,39.997262149212929,{"$f":"'OTHER ASSETS'!C55","v":0},{"$f":"'OTHER ASSETS'!D55","v":0},{"$f":"'OTHER ASSETS'!E55","v":0},{"$f":"'OTHER ASSETS'!F55","v":0},0,{"$f":"'OTHER ASSETS'!G55","v":0},{"$f":"'OTHER ASSETS'!H55","v":0},{"$f":"'OTHER ASSETS'!I55","v":0},{"$f":"'OTHER ASSETS'!J55","v":0},0]
[null,{"$f":"DEBT!A58","v":2041},40.997262149212929,40.997262149212929,{"$f":"'OTHER ASSETS'!C56","v":0},{"$f":"'OTHER ASSETS'!D56","v":0},{"$f":"'OTHER ASSETS'!E56","v":0},{"$f":"'OTHER ASSETS'!F56","v":0},0,{"$f":"'OTHER ASSETS'!G56","v":0},{"$f":"'OTHER ASSETS'!H56","v":0},{"$f":"'OTHER ASSETS'!I56","v":0},{"$f":"'OTHER ASSETS'!J56","v":0},0]
[null,{"$f":"DEBT!A59","v":2042},41.997262149212929,41.997262149212929,{"$f":"'OTHER ASSETS'!C57","v":0},{"$f":"'OTHER ASSETS'!D57","v":0},{"$f":"'OTHER ASSETS'!E57","v":0},{"$f":"'OTHER ASSETS'!F57","v":0},0,{"$f":"'OTHER ASSETS'!G57","v":0},{"$f":"'OTHER ASSETS'!H57","v":0},{"$f":"'OTHER ASSETS'!I57","v":0},{"$f":"'OTHER ASSETS'!J57","v":0},0]
[null,{"$f":"DEBT!A60","v":2043},42.997262149212929,42.997262149212929,{"$f":"'OTHER ASSETS'!C58","v":0},{"$f":"'OTHER ASSETS'!D58","v":0},{"$f":"'OTHER ASSETS'!E58","v":0},{"$f":"'OTHER ASSETS'!F58","v":0},0,{"$f":"'OTHER ASSETS'!G58","v":0},{"$f":"'OTHER ASSETS'!H58","v":0},{"$f":"'OTHER ASSETS'!I58","v":0},{"$f":"'OTHER ASSETS'!J58","v":0},0]
[null,{"$f":"DEBT!A61","v":2044},43.997262149212929,43.997262149212929,{"$f":"'OTHER ASSETS'!C59","v":0},{"$f":"'OTHER ASSETS'!D59","v":0},{"$f":"'OTHER ASSETS'!E59","v":0},{"$f":"'OTHER ASSETS'!F59","v":0},0,{"$f":"'OTHER ASSETS'!G59","v":0},{"$f":"'OTHER ASSETS'!H59","v":0},{"$f":"'OTHER ASSETS'!I59","v":0},{"$f":"'OTHER ASSETS'!J59","v":0},0]
[null,{"$f":"DEBT!A62","v":2045},44.997262149212929,44.997262149212929,{"$f":"'OTHER ASSETS'!C60","v":0},{"$f":"'OTHER ASSETS'!D60","v":0},{"$f":"'OTHER ASSETS'!E60","v":0},{"$f":"'OTHER ASSETS'!F60","v":0},0,{"$f":"'OTHER ASSETS'!G60","v":0},{"$f":"'OTHER ASSETS'!H60","v":0},{"$f":"'OTHER ASSETS'!I60","v":0},{"$f":"'OTHER ASSETS'!J60","v":0},0]
[null,{"$f":"DEBT!A63","v":2046},45.997262149212929,45.997262149212929,{"$f":"'OTHER ASSETS'!C61","v":0},{"$f":"'OTHER ASSETS'!D61","v":0},{"$f":"'OTHER ASSETS'!E61","v":0},{"$f":"'OTHER ASSETS'!F61","v":0},0,{"$f":"'OTHER ASSETS'!G61","v":0},{"$f":"'OTHER ASSETS'!H61","v":0},{"$f":"'OTHER ASSETS'!I61","v":0},{"$f":"'OTHER ASSETS'!J61","v":0},0]
[null,{"$f":"DEBT!A64","v":2047},46.997262149212929,46.997262149212929,{"$f":"'OTHER ASSETS'!C62","v":0},{"$f":"'OTHER ASSETS'!D62","v":0},{"$f":"'OTHER ASSETS'!E62","v":0},{"$f":"'OTHER ASSETS'!F62","v":0},0,{"$f":"'OTHER ASSETS'!G62","v":0},{"$f":"'OTHER ASSETS'!H62","v":0},{"$f":"'OTHER ASSETS'!I62","v":0},{"$f":"'OTHER ASSETS'!J62","v":0},0]
[null,{"$f":"DEBT!A65","v":2048},47.997262149212929,47.997262149212929,{"$f":"'OTHER ASSETS'!C63","v":0},{"$f":"'OTHER ASSETS'!D63","v":0},{"$f":"'OTHER ASSETS'!E63","v":0},{"$f":"'OTHER ASSETS'!F63","v":0},0,{"$f":"'OTHER ASSETS'!G63","v":0},{"$f":"'OTHER ASSETS'!H63","v":0},{"$f":"'OTHER ASSETS'!I63","v":0},{"$f":"'OTHER ASSETS'!J63","v":0},0]
[null,{"$f":"DEBT!A66","v":2049},{"$f":"(C44+1)","v":48.997262149212929},48.997262149212929,{"$f":"'OTHER ASSETS'!C64","v":0},{"$f":"'OTHER ASSETS'!D64","v":0},{"$f":"'OTHER ASSETS'!E64","v":0},{"$f":"'OTHER ASSETS'!F64","v":0},0,{"$f":"'OTHER ASSETS'!G64","v":0},{"$f":"'OTHER ASSETS'!H64","v":0},{"$f":"'OTHER ASSETS'!I64","v":0},{"$f":"'OTHER ASSETS'!J64","v":0},0]
[null,{"$f":"DEBT!A67","v":2050},49.997262149212929,49.997262149212929,{"$f":"'OTHER ASSETS'!C65","v":0},{"$f":"'OTHER ASSETS'!D65","v":0},{"$f":"'OTHER ASSETS'!E65","v":0},{"$f":"'OTHER ASSETS'!F65","v":0},0,{"$f":"'OTHER ASSETS'!G65","v":0},{"$f":"'OTHER ASSETS'!H65","v":0},{"$f":"'OTHER ASSETS'!I65","v":0},{"$f":"'OTHER ASSETS'!J65","v":0},0]
[null,{"$f":"DEBT!A68","v":2051},50.997262149212929,50.997262149212929,{"$f":"'OTHER ASSETS'!C66","v":0},{"$f":"'OTHER ASSETS'!D66","v":0},{"$f":"'OTHER ASSETS'!E66","v":0},{"$f":"'OTHER ASSETS'!F66","v":0},0,{"$f":"'OTHER ASSETS'!G66","v":0},{"$f":"'OTHER ASSETS'!H66","v":0},{"$f":"'OTHER ASSETS'!I66","v":0},{"$f":"'OTHER ASSETS'!J66","v":0},0]
[null,{"$f":"DEBT!A69","v":2052},51.997262149212929,51.997262149212929,{"$f":"'OTHER ASSETS'!C67","v":0},{"$f":"'OTHER ASSETS'!D67","v":0},{"$f":"'OTHER ASSETS'!E67","v":0},{"$f":"'OTHER ASSETS'!F67","v":0},0,{"$f":"'OTHER ASSETS'!G67","v":0},{"$f":"'OTHER ASSETS'!H67","v":0},{"$f":"'OTHER ASSETS'!I67","v":0},{"$f":"'OTHER ASSETS'!J67","v":0},0]
[null,{"$f":"DEBT!A70","v":2053},52.997262149212929,52.997262149212929,{"$f":"'OTHER ASSETS'!C68","v":0},{"$f":"'OTHER ASSETS'!D68","v":0},{"$f":"'OTHER ASSETS'!E68","v":0},{"$f":"'OTHER ASSETS'!F68","v":0},0,{"$f":"'OTHER ASSETS'!G68","v":0},{"$f":"'OTHER ASSETS'!H68","v":0},{"$f":"'OTHER ASSETS'!I68","v":0},{"$f":"'OTHER ASSETS'!J68","v":0},0]
[null,{"$f":"DEBT!A71","v":2054},53.997262149212929,53.997262149212929,{"$f":"'OTHER ASSETS'!C69","v":0},{"$f":"'OTHER ASSETS'!D69","v":0},{"$f":"'OTHER ASSETS'!E69","v":0},{"$f":"'OTHER ASSETS'!F69","v":0},0,{"$f":"'OTHER ASSETS'!G69","v":0},{"$f":"'OTHER ASSETS'!H69","v":0},{"$f":"'OTHER ASSETS'!I69","v":0},{"$f":"'OTHER ASSETS'!J69","v":0},0]
[null,{"$f":"DEBT!A72","v":2055},54.997262149212929,54.997262149212929,{"$f":"'OTHER ASSETS'!C70","v":0},{"$f":"'OTHER ASSETS'!D70","v":0},{"$f":"'OTHER ASSETS'!E70","v":0},{"$f":"'OTHER ASSETS'!F70","v":0},0,{"$f":"'OTHER ASSETS'!G70","v":0},{"$f":"'OTHER ASSETS'!H70","v":0},{"$f":"'OTHER ASSETS'!I70","v":0},{"$f":"'OTHER ASSETS'!J70","v":0},0]
[null,{"$f":"DEBT!A73","v":2056},55.997262149212929,55.997262149212929,{"$f":"'OTHER ASSETS'!C71","v":0},{"$f":"'OTHER ASSETS'!D71","v":0},{"$f":"'OTHER ASSETS'!E71","v":0},{"$f":"'OTHER ASSETS'!F71","v":0},0,{"$f":"'OTHER ASSETS'!G71","v":0},{"$f":"'OTHER ASSETS'!H71","v":0},{"$f":"'OTHER ASSETS'!I71","v":0},{"$f":"'OTHER ASSETS'!J71","v":0},0]
[null,{"$f":"DEBT!A74","v":2057},56.997262149212929,56.997262149212929,{"$f":"'OTHER ASSETS'!C72","v":0},{"$f":"'OTHER ASSETS'!D72","v":0},{"$f":"'OTHER ASSETS'!E72","v":0},{"$f":"'OTHER ASSETS'!F72","v":0},0,{"$f":"'OTHER ASSETS'!G72","v":0},{"$f":"'OTHER ASSETS'!H72","v":0},{"$f":"'OTHER ASSETS'!I72","v":0},{"$f":"'OTHER ASSETS'!J72","v":0},0]
[null,{"$f":"DEBT!A75","v":2058},57.997262149212929,57.997262149212929,{"$f":"'OTHER ASSETS'!C73","v":0},{"$f":"'OTHER ASSETS'!D73","v":0},{"$f":"'OTHER ASSETS'!E73","v":0},{"$f":"'OTHER ASSETS'!F73","v":0},0,{"$f":"'OTHER ASSETS'!G73","v":0},{"$f":"'OTHER ASSETS'!H73","v":0},{"$f":"'OTHER ASSETS'!I73","v":0},{"$f":"'OTHER ASSETS'!J73","v":0},0]
[null,{"$f":"DEBT!A76","v":2059},58.997262149212929,58.997262149212929,{"$f":"'OTHER ASSETS'!C74","v":0},{"$f":"'OTHER ASSETS'!D74","v":0},{"$f":"'OTHER ASSETS'!E74","v":0},{"$f":"'OTHER ASSETS'!F74","v":0},0,{"$f":"'OTHER ASSETS'!G74","v":0},{"$f":"'OTHER ASSETS'!H74","v":0},{"$f":"'OTHER ASSETS'!I74","v":0},{"$f":"'OTHER ASSETS'!J74","v":0},0]
[null,{"$f":"DEBT!A77","v":2060},59.997262149212929,59.997262149212929,{"$f":"'OTHER ASSETS'!C75","v":0},{"$f":"'OTHER ASSETS'!D75","v":0},{"$f":"'OTHER ASSETS'!E75","v":0},{"$f":"'OTHER ASSETS'!F75","v":0},0,{"$f":"'OTHER ASSETS'!G75","v":0},{"$f":"'OTHER ASSETS'!H75","v":0},{"$f":"'OTHER ASSETS'!I75","v":0},{"$f":"'OTHER ASSETS'!J75","v":0},0]
[null,{"$f":"DEBT!A78","v":2061},60.997262149212929,60.997262149212929,{"$f":"'OTHER ASSETS'!C76","v":0},{"$f":"'OTHER ASSETS'!D76","v":0},{"$f":"'OTHER ASSETS'!E76","v":0},{"$f":"'OTHER ASSETS'!F76","v":0},0,{"$f":"'OTHER ASSETS'!G76","v":0},{"$f":"'OTHER ASSETS'!H76","v":0},{"$f":"'OTHER ASSETS'!I76","v":0},{"$f":"'OTHER ASSETS'!J76","v":0},0]
[null,{"$f":"DEBT!A79","v":2062},61.997262149212929,61.997262149212929,{"$f":"'OTHER ASSETS'!C77","v":0},{"$f":"'OTHER ASSETS'!D77","v":0},{"$f":"'OTHER ASSETS'!E77","v":0},{"$f":"'OTHER ASSETS'!F77","v":0},0,{"$f":"'OTHER ASSETS'!G77","v":0},{"$f":"'OTHER ASSETS'!H77","v":0},{"$f":"'OTHER ASSETS'!I77","v":0},{"$f":"'OTHER ASSETS'!J77","v":0},0]
[null,{"$f":"DEBT!A80","v":2063},62.997262149212929,62.997262149212929,{"$f":"'OTHER ASSETS'!C78","v":0},{"$f":"'OTHER ASSETS'!D78","v":0},{"$f":"'OTHER ASSETS'!E78","v":0},{"$f":"'OTHER ASSETS'!F78","v":0},0,{"$f":"'OTHER ASSETS'!G78","v":0},{"$f":"'OTHER ASSETS'!H78","v":0},{"$f":"'OTHER ASSETS'!I78","v":0},{"$f":"'OTHER ASSETS'!J78","v":0},0]
[null,{"$f":"DEBT!A81","v":2064},63.997262149212929,63.997262149212929,{"$f":"'OTHER ASSETS'!C79","v":0},{"$f":"'OTHER ASSETS'!D79","v":0},{"$f":"'OTHER ASSETS'!E79","v":0},{"$f":"'OTHER ASSETS'!F79","v":0},0,{"$f":"'OTHER ASSETS'!G79","v":0},{"$f":"'OTHER ASSETS'!H79","v":0},{"$f":"'OTHER ASSETS'!I79","v":0},{"$f":"'OTHER ASSETS'!J79","v":0},0]
[null,{"$f":"DEBT!A82","v":2065},{"$f":"(C60+1)","v":64.997262149212929},64.997262149212929,{"$f":"'OTHER ASSETS'!C80","v":0},{"$f":"'OTHER ASSETS'!D80","v":0},{"$f":"'OTHER ASSETS'!E80","v":0},{"$f":"'OTHER ASSETS'!F80","v":0},0,{"$f":"'OTHER ASSETS'!G80","v":0},{"$f":"'OTHER ASSETS'!H80","v":0},{"$f":"'OTHER ASSETS'!I80","v":0},{"$f":"'OTHER ASSETS'!J80","v":0},0]
[null,{"$f":"DEBT!A83","v":2066},65.997262149212929,65.997262149212929,{"$f":"'OTHER ASSETS'!C81","v":0},{"$f":"'OTHER ASSETS'!D81","v":0},{"$f":"'OTHER ASSETS'!E81","v":0},{"$f":"'OTHER ASSETS'!F81","v":0},0,{"$f":"'OTHER ASSETS'!G81","v":0},{"$f":"'OTHER ASSETS'!H81","v":0},{"$f":"'OTHER ASSETS'!I81","v":0},{"$f":"'OTHER ASSETS'!J81","v":0},0]
[null,{"$f":"DEBT!A84","v":2067},66.997262149212929,66.997262149212929,{"$f":"'OTHER ASSETS'!C82","v":0},{"$f":"'OTHER ASSETS'!D82","v":0},{"$f":"'OTHER ASSETS'!E82","v":0},{"$f":"'OTHER ASSETS'!F82","v":0},0,{"$f":"'OTHER ASSETS'!G82","v":0},{"$f":"'OTHER ASSETS'!H82","v":0},{"$f":"'OTHER ASSETS'!I82","v":0},{"$f":"'OTHER ASSETS'!J82","v":0},0]
[null,{"$f":"DEBT!A85","v":2068},67.997262149212929,67.997262149212929,{"$f":"'OTHER ASSETS'!C83","v":0},{"$f":"'OTHER ASSETS'!D83","v":0},{"$f":"'OTHER ASSETS'!E83","v":0},{"$f":"'OTHER ASSETS'!F83","v":0},0,{"$f":"'OTHER ASSETS'!G83","v":0},{"$f":"'OTHER ASSETS'!H83","v":0},{"$f":"'OTHER ASSETS'!I83","v":0},{"$f":"'OTHER ASSETS'!J83","v":0},0]
[null,{"$f":"DEBT!A86","v":2069},68.997262149212929,68.997262149212929,{"$f":"'OTHER ASSETS'!C84","v":0},{"$f":"'OTHER ASSETS'!D84","v":0},{"$f":"'OTHER ASSETS'!E84","v":0},{"$f":"'OTHER ASSETS'!F84","v":0},0,{"$f":"'OTHER ASSETS'!G84","v":0},{"$f":"'OTHER ASSETS'!H84","v":0},{"$f":"'OTHER ASSETS'!I84","v":0},{"$f":"'OTHER ASSETS'!J84","v":0},0]
[null,{"$f":"DEBT!A87","v":2070},69.997262149212929,69.997262149212929,{"$f":"'OTHER ASSETS'!C85","v":0},{"$f":"'OTHER ASSETS'!D85","v":0},{"$f":"'OTHER ASSETS'!E85","v":0},{"$f":"'OTHER ASSETS'!F85","v":0},0,{"$f":"'OTHER ASSETS'!G85","v":0},{"$f":"'OTHER ASSETS'!H85","v":0},{"$f":"'OTHER ASSETS'!I85","v":0},{"$f":"'OTHER ASSETS'!J85","v":0},0]
[null,{"$f":"DEBT!A88","v":2071},70.997262149212929,70.997262149212929,{"$f":"'OTHER ASSETS'!C86","v":0},{"$f":"'OTHER ASSETS'!D86","v":0},{"$f":"'OTHER ASSETS'!E86","v":0},{"$f":"'OTHER ASSETS'!F86","v":0},0,{"$f":"'OTHER ASSETS'!G86","v":0},{"$f":"'OTHER ASSETS'!H86","v":0},{"$f":"'OTHER ASSETS'!I86","v":0},{"$f":"'OTHER ASSETS'!J86","v":0},0]
[null,{"$f":"DEBT!A89","v":2072},71.997262149212929,71.997262149212929,{"$f":"'OTHER ASSETS'!C87","v":0},{"$f":"'OTHER ASSETS'!D87","v":0},{"$f":"'OTHER ASSETS'!E87","v":0},{"$f":"'OTHER ASSETS'!F87","v":0},0,{"$f":"'OTHER ASSETS'!G87","v":0},{"$f":"'OTHER ASSETS'!H87","v":0},{"$f":"'OTHER ASSETS'!I87","v":0},{"$f":"'OTHER ASSETS'!J87","v":0},0]
[null,{"$f":"DEBT!A90","v":2073},72.997262149212929,72.997262149212929,{"$f":"'OTHER ASSETS'!C88","v":0},{"$f":"'OTHER ASSETS'!D88","v":0},{"$f":"'OTHER ASSETS'!E88","v":0},{"$f":"'OTHER ASSETS'!F88","v":0},0,{"$f":"'OTHER ASSETS'!G88","v":0},{"$f":"'OTHER ASSETS'!H88","v":0},{"$f":"'OTHER ASSETS'!I88","v":0},{"$f":"'OTHER ASSETS'!J88","v":0},0]
[null,{"$f":"DEBT!A91","v":2074},73.997262149212929,73.997262149212929,{"$f":"'OTHER ASSETS'!C89","v":0},{"$f":"'OTHER ASSETS'!D89","v":0},{"$f":"'OTHER ASSETS'!E89","v":0},{"$f":"'OTHER ASSETS'!F89","v":0},0,{"$f":"'OTHER ASSETS'!G89","v":0},{"$f":"'OTHER ASSETS'!H89","v":0},{"$f":"'OTHER ASSETS'!I89","v":0},{"$f":"'OTHER ASSETS'!J89","v":0},0]
[null,{"$f":"DEBT!A92","v":2075},74.997262149212929,74.997262149212929,{"$f":"'OTHER ASSETS'!C90","v":0},{"$f":"'OTHER ASSETS'!D90","v":0},{"$f":"'OTHER ASSETS'!E90","v":0},{"$f":"'OTHER ASSETS'!F90","v":0},0,{"$f":"'OTHER ASSETS'!G90","v":0},{"$f":"'OTHER ASSETS'!H90","v":0},{"$f":"'OTHER ASSETS'!I90","v":0},{"$f":"'OTHER ASSETS'!J90","v":0},0]
[null,null,75.997262149212929,75.997262149212929]

{"sheet":"Debt Details","index":20,"n_rows":72,"n_cols":13,"rows_kept":72,"cut":false,"hidden":false,"merged":[[5,1,7,5],[8,2,8,3]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,{"$f":"INVESTMENTS!L48","v":0}]
[null,"Expected Return"]
[null,"DEBT DETAILS - YEAR END BALANCES"]
[]
[]
[null,"Year","AGE    (year end) Person1 Person2",null,{"$f":"DEBT!E7","v":"A"},{"$f":"DEBT!J7","v":"B"},{"$f":"DEBT!O7","v":"C"},{"$f":"DEBT!T7","v":"D"},{"$f":"DEBT!Y7","v":"E"},{"$f":"DEBT!AD7","v":"F"},{"$f":"DEBT!AI7","v":"G"},{"$f":"DEBT!AN7","v":"H"},"TOTAL"]
[]
[null,{"$f":"DEBT!A32","v":2015},{"$f":"(C12-1)","v":14.997262149212929},{"$f":"(D12-1)","v":14.997262149212929},{"$f":"DEBT!E32","v":0},{"$f":"DEBT!J32","v":0},{"$f":"DEBT!O32","v":0},{"$f":"DEBT!T32","v":0},{"$f":"DEBT!Y32","v":0},{"$f":"DEBT!AD32","v":0},{"$f":"DEBT!AI32","v":0},{"$f":"DEBT!AN32","v":0},{"$f":"DEBT!C32","v":0}]
[null,{"$f":"DEBT!A33","v":2016},{"$f":"'GENERAL ASSUMPTIONS'!C27","v":15.997262149212929},{"$f":"'GENERAL ASSUMPTIONS'!C28","v":15.997262149212929},{"$f":"DEBT!E33","v":0},{"$f":"DEBT!J33","v":0},{"$f":"DEBT!O33","v":0},{"$f":"DEBT!T33","v":0},{"$f":"DEBT!Y33","v":0},{"$f":"DEBT!AD33","v":0},{"$f":"DEBT!AI33","v":0},{"$f":"DEBT!AN33","v":0},{"$f":"DEBT!C33","v":0}]
[null,{"$f":"DEBT!A34","v":2017},{"$f":"(C12+1)","v":16.997262149212929},16.997262149212929,{"$f":"DEBT!E34","v":0},{"$f":"DEBT!J34","v":0},{"$f":"DEBT!O34","v":0},{"$f":"DEBT!T34","v":0},{"$f":"DEBT!Y34","v":0},{"$f":"DEBT!AD34","v":0},{"$f":"DEBT!AI34","v":0},{"$f":"DEBT!AN34","v":0},{"$f":"DEBT!C34","v":0}]
[null,{"$f":"DEBT!A35","v":2018},17.997262149212929,17.997262149212929,{"$f":"DEBT!E35","v":0},{"$f":"DEBT!J35","v":0},{"$f":"DEBT!O35","v":0},{"$f":"DEBT!T35","v":0},{"$f":"DEBT!Y35","v":0},{"$f":"DEBT!AD35","v":0},{"$f":"DEBT!AI35","v":0},{"$f":"DEBT!AN35","v":0},{"$f":"DEBT!C35","v":0}]
[null,{"$f":"DEBT!A36","v":2019},18.997262149212929,18.997262149212929,{"$f":"DEBT!E36","v":0},{"$f":"DEBT!J36","v":0},{"$f":"DEBT!O36","v":0},{"$f":"DEBT!T36","v":0},{"$f":"DEBT!Y36","v":0},{"$f":"DEBT!AD36","v":0},{"$f":"DEBT!AI36","v":0},{"$f":"DEBT!AN36","v":0},{"$f":"DEBT!C36","v":0}]
[null,{"$f":"DEBT!A37","v":2020},19.997262149212929,19.997262149212929,{"$f":"DEBT!E37","v":0},{"$f":"DEBT!J37","v":0},{"$f":"DEBT!O37","v":0},{"$f":"DEBT!T37","v":0},{"$f":"DEBT!Y37","v":0},{"$f":"DEBT!AD37","v":0},{"$f":"DEBT!AI37","v":0},{"$f":"DEBT!AN37","v":0},{"$f":"DEBT!C37","v":0}]
[null,{"$f":"DEBT!A38","v":2021},20.997262149212929,20.997262149212929,{"$f":"DEBT!E38","v":0},{"$f":"DEBT!J38","v":0},{"$f":"DEBT!O38","v":0},{"$f":"DEBT!T38","v":0},{"$f":"DEBT!Y38","v":0},{"$f":"DEBT!AD38","v":0},{"$f":"DEBT!AI38","v":0},{"$f":"DEBT!AN38","v":0},{"$f":"DEBT!C38","v":0}]
[null,{"$f":"DEBT!A39","v":2022},21.997262149212929,21.997262149212929,{"$f":"DEBT!E39","v":0},{"$f":"DEBT!J39","v":0},{"$f":"DEBT!O39","v":0},{"$f":"DEBT!T39","v":0},{"$f":"DEBT!Y39","v":0},{"$f":"DEBT!AD39","v":0},{"$f":"DEBT!AI39","v":0},{"$f":"DEBT!AN39","v":0},{"$f":"DEBT!C39","v":0}]
[null,{"$f":"DEBT!A40","v":2023},22.997262149212929,22.997262149212929,{"$f":"DEBT!E40","v":0},{"$f":"DEBT!J40","v":0},{"$f":"DEBT!O40","v":0},{"$f":"DEBT!T40","v":0},{"$f":"DEBT!Y40","v":0},{"$f":"DEBT!AD40","v":0},{"$f":"DEBT!AI40","v":0},{"$f":"DEBT!AN40","v":0},{"$f":"DEBT!C40","v":0}]
[null,{"$f":"DEBT!A41","v":2024},23.997262149212929,23.997262149212929,{"$f":"DEBT!E41","v":0},{"$f":"DEBT!J41","v":0},{"$f":"DEBT!O41","v":0},{"$f":"DEBT!T41","v":0},{"$f":"DEBT!Y41","v":0},{"$f":"DEBT!AD41","v":0},{"$f":"DEBT!AI41","v":0},{"$f":"DEBT!AN41","v":0},{"$f":"DEBT!C41","v":0}]
[null,{"$f":"DEBT!A42","v":2025},24.997262149212929,24.997262149212929,{"$f":"DEBT!E42","v":0},{"$f":"DEBT!J42","v":0},{"$f":"DEBT!O42","v":0},{"$f":"DEBT!T42","v":0},{"$f":"DEBT!Y42","v":0},{"$f":"DEBT!AD42","v":0},{"$f":"DEBT!AI42","v":0},{"$f":"DEBT!AN42","v":0},{"$f":"DEBT!C42","v":0}]
[null,{"$f":"DEBT!A43","v":2026},25.997262149212929,25.997262149212929,{"$f":"DEBT!E43","v":0},{"$f":"DEBT!J43","v":0},{"$f":"DEBT!O43","v":0},{"$f":"DEBT!T43","v":0},{"$f":"DEBT!Y43","v":0},{"$f":"DEBT!AD43","v":0},{"$f":"DEBT!AI43","v":0},{"$f":"DEBT!AN43","v":0},{"$f":"DEBT!C43","v":0}]
[null,{"$f":"DEBT!A44","v":2027},26.997262149212929,26.997262149212929,{"$f":"DEBT!E44","v":0},{"$f":"DEBT!J44","v":0},{"$f":"DEBT!O44","v":0},{"$f":"DEBT!T44","v":0},{"$f":"DEBT!Y44","v":0},{"$f":"DEBT!AD44","v":0},{"$f":"DEBT!AI44","v":0},{"$f":"DEBT!AN44","v":0},{"$f":"DEBT!C44","v":0}]
[null,{"$f":"DEBT!A45","v":2028},27.997262149212929,27.997262149212929,{"$f":"DEBT!E45","v":0},{"$f":"DEBT!J45","v":0},{"$f":"DEBT!O45","v":0},{"$f":"DEBT!T45","v":0},{"$f":"DEBT!Y45","v":0},{"$f":"DEBT!AD45","v":0},{"$f":"DEBT!AI45","v":0},{"$f":"DEBT!AN45","v":0},{"$f":"DEBT!C45","v":0}]
[null,{"$f":"DEBT!A46","v":2029},28.997262149212929,28.997262149212929,{"$f":"DEBT!E46","v":0},{"$f":"DEBT!J46","v":0},{"$f":"DEBT!O46","v":0},{"$f":"DEBT!T46","v":0},{"$f":"DEBT!Y46","v":0},{"$f":"DEBT!AD46","v":0},{"$f":"DEBT!AI46","v":0},{"$f":"DEBT!AN46","v":0},{"$f":"DEBT!C46","v":0}]
[null,{"$f":"DEBT!A47","v":2030},29.997262149212929,29.997262149212929,{"$f":"DEBT!E47","v":0},{"$f":"DEBT!J47","v":0},{"$f":"DEBT!O47","v":0},{"$f":"DEBT!T47","v":0},{"$f":"DEBT!Y47","v":0},{"$f":"DEBT!AD47","v":0},{"$f":"DEBT!AI47","v":0},{"$f":"DEBT!AN47","v":0},{"$f":"DEBT!C47","v":0}]
[null,{"$f":"DEBT!A48","v":2031},30.997262149212929,30.997262149212929,{"$f":"DEBT!E48","v":0},{"$f":"DEBT!J48","v":0},{"$f":"DEBT!O48","v":0},{"$f":"DEBT!T48","v":0},{"$f":"DEBT!Y48","v":0},{"$f":"DEBT!AD48","v":0},{"$f":"DEBT!AI48","v":0},{"$f":"DEBT!AN48","v":0},{"$f":"DEBT!C48","v":0}]
[null,{"$f":"DEBT!A49","v":2032},31.997262149212929,31.997262149212929,{"$f":"DEBT!E49","v":0},{"$f":"DEBT!J49","v":0},{"$f":"DEBT!O49","v":0},{"$f":"DEBT!T49","v":0},{"$f":"DEBT!Y49","v":0},{"$f":"DEBT!AD49","v":0},{"$f":"DEBT!AI49","v":0},{"$f":"DEBT!AN49","v":0},{"$f":"DEBT!C49","v":0}]
[null,{"$f":"DEBT!A50","v":2033},{"$f":"(C28+1)","v":32.997262149212929},32.997262149212929,{"$f":"DEBT!E50","v":0},{"$f":"DEBT!J50","v":0},{"$f":"DEBT!O50","v":0},{"$f":"DEBT!T50","v":0},{"$f":"DEBT!Y50","v":0},{"$f":"DEBT!AD50","v":0},{"$f":"DEBT!AI50","v":0},{"$f":"DEBT!AN50","v":0},{"$f":"DEBT!C50","v":0}]
[null,{"$f":"DEBT!A51","v":2034},33.997262149212929,33.997262149212929,{"$f":"DEBT!E51","v":0},{"$f":"DEBT!J51","v":0},{"$f":"DEBT!O51","v":0},{"$f":"DEBT!T51","v":0},{"$f":"DEBT!Y51","v":0},{"$f":"DEBT!AD51","v":0},{"$f":"DEBT!AI51","v":0},{"$f":"DEBT!AN51","v":0},{"$f":"DEBT!C51","v":0}]
[null,{"$f":"DEBT!A52","v":2035},34.997262149212929,34.997262149212929,{"$f":"DEBT!E52","v":0},{"$f":"DEBT!J52","v":0},{"$f":"DEBT!O52","v":0},{"$f":"DEBT!T52","v":0},{"$f":"DEBT!Y52","v":0},{"$f":"DEBT!AD52","v":0},{"$f":"DEBT!AI52","v":0},{"$f":"DEBT!AN52","v":0},{"$f":"DEBT!C52","v":0}]
[null,{"$f":"DEBT!A53","v":2036},35.997262149212929,35.997262149212929,{"$f":"DEBT!E53","v":0},{"$f":"DEBT!J53","v":0},{"$f":"DEBT!O53","v":0},{"$f":"DEBT!T53","v":0},{"$f":"DEBT!Y53","v":0},{"$f":"DEBT!AD53","v":0},{"$f":"DEBT!AI53","v":0},{"$f":"DEBT!AN53","v":0},{"$f":"DEBT!C53","v":0}]
[null,{"$f":"DEBT!A54","v":2037},36.997262149212929,36.997262149212929,{"$f":"DEBT!E54","v":0},{"$f":"DEBT!J54","v":0},{"$f":"DEBT!O54","v":0},{"$f":"DEBT!T54","v":0},{"$f":"DEBT!Y54","v":0},{"$f":"DEBT!AD54","v":0},{"$f":"DEBT!AI54","v":0},{"$f":"DEBT!AN54","v":0},{"$f":"DEBT!C54","v":0}]
[null,{"$f":"DEBT!A55","v":2038},37.997262149212929,37.997262149212929,{"$f":"DEBT!E55","v":0},{"$f":"DEBT!J55","v":0},{"$f":"DEBT!O55","v":0},{"$f":"DEBT!T55","v":0},{"$f":"DEBT!Y55","v":0},{"$f":"DEBT!AD55","v":0},{"$f":"DEBT!AI55","v":0},{"$f":"DEBT!AN55","v":0},{"$f":"DEBT!C55","v":0}]
[null,{"$f":"DEBT!A56","v":2039},38.997262149212929,38.997262149212929,{"$f":"DEBT!E56","v":0},{"$f":"DEBT!J56","v":0},{"$f":"DEBT!O56","v":0},{"$f":"DEBT!T56","v":0},{"$f":"DEBT!Y56","v":0},{"$f":"DEBT!AD56","v":0},{"$f":"DEBT!AI56","v":0},{"$f":"DEBT!AN56","v":0},{"$f":"DEBT!C56","v":0}]
[null,{"$f":"DEBT!A57","v":2040},39.997262149212929,39.997262149212929,{"$f":"DEBT!E57","v":0},{"$f":"DEBT!J57","v":0},{"$f":"DEBT!O57","v":0},{"$f":"DEBT!T57","v":0},{"$f":"DEBT!Y57","v":0},{"$f":"DEBT!AD57","v":0},{"$f":"DEBT!AI57","v":0},{"$f":"DEBT!AN57","v":0},{"$f":"DEBT!C57","v":0}]
[null,{"$f":"DEBT!A58","v":2041},40.997262149212929,40.997262149212929,{"$f":"DEBT!E58","v":0},{"$f":"DEBT!J58","v":0},{"$f":"DEBT!O58","v":0},{"$f":"DEBT!T58","v":0},{"$f":"DEBT!Y58","v":0},{"$f":"DEBT!AD58","v":0},{"$f":"DEBT!AI58","v":0},{"$f":"DEBT!AN58","v":0},{"$f":"DEBT!C58","v":0}]
[null,{"$f":"DEBT!A59","v":2042},41.997262149212929,41.997262149212929,{"$f":"DEBT!E59","v":0},{"$f":"DEBT!J59","v":0},{"$f":"DEBT!O59","v":0},{"$f":"DEBT!T59","v":0},{"$f":"DEBT!Y59","v":0},{"$f":"DEBT!AD59","v":0},{"$f":"DEBT!AI59","v":0},{"$f":"DEBT!AN59","v":0},{"$f":"DEBT!C59","v":0}]
[null,{"$f":"DEBT!A60","v":2043},42.997262149212929,42.997262149212929,{"$f":"DEBT!E60","v":0},{"$f":"DEBT!J60","v":0},{"$f":"DEBT!O60","v":0},{"$f":"DEBT!T60","v":0},{"$f":"DEBT!Y60","v":0},{"$f":"DEBT!AD60","v":0},{"$f":"DEBT!AI60","v":0},{"$f":"DEBT!AN60","v":0},{"$f":"DEBT!C60","v":0}]
[null,{"$f":"DEBT!A61","v":2044},43.997262149212929,43.997262149212929,{"$f":"DEBT!E61","v":0},{"$f":"DEBT!J61","v":0},{"$f":"DEBT!O61","v":0},{"$f":"DEBT!T61","v":0},{"$f":"DEBT!Y61","v":0},{"$f":"DEBT!AD61","v":0},{"$f":"DEBT!AI61","v":0},{"$f":"DEBT!AN61","v":0},{"$f":"DEBT!C61","v":0}]
[null,{"$f":"DEBT!A62","v":2045},44.997262149212929,44.997262149212929,{"$f":"DEBT!E62","v":0},{"$f":"DEBT!J62","v":0},{"$f":"DEBT!O62","v":0},{"$f":"DEBT!T62","v":0},{"$f":"DEBT!Y62","v":0},{"$f":"DEBT!AD62","v":0},{"$f":"DEBT!AI62","v":0},{"$f":"DEBT!AN62","v":0},{"$f":"DEBT!C62","v":0}]
[null,{"$f":"DEBT!A63","v":2046},45.997262149212929,45.997262149212929,{"$f":"DEBT!E63","v":0},{"$f":"DEBT!J63","v":0},{"$f":"DEBT!O63","v":0},{"$f":"DEBT!T63","v":0},{"$f":"DEBT!Y63","v":0},{"$f":"DEBT!AD63","v":0},{"$f":"DEBT!AI63","v":0},{"$f":"DEBT!AN63","v":0},{"$f":"DEBT!C63","v":0}]
[null,{"$f":"DEBT!A64","v":2047},46.997262149212929,46.997262149212929,{"$f":"DEBT!E64","v":0},{"$f":"DEBT!J64","v":0},{"$f":"DEBT!O64","v":0},{"$f":"DEBT!T64","v":0},{"$f":"DEBT!Y64","v":0},{"$f":"DEBT!AD64","v":0},{"$f":"DEBT!AI64","v":0},{"$f":"DEBT!AN64","v":0},{"$f":"DEBT!C64","v":0}]
[null,{"$f":"DEBT!A65","v":2048},47.997262149212929,47.997262149212929,{"$f":"DEBT!E65","v":0},{"$f":"DEBT!J65","v":0},{"$f":"DEBT!O65","v":0},{"$f":"DEBT!T65","v":0},{"$f":"DEBT!Y65","v":0},{"$f":"DEBT!AD65","v":0},{"$f":"DEBT!AI65","v":0},{"$f":"DEBT!AN65","v":0},{"$f":"DEBT!C65","v":0}]
[null,{"$f":"DEBT!A66","v":2049},{"$f":"(C44+1)","v":48.997262149212929},48.997262149212929,{"$f":"DEBT!E66","v":0},{"$f":"DEBT!J66","v":0},{"$f":"DEBT!O66","v":0},{"$f":"DEBT!T66","v":0},{"$f":"DEBT!Y66","v":0},{"$f":"DEBT!AD66","v":0},{"$f":"DEBT!AI66","v":0},{"$f":"DEBT!AN66","v":0},{"$f":"DEBT!C66","v":0}]
[null,{"$f":"DEBT!A67","v":2050},49.997262149212929,49.997262149212929,{"$f":"DEBT!E67","v":0},{"$f":"DEBT!J67","v":0},{"$f":"DEBT!O67","v":0},{"$f":"DEBT!T67","v":0},{"$f":"DEBT!Y67","v":0},{"$f":"DEBT!AD67","v":0},{"$f":"DEBT!AI67","v":0},{"$f":"DEBT!AN67","v":0},{"$f":"DEBT!C67","v":0}]
[null,{"$f":"DEBT!A68","v":2051},50.997262149212929,50.997262149212929,{"$f":"DEBT!E68","v":0},{"$f":"DEBT!J68","v":0},{"$f":"DEBT!O68","v":0},{"$f":"DEBT!T68","v":0},{"$f":"DEBT!Y68","v":0},{"$f":"DEBT!AD68","v":0},{"$f":"DEBT!AI68","v":0},{"$f":"DEBT!AN68","v":0},{"$f":"DEBT!C68","v":0}]
[null,{"$f":"DEBT!A69","v":2052},51.997262149212929,51.997262149212929,{"$f":"DEBT!E69","v":0},{"$f":"DEBT!J69","v":0},{"$f":"DEBT!O69","v":0},{"$f":"DEBT!T69","v":0},{"$f":"DEBT!Y69","v":0},{"$f":"DEBT!AD69","v":0},{"$f":"DEBT!AI69","v":0},{"$f":"DEBT!AN69","v":0},{"$f":"DEBT!C69","v":0}]
[null,{"$f":"DEBT!A70","v":2053},52.997262149212929,52.997262149212929,{"$f":"DEBT!E70","v":0},{"$f":"DEBT!J70","v":0},{"$f":"DEBT!O70","v":0},{"$f":"DEBT!T70","v":0},{"$f":"DEBT!Y70","v":0},{"$f":"DEBT!AD70","v":0},{"$f":"DEBT!AI70","v":0},{"$f":"DEBT!AN70","v":0},{"$f":"DEBT!C70","v":0}]
[null,{"$f":"DEBT!A71","v":2054},53.997262149212929,53.997262149212929,{"$f":"DEBT!E71","v":0},{"$f":"DEBT!J71","v":0},{"$f":"DEBT!O71","v":0},{"$f":"DEBT!T71","v":0},{"$f":"DEBT!Y71","v":0},{"$f":"DEBT!AD71","v":0},{"$f":"DEBT!AI71","v":0},{"$f":"DEBT!AN71","v":0},{"$f":"DEBT!C71","v":0}]
[null,{"$f":"DEBT!A72","v":2055},54.997262149212929,54.997262149212929,{"$f":"DEBT!E72","v":0},{"$f":"DEBT!J72","v":0},{"$f":"DEBT!O72","v":0},{"$f":"DEBT!T72","v":0},{"$f":"DEBT!Y72","v":0},{"$f":"DEBT!AD72","v":0},{"$f":"DEBT!AI72","v":0},{"$f":"DEBT!AN72","v":0},{"$f":"DEBT!C72","v":0}]
[null,{"$f":"DEBT!A73","v":2056},55.997262149212929,55.997262149212929,{"$f":"DEBT!E73","v":0},{"$f":"DEBT!J73","v":0},{"$f":"DEBT!O73","v":0},{"$f":"DEBT!T73","v":0},{"$f":"DEBT!Y73","v":0},{"$f":"DEBT!AD73","v":0},{"$f":"DEBT!AI73","v":0},{"$f":"DEBT!AN73","v":0},{"$f":"DEBT!C73","v":0}]
[null,{"$f":"DEBT!A74","v":2057},56.997262149212929,56.997262149212929,{"$f":"DEBT!E74","v":0},{"$f":"DEBT!J74","v":0},{"$f":"DEBT!O74","v":0},{"$f":"DEBT!T74","v":0},{"$f":"DEBT!Y74","v":0},{"$f":"DEBT!AD74","v":0},{"$f":"DEBT!AI74","v":0},{"$f":"DEBT!AN74","v":0},{"$f":"DEBT!C74","v":0}]
[null,{"$f":"DEBT!A75","v":2058},57.997262149212929,57.997262149212929,{"$f":"DEBT!E75","v":0},{"$f":"DEBT!J75","v":0},{"$f":"DEBT!O75","v":0},{"$f":"DEBT!T75","v":0},{"$f":"DEBT!Y75","v":0},{"$f":"DEBT!AD75","v":0},{"$f":"DEBT!AI75","v":0},{"$f":"DEBT!AN75","v":0},{"$f":"DEBT!C75","v":0}]
[null,{"$f":"DEBT!A76","v":2059},58.997262149212929,58.997262149212929,{"$f":"DEBT!E76","v":0},{"$f":"DEBT!J76","v":0},{"$f":"DEBT!O76","v":0},{"$f":"DEBT!T76","v":0},{"$f":"DEBT!Y76","v":0},{"$f":"DEBT!AD76","v":0},{"$f":"DEBT!AI76","v":0},{"$f":"DEBT!AN76","v":0},{"$f":"DEBT!C76","v":0}]
[null,{"$f":"DEBT!A77","v":2060},59.997262149212929,59.997262149212929,{"$f":"DEBT!E77","v":0},{"$f":"DEBT!J77","v":0},{"$f":"DEBT!O77","v":0},{"$f":"DEBT!T77","v":0},{"$f":"DEBT!Y77","v":0},{"$f":"DEBT!AD77","v":0},{"$f":"DEBT!AI77","v":0},{"$f":"DEBT!AN77","v":0},{"$f":"DEBT!C77","v":0}]
[null,{"$f":"DEBT!A78","v":2061},60.997262149212929,60.997262149212929,{"$f":"DEBT!E78","v":0},{"$f":"DEBT!J78","v":0},{"$f":"DEBT!O78","v":0},{"$f":"DEBT!T78","v":0},{"$f":"DEBT!Y78","v":0},{"$f":"DEBT!AD78","v":0},{"$f":"DEBT!AI78","v":0},{"$f":"DEBT!AN78","v":0},{"$f":"DEBT!C78","v":0}]
[null,{"$f":"DEBT!A79","v":2062},61.997262149212929,61.997262149212929,{"$f":"DEBT!E79","v":0},{"$f":"DEBT!J79","v":0},{"$f":"DEBT!O79","v":0},{"$f":"DEBT!T79","v":0},{"$f":"DEBT!Y79","v":0},{"$f":"DEBT!AD79","v":0},{"$f":"DEBT!AI79","v":0},{"$f":"DEBT!AN79","v":0},{"$f":"DEBT!C79","v":0}]
[null,{"$f":"DEBT!A80","v":2063},62.997262149212929,62.997262149212929,{"$f":"DEBT!E80","v":0},{"$f":"DEBT!J80","v":0},{"$f":"DEBT!O80","v":0},{"$f":"DEBT!T80","v":0},{"$f":"DEBT!Y80","v":0},{"$f":"DEBT!AD80","v":0},{"$f":"DEBT!AI80","v":0},{"$f":"DEBT!AN80","v":0},{"$f":"DEBT!C80","v":0}]
[null,{"$f":"DEBT!A81","v":2064},63.997262149212929,63.997262149212929,{"$f":"DEBT!E81","v":0},{"$f":"DEBT!J81","v":0},{"$f":"DEBT!O81","v":0},{"$f":"DEBT!T81","v":0},{"$f":"DEBT!Y81","v":0},{"$f":"DEBT!AD81","v":0},{"$f":"DEBT!AI81","v":0},{"$f":"DEBT!AN81","v":0},{"$f":"DEBT!C81","v":0}]
[null,{"$f":"DEBT!A82","v":2065},{"$f":"(C60+1)","v":64.997262149212929},64.997262149212929,{"$f":"DEBT!E82","v":0},{"$f":"DEBT!J82","v":0},{"$f":"DEBT!O82","v":0},{"$f":"DEBT!T82","v":0},{"$f":"DEBT!Y82","v":0},{"$f":"DEBT!AD82","v":0},{"$f":"DEBT!AI82","v":0},{"$f":"DEBT!AN82","v":0},{"$f":"DEBT!C82","v":0}]
[null,{"$f":"DEBT!A83","v":2066},65.997262149212929,65.997262149212929,{"$f":"DEBT!E83","v":0},{"$f":"DEBT!J83","v":0},{"$f":"DEBT!O83","v":0},{"$f":"DEBT!T83","v":0},{"$f":"DEBT!Y83","v":0},{"$f":"DEBT!AD83","v":0},{"$f":"DEBT!AI83","v":0},{"$f":"DEBT!AN83","v":0},{"$f":"DEBT!C83","v":0}]
[null,{"$f":"DEBT!A84","v":2067},66.997262149212929,66.997262149212929,{"$f":"DEBT!E84","v":0},{"$f":"DEBT!J84","v":0},{"$f":"DEBT!O84","v":0},{"$f":"DEBT!T84","v":0},{"$f":"DEBT!Y84","v":0},{"$f":"DEBT!AD84","v":0},{"$f":"DEBT!AI84","v":0},{"$f":"DEBT!AN84","v":0},{"$f":"DEBT!C84","v":0}]
[null,{"$f":"DEBT!A85","v":2068},67.997262149212929,67.997262149212929,{"$f":"DEBT!E85","v":0},{"$f":"DEBT!J85","v":0},{"$f":"DEBT!O85","v":0},{"$f":"DEBT!T85","v":0},{"$f":"DEBT!Y85","v":0},{"$f":"DEBT!AD85","v":0},{"$f":"DEBT!AI85","v":0},{"$f":"DEBT!AN85","v":0},{"$f":"DEBT!C85","v":0}]
[null,{"$f":"DEBT!A86","v":2069},68.997262149212929,68.997262149212929,{"$f":"DEBT!E86","v":0},{"$f":"DEBT!J86","v":0},{"$f":"DEBT!O86","v":0},{"$f":"DEBT!T86","v":0},{"$f":"DEBT!Y86","v":0},{"$f":"DEBT!AD86","v":0},{"$f":"DEBT!AI86","v":0},{"$f":"DEBT!AN86","v":0},{"$f":"DEBT!C86","v":0}]
[null,{"$f":"DEBT!A87","v":2070},69.997262149212929,69.997262149212929,{"$f":"DEBT!E87","v":0},{"$f":"DEBT!J87","v":0},{"$f":"DEBT!O87","v":0},{"$f":"DEBT!T87","v":0},{"$f":"DEBT!Y87","v":0},{"$f":"DEBT!AD87","v":0},{"$f":"DEBT!AI87","v":0},{"$f":"DEBT!AN87","v":0},{"$f":"DEBT!C87","v":0}]
[null,{"$f":"DEBT!A88","v":2071},70.997262149212929,70.997262149212929,{"$f":"DEBT!E88","v":0},{"$f":"DEBT!J88","v":0},{"$f":"DEBT!O88","v":0},{"$f":"DEBT!T88","v":0},{"$f":"DEBT!Y88","v":0},{"$f":"DEBT!AD88","v":0},{"$f":"DEBT!AI88","v":0},{"$f":"DEBT!AN88","v":0},{"$f":"DEBT!C88","v":0}]
[null,{"$f":"DEBT!A89","v":2072},71.997262149212929,71.997262149212929,{"$f":"DEBT!E89","v":0},{"$f":"DEBT!J89","v":0},{"$f":"DEBT!O89","v":0},{"$f":"DEBT!T89","v":0},{"$f":"DEBT!Y89","v":0},{"$f":"DEBT!AD89","v":0},{"$f":"DEBT!AI89","v":0},{"$f":"DEBT!AN89","v":0},{"$f":"DEBT!C89","v":0}]
[null,{"$f":"DEBT!A90","v":2073},72.997262149212929,72.997262149212929,{"$f":"DEBT!E90","v":0},{"$f":"DEBT!J90","v":0},{"$f":"DEBT!O90","v":0},{"$f":"DEBT!T90","v":0},{"$f":"DEBT!Y90","v":0},{"$f":"DEBT!AD90","v":0},{"$f":"DEBT!AI90","v":0},{"$f":"DEBT!AN90","v":0},{"$f":"DEBT!C90","v":0}]
[null,{"$f":"DEBT!A91","v":2074},73.997262149212929,73.997262149212929,{"$f":"DEBT!E91","v":0},{"$f":"DEBT!J91","v":0},{"$f":"DEBT!O91","v":0},{"$f":"DEBT!T91","v":0},{"$f":"DEBT!Y91","v":0},{"$f":"DEBT!AD91","v":0},{"$f":"DEBT!AI91","v":0},{"$f":"DEBT!AN91","v":0},{"$f":"DEBT!C91","v":0}]
[null,{"$f":"DEBT!A92","v":2075},74.997262149212929,74.997262149212929,{"$f":"DEBT!E92","v":0},{"$f":"DEBT!J92","v":0},{"$f":"DEBT!O92","v":0},{"$f":"DEBT!T92","v":0},{"$f":"DEBT!Y92","v":0},{"$f":"DEBT!AD92","v":0},{"$f":"DEBT!AI92","v":0},{"$f":"DEBT!AN92","v":0},{"$f":"DEBT!C92","v":0}]
[null,{"$f":"DEBT!A93","v":2076},75.997262149212929,75.997262149212929,{"$f":"DEBT!E93","v":0},{"$f":"DEBT!J93","v":0},{"$f":"DEBT!O93","v":0},{"$f":"DEBT!T93","v":0},{"$f":"DEBT!Y93","v":0},{"$f":"DEBT!AD93","v":0},{"$f":"DEBT!AI93","v":0},{"$f":"DEBT!AN93","v":0},{"$f":"DEBT!C93","v":0}]

{"sheet":"Tax Details","index":21,"n_rows":94,"n_cols":62,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,"TAXABLE CASHFLOW FORECAST"]
[]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,{"$f":"INVESTMENTS!L48","v":0}]
[null,"Expected Return"]
[null,"TAX DETAILS"]
[null,null,{"$f":"baseyear","v":2016},{"$f":"C10+1","v":2017},{"$f":"D10+1","v":2018},{"$f":"E10+1","v":2019},{"$f":"F10+1","v":2020},{"$f":"G10+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[]
[null,{"$f":"'CF ASSUMPTIONS'!B20","v":"EARNED INCOME - 1a"},{"$f":"'CF ASSUMPTIONS'!P20","v":0},{"$f":"'CF ASSUMPTIONS'!Q20","v":0},{"$f":"'CF ASSUMPTIONS'!R20","v":0},{"$f":"'CF ASSUMPTIONS'!S20","v":0},{"$f":"'CF ASSUMPTIONS'!T20","v":0},{"$f":"'CF ASSUMPTIONS'!U20","v":0},{"$f":"'CF ASSUMPTIONS'!V20","v":0},{"$f":"'CF ASSUMPTIONS'!W20","v":0},{"$f":"'CF ASSUMPTIONS'!X20","v":0},{"$f":"'CF ASSUMPTIONS'!Y20","v":0},{"$f":"'CF ASSUMPTIONS'!Z20","v":0},{"$f":"'CF ASSUMPTIONS'!AA20","v":0},{"$f":"'CF ASSUMPTIONS'!AB20","v":0},{"$f":"'CF ASSUMPTIONS'!AC20","v":0},{"$f":"'CF ASSUMPTIONS'!AD20","v":0},{"$f":"'CF ASSUMPTIONS'!AE20","v":0},{"$f":"'CF ASSUMPTIONS'!AF20","v":0},{"$f":"'CF ASSUMPTIONS'!AG20","v":0},{"$f":"'CF ASSUMPTIONS'!AH20","v":0},{"$f":"'CF ASSUMPTIONS'!AI20","v":0},{"$f":"'CF ASSUMPTIONS'!AJ20","v":0},{"$f":"'CF ASSUMPTIONS'!AK20","v":0},{"$f":"'CF ASSUMPTIONS'!AL20","v":0},{"$f":"'CF ASSUMPTIONS'!AM20","v":0},{"$f":"'CF ASSUMPTIONS'!AN20","v":0},{"$f":"'CF ASSUMPTIONS'!AO20","v":0},{"$f":"'CF ASSUMPTIONS'!AP20","v":0},{"$f":"'CF ASSUMPTIONS'!AQ20","v":0},{"$f":"'CF ASSUMPTIONS'!AR20","v":0},{"$f":"'CF ASSUMPTIONS'!AS20","v":0},{"$f":"'CF ASSUMPTIONS'!AT20","v":0},{"$f":"'CF ASSUMPTIONS'!AU20","v":0},{"$f":"'CF ASSUMPTIONS'!AV20","v":0},{"$f":"'CF ASSUMPTIONS'!AW20","v":0},{"$f":"'CF ASSUMPTIONS'!AX20","v":0},{"$f":"'CF ASSUMPTIONS'!AY20","v":0},{"$f":"'CF ASSUMPTIONS'!AZ20","v":0},{"$f":"'CF ASSUMPTIONS'!BA20","v":0},{"$f":"'CF ASSUMPTIONS'!BB20","v":0},{"$f":"'CF ASSUMPTIONS'!BC20","v":0},{"$f":"'CF ASSUMPTIONS'!BD20","v":0},{"$f":"'CF ASSUMPTIONS'!BE20","v":0},{"$f":"'CF ASSUMPTIONS'!BF20","v":0},{"$f":"'CF ASSUMPTIONS'!BG20","v":0},{"$f":"'CF ASSUMPTIONS'!BH20","v":0},{"$f":"'CF ASSUMPTIONS'!BI20","v":0},{"$f":"'CF ASSUMPTIONS'!BJ20","v":0},{"$f":"'CF ASSUMPTIONS'!BK20","v":0},{"$f":"'CF ASSUMPTIONS'!BL20","v":0},{"$f":"'CF ASSUMPTIONS'!BM20","v":0},{"$f":"'CF ASSUMPTIONS'!BN20","v":0},{"$f":"'CF ASSUMPTIONS'!BO20","v":0},{"$f":"'CF ASSUMPTIONS'!BP20","v":0},{"$f":"'CF ASSUMPTIONS'!BQ20","v":0},{"$f":"'CF ASSUMPTIONS'!BR20","v":0},{"$f":"'CF ASSUMPTIONS'!BS20","v":0},{"$f":"'CF ASSUMPTIONS'!BT20","v":0},{"$f":"'CF ASSUMPTIONS'!BU20","v":0},{"$f":"'CF ASSUMPTIONS'!BV20","v":0},{"$f":"'CF ASSUMPTIONS'!BW20","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B21","v":"EARNED INCOME - 1b"},{"$f":"'CF ASSUMPTIONS'!P21","v":0},{"$f":"'CF ASSUMPTIONS'!Q21","v":0},{"$f":"'CF ASSUMPTIONS'!R21","v":0},{"$f":"'CF ASSUMPTIONS'!S21","v":0},{"$f":"'CF ASSUMPTIONS'!T21","v":0},{"$f":"'CF ASSUMPTIONS'!U21","v":0},{"$f":"'CF ASSUMPTIONS'!V21","v":0},{"$f":"'CF ASSUMPTIONS'!W21","v":0},{"$f":"'CF ASSUMPTIONS'!X21","v":0},{"$f":"'CF ASSUMPTIONS'!Y21","v":0},{"$f":"'CF ASSUMPTIONS'!Z21","v":0},{"$f":"'CF ASSUMPTIONS'!AA21","v":0},{"$f":"'CF ASSUMPTIONS'!AB21","v":0},{"$f":"'CF ASSUMPTIONS'!AC21","v":0},{"$f":"'CF ASSUMPTIONS'!AD21","v":0},{"$f":"'CF ASSUMPTIONS'!AE21","v":0},{"$f":"'CF ASSUMPTIONS'!AF21","v":0},{"$f":"'CF ASSUMPTIONS'!AG21","v":0},{"$f":"'CF ASSUMPTIONS'!AH21","v":0},{"$f":"'CF ASSUMPTIONS'!AI21","v":0},{"$f":"'CF ASSUMPTIONS'!AJ21","v":0},{"$f":"'CF ASSUMPTIONS'!AK21","v":0},{"$f":"'CF ASSUMPTIONS'!AL21","v":0},{"$f":"'CF ASSUMPTIONS'!AM21","v":0},{"$f":"'CF ASSUMPTIONS'!AN21","v":0},{"$f":"'CF ASSUMPTIONS'!AO21","v":0},{"$f":"'CF ASSUMPTIONS'!AP21","v":0},{"$f":"'CF ASSUMPTIONS'!AQ21","v":0},{"$f":"'CF ASSUMPTIONS'!AR21","v":0},{"$f":"'CF ASSUMPTIONS'!AS21","v":0},{"$f":"'CF ASSUMPTIONS'!AT21","v":0},{"$f":"'CF ASSUMPTIONS'!AU21","v":0},{"$f":"'CF ASSUMPTIONS'!AV21","v":0},{"$f":"'CF ASSUMPTIONS'!AW21","v":0},{"$f":"'CF ASSUMPTIONS'!AX21","v":0},{"$f":"'CF ASSUMPTIONS'!AY21","v":0},{"$f":"'CF ASSUMPTIONS'!AZ21","v":0},{"$f":"'CF ASSUMPTIONS'!BA21","v":0},{"$f":"'CF ASSUMPTIONS'!BB21","v":0},{"$f":"'CF ASSUMPTIONS'!BC21","v":0},{"$f":"'CF ASSUMPTIONS'!BD21","v":0},{"$f":"'CF ASSUMPTIONS'!BE21","v":0},{"$f":"'CF ASSUMPTIONS'!BF21","v":0},{"$f":"'CF ASSUMPTIONS'!BG21","v":0},{"$f":"'CF ASSUMPTIONS'!BH21","v":0},{"$f":"'CF ASSUMPTIONS'!BI21","v":0},{"$f":"'CF ASSUMPTIONS'!BJ21","v":0},{"$f":"'CF ASSUMPTIONS'!BK21","v":0},{"$f":"'CF ASSUMPTIONS'!BL21","v":0},{"$f":"'CF ASSUMPTIONS'!BM21","v":0},{"$f":"'CF ASSUMPTIONS'!BN21","v":0},{"$f":"'CF ASSUMPTIONS'!BO21","v":0},{"$f":"'CF ASSUMPTIONS'!BP21","v":0},{"$f":"'CF ASSUMPTIONS'!BQ21","v":0},{"$f":"'CF ASSUMPTIONS'!BR21","v":0},{"$f":"'CF ASSUMPTIONS'!BS21","v":0},{"$f":"'CF ASSUMPTIONS'!BT21","v":0},{"$f":"'CF ASSUMPTIONS'!BU21","v":0},{"$f":"'CF ASSUMPTIONS'!BV21","v":0},{"$f":"'CF ASSUMPTIONS'!BW21","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B22","v":"EARNED INCOME - 1c"},{"$f":"'CF ASSUMPTIONS'!P22","v":0},{"$f":"'CF ASSUMPTIONS'!Q22","v":0},{"$f":"'CF ASSUMPTIONS'!R22","v":0},{"$f":"'CF ASSUMPTIONS'!S22","v":0},{"$f":"'CF ASSUMPTIONS'!T22","v":0},{"$f":"'CF ASSUMPTIONS'!U22","v":0},{"$f":"'CF ASSUMPTIONS'!V22","v":0},{"$f":"'CF ASSUMPTIONS'!W22","v":0},{"$f":"'CF ASSUMPTIONS'!X22","v":0},{"$f":"'CF ASSUMPTIONS'!Y22","v":0},{"$f":"'CF ASSUMPTIONS'!Z22","v":0},{"$f":"'CF ASSUMPTIONS'!AA22","v":0},{"$f":"'CF ASSUMPTIONS'!AB22","v":0},{"$f":"'CF ASSUMPTIONS'!AC22","v":0},{"$f":"'CF ASSUMPTIONS'!AD22","v":0},{"$f":"'CF ASSUMPTIONS'!AE22","v":0},{"$f":"'CF ASSUMPTIONS'!AF22","v":0},{"$f":"'CF ASSUMPTIONS'!AG22","v":0},{"$f":"'CF ASSUMPTIONS'!AH22","v":0},{"$f":"'CF ASSUMPTIONS'!AI22","v":0},{"$f":"'CF ASSUMPTIONS'!AJ22","v":0},{"$f":"'CF ASSUMPTIONS'!AK22","v":0},{"$f":"'CF ASSUMPTIONS'!AL22","v":0},{"$f":"'CF ASSUMPTIONS'!AM22","v":0},{"$f":"'CF ASSUMPTIONS'!AN22","v":0},{"$f":"'CF ASSUMPTIONS'!AO22","v":0},{"$f":"'CF ASSUMPTIONS'!AP22","v":0},{"$f":"'CF ASSUMPTIONS'!AQ22","v":0},{"$f":"'CF ASSUMPTIONS'!AR22","v":0},{"$f":"'CF ASSUMPTIONS'!AS22","v":0},{"$f":"'CF ASSUMPTIONS'!AT22","v":0},{"$f":"'CF ASSUMPTIONS'!AU22","v":0},{"$f":"'CF ASSUMPTIONS'!AV22","v":0},{"$f":"'CF ASSUMPTIONS'!AW22","v":0},{"$f":"'CF ASSUMPTIONS'!AX22","v":0},{"$f":"'CF ASSUMPTIONS'!AY22","v":0},{"$f":"'CF ASSUMPTIONS'!AZ22","v":0},{"$f":"'CF ASSUMPTIONS'!BA22","v":0},{"$f":"'CF ASSUMPTIONS'!BB22","v":0},{"$f":"'CF ASSUMPTIONS'!BC22","v":0},{"$f":"'CF ASSUMPTIONS'!BD22","v":0},{"$f":"'CF ASSUMPTIONS'!BE22","v":0},{"$f":"'CF ASSUMPTIONS'!BF22","v":0},{"$f":"'CF ASSUMPTIONS'!BG22","v":0},{"$f":"'CF ASSUMPTIONS'!BH22","v":0},{"$f":"'CF ASSUMPTIONS'!BI22","v":0},{"$f":"'CF ASSUMPTIONS'!BJ22","v":0},{"$f":"'CF ASSUMPTIONS'!BK22","v":0},{"$f":"'CF ASSUMPTIONS'!BL22","v":0},{"$f":"'CF ASSUMPTIONS'!BM22","v":0},{"$f":"'CF ASSUMPTIONS'!BN22","v":0},{"$f":"'CF ASSUMPTIONS'!BO22","v":0},{"$f":"'CF ASSUMPTIONS'!BP22","v":0},{"$f":"'CF ASSUMPTIONS'!BQ22","v":0},{"$f":"'CF ASSUMPTIONS'!BR22","v":0},{"$f":"'CF ASSUMPTIONS'!BS22","v":0},{"$f":"'CF ASSUMPTIONS'!BT22","v":0},{"$f":"'CF ASSUMPTIONS'!BU22","v":0},{"$f":"'CF ASSUMPTIONS'!BV22","v":0},{"$f":"'CF ASSUMPTIONS'!BW22","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B23","v":"EARNED INCOME - 1d"},{"$f":"'CF ASSUMPTIONS'!P23","v":0},{"$f":"'CF ASSUMPTIONS'!Q23","v":0},{"$f":"'CF ASSUMPTIONS'!R23","v":0},{"$f":"'CF ASSUMPTIONS'!S23","v":0},{"$f":"'CF ASSUMPTIONS'!T23","v":0},{"$f":"'CF ASSUMPTIONS'!U23","v":0},{"$f":"'CF ASSUMPTIONS'!V23","v":0},{"$f":"'CF ASSUMPTIONS'!W23","v":0},{"$f":"'CF ASSUMPTIONS'!X23","v":0},{"$f":"'CF ASSUMPTIONS'!Y23","v":0},{"$f":"'CF ASSUMPTIONS'!Z23","v":0},{"$f":"'CF ASSUMPTIONS'!AA23","v":0},{"$f":"'CF ASSUMPTIONS'!AB23","v":0},{"$f":"'CF ASSUMPTIONS'!AC23","v":0},{"$f":"'CF ASSUMPTIONS'!AD23","v":0},{"$f":"'CF ASSUMPTIONS'!AE23","v":0},{"$f":"'CF ASSUMPTIONS'!AF23","v":0},{"$f":"'CF ASSUMPTIONS'!AG23","v":0},{"$f":"'CF ASSUMPTIONS'!AH23","v":0},{"$f":"'CF ASSUMPTIONS'!AI23","v":0},{"$f":"'CF ASSUMPTIONS'!AJ23","v":0},{"$f":"'CF ASSUMPTIONS'!AK23","v":0},{"$f":"'CF ASSUMPTIONS'!AL23","v":0},{"$f":"'CF ASSUMPTIONS'!AM23","v":0},{"$f":"'CF ASSUMPTIONS'!AN23","v":0},{"$f":"'CF ASSUMPTIONS'!AO23","v":0},{"$f":"'CF ASSUMPTIONS'!AP23","v":0},{"$f":"'CF ASSUMPTIONS'!AQ23","v":0},{"$f":"'CF ASSUMPTIONS'!AR23","v":0},{"$f":"'CF ASSUMPTIONS'!AS23","v":0},{"$f":"'CF ASSUMPTIONS'!AT23","v":0},{"$f":"'CF ASSUMPTIONS'!AU23","v":0},{"$f":"'CF ASSUMPTIONS'!AV23","v":0},{"$f":"'CF ASSUMPTIONS'!AW23","v":0},{"$f":"'CF ASSUMPTIONS'!AX23","v":0},{"$f":"'CF ASSUMPTIONS'!AY23","v":0},{"$f":"'CF ASSUMPTIONS'!AZ23","v":0},{"$f":"'CF ASSUMPTIONS'!BA23","v":0},{"$f":"'CF ASSUMPTIONS'!BB23","v":0},{"$f":"'CF ASSUMPTIONS'!BC23","v":0},{"$f":"'CF ASSUMPTIONS'!BD23","v":0},{"$f":"'CF ASSUMPTIONS'!BE23","v":0},{"$f":"'CF ASSUMPTIONS'!BF23","v":0},{"$f":"'CF ASSUMPTIONS'!BG23","v":0},{"$f":"'CF ASSUMPTIONS'!BH23","v":0},{"$f":"'CF ASSUMPTIONS'!BI23","v":0},{"$f":"'CF ASSUMPTIONS'!BJ23","v":0},{"$f":"'CF ASSUMPTIONS'!BK23","v":0},{"$f":"'CF ASSUMPTIONS'!BL23","v":0},{"$f":"'CF ASSUMPTIONS'!BM23","v":0},{"$f":"'CF ASSUMPTIONS'!BN23","v":0},{"$f":"'CF ASSUMPTIONS'!BO23","v":0},{"$f":"'CF ASSUMPTIONS'!BP23","v":0},{"$f":"'CF ASSUMPTIONS'!BQ23","v":0},{"$f":"'CF ASSUMPTIONS'!BR23","v":0},{"$f":"'CF ASSUMPTIONS'!BS23","v":0},{"$f":"'CF ASSUMPTIONS'!BT23","v":0},{"$f":"'CF ASSUMPTIONS'!BU23","v":0},{"$f":"'CF ASSUMPTIONS'!BV23","v":0},{"$f":"'CF ASSUMPTIONS'!BW23","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B24","v":"EARNED INCOME - 2a"},{"$f":"'CF ASSUMPTIONS'!P24","v":0},{"$f":"'CF ASSUMPTIONS'!Q24","v":0},{"$f":"'CF ASSUMPTIONS'!R24","v":0},{"$f":"'CF ASSUMPTIONS'!S24","v":0},{"$f":"'CF ASSUMPTIONS'!T24","v":0},{"$f":"'CF ASSUMPTIONS'!U24","v":0},{"$f":"'CF ASSUMPTIONS'!V24","v":0},{"$f":"'CF ASSUMPTIONS'!W24","v":0},{"$f":"'CF ASSUMPTIONS'!X24","v":0},{"$f":"'CF ASSUMPTIONS'!Y24","v":0},{"$f":"'CF ASSUMPTIONS'!Z24","v":0},{"$f":"'CF ASSUMPTIONS'!AA24","v":0},{"$f":"'CF ASSUMPTIONS'!AB24","v":0},{"$f":"'CF ASSUMPTIONS'!AC24","v":0},{"$f":"'CF ASSUMPTIONS'!AD24","v":0},{"$f":"'CF ASSUMPTIONS'!AE24","v":0},{"$f":"'CF ASSUMPTIONS'!AF24","v":0},{"$f":"'CF ASSUMPTIONS'!AG24","v":0},{"$f":"'CF ASSUMPTIONS'!AH24","v":0},{"$f":"'CF ASSUMPTIONS'!AI24","v":0},{"$f":"'CF ASSUMPTIONS'!AJ24","v":0},{"$f":"'CF ASSUMPTIONS'!AK24","v":0},{"$f":"'CF ASSUMPTIONS'!AL24","v":0},{"$f":"'CF ASSUMPTIONS'!AM24","v":0},{"$f":"'CF ASSUMPTIONS'!AN24","v":0},{"$f":"'CF ASSUMPTIONS'!AO24","v":0},{"$f":"'CF ASSUMPTIONS'!AP24","v":0},{"$f":"'CF ASSUMPTIONS'!AQ24","v":0},{"$f":"'CF ASSUMPTIONS'!AR24","v":0},{"$f":"'CF ASSUMPTIONS'!AS24","v":0},{"$f":"'CF ASSUMPTIONS'!AT24","v":0},{"$f":"'CF ASSUMPTIONS'!AU24","v":0},{"$f":"'CF ASSUMPTIONS'!AV24","v":0},{"$f":"'CF ASSUMPTIONS'!AW24","v":0},{"$f":"'CF ASSUMPTIONS'!AX24","v":0},{"$f":"'CF ASSUMPTIONS'!AY24","v":0},{"$f":"'CF ASSUMPTIONS'!AZ24","v":0},{"$f":"'CF ASSUMPTIONS'!BA24","v":0},{"$f":"'CF ASSUMPTIONS'!BB24","v":0},{"$f":"'CF ASSUMPTIONS'!BC24","v":0},{"$f":"'CF ASSUMPTIONS'!BD24","v":0},{"$f":"'CF ASSUMPTIONS'!BE24","v":0},{"$f":"'CF ASSUMPTIONS'!BF24","v":0},{"$f":"'CF ASSUMPTIONS'!BG24","v":0},{"$f":"'CF ASSUMPTIONS'!BH24","v":0},{"$f":"'CF ASSUMPTIONS'!BI24","v":0},{"$f":"'CF ASSUMPTIONS'!BJ24","v":0},{"$f":"'CF ASSUMPTIONS'!BK24","v":0},{"$f":"'CF ASSUMPTIONS'!BL24","v":0},{"$f":"'CF ASSUMPTIONS'!BM24","v":0},{"$f":"'CF ASSUMPTIONS'!BN24","v":0},{"$f":"'CF ASSUMPTIONS'!BO24","v":0},{"$f":"'CF ASSUMPTIONS'!BP24","v":0},{"$f":"'CF ASSUMPTIONS'!BQ24","v":0},{"$f":"'CF ASSUMPTIONS'!BR24","v":0},{"$f":"'CF ASSUMPTIONS'!BS24","v":0},{"$f":"'CF ASSUMPTIONS'!BT24","v":0},{"$f":"'CF ASSUMPTIONS'!BU24","v":0},{"$f":"'CF ASSUMPTIONS'!BV24","v":0},{"$f":"'CF ASSUMPTIONS'!BW24","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B25","v":"EARNED INCOME - 2b"},{"$f":"'CF ASSUMPTIONS'!P25","v":0},{"$f":"'CF ASSUMPTIONS'!Q25","v":0},{"$f":"'CF ASSUMPTIONS'!R25","v":0},{"$f":"'CF ASSUMPTIONS'!S25","v":0},{"$f":"'CF ASSUMPTIONS'!T25","v":0},{"$f":"'CF ASSUMPTIONS'!U25","v":0},{"$f":"'CF ASSUMPTIONS'!V25","v":0},{"$f":"'CF ASSUMPTIONS'!W25","v":0},{"$f":"'CF ASSUMPTIONS'!X25","v":0},{"$f":"'CF ASSUMPTIONS'!Y25","v":0},{"$f":"'CF ASSUMPTIONS'!Z25","v":0},{"$f":"'CF ASSUMPTIONS'!AA25","v":0},{"$f":"'CF ASSUMPTIONS'!AB25","v":0},{"$f":"'CF ASSUMPTIONS'!AC25","v":0},{"$f":"'CF ASSUMPTIONS'!AD25","v":0},{"$f":"'CF ASSUMPTIONS'!AE25","v":0},{"$f":"'CF ASSUMPTIONS'!AF25","v":0},{"$f":"'CF ASSUMPTIONS'!AG25","v":0},{"$f":"'CF ASSUMPTIONS'!AH25","v":0},{"$f":"'CF ASSUMPTIONS'!AI25","v":0},{"$f":"'CF ASSUMPTIONS'!AJ25","v":0},{"$f":"'CF ASSUMPTIONS'!AK25","v":0},{"$f":"'CF ASSUMPTIONS'!AL25","v":0},{"$f":"'CF ASSUMPTIONS'!AM25","v":0},{"$f":"'CF ASSUMPTIONS'!AN25","v":0},{"$f":"'CF ASSUMPTIONS'!AO25","v":0},{"$f":"'CF ASSUMPTIONS'!AP25","v":0},{"$f":"'CF ASSUMPTIONS'!AQ25","v":0},{"$f":"'CF ASSUMPTIONS'!AR25","v":0},{"$f":"'CF ASSUMPTIONS'!AS25","v":0},{"$f":"'CF ASSUMPTIONS'!AT25","v":0},{"$f":"'CF ASSUMPTIONS'!AU25","v":0},{"$f":"'CF ASSUMPTIONS'!AV25","v":0},{"$f":"'CF ASSUMPTIONS'!AW25","v":0},{"$f":"'CF ASSUMPTIONS'!AX25","v":0},{"$f":"'CF ASSUMPTIONS'!AY25","v":0},{"$f":"'CF ASSUMPTIONS'!AZ25","v":0},{"$f":"'CF ASSUMPTIONS'!BA25","v":0},{"$f":"'CF ASSUMPTIONS'!BB25","v":0},{"$f":"'CF ASSUMPTIONS'!BC25","v":0},{"$f":"'CF ASSUMPTIONS'!BD25","v":0},{"$f":"'CF ASSUMPTIONS'!BE25","v":0},{"$f":"'CF ASSUMPTIONS'!BF25","v":0},{"$f":"'CF ASSUMPTIONS'!BG25","v":0},{"$f":"'CF ASSUMPTIONS'!BH25","v":0},{"$f":"'CF ASSUMPTIONS'!BI25","v":0},{"$f":"'CF ASSUMPTIONS'!BJ25","v":0},{"$f":"'CF ASSUMPTIONS'!BK25","v":0},{"$f":"'CF ASSUMPTIONS'!BL25","v":0},{"$f":"'CF ASSUMPTIONS'!BM25","v":0},{"$f":"'CF ASSUMPTIONS'!BN25","v":0},{"$f":"'CF ASSUMPTIONS'!BO25","v":0},{"$f":"'CF ASSUMPTIONS'!BP25","v":0},{"$f":"'CF ASSUMPTIONS'!BQ25","v":0},{"$f":"'CF ASSUMPTIONS'!BR25","v":0},{"$f":"'CF ASSUMPTIONS'!BS25","v":0},{"$f":"'CF ASSUMPTIONS'!BT25","v":0},{"$f":"'CF ASSUMPTIONS'!BU25","v":0},{"$f":"'CF ASSUMPTIONS'!BV25","v":0},{"$f":"'CF ASSUMPTIONS'!BW25","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B26","v":"EARNED INCOME - 2c"},{"$f":"'CF ASSUMPTIONS'!P26","v":0},{"$f":"'CF ASSUMPTIONS'!Q26","v":0},{"$f":"'CF ASSUMPTIONS'!R26","v":0},{"$f":"'CF ASSUMPTIONS'!S26","v":0},{"$f":"'CF ASSUMPTIONS'!T26","v":0},{"$f":"'CF ASSUMPTIONS'!U26","v":0},{"$f":"'CF ASSUMPTIONS'!V26","v":0},{"$f":"'CF ASSUMPTIONS'!W26","v":0},{"$f":"'CF ASSUMPTIONS'!X26","v":0},{"$f":"'CF ASSUMPTIONS'!Y26","v":0},{"$f":"'CF ASSUMPTIONS'!Z26","v":0},{"$f":"'CF ASSUMPTIONS'!AA26","v":0},{"$f":"'CF ASSUMPTIONS'!AB26","v":0},{"$f":"'CF ASSUMPTIONS'!AC26","v":0},{"$f":"'CF ASSUMPTIONS'!AD26","v":0},{"$f":"'CF ASSUMPTIONS'!AE26","v":0},{"$f":"'CF ASSUMPTIONS'!AF26","v":0},{"$f":"'CF ASSUMPTIONS'!AG26","v":0},{"$f":"'CF ASSUMPTIONS'!AH26","v":0},{"$f":"'CF ASSUMPTIONS'!AI26","v":0},{"$f":"'CF ASSUMPTIONS'!AJ26","v":0},{"$f":"'CF ASSUMPTIONS'!AK26","v":0},{"$f":"'CF ASSUMPTIONS'!AL26","v":0},{"$f":"'CF ASSUMPTIONS'!AM26","v":0},{"$f":"'CF ASSUMPTIONS'!AN26","v":0},{"$f":"'CF ASSUMPTIONS'!AO26","v":0},{"$f":"'CF ASSUMPTIONS'!AP26","v":0},{"$f":"'CF ASSUMPTIONS'!AQ26","v":0},{"$f":"'CF ASSUMPTIONS'!AR26","v":0},{"$f":"'CF ASSUMPTIONS'!AS26","v":0},{"$f":"'CF ASSUMPTIONS'!AT26","v":0},{"$f":"'CF ASSUMPTIONS'!AU26","v":0},{"$f":"'CF ASSUMPTIONS'!AV26","v":0},{"$f":"'CF ASSUMPTIONS'!AW26","v":0},{"$f":"'CF ASSUMPTIONS'!AX26","v":0},{"$f":"'CF ASSUMPTIONS'!AY26","v":0},{"$f":"'CF ASSUMPTIONS'!AZ26","v":0},{"$f":"'CF ASSUMPTIONS'!BA26","v":0},{"$f":"'CF ASSUMPTIONS'!BB26","v":0},{"$f":"'CF ASSUMPTIONS'!BC26","v":0},{"$f":"'CF ASSUMPTIONS'!BD26","v":0},{"$f":"'CF ASSUMPTIONS'!BE26","v":0},{"$f":"'CF ASSUMPTIONS'!BF26","v":0},{"$f":"'CF ASSUMPTIONS'!BG26","v":0},{"$f":"'CF ASSUMPTIONS'!BH26","v":0},{"$f":"'CF ASSUMPTIONS'!BI26","v":0},{"$f":"'CF ASSUMPTIONS'!BJ26","v":0},{"$f":"'CF ASSUMPTIONS'!BK26","v":0},{"$f":"'CF ASSUMPTIONS'!BL26","v":0},{"$f":"'CF ASSUMPTIONS'!BM26","v":0},{"$f":"'CF ASSUMPTIONS'!BN26","v":0},{"$f":"'CF ASSUMPTIONS'!BO26","v":0},{"$f":"'CF ASSUMPTIONS'!BP26","v":0},{"$f":"'CF ASSUMPTIONS'!BQ26","v":0},{"$f":"'CF ASSUMPTIONS'!BR26","v":0},{"$f":"'CF ASSUMPTIONS'!BS26","v":0},{"$f":"'CF ASSUMPTIONS'!BT26","v":0},{"$f":"'CF ASSUMPTIONS'!BU26","v":0},{"$f":"'CF ASSUMPTIONS'!BV26","v":0},{"$f":"'CF ASSUMPTIONS'!BW26","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B27","v":"EARNED INCOME - 2d"},{"$f":"'CF ASSUMPTIONS'!P27","v":0},{"$f":"'CF ASSUMPTIONS'!Q27","v":0},{"$f":"'CF ASSUMPTIONS'!R27","v":0},{"$f":"'CF ASSUMPTIONS'!S27","v":0},{"$f":"'CF ASSUMPTIONS'!T27","v":0},{"$f":"'CF ASSUMPTIONS'!U27","v":0},{"$f":"'CF ASSUMPTIONS'!V27","v":0},{"$f":"'CF ASSUMPTIONS'!W27","v":0},{"$f":"'CF ASSUMPTIONS'!X27","v":0},{"$f":"'CF ASSUMPTIONS'!Y27","v":0},{"$f":"'CF ASSUMPTIONS'!Z27","v":0},{"$f":"'CF ASSUMPTIONS'!AA27","v":0},{"$f":"'CF ASSUMPTIONS'!AB27","v":0},{"$f":"'CF ASSUMPTIONS'!AC27","v":0},{"$f":"'CF ASSUMPTIONS'!AD27","v":0},{"$f":"'CF ASSUMPTIONS'!AE27","v":0},{"$f":"'CF ASSUMPTIONS'!AF27","v":0},{"$f":"'CF ASSUMPTIONS'!AG27","v":0},{"$f":"'CF ASSUMPTIONS'!AH27","v":0},{"$f":"'CF ASSUMPTIONS'!AI27","v":0},{"$f":"'CF ASSUMPTIONS'!AJ27","v":0},{"$f":"'CF ASSUMPTIONS'!AK27","v":0},{"$f":"'CF ASSUMPTIONS'!AL27","v":0},{"$f":"'CF ASSUMPTIONS'!AM27","v":0},{"$f":"'CF ASSUMPTIONS'!AN27","v":0},{"$f":"'CF ASSUMPTIONS'!AO27","v":0},{"$f":"'CF ASSUMPTIONS'!AP27","v":0},{"$f":"'CF ASSUMPTIONS'!AQ27","v":0},{"$f":"'CF ASSUMPTIONS'!AR27","v":0},{"$f":"'CF ASSUMPTIONS'!AS27","v":0},{"$f":"'CF ASSUMPTIONS'!AT27","v":0},{"$f":"'CF ASSUMPTIONS'!AU27","v":0},{"$f":"'CF ASSUMPTIONS'!AV27","v":0},{"$f":"'CF ASSUMPTIONS'!AW27","v":0},{"$f":"'CF ASSUMPTIONS'!AX27","v":0},{"$f":"'CF ASSUMPTIONS'!AY27","v":0},{"$f":"'CF ASSUMPTIONS'!AZ27","v":0},{"$f":"'CF ASSUMPTIONS'!BA27","v":0},{"$f":"'CF ASSUMPTIONS'!BB27","v":0},{"$f":"'CF ASSUMPTIONS'!BC27","v":0},{"$f":"'CF ASSUMPTIONS'!BD27","v":0},{"$f":"'CF ASSUMPTIONS'!BE27","v":0},{"$f":"'CF ASSUMPTIONS'!BF27","v":0},{"$f":"'CF ASSUMPTIONS'!BG27","v":0},{"$f":"'CF ASSUMPTIONS'!BH27","v":0},{"$f":"'CF ASSUMPTIONS'!BI27","v":0},{"$f":"'CF ASSUMPTIONS'!BJ27","v":0},{"$f":"'CF ASSUMPTIONS'!BK27","v":0},{"$f":"'CF ASSUMPTIONS'!BL27","v":0},{"$f":"'CF ASSUMPTIONS'!BM27","v":0},{"$f":"'CF ASSUMPTIONS'!BN27","v":0},{"$f":"'CF ASSUMPTIONS'!BO27","v":0},{"$f":"'CF ASSUMPTIONS'!BP27","v":0},{"$f":"'CF ASSUMPTIONS'!BQ27","v":0},{"$f":"'CF ASSUMPTIONS'!BR27","v":0},{"$f":"'CF ASSUMPTIONS'!BS27","v":0},{"$f":"'CF ASSUMPTIONS'!BT27","v":0},{"$f":"'CF ASSUMPTIONS'!BU27","v":0},{"$f":"'CF ASSUMPTIONS'!BV27","v":0},{"$f":"'CF ASSUMPTIONS'!BW27","v":0}]
[]
[]
[null,"EMPLOYMENT EARNINGS  section",{"$f":"SUM(C13:C20)","v":0},{"$f":"SUM(D13:D20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B30","v":"PENSION - 1"},{"$f":"'CF ASSUMPTIONS'!P30","v":0},{"$f":"'CF ASSUMPTIONS'!Q30","v":0},{"$f":"'CF ASSUMPTIONS'!R30","v":0},{"$f":"'CF ASSUMPTIONS'!S30","v":0},{"$f":"'CF ASSUMPTIONS'!T30","v":0},{"$f":"'CF ASSUMPTIONS'!U30","v":0},{"$f":"'CF ASSUMPTIONS'!V30","v":0},{"$f":"'CF ASSUMPTIONS'!W30","v":0},{"$f":"'CF ASSUMPTIONS'!X30","v":0},{"$f":"'CF ASSUMPTIONS'!Y30","v":0},{"$f":"'CF ASSUMPTIONS'!Z30","v":0},{"$f":"'CF ASSUMPTIONS'!AA30","v":0},{"$f":"'CF ASSUMPTIONS'!AB30","v":0},{"$f":"'CF ASSUMPTIONS'!AC30","v":0},{"$f":"'CF ASSUMPTIONS'!AD30","v":0},{"$f":"'CF ASSUMPTIONS'!AE30","v":0},{"$f":"'CF ASSUMPTIONS'!AF30","v":0},{"$f":"'CF ASSUMPTIONS'!AG30","v":0},{"$f":"'CF ASSUMPTIONS'!AH30","v":0},{"$f":"'CF ASSUMPTIONS'!AI30","v":0},{"$f":"'CF ASSUMPTIONS'!AJ30","v":0},{"$f":"'CF ASSUMPTIONS'!AK30","v":0},{"$f":"'CF ASSUMPTIONS'!AL30","v":0},{"$f":"'CF ASSUMPTIONS'!AM30","v":0},{"$f":"'CF ASSUMPTIONS'!AN30","v":0},{"$f":"'CF ASSUMPTIONS'!AO30","v":0},{"$f":"'CF ASSUMPTIONS'!AP30","v":0},{"$f":"'CF ASSUMPTIONS'!AQ30","v":0},{"$f":"'CF ASSUMPTIONS'!AR30","v":0},{"$f":"'CF ASSUMPTIONS'!AS30","v":0},{"$f":"'CF ASSUMPTIONS'!AT30","v":0},{"$f":"'CF ASSUMPTIONS'!AU30","v":0},{"$f":"'CF ASSUMPTIONS'!AV30","v":0},{"$f":"'CF ASSUMPTIONS'!AW30","v":0},{"$f":"'CF ASSUMPTIONS'!AX30","v":0},{"$f":"'CF ASSUMPTIONS'!AY30","v":0},{"$f":"'CF ASSUMPTIONS'!AZ30","v":0},{"$f":"'CF ASSUMPTIONS'!BA30","v":0},{"$f":"'CF ASSUMPTIONS'!BB30","v":0},{"$f":"'CF ASSUMPTIONS'!BC30","v":0},{"$f":"'CF ASSUMPTIONS'!BD30","v":0},{"$f":"'CF ASSUMPTIONS'!BE30","v":0},{"$f":"'CF ASSUMPTIONS'!BF30","v":0},{"$f":"'CF ASSUMPTIONS'!BG30","v":0},{"$f":"'CF ASSUMPTIONS'!BH30","v":0},{"$f":"'CF ASSUMPTIONS'!BI30","v":0},{"$f":"'CF ASSUMPTIONS'!BJ30","v":0},{"$f":"'CF ASSUMPTIONS'!BK30","v":0},{"$f":"'CF ASSUMPTIONS'!BL30","v":0},{"$f":"'CF ASSUMPTIONS'!BM30","v":0},{"$f":"'CF ASSUMPTIONS'!BN30","v":0},{"$f":"'CF ASSUMPTIONS'!BO30","v":0},{"$f":"'CF ASSUMPTIONS'!BP30","v":0},{"$f":"'CF ASSUMPTIONS'!BQ30","v":0},{"$f":"'CF ASSUMPTIONS'!BR30","v":0},{"$f":"'CF ASSUMPTIONS'!BS30","v":0},{"$f":"'CF ASSUMPTIONS'!BT30","v":0},{"$f":"'CF ASSUMPTIONS'!BU30","v":0},{"$f":"'CF ASSUMPTIONS'!BV30","v":0},{"$f":"'CF ASSUMPTIONS'!BW30","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B31","v":"PENSION - 2"},{"$f":"'CF ASSUMPTIONS'!P31","v":0},{"$f":"'CF ASSUMPTIONS'!Q31","v":0},{"$f":"'CF ASSUMPTIONS'!R31","v":0},{"$f":"'CF ASSUMPTIONS'!S31","v":0},{"$f":"'CF ASSUMPTIONS'!T31","v":0},{"$f":"'CF ASSUMPTIONS'!U31","v":0},{"$f":"'CF ASSUMPTIONS'!V31","v":0},{"$f":"'CF ASSUMPTIONS'!W31","v":0},{"$f":"'CF ASSUMPTIONS'!X31","v":0},{"$f":"'CF ASSUMPTIONS'!Y31","v":0},{"$f":"'CF ASSUMPTIONS'!Z31","v":0},{"$f":"'CF ASSUMPTIONS'!AA31","v":0},{"$f":"'CF ASSUMPTIONS'!AB31","v":0},{"$f":"'CF ASSUMPTIONS'!AC31","v":0},{"$f":"'CF ASSUMPTIONS'!AD31","v":0},{"$f":"'CF ASSUMPTIONS'!AE31","v":0},{"$f":"'CF ASSUMPTIONS'!AF31","v":0},{"$f":"'CF ASSUMPTIONS'!AG31","v":0},{"$f":"'CF ASSUMPTIONS'!AH31","v":0},{"$f":"'CF ASSUMPTIONS'!AI31","v":0},{"$f":"'CF ASSUMPTIONS'!AJ31","v":0},{"$f":"'CF ASSUMPTIONS'!AK31","v":0},{"$f":"'CF ASSUMPTIONS'!AL31","v":0},{"$f":"'CF ASSUMPTIONS'!AM31","v":0},{"$f":"'CF ASSUMPTIONS'!AN31","v":0},{"$f":"'CF ASSUMPTIONS'!AO31","v":0},{"$f":"'CF ASSUMPTIONS'!AP31","v":0},{"$f":"'CF ASSUMPTIONS'!AQ31","v":0},{"$f":"'CF ASSUMPTIONS'!AR31","v":0},{"$f":"'CF ASSUMPTIONS'!AS31","v":0},{"$f":"'CF ASSUMPTIONS'!AT31","v":0},{"$f":"'CF ASSUMPTIONS'!AU31","v":0},{"$f":"'CF ASSUMPTIONS'!AV31","v":0},{"$f":"'CF ASSUMPTIONS'!AW31","v":0},{"$f":"'CF ASSUMPTIONS'!AX31","v":0},{"$f":"'CF ASSUMPTIONS'!AY31","v":0},{"$f":"'CF ASSUMPTIONS'!AZ31","v":0},{"$f":"'CF ASSUMPTIONS'!BA31","v":0},{"$f":"'CF ASSUMPTIONS'!BB31","v":0},{"$f":"'CF ASSUMPTIONS'!BC31","v":0},{"$f":"'CF ASSUMPTIONS'!BD31","v":0},{"$f":"'CF ASSUMPTIONS'!BE31","v":0},{"$f":"'CF ASSUMPTIONS'!BF31","v":0},{"$f":"'CF ASSUMPTIONS'!BG31","v":0},{"$f":"'CF ASSUMPTIONS'!BH31","v":0},{"$f":"'CF ASSUMPTIONS'!BI31","v":0},{"$f":"'CF ASSUMPTIONS'!BJ31","v":0},{"$f":"'CF ASSUMPTIONS'!BK31","v":0},{"$f":"'CF ASSUMPTIONS'!BL31","v":0},{"$f":"'CF ASSUMPTIONS'!BM31","v":0},{"$f":"'CF ASSUMPTIONS'!BN31","v":0},{"$f":"'CF ASSUMPTIONS'!BO31","v":0},{"$f":"'CF ASSUMPTIONS'!BP31","v":0},{"$f":"'CF ASSUMPTIONS'!BQ31","v":0},{"$f":"'CF ASSUMPTIONS'!BR31","v":0},{"$f":"'CF ASSUMPTIONS'!BS31","v":0},{"$f":"'CF ASSUMPTIONS'!BT31","v":0},{"$f":"'CF ASSUMPTIONS'!BU31","v":0},{"$f":"'CF ASSUMPTIONS'!BV31","v":0},{"$f":"'CF ASSUMPTIONS'!BW31","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B32","v":"PENSION - 3"},{"$f":"'CF ASSUMPTIONS'!P32","v":0},{"$f":"'CF ASSUMPTIONS'!Q32","v":0},{"$f":"'CF ASSUMPTIONS'!R32","v":0},{"$f":"'CF ASSUMPTIONS'!S32","v":0},{"$f":"'CF ASSUMPTIONS'!T32","v":0},{"$f":"'CF ASSUMPTIONS'!U32","v":0},{"$f":"'CF ASSUMPTIONS'!V32","v":0},{"$f":"'CF ASSUMPTIONS'!W32","v":0},{"$f":"'CF ASSUMPTIONS'!X32","v":0},{"$f":"'CF ASSUMPTIONS'!Y32","v":0},{"$f":"'CF ASSUMPTIONS'!Z32","v":0},{"$f":"'CF ASSUMPTIONS'!AA32","v":0},{"$f":"'CF ASSUMPTIONS'!AB32","v":0},{"$f":"'CF ASSUMPTIONS'!AC32","v":0},{"$f":"'CF ASSUMPTIONS'!AD32","v":0},{"$f":"'CF ASSUMPTIONS'!AE32","v":0},{"$f":"'CF ASSUMPTIONS'!AF32","v":0},{"$f":"'CF ASSUMPTIONS'!AG32","v":0},{"$f":"'CF ASSUMPTIONS'!AH32","v":0},{"$f":"'CF ASSUMPTIONS'!AI32","v":0},{"$f":"'CF ASSUMPTIONS'!AJ32","v":0},{"$f":"'CF ASSUMPTIONS'!AK32","v":0},{"$f":"'CF ASSUMPTIONS'!AL32","v":0},{"$f":"'CF ASSUMPTIONS'!AM32","v":0},{"$f":"'CF ASSUMPTIONS'!AN32","v":0},{"$f":"'CF ASSUMPTIONS'!AO32","v":0},{"$f":"'CF ASSUMPTIONS'!AP32","v":0},{"$f":"'CF ASSUMPTIONS'!AQ32","v":0},{"$f":"'CF ASSUMPTIONS'!AR32","v":0},{"$f":"'CF ASSUMPTIONS'!AS32","v":0},{"$f":"'CF ASSUMPTIONS'!AT32","v":0},{"$f":"'CF ASSUMPTIONS'!AU32","v":0},{"$f":"'CF ASSUMPTIONS'!AV32","v":0},{"$f":"'CF ASSUMPTIONS'!AW32","v":0},{"$f":"'CF ASSUMPTIONS'!AX32","v":0},{"$f":"'CF ASSUMPTIONS'!AY32","v":0},{"$f":"'CF ASSUMPTIONS'!AZ32","v":0},{"$f":"'CF ASSUMPTIONS'!BA32","v":0},{"$f":"'CF ASSUMPTIONS'!BB32","v":0},{"$f":"'CF ASSUMPTIONS'!BC32","v":0},{"$f":"'CF ASSUMPTIONS'!BD32","v":0},{"$f":"'CF ASSUMPTIONS'!BE32","v":0},{"$f":"'CF ASSUMPTIONS'!BF32","v":0},{"$f":"'CF ASSUMPTIONS'!BG32","v":0},{"$f":"'CF ASSUMPTIONS'!BH32","v":0},{"$f":"'CF ASSUMPTIONS'!BI32","v":0},{"$f":"'CF ASSUMPTIONS'!BJ32","v":0},{"$f":"'CF ASSUMPTIONS'!BK32","v":0},{"$f":"'CF ASSUMPTIONS'!BL32","v":0},{"$f":"'CF ASSUMPTIONS'!BM32","v":0},{"$f":"'CF ASSUMPTIONS'!BN32","v":0},{"$f":"'CF ASSUMPTIONS'!BO32","v":0},{"$f":"'CF ASSUMPTIONS'!BP32","v":0},{"$f":"'CF ASSUMPTIONS'!BQ32","v":0},{"$f":"'CF ASSUMPTIONS'!BR32","v":0},{"$f":"'CF ASSUMPTIONS'!BS32","v":0},{"$f":"'CF ASSUMPTIONS'!BT32","v":0},{"$f":"'CF ASSUMPTIONS'!BU32","v":0},{"$f":"'CF ASSUMPTIONS'!BV32","v":0},{"$f":"'CF ASSUMPTIONS'!BW32","v":0}]
[null,"PENSION INCOME  section",{"$f":"SUM(C24:C26)","v":0},{"$f":"SUM(D24:D26)","v":0},{"$f":"SUM(E24:E26)","v":0},{"$f":"SUM(F24:F26)","v":0},{"$f":"SUM(G24:G26)","v":0},{"$f":"SUM(H24:H26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y24:Y26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B33","v":"SOCIAL SECURITY - 1 (start age & $)"},{"$f":"'CF ASSUMPTIONS'!P33","v":0},{"$f":"'CF ASSUMPTIONS'!Q33","v":0},{"$f":"'CF ASSUMPTIONS'!R33","v":0},{"$f":"'CF ASSUMPTIONS'!S33","v":0},{"$f":"'CF ASSUMPTIONS'!T33","v":0},{"$f":"'CF ASSUMPTIONS'!U33","v":0},{"$f":"'CF ASSUMPTIONS'!V33","v":0},{"$f":"'CF ASSUMPTIONS'!W33","v":0},{"$f":"'CF ASSUMPTIONS'!X33","v":0},{"$f":"'CF ASSUMPTIONS'!Y33","v":0},{"$f":"'CF ASSUMPTIONS'!Z33","v":0},{"$f":"'CF ASSUMPTIONS'!AA33","v":0},{"$f":"'CF ASSUMPTIONS'!AB33","v":0},{"$f":"'CF ASSUMPTIONS'!AC33","v":0},{"$f":"'CF ASSUMPTIONS'!AD33","v":0},{"$f":"'CF ASSUMPTIONS'!AE33","v":0},{"$f":"'CF ASSUMPTIONS'!AF33","v":0},{"$f":"'CF ASSUMPTIONS'!AG33","v":0},{"$f":"'CF ASSUMPTIONS'!AH33","v":0},{"$f":"'CF ASSUMPTIONS'!AI33","v":0},{"$f":"'CF ASSUMPTIONS'!AJ33","v":0},{"$f":"'CF ASSUMPTIONS'!AK33","v":0},{"$f":"'CF ASSUMPTIONS'!AL33","v":0},{"$f":"'CF ASSUMPTIONS'!AM33","v":0},{"$f":"'CF ASSUMPTIONS'!AN33","v":0},{"$f":"'CF ASSUMPTIONS'!AO33","v":0},{"$f":"'CF ASSUMPTIONS'!AP33","v":0},{"$f":"'CF ASSUMPTIONS'!AQ33","v":0},{"$f":"'CF ASSUMPTIONS'!AR33","v":0},{"$f":"'CF ASSUMPTIONS'!AS33","v":0},{"$f":"'CF ASSUMPTIONS'!AT33","v":0},{"$f":"'CF ASSUMPTIONS'!AU33","v":0},{"$f":"'CF ASSUMPTIONS'!AV33","v":0},{"$f":"'CF ASSUMPTIONS'!AW33","v":0},{"$f":"'CF ASSUMPTIONS'!AX33","v":0},{"$f":"'CF ASSUMPTIONS'!AY33","v":0},{"$f":"'CF ASSUMPTIONS'!AZ33","v":0},{"$f":"'CF ASSUMPTIONS'!BA33","v":0},{"$f":"'CF ASSUMPTIONS'!BB33","v":0},{"$f":"'CF ASSUMPTIONS'!BC33","v":0},{"$f":"'CF ASSUMPTIONS'!BD33","v":0},{"$f":"'CF ASSUMPTIONS'!BE33","v":0},{"$f":"'CF ASSUMPTIONS'!BF33","v":0},{"$f":"'CF ASSUMPTIONS'!BG33","v":0},{"$f":"'CF ASSUMPTIONS'!BH33","v":0},{"$f":"'CF ASSUMPTIONS'!BI33","v":0},{"$f":"'CF ASSUMPTIONS'!BJ33","v":0},{"$f":"'CF ASSUMPTIONS'!BK33","v":0},{"$f":"'CF ASSUMPTIONS'!BL33","v":0},{"$f":"'CF ASSUMPTIONS'!BM33","v":0},{"$f":"'CF ASSUMPTIONS'!BN33","v":0},{"$f":"'CF ASSUMPTIONS'!BO33","v":0},{"$f":"'CF ASSUMPTIONS'!BP33","v":0},{"$f":"'CF ASSUMPTIONS'!BQ33","v":0},{"$f":"'CF ASSUMPTIONS'!BR33","v":0},{"$f":"'CF ASSUMPTIONS'!BS33","v":0},{"$f":"'CF ASSUMPTIONS'!BT33","v":0},{"$f":"'CF ASSUMPTIONS'!BU33","v":0},{"$f":"'CF ASSUMPTIONS'!BV33","v":0},{"$f":"'CF ASSUMPTIONS'!BW33","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B34","v":"SOCIAL SECURITY - 2 (start age & $)"},{"$f":"'CF ASSUMPTIONS'!P34","v":0},{"$f":"'CF ASSUMPTIONS'!Q34","v":0},{"$f":"'CF ASSUMPTIONS'!R34","v":0},{"$f":"'CF ASSUMPTIONS'!S34","v":0},{"$f":"'CF ASSUMPTIONS'!T34","v":0},{"$f":"'CF ASSUMPTIONS'!U34","v":0},{"$f":"'CF ASSUMPTIONS'!V34","v":0},{"$f":"'CF ASSUMPTIONS'!W34","v":0},{"$f":"'CF ASSUMPTIONS'!X34","v":0},{"$f":"'CF ASSUMPTIONS'!Y34","v":0},{"$f":"'CF ASSUMPTIONS'!Z34","v":0},{"$f":"'CF ASSUMPTIONS'!AA34","v":0},{"$f":"'CF ASSUMPTIONS'!AB34","v":0},{"$f":"'CF ASSUMPTIONS'!AC34","v":0},{"$f":"'CF ASSUMPTIONS'!AD34","v":0},{"$f":"'CF ASSUMPTIONS'!AE34","v":0},{"$f":"'CF ASSUMPTIONS'!AF34","v":0},{"$f":"'CF ASSUMPTIONS'!AG34","v":0},{"$f":"'CF ASSUMPTIONS'!AH34","v":0},{"$f":"'CF ASSUMPTIONS'!AI34","v":0},{"$f":"'CF ASSUMPTIONS'!AJ34","v":0},{"$f":"'CF ASSUMPTIONS'!AK34","v":0},{"$f":"'CF ASSUMPTIONS'!AL34","v":0},{"$f":"'CF ASSUMPTIONS'!AM34","v":0},{"$f":"'CF ASSUMPTIONS'!AN34","v":0},{"$f":"'CF ASSUMPTIONS'!AO34","v":0},{"$f":"'CF ASSUMPTIONS'!AP34","v":0},{"$f":"'CF ASSUMPTIONS'!AQ34","v":0},{"$f":"'CF ASSUMPTIONS'!AR34","v":0},{"$f":"'CF ASSUMPTIONS'!AS34","v":0},{"$f":"'CF ASSUMPTIONS'!AT34","v":0},{"$f":"'CF ASSUMPTIONS'!AU34","v":0},{"$f":"'CF ASSUMPTIONS'!AV34","v":0},{"$f":"'CF ASSUMPTIONS'!AW34","v":0},{"$f":"'CF ASSUMPTIONS'!AX34","v":0},{"$f":"'CF ASSUMPTIONS'!AY34","v":0},{"$f":"'CF ASSUMPTIONS'!AZ34","v":0},{"$f":"'CF ASSUMPTIONS'!BA34","v":0},{"$f":"'CF ASSUMPTIONS'!BB34","v":0},{"$f":"'CF ASSUMPTIONS'!BC34","v":0},{"$f":"'CF ASSUMPTIONS'!BD34","v":0},{"$f":"'CF ASSUMPTIONS'!BE34","v":0},{"$f":"'CF ASSUMPTIONS'!BF34","v":0},{"$f":"'CF ASSUMPTIONS'!BG34","v":0},{"$f":"'CF ASSUMPTIONS'!BH34","v":0},{"$f":"'CF ASSUMPTIONS'!BI34","v":0},{"$f":"'CF ASSUMPTIONS'!BJ34","v":0},{"$f":"'CF ASSUMPTIONS'!BK34","v":0},{"$f":"'CF ASSUMPTIONS'!BL34","v":0},{"$f":"'CF ASSUMPTIONS'!BM34","v":0},{"$f":"'CF ASSUMPTIONS'!BN34","v":0},{"$f":"'CF ASSUMPTIONS'!BO34","v":0},{"$f":"'CF ASSUMPTIONS'!BP34","v":0},{"$f":"'CF ASSUMPTIONS'!BQ34","v":0},{"$f":"'CF ASSUMPTIONS'!BR34","v":0},{"$f":"'CF ASSUMPTIONS'!BS34","v":0},{"$f":"'CF ASSUMPTIONS'!BT34","v":0},{"$f":"'CF ASSUMPTIONS'!BU34","v":0},{"$f":"'CF ASSUMPTIONS'!BV34","v":0},{"$f":"'CF ASSUMPTIONS'!BW34","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B35","v":0},{"$f":"'CF ASSUMPTIONS'!P35","v":0},{"$f":"'CF ASSUMPTIONS'!Q35","v":0},{"$f":"'CF ASSUMPTIONS'!R35","v":0},{"$f":"'CF ASSUMPTIONS'!S35","v":0},{"$f":"'CF ASSUMPTIONS'!T35","v":0},{"$f":"'CF ASSUMPTIONS'!U35","v":0},{"$f":"'CF ASSUMPTIONS'!V35","v":0},{"$f":"'CF ASSUMPTIONS'!W35","v":0},{"$f":"'CF ASSUMPTIONS'!X35","v":0},{"$f":"'CF ASSUMPTIONS'!Y35","v":0},{"$f":"'CF ASSUMPTIONS'!Z35","v":0},{"$f":"'CF ASSUMPTIONS'!AA35","v":0},{"$f":"'CF ASSUMPTIONS'!AB35","v":0},{"$f":"'CF ASSUMPTIONS'!AC35","v":0},{"$f":"'CF ASSUMPTIONS'!AD35","v":0},{"$f":"'CF ASSUMPTIONS'!AE35","v":0},{"$f":"'CF ASSUMPTIONS'!AF35","v":0},{"$f":"'CF ASSUMPTIONS'!AG35","v":0},{"$f":"'CF ASSUMPTIONS'!AH35","v":0},{"$f":"'CF ASSUMPTIONS'!AI35","v":0},{"$f":"'CF ASSUMPTIONS'!AJ35","v":0},{"$f":"'CF ASSUMPTIONS'!AK35","v":0},{"$f":"'CF ASSUMPTIONS'!AL35","v":0},{"$f":"'CF ASSUMPTIONS'!AM35","v":0},{"$f":"'CF ASSUMPTIONS'!AN35","v":0},{"$f":"'CF ASSUMPTIONS'!AO35","v":0},{"$f":"'CF ASSUMPTIONS'!AP35","v":0},{"$f":"'CF ASSUMPTIONS'!AQ35","v":0},{"$f":"'CF ASSUMPTIONS'!AR35","v":0},{"$f":"'CF ASSUMPTIONS'!AS35","v":0},{"$f":"'CF ASSUMPTIONS'!AT35","v":0},{"$f":"'CF ASSUMPTIONS'!AU35","v":0},{"$f":"'CF ASSUMPTIONS'!AV35","v":0},{"$f":"'CF ASSUMPTIONS'!AW35","v":0},{"$f":"'CF ASSUMPTIONS'!AX35","v":0},{"$f":"'CF ASSUMPTIONS'!AY35","v":0},{"$f":"'CF ASSUMPTIONS'!AZ35","v":0},{"$f":"'CF ASSUMPTIONS'!BA35","v":0},{"$f":"'CF ASSUMPTIONS'!BB35","v":0},{"$f":"'CF ASSUMPTIONS'!BC35","v":0},{"$f":"'CF ASSUMPTIONS'!BD35","v":0},{"$f":"'CF ASSUMPTIONS'!BE35","v":0},{"$f":"'CF ASSUMPTIONS'!BF35","v":0},{"$f":"'CF ASSUMPTIONS'!BG35","v":0},{"$f":"'CF ASSUMPTIONS'!BH35","v":0},{"$f":"'CF ASSUMPTIONS'!BI35","v":0},{"$f":"'CF ASSUMPTIONS'!BJ35","v":0},{"$f":"'CF ASSUMPTIONS'!BK35","v":0},{"$f":"'CF ASSUMPTIONS'!BL35","v":0},{"$f":"'CF ASSUMPTIONS'!BM35","v":0},{"$f":"'CF ASSUMPTIONS'!BN35","v":0},{"$f":"'CF ASSUMPTIONS'!BO35","v":0},{"$f":"'CF ASSUMPTIONS'!BP35","v":0},{"$f":"'CF ASSUMPTIONS'!BQ35","v":0},{"$f":"'CF ASSUMPTIONS'!BR35","v":0},{"$f":"'CF ASSUMPTIONS'!BS35","v":0},{"$f":"'CF ASSUMPTIONS'!BT35","v":0},{"$f":"'CF ASSUMPTIONS'!BU35","v":0},{"$f":"'CF ASSUMPTIONS'!BV35","v":0},{"$f":"'CF ASSUMPTIONS'!BW35","v":0}]
[null,"SOCIAL SECURITY  section",{"$f":"SUM(C28:C30)","v":0},{"$f":"SUM(D28:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},{"$f":"SUM(G28:G30)","v":0},{"$f":"SUM(H28:H30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y28:Y30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B36","v":"OTHER 1"},{"$f":"'CF ASSUMPTIONS'!P36","v":0},{"$f":"'CF ASSUMPTIONS'!Q36","v":0},{"$f":"'CF ASSUMPTIONS'!R36","v":0},{"$f":"'CF ASSUMPTIONS'!S36","v":0},{"$f":"'CF ASSUMPTIONS'!T36","v":0},{"$f":"'CF ASSUMPTIONS'!U36","v":0},{"$f":"'CF ASSUMPTIONS'!V36","v":0},{"$f":"'CF ASSUMPTIONS'!W36","v":0},{"$f":"'CF ASSUMPTIONS'!X36","v":0},{"$f":"'CF ASSUMPTIONS'!Y36","v":0},{"$f":"'CF ASSUMPTIONS'!Z36","v":0},{"$f":"'CF ASSUMPTIONS'!AA36","v":0},{"$f":"'CF ASSUMPTIONS'!AB36","v":0},{"$f":"'CF ASSUMPTIONS'!AC36","v":0},{"$f":"'CF ASSUMPTIONS'!AD36","v":0},{"$f":"'CF ASSUMPTIONS'!AE36","v":0},{"$f":"'CF ASSUMPTIONS'!AF36","v":0},{"$f":"'CF ASSUMPTIONS'!AG36","v":0},{"$f":"'CF ASSUMPTIONS'!AH36","v":0},{"$f":"'CF ASSUMPTIONS'!AI36","v":0},{"$f":"'CF ASSUMPTIONS'!AJ36","v":0},{"$f":"'CF ASSUMPTIONS'!AK36","v":0},{"$f":"'CF ASSUMPTIONS'!AL36","v":0},{"$f":"'CF ASSUMPTIONS'!AM36","v":0},{"$f":"'CF ASSUMPTIONS'!AN36","v":0},{"$f":"'CF ASSUMPTIONS'!AO36","v":0},{"$f":"'CF ASSUMPTIONS'!AP36","v":0},{"$f":"'CF ASSUMPTIONS'!AQ36","v":0},{"$f":"'CF ASSUMPTIONS'!AR36","v":0},{"$f":"'CF ASSUMPTIONS'!AS36","v":0},{"$f":"'CF ASSUMPTIONS'!AT36","v":0},{"$f":"'CF ASSUMPTIONS'!AU36","v":0},{"$f":"'CF ASSUMPTIONS'!AV36","v":0},{"$f":"'CF ASSUMPTIONS'!AW36","v":0},{"$f":"'CF ASSUMPTIONS'!AX36","v":0},{"$f":"'CF ASSUMPTIONS'!AY36","v":0},{"$f":"'CF ASSUMPTIONS'!AZ36","v":0},{"$f":"'CF ASSUMPTIONS'!BA36","v":0},{"$f":"'CF ASSUMPTIONS'!BB36","v":0},{"$f":"'CF ASSUMPTIONS'!BC36","v":0},{"$f":"'CF ASSUMPTIONS'!BD36","v":0},{"$f":"'CF ASSUMPTIONS'!BE36","v":0},{"$f":"'CF ASSUMPTIONS'!BF36","v":0},{"$f":"'CF ASSUMPTIONS'!BG36","v":0},{"$f":"'CF ASSUMPTIONS'!BH36","v":0},{"$f":"'CF ASSUMPTIONS'!BI36","v":0},{"$f":"'CF ASSUMPTIONS'!BJ36","v":0},{"$f":"'CF ASSUMPTIONS'!BK36","v":0},{"$f":"'CF ASSUMPTIONS'!BL36","v":0},{"$f":"'CF ASSUMPTIONS'!BM36","v":0},{"$f":"'CF ASSUMPTIONS'!BN36","v":0},{"$f":"'CF ASSUMPTIONS'!BO36","v":0},{"$f":"'CF ASSUMPTIONS'!BP36","v":0},{"$f":"'CF ASSUMPTIONS'!BQ36","v":0},{"$f":"'CF ASSUMPTIONS'!BR36","v":0},{"$f":"'CF ASSUMPTIONS'!BS36","v":0},{"$f":"'CF ASSUMPTIONS'!BT36","v":0},{"$f":"'CF ASSUMPTIONS'!BU36","v":0},{"$f":"'CF ASSUMPTIONS'!BV36","v":0},{"$f":"'CF ASSUMPTIONS'!BW36","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B37","v":"OTHER 2"},{"$f":"'CF ASSUMPTIONS'!P37","v":0},{"$f":"'CF ASSUMPTIONS'!Q37","v":0},{"$f":"'CF ASSUMPTIONS'!R37","v":0},{"$f":"'CF ASSUMPTIONS'!S37","v":0},{"$f":"'CF ASSUMPTIONS'!T37","v":0},{"$f":"'CF ASSUMPTIONS'!U37","v":0},{"$f":"'CF ASSUMPTIONS'!V37","v":0},{"$f":"'CF ASSUMPTIONS'!W37","v":0},{"$f":"'CF ASSUMPTIONS'!X37","v":0},{"$f":"'CF ASSUMPTIONS'!Y37","v":0},{"$f":"'CF ASSUMPTIONS'!Z37","v":0},{"$f":"'CF ASSUMPTIONS'!AA37","v":0},{"$f":"'CF ASSUMPTIONS'!AB37","v":0},{"$f":"'CF ASSUMPTIONS'!AC37","v":0},{"$f":"'CF ASSUMPTIONS'!AD37","v":0},{"$f":"'CF ASSUMPTIONS'!AE37","v":0},{"$f":"'CF ASSUMPTIONS'!AF37","v":0},{"$f":"'CF ASSUMPTIONS'!AG37","v":0},{"$f":"'CF ASSUMPTIONS'!AH37","v":0},{"$f":"'CF ASSUMPTIONS'!AI37","v":0},{"$f":"'CF ASSUMPTIONS'!AJ37","v":0},{"$f":"'CF ASSUMPTIONS'!AK37","v":0},{"$f":"'CF ASSUMPTIONS'!AL37","v":0},{"$f":"'CF ASSUMPTIONS'!AM37","v":0},{"$f":"'CF ASSUMPTIONS'!AN37","v":0},{"$f":"'CF ASSUMPTIONS'!AO37","v":0},{"$f":"'CF ASSUMPTIONS'!AP37","v":0},{"$f":"'CF ASSUMPTIONS'!AQ37","v":0},{"$f":"'CF ASSUMPTIONS'!AR37","v":0},{"$f":"'CF ASSUMPTIONS'!AS37","v":0},{"$f":"'CF ASSUMPTIONS'!AT37","v":0},{"$f":"'CF ASSUMPTIONS'!AU37","v":0},{"$f":"'CF ASSUMPTIONS'!AV37","v":0},{"$f":"'CF ASSUMPTIONS'!AW37","v":0},{"$f":"'CF ASSUMPTIONS'!AX37","v":0},{"$f":"'CF ASSUMPTIONS'!AY37","v":0},{"$f":"'CF ASSUMPTIONS'!AZ37","v":0},{"$f":"'CF ASSUMPTIONS'!BA37","v":0},{"$f":"'CF ASSUMPTIONS'!BB37","v":0},{"$f":"'CF ASSUMPTIONS'!BC37","v":0},{"$f":"'CF ASSUMPTIONS'!BD37","v":0},{"$f":"'CF ASSUMPTIONS'!BE37","v":0},{"$f":"'CF ASSUMPTIONS'!BF37","v":0},{"$f":"'CF ASSUMPTIONS'!BG37","v":0},{"$f":"'CF ASSUMPTIONS'!BH37","v":0},{"$f":"'CF ASSUMPTIONS'!BI37","v":0},{"$f":"'CF ASSUMPTIONS'!BJ37","v":0},{"$f":"'CF ASSUMPTIONS'!BK37","v":0},{"$f":"'CF ASSUMPTIONS'!BL37","v":0},{"$f":"'CF ASSUMPTIONS'!BM37","v":0},{"$f":"'CF ASSUMPTIONS'!BN37","v":0},{"$f":"'CF ASSUMPTIONS'!BO37","v":0},{"$f":"'CF ASSUMPTIONS'!BP37","v":0},{"$f":"'CF ASSUMPTIONS'!BQ37","v":0},{"$f":"'CF ASSUMPTIONS'!BR37","v":0},{"$f":"'CF ASSUMPTIONS'!BS37","v":0},{"$f":"'CF ASSUMPTIONS'!BT37","v":0},{"$f":"'CF ASSUMPTIONS'!BU37","v":0},{"$f":"'CF ASSUMPTIONS'!BV37","v":0},{"$f":"'CF ASSUMPTIONS'!BW37","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B38","v":"OTHER 3"},{"$f":"'CF ASSUMPTIONS'!P38","v":0},{"$f":"'CF ASSUMPTIONS'!Q38","v":0},{"$f":"'CF ASSUMPTIONS'!R38","v":0},{"$f":"'CF ASSUMPTIONS'!S38","v":0},{"$f":"'CF ASSUMPTIONS'!T38","v":0},{"$f":"'CF ASSUMPTIONS'!U38","v":0},{"$f":"'CF ASSUMPTIONS'!V38","v":0},{"$f":"'CF ASSUMPTIONS'!W38","v":0},{"$f":"'CF ASSUMPTIONS'!X38","v":0},{"$f":"'CF ASSUMPTIONS'!Y38","v":0},{"$f":"'CF ASSUMPTIONS'!Z38","v":0},{"$f":"'CF ASSUMPTIONS'!AA38","v":0},{"$f":"'CF ASSUMPTIONS'!AB38","v":0},{"$f":"'CF ASSUMPTIONS'!AC38","v":0},{"$f":"'CF ASSUMPTIONS'!AD38","v":0},{"$f":"'CF ASSUMPTIONS'!AE38","v":0},{"$f":"'CF ASSUMPTIONS'!AF38","v":0},{"$f":"'CF ASSUMPTIONS'!AG38","v":0},{"$f":"'CF ASSUMPTIONS'!AH38","v":0},{"$f":"'CF ASSUMPTIONS'!AI38","v":0},{"$f":"'CF ASSUMPTIONS'!AJ38","v":0},{"$f":"'CF ASSUMPTIONS'!AK38","v":0},{"$f":"'CF ASSUMPTIONS'!AL38","v":0},{"$f":"'CF ASSUMPTIONS'!AM38","v":0},{"$f":"'CF ASSUMPTIONS'!AN38","v":0},{"$f":"'CF ASSUMPTIONS'!AO38","v":0},{"$f":"'CF ASSUMPTIONS'!AP38","v":0},{"$f":"'CF ASSUMPTIONS'!AQ38","v":0},{"$f":"'CF ASSUMPTIONS'!AR38","v":0},{"$f":"'CF ASSUMPTIONS'!AS38","v":0},{"$f":"'CF ASSUMPTIONS'!AT38","v":0},{"$f":"'CF ASSUMPTIONS'!AU38","v":0},{"$f":"'CF ASSUMPTIONS'!AV38","v":0},{"$f":"'CF ASSUMPTIONS'!AW38","v":0},{"$f":"'CF ASSUMPTIONS'!AX38","v":0},{"$f":"'CF ASSUMPTIONS'!AY38","v":0},{"$f":"'CF ASSUMPTIONS'!AZ38","v":0},{"$f":"'CF ASSUMPTIONS'!BA38","v":0},{"$f":"'CF ASSUMPTIONS'!BB38","v":0},{"$f":"'CF ASSUMPTIONS'!BC38","v":0},{"$f":"'CF ASSUMPTIONS'!BD38","v":0},{"$f":"'CF ASSUMPTIONS'!BE38","v":0},{"$f":"'CF ASSUMPTIONS'!BF38","v":0},{"$f":"'CF ASSUMPTIONS'!BG38","v":0},{"$f":"'CF ASSUMPTIONS'!BH38","v":0},{"$f":"'CF ASSUMPTIONS'!BI38","v":0},{"$f":"'CF ASSUMPTIONS'!BJ38","v":0},{"$f":"'CF ASSUMPTIONS'!BK38","v":0},{"$f":"'CF ASSUMPTIONS'!BL38","v":0},{"$f":"'CF ASSUMPTIONS'!BM38","v":0},{"$f":"'CF ASSUMPTIONS'!BN38","v":0},{"$f":"'CF ASSUMPTIONS'!BO38","v":0},{"$f":"'CF ASSUMPTIONS'!BP38","v":0},{"$f":"'CF ASSUMPTIONS'!BQ38","v":0},{"$f":"'CF ASSUMPTIONS'!BR38","v":0},{"$f":"'CF ASSUMPTIONS'!BS38","v":0},{"$f":"'CF ASSUMPTIONS'!BT38","v":0},{"$f":"'CF ASSUMPTIONS'!BU38","v":0},{"$f":"'CF ASSUMPTIONS'!BV38","v":0},{"$f":"'CF ASSUMPTIONS'!BW38","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B39","v":"OTHER 4"},{"$f":"'CF ASSUMPTIONS'!P39","v":0},{"$f":"'CF ASSUMPTIONS'!Q39","v":0},{"$f":"'CF ASSUMPTIONS'!R39","v":0},{"$f":"'CF ASSUMPTIONS'!S39","v":0},{"$f":"'CF ASSUMPTIONS'!T39","v":0},{"$f":"'CF ASSUMPTIONS'!U39","v":0},{"$f":"'CF ASSUMPTIONS'!V39","v":0},{"$f":"'CF ASSUMPTIONS'!W39","v":0},{"$f":"'CF ASSUMPTIONS'!X39","v":0},{"$f":"'CF ASSUMPTIONS'!Y39","v":0},{"$f":"'CF ASSUMPTIONS'!Z39","v":0},{"$f":"'CF ASSUMPTIONS'!AA39","v":0},{"$f":"'CF ASSUMPTIONS'!AB39","v":0},{"$f":"'CF ASSUMPTIONS'!AC39","v":0},{"$f":"'CF ASSUMPTIONS'!AD39","v":0},{"$f":"'CF ASSUMPTIONS'!AE39","v":0},{"$f":"'CF ASSUMPTIONS'!AF39","v":0},{"$f":"'CF ASSUMPTIONS'!AG39","v":0},{"$f":"'CF ASSUMPTIONS'!AH39","v":0},{"$f":"'CF ASSUMPTIONS'!AI39","v":0},{"$f":"'CF ASSUMPTIONS'!AJ39","v":0},{"$f":"'CF ASSUMPTIONS'!AK39","v":0},{"$f":"'CF ASSUMPTIONS'!AL39","v":0},{"$f":"'CF ASSUMPTIONS'!AM39","v":0},{"$f":"'CF ASSUMPTIONS'!AN39","v":0},{"$f":"'CF ASSUMPTIONS'!AO39","v":0},{"$f":"'CF ASSUMPTIONS'!AP39","v":0},{"$f":"'CF ASSUMPTIONS'!AQ39","v":0},{"$f":"'CF ASSUMPTIONS'!AR39","v":0},{"$f":"'CF ASSUMPTIONS'!AS39","v":0},{"$f":"'CF ASSUMPTIONS'!AT39","v":0},{"$f":"'CF ASSUMPTIONS'!AU39","v":0},{"$f":"'CF ASSUMPTIONS'!AV39","v":0},{"$f":"'CF ASSUMPTIONS'!AW39","v":0},{"$f":"'CF ASSUMPTIONS'!AX39","v":0},{"$f":"'CF ASSUMPTIONS'!AY39","v":0},{"$f":"'CF ASSUMPTIONS'!AZ39","v":0},{"$f":"'CF ASSUMPTIONS'!BA39","v":0},{"$f":"'CF ASSUMPTIONS'!BB39","v":0},{"$f":"'CF ASSUMPTIONS'!BC39","v":0},{"$f":"'CF ASSUMPTIONS'!BD39","v":0},{"$f":"'CF ASSUMPTIONS'!BE39","v":0},{"$f":"'CF ASSUMPTIONS'!BF39","v":0},{"$f":"'CF ASSUMPTIONS'!BG39","v":0},{"$f":"'CF ASSUMPTIONS'!BH39","v":0},{"$f":"'CF ASSUMPTIONS'!BI39","v":0},{"$f":"'CF ASSUMPTIONS'!BJ39","v":0},{"$f":"'CF ASSUMPTIONS'!BK39","v":0},{"$f":"'CF ASSUMPTIONS'!BL39","v":0},{"$f":"'CF ASSUMPTIONS'!BM39","v":0},{"$f":"'CF ASSUMPTIONS'!BN39","v":0},{"$f":"'CF ASSUMPTIONS'!BO39","v":0},{"$f":"'CF ASSUMPTIONS'!BP39","v":0},{"$f":"'CF ASSUMPTIONS'!BQ39","v":0},{"$f":"'CF ASSUMPTIONS'!BR39","v":0},{"$f":"'CF ASSUMPTIONS'!BS39","v":0},{"$f":"'CF ASSUMPTIONS'!BT39","v":0},{"$f":"'CF ASSUMPTIONS'!BU39","v":0},{"$f":"'CF ASSUMPTIONS'!BV39","v":0},{"$f":"'CF ASSUMPTIONS'!BW39","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B40","v":"OTHER 5"},{"$f":"'CF ASSUMPTIONS'!P40","v":0},{"$f":"'CF ASSUMPTIONS'!Q40","v":0},{"$f":"'CF ASSUMPTIONS'!R40","v":0},{"$f":"'CF ASSUMPTIONS'!S40","v":0},{"$f":"'CF ASSUMPTIONS'!T40","v":0},{"$f":"'CF ASSUMPTIONS'!U40","v":0},{"$f":"'CF ASSUMPTIONS'!V40","v":0},{"$f":"'CF ASSUMPTIONS'!W40","v":0},{"$f":"'CF ASSUMPTIONS'!X40","v":0},{"$f":"'CF ASSUMPTIONS'!Y40","v":0},{"$f":"'CF ASSUMPTIONS'!Z40","v":0},{"$f":"'CF ASSUMPTIONS'!AA40","v":0},{"$f":"'CF ASSUMPTIONS'!AB40","v":0},{"$f":"'CF ASSUMPTIONS'!AC40","v":0},{"$f":"'CF ASSUMPTIONS'!AD40","v":0},{"$f":"'CF ASSUMPTIONS'!AE40","v":0},{"$f":"'CF ASSUMPTIONS'!AF40","v":0},{"$f":"'CF ASSUMPTIONS'!AG40","v":0},{"$f":"'CF ASSUMPTIONS'!AH40","v":0},{"$f":"'CF ASSUMPTIONS'!AI40","v":0},{"$f":"'CF ASSUMPTIONS'!AJ40","v":0},{"$f":"'CF ASSUMPTIONS'!AK40","v":0},{"$f":"'CF ASSUMPTIONS'!AL40","v":0},{"$f":"'CF ASSUMPTIONS'!AM40","v":0},{"$f":"'CF ASSUMPTIONS'!AN40","v":0},{"$f":"'CF ASSUMPTIONS'!AO40","v":0},{"$f":"'CF ASSUMPTIONS'!AP40","v":0},{"$f":"'CF ASSUMPTIONS'!AQ40","v":0},{"$f":"'CF ASSUMPTIONS'!AR40","v":0},{"$f":"'CF ASSUMPTIONS'!AS40","v":0},{"$f":"'CF ASSUMPTIONS'!AT40","v":0},{"$f":"'CF ASSUMPTIONS'!AU40","v":0},{"$f":"'CF ASSUMPTIONS'!AV40","v":0},{"$f":"'CF ASSUMPTIONS'!AW40","v":0},{"$f":"'CF ASSUMPTIONS'!AX40","v":0},{"$f":"'CF ASSUMPTIONS'!AY40","v":0},{"$f":"'CF ASSUMPTIONS'!AZ40","v":0},{"$f":"'CF ASSUMPTIONS'!BA40","v":0},{"$f":"'CF ASSUMPTIONS'!BB40","v":0},{"$f":"'CF ASSUMPTIONS'!BC40","v":0},{"$f":"'CF ASSUMPTIONS'!BD40","v":0},{"$f":"'CF ASSUMPTIONS'!BE40","v":0},{"$f":"'CF ASSUMPTIONS'!BF40","v":0},{"$f":"'CF ASSUMPTIONS'!BG40","v":0},{"$f":"'CF ASSUMPTIONS'!BH40","v":0},{"$f":"'CF ASSUMPTIONS'!BI40","v":0},{"$f":"'CF ASSUMPTIONS'!BJ40","v":0},{"$f":"'CF ASSUMPTIONS'!BK40","v":0},{"$f":"'CF ASSUMPTIONS'!BL40","v":0},{"$f":"'CF ASSUMPTIONS'!BM40","v":0},{"$f":"'CF ASSUMPTIONS'!BN40","v":0},{"$f":"'CF ASSUMPTIONS'!BO40","v":0},{"$f":"'CF ASSUMPTIONS'!BP40","v":0},{"$f":"'CF ASSUMPTIONS'!BQ40","v":0},{"$f":"'CF ASSUMPTIONS'!BR40","v":0},{"$f":"'CF ASSUMPTIONS'!BS40","v":0},{"$f":"'CF ASSUMPTIONS'!BT40","v":0},{"$f":"'CF ASSUMPTIONS'!BU40","v":0},{"$f":"'CF ASSUMPTIONS'!BV40","v":0},{"$f":"'CF ASSUMPTIONS'!BW40","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B41","v":"OTHER 6"},{"$f":"'CF ASSUMPTIONS'!P41","v":0},{"$f":"'CF ASSUMPTIONS'!Q41","v":0},{"$f":"'CF ASSUMPTIONS'!R41","v":0},{"$f":"'CF ASSUMPTIONS'!S41","v":0},{"$f":"'CF ASSUMPTIONS'!T41","v":0},{"$f":"'CF ASSUMPTIONS'!U41","v":0},{"$f":"'CF ASSUMPTIONS'!V41","v":0},{"$f":"'CF ASSUMPTIONS'!W41","v":0},{"$f":"'CF ASSUMPTIONS'!X41","v":0},{"$f":"'CF ASSUMPTIONS'!Y41","v":0},{"$f":"'CF ASSUMPTIONS'!Z41","v":0},{"$f":"'CF ASSUMPTIONS'!AA41","v":0},{"$f":"'CF ASSUMPTIONS'!AB41","v":0},{"$f":"'CF ASSUMPTIONS'!AC41","v":0},{"$f":"'CF ASSUMPTIONS'!AD41","v":0},{"$f":"'CF ASSUMPTIONS'!AE41","v":0},{"$f":"'CF ASSUMPTIONS'!AF41","v":0},{"$f":"'CF ASSUMPTIONS'!AG41","v":0},{"$f":"'CF ASSUMPTIONS'!AH41","v":0},{"$f":"'CF ASSUMPTIONS'!AI41","v":0},{"$f":"'CF ASSUMPTIONS'!AJ41","v":0},{"$f":"'CF ASSUMPTIONS'!AK41","v":0},{"$f":"'CF ASSUMPTIONS'!AL41","v":0},{"$f":"'CF ASSUMPTIONS'!AM41","v":0},{"$f":"'CF ASSUMPTIONS'!AN41","v":0},{"$f":"'CF ASSUMPTIONS'!AO41","v":0},{"$f":"'CF ASSUMPTIONS'!AP41","v":0},{"$f":"'CF ASSUMPTIONS'!AQ41","v":0},{"$f":"'CF ASSUMPTIONS'!AR41","v":0},{"$f":"'CF ASSUMPTIONS'!AS41","v":0},{"$f":"'CF ASSUMPTIONS'!AT41","v":0},{"$f":"'CF ASSUMPTIONS'!AU41","v":0},{"$f":"'CF ASSUMPTIONS'!AV41","v":0},{"$f":"'CF ASSUMPTIONS'!AW41","v":0},{"$f":"'CF ASSUMPTIONS'!AX41","v":0},{"$f":"'CF ASSUMPTIONS'!AY41","v":0},{"$f":"'CF ASSUMPTIONS'!AZ41","v":0},{"$f":"'CF ASSUMPTIONS'!BA41","v":0},{"$f":"'CF ASSUMPTIONS'!BB41","v":0},{"$f":"'CF ASSUMPTIONS'!BC41","v":0},{"$f":"'CF ASSUMPTIONS'!BD41","v":0},{"$f":"'CF ASSUMPTIONS'!BE41","v":0},{"$f":"'CF ASSUMPTIONS'!BF41","v":0},{"$f":"'CF ASSUMPTIONS'!BG41","v":0},{"$f":"'CF ASSUMPTIONS'!BH41","v":0},{"$f":"'CF ASSUMPTIONS'!BI41","v":0},{"$f":"'CF ASSUMPTIONS'!BJ41","v":0},{"$f":"'CF ASSUMPTIONS'!BK41","v":0},{"$f":"'CF ASSUMPTIONS'!BL41","v":0},{"$f":"'CF ASSUMPTIONS'!BM41","v":0},{"$f":"'CF ASSUMPTIONS'!BN41","v":0},{"$f":"'CF ASSUMPTIONS'!BO41","v":0},{"$f":"'CF ASSUMPTIONS'!BP41","v":0},{"$f":"'CF ASSUMPTIONS'!BQ41","v":0},{"$f":"'CF ASSUMPTIONS'!BR41","v":0},{"$f":"'CF ASSUMPTIONS'!BS41","v":0},{"$f":"'CF ASSUMPTIONS'!BT41","v":0},{"$f":"'CF ASSUMPTIONS'!BU41","v":0},{"$f":"'CF ASSUMPTIONS'!BV41","v":0},{"$f":"'CF ASSUMPTIONS'!BW41","v":0}]
[null,"OTHER INCOME  section",{"$f":"SUM(C32:C37)","v":0},{"$f":"SUM(D32:D37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B42","v":"NON-TAXABLE INCOME - 1"},{"$f":"'CF ASSUMPTIONS'!P42","v":0},{"$f":"'CF ASSUMPTIONS'!Q42","v":0},{"$f":"'CF ASSUMPTIONS'!R42","v":0},{"$f":"'CF ASSUMPTIONS'!S42","v":0},{"$f":"'CF ASSUMPTIONS'!T42","v":0},{"$f":"'CF ASSUMPTIONS'!U42","v":0},{"$f":"'CF ASSUMPTIONS'!V42","v":0},{"$f":"'CF ASSUMPTIONS'!W42","v":0},{"$f":"'CF ASSUMPTIONS'!X42","v":0},{"$f":"'CF ASSUMPTIONS'!Y42","v":0},{"$f":"'CF ASSUMPTIONS'!Z42","v":0},{"$f":"'CF ASSUMPTIONS'!AA42","v":0},{"$f":"'CF ASSUMPTIONS'!AB42","v":0},{"$f":"'CF ASSUMPTIONS'!AC42","v":0},{"$f":"'CF ASSUMPTIONS'!AD42","v":0},{"$f":"'CF ASSUMPTIONS'!AE42","v":0},{"$f":"'CF ASSUMPTIONS'!AF42","v":0},{"$f":"'CF ASSUMPTIONS'!AG42","v":0},{"$f":"'CF ASSUMPTIONS'!AH42","v":0},{"$f":"'CF ASSUMPTIONS'!AI42","v":0},{"$f":"'CF ASSUMPTIONS'!AJ42","v":0},{"$f":"'CF ASSUMPTIONS'!AK42","v":0},{"$f":"'CF ASSUMPTIONS'!AL42","v":0},{"$f":"'CF ASSUMPTIONS'!AM42","v":0},{"$f":"'CF ASSUMPTIONS'!AN42","v":0},{"$f":"'CF ASSUMPTIONS'!AO42","v":0},{"$f":"'CF ASSUMPTIONS'!AP42","v":0},{"$f":"'CF ASSUMPTIONS'!AQ42","v":0},{"$f":"'CF ASSUMPTIONS'!AR42","v":0},{"$f":"'CF ASSUMPTIONS'!AS42","v":0},{"$f":"'CF ASSUMPTIONS'!AT42","v":0},{"$f":"'CF ASSUMPTIONS'!AU42","v":0},{"$f":"'CF ASSUMPTIONS'!AV42","v":0},{"$f":"'CF ASSUMPTIONS'!AW42","v":0},{"$f":"'CF ASSUMPTIONS'!AX42","v":0},{"$f":"'CF ASSUMPTIONS'!AY42","v":0},{"$f":"'CF ASSUMPTIONS'!AZ42","v":0},{"$f":"'CF ASSUMPTIONS'!BA42","v":0},{"$f":"'CF ASSUMPTIONS'!BB42","v":0},{"$f":"'CF ASSUMPTIONS'!BC42","v":0},{"$f":"'CF ASSUMPTIONS'!BD42","v":0},{"$f":"'CF ASSUMPTIONS'!BE42","v":0},{"$f":"'CF ASSUMPTIONS'!BF42","v":0},{"$f":"'CF ASSUMPTIONS'!BG42","v":0},{"$f":"'CF ASSUMPTIONS'!BH42","v":0},{"$f":"'CF ASSUMPTIONS'!BI42","v":0},{"$f":"'CF ASSUMPTIONS'!BJ42","v":0},{"$f":"'CF ASSUMPTIONS'!BK42","v":0},{"$f":"'CF ASSUMPTIONS'!BL42","v":0},{"$f":"'CF ASSUMPTIONS'!BM42","v":0},{"$f":"'CF ASSUMPTIONS'!BN42","v":0},{"$f":"'CF ASSUMPTIONS'!BO42","v":0},{"$f":"'CF ASSUMPTIONS'!BP42","v":0},{"$f":"'CF ASSUMPTIONS'!BQ42","v":0},{"$f":"'CF ASSUMPTIONS'!BR42","v":0},{"$f":"'CF ASSUMPTIONS'!BS42","v":0},{"$f":"'CF ASSUMPTIONS'!BT42","v":0},{"$f":"'CF ASSUMPTIONS'!BU42","v":0},{"$f":"'CF ASSUMPTIONS'!BV42","v":0},{"$f":"'CF ASSUMPTIONS'!BW42","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B43","v":"NON-TAXABLE INCOME - 2"},{"$f":"'CF ASSUMPTIONS'!P43","v":0},{"$f":"'CF ASSUMPTIONS'!Q43","v":0},{"$f":"'CF ASSUMPTIONS'!R43","v":0},{"$f":"'CF ASSUMPTIONS'!S43","v":0},{"$f":"'CF ASSUMPTIONS'!T43","v":0},{"$f":"'CF ASSUMPTIONS'!U43","v":0},{"$f":"'CF ASSUMPTIONS'!V43","v":0},{"$f":"'CF ASSUMPTIONS'!W43","v":0},{"$f":"'CF ASSUMPTIONS'!X43","v":0},{"$f":"'CF ASSUMPTIONS'!Y43","v":0},{"$f":"'CF ASSUMPTIONS'!Z43","v":0},{"$f":"'CF ASSUMPTIONS'!AA43","v":0},{"$f":"'CF ASSUMPTIONS'!AB43","v":0},{"$f":"'CF ASSUMPTIONS'!AC43","v":0},{"$f":"'CF ASSUMPTIONS'!AD43","v":0},{"$f":"'CF ASSUMPTIONS'!AE43","v":0},{"$f":"'CF ASSUMPTIONS'!AF43","v":0},{"$f":"'CF ASSUMPTIONS'!AG43","v":0},{"$f":"'CF ASSUMPTIONS'!AH43","v":0},{"$f":"'CF ASSUMPTIONS'!AI43","v":0},{"$f":"'CF ASSUMPTIONS'!AJ43","v":0},{"$f":"'CF ASSUMPTIONS'!AK43","v":0},{"$f":"'CF ASSUMPTIONS'!AL43","v":0},{"$f":"'CF ASSUMPTIONS'!AM43","v":0},{"$f":"'CF ASSUMPTIONS'!AN43","v":0},{"$f":"'CF ASSUMPTIONS'!AO43","v":0},{"$f":"'CF ASSUMPTIONS'!AP43","v":0},{"$f":"'CF ASSUMPTIONS'!AQ43","v":0},{"$f":"'CF ASSUMPTIONS'!AR43","v":0},{"$f":"'CF ASSUMPTIONS'!AS43","v":0},{"$f":"'CF ASSUMPTIONS'!AT43","v":0},{"$f":"'CF ASSUMPTIONS'!AU43","v":0},{"$f":"'CF ASSUMPTIONS'!AV43","v":0},{"$f":"'CF ASSUMPTIONS'!AW43","v":0},{"$f":"'CF ASSUMPTIONS'!AX43","v":0},{"$f":"'CF ASSUMPTIONS'!AY43","v":0},{"$f":"'CF ASSUMPTIONS'!AZ43","v":0},{"$f":"'CF ASSUMPTIONS'!BA43","v":0},{"$f":"'CF ASSUMPTIONS'!BB43","v":0},{"$f":"'CF ASSUMPTIONS'!BC43","v":0},{"$f":"'CF ASSUMPTIONS'!BD43","v":0},{"$f":"'CF ASSUMPTIONS'!BE43","v":0},{"$f":"'CF ASSUMPTIONS'!BF43","v":0},{"$f":"'CF ASSUMPTIONS'!BG43","v":0},{"$f":"'CF ASSUMPTIONS'!BH43","v":0},{"$f":"'CF ASSUMPTIONS'!BI43","v":0},{"$f":"'CF ASSUMPTIONS'!BJ43","v":0},{"$f":"'CF ASSUMPTIONS'!BK43","v":0},{"$f":"'CF ASSUMPTIONS'!BL43","v":0},{"$f":"'CF ASSUMPTIONS'!BM43","v":0},{"$f":"'CF ASSUMPTIONS'!BN43","v":0},{"$f":"'CF ASSUMPTIONS'!BO43","v":0},{"$f":"'CF ASSUMPTIONS'!BP43","v":0},{"$f":"'CF ASSUMPTIONS'!BQ43","v":0},{"$f":"'CF ASSUMPTIONS'!BR43","v":0},{"$f":"'CF ASSUMPTIONS'!BS43","v":0},{"$f":"'CF ASSUMPTIONS'!BT43","v":0},{"$f":"'CF ASSUMPTIONS'!BU43","v":0},{"$f":"'CF ASSUMPTIONS'!BV43","v":0},{"$f":"'CF ASSUMPTIONS'!BW43","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B44","v":"NON-TAXABLE INCOME - 3"},{"$f":"'CF ASSUMPTIONS'!P44","v":0},{"$f":"'CF ASSUMPTIONS'!Q44","v":0},{"$f":"'CF ASSUMPTIONS'!R44","v":0},{"$f":"'CF ASSUMPTIONS'!S44","v":0},{"$f":"'CF ASSUMPTIONS'!T44","v":0},{"$f":"'CF ASSUMPTIONS'!U44","v":0},{"$f":"'CF ASSUMPTIONS'!V44","v":0},{"$f":"'CF ASSUMPTIONS'!W44","v":0},{"$f":"'CF ASSUMPTIONS'!X44","v":0},{"$f":"'CF ASSUMPTIONS'!Y44","v":0},{"$f":"'CF ASSUMPTIONS'!Z44","v":0},{"$f":"'CF ASSUMPTIONS'!AA44","v":0},{"$f":"'CF ASSUMPTIONS'!AB44","v":0},{"$f":"'CF ASSUMPTIONS'!AC44","v":0},{"$f":"'CF ASSUMPTIONS'!AD44","v":0},{"$f":"'CF ASSUMPTIONS'!AE44","v":0},{"$f":"'CF ASSUMPTIONS'!AF44","v":0},{"$f":"'CF ASSUMPTIONS'!AG44","v":0},{"$f":"'CF ASSUMPTIONS'!AH44","v":0},{"$f":"'CF ASSUMPTIONS'!AI44","v":0},{"$f":"'CF ASSUMPTIONS'!AJ44","v":0},{"$f":"'CF ASSUMPTIONS'!AK44","v":0},{"$f":"'CF ASSUMPTIONS'!AL44","v":0},{"$f":"'CF ASSUMPTIONS'!AM44","v":0},{"$f":"'CF ASSUMPTIONS'!AN44","v":0},{"$f":"'CF ASSUMPTIONS'!AO44","v":0},{"$f":"'CF ASSUMPTIONS'!AP44","v":0},{"$f":"'CF ASSUMPTIONS'!AQ44","v":0},{"$f":"'CF ASSUMPTIONS'!AR44","v":0},{"$f":"'CF ASSUMPTIONS'!AS44","v":0},{"$f":"'CF ASSUMPTIONS'!AT44","v":0},{"$f":"'CF ASSUMPTIONS'!AU44","v":0},{"$f":"'CF ASSUMPTIONS'!AV44","v":0},{"$f":"'CF ASSUMPTIONS'!AW44","v":0},{"$f":"'CF ASSUMPTIONS'!AX44","v":0},{"$f":"'CF ASSUMPTIONS'!AY44","v":0},{"$f":"'CF ASSUMPTIONS'!AZ44","v":0},{"$f":"'CF ASSUMPTIONS'!BA44","v":0},{"$f":"'CF ASSUMPTIONS'!BB44","v":0},{"$f":"'CF ASSUMPTIONS'!BC44","v":0},{"$f":"'CF ASSUMPTIONS'!BD44","v":0},{"$f":"'CF ASSUMPTIONS'!BE44","v":0},{"$f":"'CF ASSUMPTIONS'!BF44","v":0},{"$f":"'CF ASSUMPTIONS'!BG44","v":0},{"$f":"'CF ASSUMPTIONS'!BH44","v":0},{"$f":"'CF ASSUMPTIONS'!BI44","v":0},{"$f":"'CF ASSUMPTIONS'!BJ44","v":0},{"$f":"'CF ASSUMPTIONS'!BK44","v":0},{"$f":"'CF ASSUMPTIONS'!BL44","v":0},{"$f":"'CF ASSUMPTIONS'!BM44","v":0},{"$f":"'CF ASSUMPTIONS'!BN44","v":0},{"$f":"'CF ASSUMPTIONS'!BO44","v":0},{"$f":"'CF ASSUMPTIONS'!BP44","v":0},{"$f":"'CF ASSUMPTIONS'!BQ44","v":0},{"$f":"'CF ASSUMPTIONS'!BR44","v":0},{"$f":"'CF ASSUMPTIONS'!BS44","v":0},{"$f":"'CF ASSUMPTIONS'!BT44","v":0},{"$f":"'CF ASSUMPTIONS'!BU44","v":0},{"$f":"'CF ASSUMPTIONS'!BV44","v":0},{"$f":"'CF ASSUMPTIONS'!BW44","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B45","v":"NON-TAXABLE INCOME - 4"},{"$f":"'CF ASSUMPTIONS'!P45","v":0},{"$f":"'CF ASSUMPTIONS'!Q45","v":0},{"$f":"'CF ASSUMPTIONS'!R45","v":0},{"$f":"'CF ASSUMPTIONS'!S45","v":0},{"$f":"'CF ASSUMPTIONS'!T45","v":0},{"$f":"'CF ASSUMPTIONS'!U45","v":0},{"$f":"'CF ASSUMPTIONS'!V45","v":0},{"$f":"'CF ASSUMPTIONS'!W45","v":0},{"$f":"'CF ASSUMPTIONS'!X45","v":0},{"$f":"'CF ASSUMPTIONS'!Y45","v":0},{"$f":"'CF ASSUMPTIONS'!Z45","v":0},{"$f":"'CF ASSUMPTIONS'!AA45","v":0},{"$f":"'CF ASSUMPTIONS'!AB45","v":0},{"$f":"'CF ASSUMPTIONS'!AC45","v":0},{"$f":"'CF ASSUMPTIONS'!AD45","v":0},{"$f":"'CF ASSUMPTIONS'!AE45","v":0},{"$f":"'CF ASSUMPTIONS'!AF45","v":0},{"$f":"'CF ASSUMPTIONS'!AG45","v":0},{"$f":"'CF ASSUMPTIONS'!AH45","v":0},{"$f":"'CF ASSUMPTIONS'!AI45","v":0},{"$f":"'CF ASSUMPTIONS'!AJ45","v":0},{"$f":"'CF ASSUMPTIONS'!AK45","v":0},{"$f":"'CF ASSUMPTIONS'!AL45","v":0},{"$f":"'CF ASSUMPTIONS'!AM45","v":0},{"$f":"'CF ASSUMPTIONS'!AN45","v":0},{"$f":"'CF ASSUMPTIONS'!AO45","v":0},{"$f":"'CF ASSUMPTIONS'!AP45","v":0},{"$f":"'CF ASSUMPTIONS'!AQ45","v":0},{"$f":"'CF ASSUMPTIONS'!AR45","v":0},{"$f":"'CF ASSUMPTIONS'!AS45","v":0},{"$f":"'CF ASSUMPTIONS'!AT45","v":0},{"$f":"'CF ASSUMPTIONS'!AU45","v":0},{"$f":"'CF ASSUMPTIONS'!AV45","v":0},{"$f":"'CF ASSUMPTIONS'!AW45","v":0},{"$f":"'CF ASSUMPTIONS'!AX45","v":0},{"$f":"'CF ASSUMPTIONS'!AY45","v":0},{"$f":"'CF ASSUMPTIONS'!AZ45","v":0},{"$f":"'CF ASSUMPTIONS'!BA45","v":0},{"$f":"'CF ASSUMPTIONS'!BB45","v":0},{"$f":"'CF ASSUMPTIONS'!BC45","v":0},{"$f":"'CF ASSUMPTIONS'!BD45","v":0},{"$f":"'CF ASSUMPTIONS'!BE45","v":0},{"$f":"'CF ASSUMPTIONS'!BF45","v":0},{"$f":"'CF ASSUMPTIONS'!BG45","v":0},{"$f":"'CF ASSUMPTIONS'!BH45","v":0},{"$f":"'CF ASSUMPTIONS'!BI45","v":0},{"$f":"'CF ASSUMPTIONS'!BJ45","v":0},{"$f":"'CF ASSUMPTIONS'!BK45","v":0},{"$f":"'CF ASSUMPTIONS'!BL45","v":0},{"$f":"'CF ASSUMPTIONS'!BM45","v":0},{"$f":"'CF ASSUMPTIONS'!BN45","v":0},{"$f":"'CF ASSUMPTIONS'!BO45","v":0},{"$f":"'CF ASSUMPTIONS'!BP45","v":0},{"$f":"'CF ASSUMPTIONS'!BQ45","v":0},{"$f":"'CF ASSUMPTIONS'!BR45","v":0},{"$f":"'CF ASSUMPTIONS'!BS45","v":0},{"$f":"'CF ASSUMPTIONS'!BT45","v":0},{"$f":"'CF ASSUMPTIONS'!BU45","v":0},{"$f":"'CF ASSUMPTIONS'!BV45","v":0},{"$f":"'CF ASSUMPTIONS'!BW45","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B46","v":"NON-TAXABLE INCOME - 5"},{"$f":"'CF ASSUMPTIONS'!P46","v":0},{"$f":"'CF ASSUMPTIONS'!Q46","v":0},{"$f":"'CF ASSUMPTIONS'!R46","v":0},{"$f":"'CF ASSUMPTIONS'!S46","v":0},{"$f":"'CF ASSUMPTIONS'!T46","v":0},{"$f":"'CF ASSUMPTIONS'!U46","v":0},{"$f":"'CF ASSUMPTIONS'!V46","v":0},{"$f":"'CF ASSUMPTIONS'!W46","v":0},{"$f":"'CF ASSUMPTIONS'!X46","v":0},{"$f":"'CF ASSUMPTIONS'!Y46","v":0},{"$f":"'CF ASSUMPTIONS'!Z46","v":0},{"$f":"'CF ASSUMPTIONS'!AA46","v":0},{"$f":"'CF ASSUMPTIONS'!AB46","v":0},{"$f":"'CF ASSUMPTIONS'!AC46","v":0},{"$f":"'CF ASSUMPTIONS'!AD46","v":0},{"$f":"'CF ASSUMPTIONS'!AE46","v":0},{"$f":"'CF ASSUMPTIONS'!AF46","v":0},{"$f":"'CF ASSUMPTIONS'!AG46","v":0},{"$f":"'CF ASSUMPTIONS'!AH46","v":0},{"$f":"'CF ASSUMPTIONS'!AI46","v":0},{"$f":"'CF ASSUMPTIONS'!AJ46","v":0},{"$f":"'CF ASSUMPTIONS'!AK46","v":0},{"$f":"'CF ASSUMPTIONS'!AL46","v":0},{"$f":"'CF ASSUMPTIONS'!AM46","v":0},{"$f":"'CF ASSUMPTIONS'!AN46","v":0},{"$f":"'CF ASSUMPTIONS'!AO46","v":0},{"$f":"'CF ASSUMPTIONS'!AP46","v":0},{"$f":"'CF ASSUMPTIONS'!AQ46","v":0},{"$f":"'CF ASSUMPTIONS'!AR46","v":0},{"$f":"'CF ASSUMPTIONS'!AS46","v":0},{"$f":"'CF ASSUMPTIONS'!AT46","v":0},{"$f":"'CF ASSUMPTIONS'!AU46","v":0},{"$f":"'CF ASSUMPTIONS'!AV46","v":0},{"$f":"'CF ASSUMPTIONS'!AW46","v":0},{"$f":"'CF ASSUMPTIONS'!AX46","v":0},{"$f":"'CF ASSUMPTIONS'!AY46","v":0},{"$f":"'CF ASSUMPTIONS'!AZ46","v":0},{"$f":"'CF ASSUMPTIONS'!BA46","v":0},{"$f":"'CF ASSUMPTIONS'!BB46","v":0},{"$f":"'CF ASSUMPTIONS'!BC46","v":0},{"$f":"'CF ASSUMPTIONS'!BD46","v":0},{"$f":"'CF ASSUMPTIONS'!BE46","v":0},{"$f":"'CF ASSUMPTIONS'!BF46","v":0},{"$f":"'CF ASSUMPTIONS'!BG46","v":0},{"$f":"'CF ASSUMPTIONS'!BH46","v":0},{"$f":"'CF ASSUMPTIONS'!BI46","v":0},{"$f":"'CF ASSUMPTIONS'!BJ46","v":0},{"$f":"'CF ASSUMPTIONS'!BK46","v":0},{"$f":"'CF ASSUMPTIONS'!BL46","v":0},{"$f":"'CF ASSUMPTIONS'!BM46","v":0},{"$f":"'CF ASSUMPTIONS'!BN46","v":0},{"$f":"'CF ASSUMPTIONS'!BO46","v":0},{"$f":"'CF ASSUMPTIONS'!BP46","v":0},{"$f":"'CF ASSUMPTIONS'!BQ46","v":0},{"$f":"'CF ASSUMPTIONS'!BR46","v":0},{"$f":"'CF ASSUMPTIONS'!BS46","v":0},{"$f":"'CF ASSUMPTIONS'!BT46","v":0},{"$f":"'CF ASSUMPTIONS'!BU46","v":0},{"$f":"'CF ASSUMPTIONS'!BV46","v":0},{"$f":"'CF ASSUMPTIONS'!BW46","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B47","v":"NON-TAXABLE INCOME - 6"},{"$f":"'CF ASSUMPTIONS'!P47","v":0},{"$f":"'CF ASSUMPTIONS'!Q47","v":0},{"$f":"'CF ASSUMPTIONS'!R47","v":0},{"$f":"'CF ASSUMPTIONS'!S47","v":0},{"$f":"'CF ASSUMPTIONS'!T47","v":0},{"$f":"'CF ASSUMPTIONS'!U47","v":0},{"$f":"'CF ASSUMPTIONS'!V47","v":0},{"$f":"'CF ASSUMPTIONS'!W47","v":0},{"$f":"'CF ASSUMPTIONS'!X47","v":0},{"$f":"'CF ASSUMPTIONS'!Y47","v":0},{"$f":"'CF ASSUMPTIONS'!Z47","v":0},{"$f":"'CF ASSUMPTIONS'!AA47","v":0},{"$f":"'CF ASSUMPTIONS'!AB47","v":0},{"$f":"'CF ASSUMPTIONS'!AC47","v":0},{"$f":"'CF ASSUMPTIONS'!AD47","v":0},{"$f":"'CF ASSUMPTIONS'!AE47","v":0},{"$f":"'CF ASSUMPTIONS'!AF47","v":0},{"$f":"'CF ASSUMPTIONS'!AG47","v":0},{"$f":"'CF ASSUMPTIONS'!AH47","v":0},{"$f":"'CF ASSUMPTIONS'!AI47","v":0},{"$f":"'CF ASSUMPTIONS'!AJ47","v":0},{"$f":"'CF ASSUMPTIONS'!AK47","v":0},{"$f":"'CF ASSUMPTIONS'!AL47","v":0},{"$f":"'CF ASSUMPTIONS'!AM47","v":0},{"$f":"'CF ASSUMPTIONS'!AN47","v":0},{"$f":"'CF ASSUMPTIONS'!AO47","v":0},{"$f":"'CF ASSUMPTIONS'!AP47","v":0},{"$f":"'CF ASSUMPTIONS'!AQ47","v":0},{"$f":"'CF ASSUMPTIONS'!AR47","v":0},{"$f":"'CF ASSUMPTIONS'!AS47","v":0},{"$f":"'CF ASSUMPTIONS'!AT47","v":0},{"$f":"'CF ASSUMPTIONS'!AU47","v":0},{"$f":"'CF ASSUMPTIONS'!AV47","v":0},{"$f":"'CF ASSUMPTIONS'!AW47","v":0},{"$f":"'CF ASSUMPTIONS'!AX47","v":0},{"$f":"'CF ASSUMPTIONS'!AY47","v":0},{"$f":"'CF ASSUMPTIONS'!AZ47","v":0},{"$f":"'CF ASSUMPTIONS'!BA47","v":0},{"$f":"'CF ASSUMPTIONS'!BB47","v":0},{"$f":"'CF ASSUMPTIONS'!BC47","v":0},{"$f":"'CF ASSUMPTIONS'!BD47","v":0},{"$f":"'CF ASSUMPTIONS'!BE47","v":0},{"$f":"'CF ASSUMPTIONS'!BF47","v":0},{"$f":"'CF ASSUMPTIONS'!BG47","v":0},{"$f":"'CF ASSUMPTIONS'!BH47","v":0},{"$f":"'CF ASSUMPTIONS'!BI47","v":0},{"$f":"'CF ASSUMPTIONS'!BJ47","v":0},{"$f":"'CF ASSUMPTIONS'!BK47","v":0},{"$f":"'CF ASSUMPTIONS'!BL47","v":0},{"$f":"'CF ASSUMPTIONS'!BM47","v":0},{"$f":"'CF ASSUMPTIONS'!BN47","v":0},{"$f":"'CF ASSUMPTIONS'!BO47","v":0},{"$f":"'CF ASSUMPTIONS'!BP47","v":0},{"$f":"'CF ASSUMPTIONS'!BQ47","v":0},{"$f":"'CF ASSUMPTIONS'!BR47","v":0},{"$f":"'CF ASSUMPTIONS'!BS47","v":0},{"$f":"'CF ASSUMPTIONS'!BT47","v":0},{"$f":"'CF ASSUMPTIONS'!BU47","v":0},{"$f":"'CF ASSUMPTIONS'!BV47","v":0},{"$f":"'CF ASSUMPTIONS'!BW47","v":0}]
[null,"NON-TAXABLE INCOME   section",{"$f":"SUM(C39:C44)","v":0},{"$f":"SUM(D39:D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y39:Y44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'CF ASSUMPTIONS'!B48","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P48","v":0},{"$f":"'CF ASSUMPTIONS'!Q48","v":0},{"$f":"'CF ASSUMPTIONS'!R48","v":0},{"$f":"'CF ASSUMPTIONS'!S48","v":0},{"$f":"'CF ASSUMPTIONS'!T48","v":0},{"$f":"'CF ASSUMPTIONS'!U48","v":0},{"$f":"'CF ASSUMPTIONS'!V48","v":0},{"$f":"'CF ASSUMPTIONS'!W48","v":0},{"$f":"'CF ASSUMPTIONS'!X48","v":0},{"$f":"'CF ASSUMPTIONS'!Y48","v":0},{"$f":"'CF ASSUMPTIONS'!Z48","v":0},{"$f":"'CF ASSUMPTIONS'!AA48","v":0},{"$f":"'CF ASSUMPTIONS'!AB48","v":0},{"$f":"'CF ASSUMPTIONS'!AC48","v":0},{"$f":"'CF ASSUMPTIONS'!AD48","v":0},{"$f":"'CF ASSUMPTIONS'!AE48","v":0},{"$f":"'CF ASSUMPTIONS'!AF48","v":0},{"$f":"'CF ASSUMPTIONS'!AG48","v":0},{"$f":"'CF ASSUMPTIONS'!AH48","v":0},{"$f":"'CF ASSUMPTIONS'!AI48","v":0},{"$f":"'CF ASSUMPTIONS'!AJ48","v":0},{"$f":"'CF ASSUMPTIONS'!AK48","v":0},{"$f":"'CF ASSUMPTIONS'!AL48","v":0},{"$f":"'CF ASSUMPTIONS'!AM48","v":0},{"$f":"'CF ASSUMPTIONS'!AN48","v":0},{"$f":"'CF ASSUMPTIONS'!AO48","v":0},{"$f":"'CF ASSUMPTIONS'!AP48","v":0},{"$f":"'CF ASSUMPTIONS'!AQ48","v":0},{"$f":"'CF ASSUMPTIONS'!AR48","v":0},{"$f":"'CF ASSUMPTIONS'!AS48","v":0},{"$f":"'CF ASSUMPTIONS'!AT48","v":0},{"$f":"'CF ASSUMPTIONS'!AU48","v":0},{"$f":"'CF ASSUMPTIONS'!AV48","v":0},{"$f":"'CF ASSUMPTIONS'!AW48","v":0},{"$f":"'CF ASSUMPTIONS'!AX48","v":0},{"$f":"'CF ASSUMPTIONS'!AY48","v":0},{"$f":"'CF ASSUMPTIONS'!AZ48","v":0},{"$f":"'CF ASSUMPTIONS'!BA48","v":0},{"$f":"'CF ASSUMPTIONS'!BB48","v":0},{"$f":"'CF ASSUMPTIONS'!BC48","v":0},{"$f":"'CF ASSUMPTIONS'!BD48","v":0},{"$f":"'CF ASSUMPTIONS'!BE48","v":0},{"$f":"'CF ASSUMPTIONS'!BF48","v":0},{"$f":"'CF ASSUMPTIONS'!BG48","v":0},{"$f":"'CF ASSUMPTIONS'!BH48","v":0},{"$f":"'CF ASSUMPTIONS'!BI48","v":0},{"$f":"'CF ASSUMPTIONS'!BJ48","v":0},{"$f":"'CF ASSUMPTIONS'!BK48","v":0},{"$f":"'CF ASSUMPTIONS'!BL48","v":0},{"$f":"'CF ASSUMPTIONS'!BM48","v":0},{"$f":"'CF ASSUMPTIONS'!BN48","v":0},{"$f":"'CF ASSUMPTIONS'!BO48","v":0},{"$f":"'CF ASSUMPTIONS'!BP48","v":0},{"$f":"'CF ASSUMPTIONS'!BQ48","v":0},{"$f":"'CF ASSUMPTIONS'!BR48","v":0},{"$f":"'CF ASSUMPTIONS'!BS48","v":0},{"$f":"'CF ASSUMPTIONS'!BT48","v":0},{"$f":"'CF ASSUMPTIONS'!BU48","v":0},{"$f":"'CF ASSUMPTIONS'!BV48","v":0},{"$f":"'CF ASSUMPTIONS'!BW48","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B49","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P49","v":0},{"$f":"'CF ASSUMPTIONS'!Q49","v":0},{"$f":"'CF ASSUMPTIONS'!R49","v":0},{"$f":"'CF ASSUMPTIONS'!S49","v":0},{"$f":"'CF ASSUMPTIONS'!T49","v":0},{"$f":"'CF ASSUMPTIONS'!U49","v":0},{"$f":"'CF ASSUMPTIONS'!V49","v":0},{"$f":"'CF ASSUMPTIONS'!W49","v":0},{"$f":"'CF ASSUMPTIONS'!X49","v":0},{"$f":"'CF ASSUMPTIONS'!Y49","v":0},{"$f":"'CF ASSUMPTIONS'!Z49","v":0},{"$f":"'CF ASSUMPTIONS'!AA49","v":0},{"$f":"'CF ASSUMPTIONS'!AB49","v":0},{"$f":"'CF ASSUMPTIONS'!AC49","v":0},{"$f":"'CF ASSUMPTIONS'!AD49","v":0},{"$f":"'CF ASSUMPTIONS'!AE49","v":0},{"$f":"'CF ASSUMPTIONS'!AF49","v":0},{"$f":"'CF ASSUMPTIONS'!AG49","v":0},{"$f":"'CF ASSUMPTIONS'!AH49","v":0},{"$f":"'CF ASSUMPTIONS'!AI49","v":0},{"$f":"'CF ASSUMPTIONS'!AJ49","v":0},{"$f":"'CF ASSUMPTIONS'!AK49","v":0},{"$f":"'CF ASSUMPTIONS'!AL49","v":0},{"$f":"'CF ASSUMPTIONS'!AM49","v":0},{"$f":"'CF ASSUMPTIONS'!AN49","v":0},{"$f":"'CF ASSUMPTIONS'!AO49","v":0},{"$f":"'CF ASSUMPTIONS'!AP49","v":0},{"$f":"'CF ASSUMPTIONS'!AQ49","v":0},{"$f":"'CF ASSUMPTIONS'!AR49","v":0},{"$f":"'CF ASSUMPTIONS'!AS49","v":0},{"$f":"'CF ASSUMPTIONS'!AT49","v":0},{"$f":"'CF ASSUMPTIONS'!AU49","v":0},{"$f":"'CF ASSUMPTIONS'!AV49","v":0},{"$f":"'CF ASSUMPTIONS'!AW49","v":0},{"$f":"'CF ASSUMPTIONS'!AX49","v":0},{"$f":"'CF ASSUMPTIONS'!AY49","v":0},{"$f":"'CF ASSUMPTIONS'!AZ49","v":0},{"$f":"'CF ASSUMPTIONS'!BA49","v":0},{"$f":"'CF ASSUMPTIONS'!BB49","v":0},{"$f":"'CF ASSUMPTIONS'!BC49","v":0},{"$f":"'CF ASSUMPTIONS'!BD49","v":0},{"$f":"'CF ASSUMPTIONS'!BE49","v":0},{"$f":"'CF ASSUMPTIONS'!BF49","v":0},{"$f":"'CF ASSUMPTIONS'!BG49","v":0},{"$f":"'CF ASSUMPTIONS'!BH49","v":0},{"$f":"'CF ASSUMPTIONS'!BI49","v":0},{"$f":"'CF ASSUMPTIONS'!BJ49","v":0},{"$f":"'CF ASSUMPTIONS'!BK49","v":0},{"$f":"'CF ASSUMPTIONS'!BL49","v":0},{"$f":"'CF ASSUMPTIONS'!BM49","v":0},{"$f":"'CF ASSUMPTIONS'!BN49","v":0},{"$f":"'CF ASSUMPTIONS'!BO49","v":0},{"$f":"'CF ASSUMPTIONS'!BP49","v":0},{"$f":"'CF ASSUMPTIONS'!BQ49","v":0},{"$f":"'CF ASSUMPTIONS'!BR49","v":0},{"$f":"'CF ASSUMPTIONS'!BS49","v":0},{"$f":"'CF ASSUMPTIONS'!BT49","v":0},{"$f":"'CF ASSUMPTIONS'!BU49","v":0},{"$f":"'CF ASSUMPTIONS'!BV49","v":0},{"$f":"'CF ASSUMPTIONS'!BW49","v":0}]
[null,{"$f":"'CF ASSUMPTIONS'!B50","v":"PRE-TAX SAVINGS"},{"$f":"'CF ASSUMPTIONS'!P50","v":0},{"$f":"'CF ASSUMPTIONS'!Q50","v":0},{"$f":"'CF ASSUMPTIONS'!R50","v":0},{"$f":"'CF ASSUMPTIONS'!S50","v":0},{"$f":"'CF ASSUMPTIONS'!T50","v":0},{"$f":"'CF ASSUMPTIONS'!U50","v":0},{"$f":"'CF ASSUMPTIONS'!V50","v":0},{"$f":"'CF ASSUMPTIONS'!W50","v":0},{"$f":"'CF ASSUMPTIONS'!X50","v":0},{"$f":"'CF ASSUMPTIONS'!Y50","v":0},{"$f":"'CF ASSUMPTIONS'!Z50","v":0},{"$f":"'CF ASSUMPTIONS'!AA50","v":0},{"$f":"'CF ASSUMPTIONS'!AB50","v":0},{"$f":"'CF ASSUMPTIONS'!AC50","v":0},{"$f":"'CF ASSUMPTIONS'!AD50","v":0},{"$f":"'CF ASSUMPTIONS'!AE50","v":0},{"$f":"'CF ASSUMPTIONS'!AF50","v":0},{"$f":"'CF ASSUMPTIONS'!AG50","v":0},{"$f":"'CF ASSUMPTIONS'!AH50","v":0},{"$f":"'CF ASSUMPTIONS'!AI50","v":0},{"$f":"'CF ASSUMPTIONS'!AJ50","v":0},{"$f":"'CF ASSUMPTIONS'!AK50","v":0},{"$f":"'CF ASSUMPTIONS'!AL50","v":0},{"$f":"'CF ASSUMPTIONS'!AM50","v":0},{"$f":"'CF ASSUMPTIONS'!AN50","v":0},{"$f":"'CF ASSUMPTIONS'!AO50","v":0},{"$f":"'CF ASSUMPTIONS'!AP50","v":0},{"$f":"'CF ASSUMPTIONS'!AQ50","v":0},{"$f":"'CF ASSUMPTIONS'!AR50","v":0},{"$f":"'CF ASSUMPTIONS'!AS50","v":0},{"$f":"'CF ASSUMPTIONS'!AT50","v":0},{"$f":"'CF ASSUMPTIONS'!AU50","v":0},{"$f":"'CF ASSUMPTIONS'!AV50","v":0},{"$f":"'CF ASSUMPTIONS'!AW50","v":0},{"$f":"'CF ASSUMPTIONS'!AX50","v":0},{"$f":"'CF ASSUMPTIONS'!AY50","v":0},{"$f":"'CF ASSUMPTIONS'!AZ50","v":0},{"$f":"'CF ASSUMPTIONS'!BA50","v":0},{"$f":"'CF ASSUMPTIONS'!BB50","v":0},{"$f":"'CF ASSUMPTIONS'!BC50","v":0},{"$f":"'CF ASSUMPTIONS'!BD50","v":0},{"$f":"'CF ASSUMPTIONS'!BE50","v":0},{"$f":"'CF ASSUMPTIONS'!BF50","v":0},{"$f":"'CF ASSUMPTIONS'!BG50","v":0},{"$f":"'CF ASSUMPTIONS'!BH50","v":0},{"$f":"'CF ASSUMPTIONS'!BI50","v":0},{"$f":"'CF ASSUMPTIONS'!BJ50","v":0},{"$f":"'CF ASSUMPTIONS'!BK50","v":0},{"$f":"'CF ASSUMPTIONS'!BL50","v":0},{"$f":"'CF ASSUMPTIONS'!BM50","v":0},{"$f":"'CF ASSUMPTIONS'!BN50","v":0},{"$f":"'CF ASSUMPTIONS'!BO50","v":0},{"$f":"'CF ASSUMPTIONS'!BP50","v":0},{"$f":"'CF ASSUMPTIONS'!BQ50","v":0},{"$f":"'CF ASSUMPTIONS'!BR50","v":0},{"$f":"'CF ASSUMPTIONS'!BS50","v":0},{"$f":"'CF ASSUMPTIONS'!BT50","v":0},{"$f":"'CF ASSUMPTIONS'!BU50","v":0},{"$f":"'CF ASSUMPTIONS'!BV50","v":0},{"$f":"'CF ASSUMPTIONS'!BW50","v":0}]
[null,"PRE-TAX QP/IRA SAVINGS section",{"$f":"SUM(C46:C48)","v":0},{"$f":"SUM(D46:D48)","v":0},{"$f":"SUM(E46:E48)","v":0},{"$f":"SUM(F46:F48)","v":0},{"$f":"SUM(G46:G48)","v":0},{"$f":"SUM(H46:H48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y46:Y48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"QP/IRA DISTRIBUTIONS",{"$f":"'FULL VIEW'!$Q$12","v":0},{"$f":"'FULL VIEW'!$Q$13","v":0},{"$f":"'FULL VIEW'!$Q$14","v":0},{"$f":"'FULL VIEW'!$Q$15","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$17","v":0},{"$f":"'FULL VIEW'!$Q$18","v":0},{"$f":"'FULL VIEW'!$Q$19","v":0},{"$f":"'FULL VIEW'!$Q$20","v":0},{"$f":"'FULL VIEW'!$Q$21","v":0},{"$f":"'FULL VIEW'!$Q$22","v":0},{"$f":"'FULL VIEW'!$Q$23","v":0},{"$f":"'FULL VIEW'!$Q$24","v":0},{"$f":"'FULL VIEW'!$Q$25","v":0},{"$f":"'FULL VIEW'!$Q$26","v":0},{"$f":"'FULL VIEW'!$Q$27","v":0},{"$f":"'FULL VIEW'!$Q$28","v":0},{"$f":"'FULL VIEW'!$Q$29","v":0},{"$f":"'FULL VIEW'!$Q$30","v":0},{"$f":"'FULL VIEW'!$Q$31","v":0},{"$f":"'FULL VIEW'!$Q$32","v":0},{"$f":"'FULL VIEW'!$Q$33","v":0},{"$f":"'FULL VIEW'!$Q$35","v":0},{"$f":"'FULL VIEW'!$Q$35","v":0},{"$f":"'FULL VIEW'!$Q$36","v":0},{"$f":"'FULL VIEW'!$Q$37","v":0},{"$f":"'FULL VIEW'!$Q$38","v":0},{"$f":"'FULL VIEW'!$Q$39","v":0},{"$f":"'FULL VIEW'!$Q$40","v":0},{"$f":"'FULL VIEW'!$Q$41","v":0},{"$f":"'FULL VIEW'!$Q$42","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0},{"$f":"'FULL VIEW'!$Q$16","v":0}]
[null,"TAXABLE PORTFOLIO INCOME",{"$f":"'FULL VIEW'!$S$12","v":0},{"$f":"'FULL VIEW'!$S$13","v":0},{"$f":"'FULL VIEW'!$S$14","v":0},{"$f":"'FULL VIEW'!$S$15","v":0},{"$f":"'FULL VIEW'!$S$16","v":0},{"$f":"'FULL VIEW'!$S$17","v":0},{"$f":"'FULL VIEW'!$S$18","v":0},{"$f":"'FULL VIEW'!$S$19","v":0},{"$f":"'FULL VIEW'!$S$20","v":0},{"$f":"'FULL VIEW'!$S$21","v":0},{"$f":"'FULL VIEW'!$S$22","v":0},{"$f":"'FULL VIEW'!$S$23","v":0},{"$f":"'FULL VIEW'!$S$24","v":0},{"$f":"'FULL VIEW'!$S$25","v":0},{"$f":"'FULL VIEW'!$S$26","v":0},{"$f":"'FULL VIEW'!$S$27","v":0},{"$f":"'FULL VIEW'!$S$28","v":0},{"$f":"'FULL VIEW'!$S$29","v":0},{"$f":"'FULL VIEW'!$S$30","v":0},{"$f":"'FULL VIEW'!$S$31","v":0},{"$f":"'FULL VIEW'!$S$32","v":0},{"$f":"'FULL VIEW'!$S$33","v":0},{"$f":"'FULL VIEW'!$S$35","v":0},{"$f":"'FULL VIEW'!$S$35","v":0},{"$f":"'FULL VIEW'!$S$36","v":0},{"$f":"'FULL VIEW'!$S$37","v":0},{"$f":"'FULL VIEW'!$S$38","v":0},{"$f":"'FULL VIEW'!$S$39","v":0},{"$f":"'FULL VIEW'!$S$40","v":0},{"$f":"'FULL VIEW'!$S$41","v":0},{"$f":"'FULL VIEW'!$S$42","v":0},{"$f":"'FULL VIEW'!$S$43","v":0},{"$f":"'FULL VIEW'!$S$44","v":0},{"$f":"'FULL VIEW'!$S$45","v":0},{"$f":"'FULL VIEW'!$S$46","v":0},{"$f":"'FULL VIEW'!$S$47","v":0},{"$f":"'FULL VIEW'!$S$48","v":0}]
[null,"TOTAL INCOME",{"$f":"'INCOME TAXES'!I11-C49","v":0},{"$f":"'INCOME TAXES'!J11-D49","v":0},{"$f":"'INCOME TAXES'!K11-E49","v":0},{"$f":"'INCOME TAXES'!L11-F49","v":0},{"$f":"'INCOME TAXES'!M11-G49","v":0},{"$f":"'INCOME TAXES'!N11-H49","v":0},{"$f":"'INCOME TAXES'!O11-I49","v":0},{"$f":"'INCOME TAXES'!P11-J49","v":0},{"$f":"'INCOME TAXES'!Q11-K49","v":0},{"$f":"'INCOME TAXES'!R11-L49","v":0},{"$f":"'INCOME TAXES'!S11-M49","v":0},{"$f":"'INCOME TAXES'!T11-N49","v":0},{"$f":"'INCOME TAXES'!U11-O49","v":0},{"$f":"'INCOME TAXES'!V11-P49","v":0},{"$f":"'INCOME TAXES'!W11-Q49","v":0},{"$f":"'INCOME TAXES'!X11-R49","v":0},{"$f":"'INCOME TAXES'!Y11-S49","v":0},{"$f":"'INCOME TAXES'!Z11-T49","v":0},{"$f":"'INCOME TAXES'!AA11-U49","v":0},{"$f":"'INCOME TAXES'!AB11-V49","v":0},{"$f":"'INCOME TAXES'!AC11-W49","v":0},{"$f":"'INCOME TAXES'!AD11-X49","v":0},{"$f":"'INCOME TAXES'!AE11-Y49","v":0},{"$f":"'INCOME TAXES'!AF11-Z49","v":0},{"$f":"'INCOME TAXES'!AG11-AA49","v":0},{"$f":"'INCOME TAXES'!AH11-AB49","v":0},{"$f":"'INCOME TAXES'!AI11-AC49","v":0},{"$f":"'INCOME TAXES'!AJ11-AD49","v":0},{"$f":"'INCOME TAXES'!AK11-AE49","v":0},{"$f":"'INCOME TAXES'!AL11-AF49","v":0},{"$f":"'INCOME TAXES'!AM11-AG49","v":0},{"$f":"'INCOME TAXES'!AN11-AH49","v":0},{"$f":"'INCOME TAXES'!AO11-AI49","v":0},{"$f":"'INCOME TAXES'!AP11-AJ49","v":0},{"$f":"'INCOME TAXES'!AQ11-AK49","v":0},{"$f":"'INCOME TAXES'!AR11-AL49","v":0},{"$f":"'INCOME TAXES'!AS11-AM49","v":0},{"$f":"'INCOME TAXES'!AT11-AN49","v":0},{"$f":"'INCOME TAXES'!AU11-AO49","v":0},{"$f":"'INCOME TAXES'!AV11-AP49","v":0},{"$f":"'INCOME TAXES'!AW11-AQ49","v":0},{"$f":"'INCOME TAXES'!AX11-AR49","v":0},{"$f":"'INCOME TAXES'!AY11-AS49","v":0},{"$f":"'INCOME TAXES'!AZ11-AT49","v":0},{"$f":"'INCOME TAXES'!BA11-AU49","v":0},{"$f":"'INCOME TAXES'!BB11-AV49","v":0},{"$f":"'INCOME TAXES'!BC11-AW49","v":0},{"$f":"'INCOME TAXES'!BD11-AX49","v":0},{"$f":"'INCOME TAXES'!BE11-AY49","v":0},{"$f":"'INCOME TAXES'!BF11-AZ49","v":0},{"$f":"'INCOME TAXES'!BG11-BA49","v":0},{"$f":"'INCOME TAXES'!BH11-BB49","v":0},{"$f":"'INCOME TAXES'!BI11-BC49","v":0},{"$f":"'INCOME TAXES'!BJ11-BD49","v":0},{"$f":"'INCOME TAXES'!BK11-BE49","v":1.2165450121654503E-4},{"$f":"'INCOME TAXES'!BL11-BF49","v":1.2119542762704862E-4},{"$f":"'INCOME TAXES'!BM11-BG49","v":1.2072200798788047E-4},{"$f":"'INCOME TAXES'!BN11-BH49","v":1.2023325491910363E-4},{"$f":"'INCOME TAXES'!BO11-BI49","v":1.1972807317574605E-4},{"$f":"'INCOME TAXES'!BP11-BJ49","v":1.1920524316187816E-4}]
[null,"ADJUSTED GROSS INCOME",{"$f":"'INCOME TAXES'!I12","v":0},{"$f":"'INCOME TAXES'!J12","v":0},{"$f":"'INCOME TAXES'!K12","v":0},{"$f":"'INCOME TAXES'!L12","v":0},{"$f":"'INCOME TAXES'!M12","v":0},{"$f":"'INCOME TAXES'!N12","v":0},{"$f":"'INCOME TAXES'!O12","v":0},{"$f":"'INCOME TAXES'!P12","v":0},{"$f":"'INCOME TAXES'!Q12","v":0},{"$f":"'INCOME TAXES'!R12","v":0},{"$f":"'INCOME TAXES'!S12","v":0},{"$f":"'INCOME TAXES'!T12","v":0},{"$f":"'INCOME TAXES'!U12","v":0},{"$f":"'INCOME TAXES'!V12","v":0},{"$f":"'INCOME TAXES'!W12","v":0},{"$f":"'INCOME TAXES'!X12","v":0},{"$f":"'INCOME TAXES'!Y12","v":0},{"$f":"'INCOME TAXES'!Z12","v":0},{"$f":"'INCOME TAXES'!AA12","v":0},{"$f":"'INCOME TAXES'!AB12","v":0},{"$f":"'INCOME TAXES'!AC12","v":0},{"$f":"'INCOME TAXES'!AD12","v":0},{"$f":"'INCOME TAXES'!AE12","v":0},{"$f":"'INCOME TAXES'!AF12","v":0},{"$f":"'INCOME TAXES'!AG12","v":0},{"$f":"'INCOME TAXES'!AH12","v":0},{"$f":"'INCOME TAXES'!AI12","v":0},{"$f":"'INCOME TAXES'!AJ12","v":0},{"$f":"'INCOME TAXES'!AK12","v":0},{"$f":"'INCOME TAXES'!AL12","v":0},{"$f":"'INCOME TAXES'!AM12","v":0},{"$f":"'INCOME TAXES'!AN12","v":0},{"$f":"'INCOME TAXES'!AO12","v":0},{"$f":"'INCOME TAXES'!AP12","v":0},{"$f":"'INCOME TAXES'!AQ12","v":0},{"$f":"'INCOME TAXES'!AR12","v":0},{"$f":"'INCOME TAXES'!AS12","v":0},{"$f":"'INCOME TAXES'!AT12","v":0},{"$f":"'INCOME TAXES'!AU12","v":0},{"$f":"'INCOME TAXES'!AV12","v":0},{"$f":"'INCOME TAXES'!AW12","v":0},{"$f":"'INCOME TAXES'!AX12","v":0},{"$f":"'INCOME TAXES'!AY12","v":0},{"$f":"'INCOME TAXES'!AZ12","v":0},{"$f":"'INCOME TAXES'!BA12","v":0},{"$f":"'INCOME TAXES'!BB12","v":0},{"$f":"'INCOME TAXES'!BC12","v":0},{"$f":"'INCOME TAXES'!BD12","v":0},{"$f":"'INCOME TAXES'!BE12","v":0},{"$f":"'INCOME TAXES'!BF12","v":0},{"$f":"'INCOME TAXES'!BG12","v":0},{"$f":"'INCOME TAXES'!BH12","v":0},{"$f":"'INCOME TAXES'!BI12","v":0},{"$f":"'INCOME TAXES'!BJ12","v":0},{"$f":"'INCOME TAXES'!BK12","v":1.2165450121654503E-4},{"$f":"'INCOME TAXES'!BL12","v":1.2119542762704862E-4},{"$f":"'INCOME TAXES'!BM12","v":1.2072200798788047E-4},{"$f":"'INCOME TAXES'!BN12","v":1.2023325491910363E-4},{"$f":"'INCOME TAXES'!BO12","v":1.1972807317574605E-4},{"$f":"'INCOME TAXES'!BP12","v":1.1920524316187816E-4}]
[null,"ITEMIZED DEDUCTIONS",{"$f":"'INCOME TAXES'!I13","v":0},{"$f":"'INCOME TAXES'!J13","v":0},{"$f":"'INCOME TAXES'!K13","v":0},{"$f":"'INCOME TAXES'!L13","v":0},{"$f":"'INCOME TAXES'!M13","v":0},{"$f":"'INCOME TAXES'!N13","v":0},{"$f":"'INCOME TAXES'!O13","v":0},{"$f":"'INCOME TAXES'!P13","v":0},{"$f":"'INCOME TAXES'!Q13","v":0},{"$f":"'INCOME TAXES'!R13","v":0},{"$f":"'INCOME TAXES'!S13","v":0},{"$f":"'INCOME TAXES'!T13","v":0},{"$f":"'INCOME TAXES'!U13","v":0},{"$f":"'INCOME TAXES'!V13","v":0},{"$f":"'INCOME TAXES'!W13","v":0},{"$f":"'INCOME TAXES'!X13","v":0},{"$f":"'INCOME TAXES'!Y13","v":0},{"$f":"'INCOME TAXES'!Z13","v":0},{"$f":"'INCOME TAXES'!AA13","v":0},{"$f":"'INCOME TAXES'!AB13","v":0},{"$f":"'INCOME TAXES'!AC13","v":0},{"$f":"'INCOME TAXES'!AD13","v":0},{"$f":"'INCOME TAXES'!AE13","v":0},{"$f":"'INCOME TAXES'!AF13","v":0},{"$f":"'INCOME TAXES'!AG13","v":0},{"$f":"'INCOME TAXES'!AH13","v":0},{"$f":"'INCOME TAXES'!AI13","v":0},{"$f":"'INCOME TAXES'!AJ13","v":0},{"$f":"'INCOME TAXES'!AK13","v":0},{"$f":"'INCOME TAXES'!AL13","v":0},{"$f":"'INCOME TAXES'!AM13","v":0},{"$f":"'INCOME TAXES'!AN13","v":0},{"$f":"'INCOME TAXES'!AO13","v":0},{"$f":"'INCOME TAXES'!AP13","v":0},{"$f":"'INCOME TAXES'!AQ13","v":0},{"$f":"'INCOME TAXES'!AR13","v":0},{"$f":"'INCOME TAXES'!AS13","v":0},{"$f":"'INCOME TAXES'!AT13","v":0},{"$f":"'INCOME TAXES'!AU13","v":0},{"$f":"'INCOME TAXES'!AV13","v":0},{"$f":"'INCOME TAXES'!AW13","v":0},{"$f":"'INCOME TAXES'!AX13","v":0},{"$f":"'INCOME TAXES'!AY13","v":0},{"$f":"'INCOME TAXES'!AZ13","v":0},{"$f":"'INCOME TAXES'!BA13","v":0},{"$f":"'INCOME TAXES'!BB13","v":0},{"$f":"'INCOME TAXES'!BC13","v":0},{"$f":"'INCOME TAXES'!BD13","v":0},{"$f":"'INCOME TAXES'!BE13","v":0},{"$f":"'INCOME TAXES'!BF13","v":0},{"$f":"'INCOME TAXES'!BG13","v":0},{"$f":"'INCOME TAXES'!BH13","v":0},{"$f":"'INCOME TAXES'!BI13","v":0},{"$f":"'INCOME TAXES'!BJ13","v":0},{"$f":"'INCOME TAXES'!BK13","v":0},{"$f":"'INCOME TAXES'!BL13","v":0},{"$f":"'INCOME TAXES'!BM13","v":0},{"$f":"'INCOME TAXES'!BN13","v":0},{"$f":"'INCOME TAXES'!BO13","v":0},{"$f":"'INCOME TAXES'!BP13","v":0}]
[null,"STANDARD DEDUCTION",{"$f":"'INCOME TAXES'!I25","v":6300},{"$f":"'INCOME TAXES'!J25","v":6300},{"$f":"'INCOME TAXES'!K25","v":6300},{"$f":"'INCOME TAXES'!L25","v":6300},{"$f":"'INCOME TAXES'!M25","v":6300},{"$f":"'INCOME TAXES'!N25","v":6300},{"$f":"'INCOME TAXES'!O25","v":6300},{"$f":"'INCOME TAXES'!P25","v":6300},{"$f":"'INCOME TAXES'!Q25","v":6300},{"$f":"'INCOME TAXES'!R25","v":6300},{"$f":"'INCOME TAXES'!S25","v":6300},{"$f":"'INCOME TAXES'!T25","v":6300},{"$f":"'INCOME TAXES'!U25","v":6300},{"$f":"'INCOME TAXES'!V25","v":6300},{"$f":"'INCOME TAXES'!W25","v":6300},{"$f":"'INCOME TAXES'!X25","v":6300},{"$f":"'INCOME TAXES'!Y25","v":6300},{"$f":"'INCOME TAXES'!Z25","v":6300},{"$f":"'INCOME TAXES'!AA25","v":6300},{"$f":"'INCOME TAXES'!AB25","v":6300},{"$f":"'INCOME TAXES'!AC25","v":6300},{"$f":"'INCOME TAXES'!AD25","v":6300},{"$f":"'INCOME TAXES'!AE25","v":6300},{"$f":"'INCOME TAXES'!AF25","v":6300},{"$f":"'INCOME TAXES'!AG25","v":6300},{"$f":"'INCOME TAXES'!AH25","v":6300},{"$f":"'INCOME TAXES'!AI25","v":6300},{"$f":"'INCOME TAXES'!AJ25","v":6300},{"$f":"'INCOME TAXES'!AK25","v":6300},{"$f":"'INCOME TAXES'!AL25","v":6300},{"$f":"'INCOME TAXES'!AM25","v":6300},{"$f":"'INCOME TAXES'!AN25","v":6300},{"$f":"'INCOME TAXES'!AO25","v":6300},{"$f":"'INCOME TAXES'!AP25","v":6300},{"$f":"'INCOME TAXES'!AQ25","v":6300},{"$f":"'INCOME TAXES'!AR25","v":6300},{"$f":"'INCOME TAXES'!AS25","v":6300},{"$f":"'INCOME TAXES'!AT25","v":6300},{"$f":"'INCOME TAXES'!AU25","v":6300},{"$f":"'INCOME TAXES'!AV25","v":6300},{"$f":"'INCOME TAXES'!AW25","v":6300},{"$f":"'INCOME TAXES'!AX25","v":6300},{"$f":"'INCOME TAXES'!AY25","v":6300},{"$f":"'INCOME TAXES'!AZ25","v":6300},{"$f":"'INCOME TAXES'!BA25","v":6300},{"$f":"'INCOME TAXES'!BB25","v":6300},{"$f":"'INCOME TAXES'!BC25","v":6300},{"$f":"'INCOME TAXES'!BD25","v":6300},{"$f":"'INCOME TAXES'!BE25","v":6300},{"$f":"'INCOME TAXES'!BF25","v":7850},{"$f":"'INCOME TAXES'!BG25","v":7850},{"$f":"'INCOME TAXES'!BH25","v":7850},{"$f":"'INCOME TAXES'!BI25","v":7850},{"$f":"'INCOME TAXES'!BJ25","v":7850},{"$f":"'INCOME TAXES'!BK25","v":7850},{"$f":"'INCOME TAXES'!BL25","v":7850},{"$f":"'INCOME TAXES'!BM25","v":7850},{"$f":"'INCOME TAXES'!BN25","v":7850},{"$f":"'INCOME TAXES'!BO25","v":7850},{"$f":"'INCOME TAXES'!BP25","v":7850}]
[null,"PERSONAL EXEMPTION",{"$f":"'INCOME TAXES'!I21","v":0},{"$f":"'INCOME TAXES'!J21","v":0},{"$f":"'INCOME TAXES'!K21","v":0},{"$f":"'INCOME TAXES'!L21","v":0},{"$f":"'INCOME TAXES'!M21","v":0},{"$f":"'INCOME TAXES'!N21","v":0},{"$f":"'INCOME TAXES'!O21","v":0},{"$f":"'INCOME TAXES'!P21","v":0},{"$f":"'INCOME TAXES'!Q21","v":0},{"$f":"'INCOME TAXES'!R21","v":0},{"$f":"'INCOME TAXES'!S21","v":0},{"$f":"'INCOME TAXES'!T21","v":0},{"$f":"'INCOME TAXES'!U21","v":0},{"$f":"'INCOME TAXES'!V21","v":0},{"$f":"'INCOME TAXES'!W21","v":0},{"$f":"'INCOME TAXES'!X21","v":0},{"$f":"'INCOME TAXES'!Y21","v":0},{"$f":"'INCOME TAXES'!Z21","v":0},{"$f":"'INCOME TAXES'!AA21","v":0},{"$f":"'INCOME TAXES'!AB21","v":0},{"$f":"'INCOME TAXES'!AC21","v":0},{"$f":"'INCOME TAXES'!AD21","v":0},{"$f":"'INCOME TAXES'!AE21","v":0},{"$f":"'INCOME TAXES'!AF21","v":0},{"$f":"'INCOME TAXES'!AG21","v":0},{"$f":"'INCOME TAXES'!AH21","v":0},{"$f":"'INCOME TAXES'!AI21","v":0},{"$f":"'INCOME TAXES'!AJ21","v":0},{"$f":"'INCOME TAXES'!AK21","v":0},{"$f":"'INCOME TAXES'!AL21","v":0},{"$f":"'INCOME TAXES'!AM21","v":0},{"$f":"'INCOME TAXES'!AN21","v":0},{"$f":"'INCOME TAXES'!AO21","v":0},{"$f":"'INCOME TAXES'!AP21","v":0},{"$f":"'INCOME TAXES'!AQ21","v":0},{"$f":"'INCOME TAXES'!AR21","v":0},{"$f":"'INCOME TAXES'!AS21","v":0},{"$f":"'INCOME TAXES'!AT21","v":0},{"$f":"'INCOME TAXES'!AU21","v":0},{"$f":"'INCOME TAXES'!AV21","v":0},{"$f":"'INCOME TAXES'!AW21","v":0},{"$f":"'INCOME TAXES'!AX21","v":0},{"$f":"'INCOME TAXES'!AY21","v":0},{"$f":"'INCOME TAXES'!AZ21","v":0},{"$f":"'INCOME TAXES'!BA21","v":0},{"$f":"'INCOME TAXES'!BB21","v":0},{"$f":"'INCOME TAXES'!BC21","v":0},{"$f":"'INCOME TAXES'!BD21","v":0},{"$f":"'INCOME TAXES'!BE21","v":0},{"$f":"'INCOME TAXES'!BF21","v":0},{"$f":"'INCOME TAXES'!BG21","v":0},{"$f":"'INCOME TAXES'!BH21","v":0},{"$f":"'INCOME TAXES'!BI21","v":0},{"$f":"'INCOME TAXES'!BJ21","v":0},{"$f":"'INCOME TAXES'!BK21","v":0},{"$f":"'INCOME TAXES'!BL21","v":0},{"$f":"'INCOME TAXES'!BM21","v":0},{"$f":"'INCOME TAXES'!BN21","v":0},{"$f":"'INCOME TAXES'!BO21","v":0},{"$f":"'INCOME TAXES'!BP21","v":0}]
[null,"TAXABLE INCOME",{"$f":"'INCOME TAXES'!I30","v":-6300},{"$f":"'INCOME TAXES'!J30","v":-6300},{"$f":"'INCOME TAXES'!K30","v":-6300},{"$f":"'INCOME TAXES'!L30","v":-6300},{"$f":"'INCOME TAXES'!M30","v":-6300},{"$f":"'INCOME TAXES'!N30","v":-6300},{"$f":"'INCOME TAXES'!O30","v":-6300},{"$f":"'INCOME TAXES'!P30","v":-6300},{"$f":"'INCOME TAXES'!Q30","v":-6300},{"$f":"'INCOME TAXES'!R30","v":-6300},{"$f":"'INCOME TAXES'!S30","v":-6300},{"$f":"'INCOME TAXES'!T30","v":-6300},{"$f":"'INCOME TAXES'!U30","v":-6300},{"$f":"'INCOME TAXES'!V30","v":-6300},{"$f":"'INCOME TAXES'!W30","v":-6300},{"$f":"'INCOME TAXES'!X30","v":-6300},{"$f":"'INCOME TAXES'!Y30","v":-6300},{"$f":"'INCOME TAXES'!Z30","v":-6300},{"$f":"'INCOME TAXES'!AA30","v":-6300},{"$f":"'INCOME TAXES'!AB30","v":-6300},{"$f":"'INCOME TAXES'!AC30","v":-6300},{"$f":"'INCOME TAXES'!AD30","v":-6300},{"$f":"'INCOME TAXES'!AE30","v":-6300},{"$f":"'INCOME TAXES'!AF30","v":-6300},{"$f":"'INCOME TAXES'!AG30","v":-6300},{"$f":"'INCOME TAXES'!AH30","v":-6300},{"$f":"'INCOME TAXES'!AI30","v":-6300},{"$f":"'INCOME TAXES'!AJ30","v":-6300},{"$f":"'INCOME TAXES'!AK30","v":-6300},{"$f":"'INCOME TAXES'!AL30","v":-6300},{"$f":"'INCOME TAXES'!AM30","v":-6300},{"$f":"'INCOME TAXES'!AN30","v":-6300},{"$f":"'INCOME TAXES'!AO30","v":-6300},{"$f":"'INCOME TAXES'!AP30","v":-6300},{"$f":"'INCOME TAXES'!AQ30","v":-6300},{"$f":"'INCOME TAXES'!AR30","v":-6300},{"$f":"'INCOME TAXES'!AS30","v":-6300},{"$f":"'INCOME TAXES'!AT30","v":-6300},{"$f":"'INCOME TAXES'!AU30","v":-6300},{"$f":"'INCOME TAXES'!AV30","v":-6300},{"$f":"'INCOME TAXES'!AW30","v":-6300},{"$f":"'INCOME TAXES'!AX30","v":-6300},{"$f":"'INCOME TAXES'!AY30","v":-6300},{"$f":"'INCOME TAXES'!AZ30","v":-6300},{"$f":"'INCOME TAXES'!BA30","v":-6300},{"$f":"'INCOME TAXES'!BB30","v":-6300},{"$f":"'INCOME TAXES'!BC30","v":-6300},{"$f":"'INCOME TAXES'!BD30","v":-6300},{"$f":"'INCOME TAXES'!BE30","v":-6300},{"$f":"'INCOME TAXES'!BF30","v":-7850},{"$f":"'INCOME TAXES'!BG30","v":-7850},{"$f":"'INCOME TAXES'!BH30","v":-7850},{"$f":"'INCOME TAXES'!BI30","v":-7850},{"$f":"'INCOME TAXES'!BJ30","v":-7850},{"$f":"'INCOME TAXES'!BK30","v":-7849.9998783454985},{"$f":"'INCOME TAXES'!BL30","v":-7849.9998788045723},{"$f":"'INCOME TAXES'!BM30","v":-7849.9998792779916},{"$f":"'INCOME TAXES'!BN30","v":-7849.9998797667449},{"$f":"'INCOME TAXES'!BO30","v":-7849.9998802719265},{"$f":"'INCOME TAXES'!BP30","v":-7849.9998807947568}]
[null,"TAXES (Federal & State)",{"$f":"-'FULL VIEW'!$X$12","v":0},{"$f":"-'FULL VIEW'!$X$13","v":0},{"$f":"-'FULL VIEW'!$X$14","v":0},{"$f":"-'FULL VIEW'!$X$15","v":0},{"$f":"-'FULL VIEW'!$X$16","v":0},{"$f":"-'FULL VIEW'!$X$17","v":0},{"$f":"-'FULL VIEW'!$X$18","v":0},{"$f":"-'FULL VIEW'!$X$19","v":0},{"$f":"-'FULL VIEW'!$X$20","v":0},{"$f":"-'FULL VIEW'!$X$21","v":0},{"$f":"-'FULL VIEW'!$X$22","v":0},{"$f":"-'FULL VIEW'!$X$23","v":0},{"$f":"-'FULL VIEW'!$X$24","v":0},{"$f":"-'FULL VIEW'!$X$25","v":0},{"$f":"-'FULL VIEW'!$X$26","v":0},{"$f":"-'FULL VIEW'!$X$27","v":0},{"$f":"-'FULL VIEW'!$X$28","v":0},{"$f":"-'FULL VIEW'!$X$29","v":0},{"$f":"-'FULL VIEW'!$X$30","v":0},{"$f":"-'FULL VIEW'!$X$31","v":0},{"$f":"-'FULL VIEW'!$X$32","v":0},{"$f":"-'FULL VIEW'!$X$33","v":0},{"$f":"-'FULL VIEW'!$X$35","v":0},{"$f":"-'FULL VIEW'!$X$35","v":0},{"$f":"-'FULL VIEW'!$X$36","v":0},{"$f":"-'FULL VIEW'!$X$37","v":0},{"$f":"-'FULL VIEW'!$X$38","v":0},{"$f":"-'FULL VIEW'!$X$39","v":0},{"$f":"-'FULL VIEW'!$X$40","v":0},{"$f":"-'FULL VIEW'!$X$41","v":0},{"$f":"-'FULL VIEW'!$X$42","v":0}]
[null,"AVERAGE TAX RATE",{"$f":"-C58/C57","v":0},{"$f":"-D58/D57","v":0},0,0,0,0,0,0,0,0,{"$f":"-M58/M52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-Y58/Y52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-AH58/AH57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"M10","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"EMPLOYMENT EARNINGS  section",{"$f":"M23","v":0},0,0,0,0,0,0,0,0,0]
[null,"PENSION INCOME  section",{"$f":"M27","v":0},0,0,0,0,0,0,0,0,0]
[null,"SOCIAL SECURITY  section",{"$f":"M31","v":0},0,0,0,0,0,0,0,0,0]
[null,"OTHER INCOME  section",{"$f":"M38","v":0},0,0,0,0,0,0,0,0,0]
[null,"NON-TAXABLE INCOME   section",{"$f":"M45","v":0},{"$f":"N45","v":0},0,0,0,0,0,0,0,0]
[null,"PRE-TAX QP/IRA SAVINGS section",{"$f":"M49","v":0},{"$f":"N49","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B50","v":"QP/IRA DISTRIBUTIONS"},0,{"$f":"N50","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B51","v":"TAXABLE PORTFOLIO INCOME"},0,{"$f":"N51","v":0},0,0,0,0,0,0,0,0]
[null,"TOTAL INCOME",0,0,0,0,0,0,0,0,0,0]
[null,"ADJUSTED GROSS INCOME",0,{"$f":"N53","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B54","v":"ITEMIZED DEDUCTIONS"},0,{"$f":"N54","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B55","v":"STANDARD DEDUCTION"},6300,{"$f":"N55","v":6300},6300,6300,6300,6300,6300,6300,6300,6300]
[null,{"$f":"B56","v":"PERSONAL EXEMPTION"},0,{"$f":"N56","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B57","v":"TAXABLE INCOME"},-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300]
[null,"TAXES (Federal & State)",0,{"$f":"N58","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B59","v":"AVERAGE TAX RATE"},{"$f":"-C76/C75","v":0},{"$f":"-D76/D75","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"W10","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"EMPLOYMENT EARNINGS  section",{"$f":"W23","v":0},0,0,0,0,0,0,0,0,0]
[null,"PENSION INCOME  section",{"$f":"W27","v":0},0,0,0,0,0,0,0,0,0]
[null,"SOCIAL SECURITY  section",{"$f":"W31","v":0},0,0,0,0,0,0,0,0,0]
[null,"OTHER INCOME  section",{"$f":"W38","v":0},0,0,0,0,0,0,0,0,0]
[null,"NON-TAXABLE INCOME   section",{"$f":"W45","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B68","v":"QP/IRA DISTRIBUTIONS"},{"$f":"W50","v":0},{"$f":"X50","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B69","v":"TAXABLE PORTFOLIO INCOME"},0,{"$f":"X51","v":0},0,0,0,0,0,0,0,0]
[null,"TOTAL INCOME",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B71","v":"ADJUSTED GROSS INCOME"},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72","v":"ITEMIZED DEDUCTIONS"},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B73","v":"STANDARD DEDUCTION"},6300,6300,6300,6300,6300,6300,6300,6300,6300,6300]
[null,{"$f":"B74","v":"PERSONAL EXEMPTION"},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"TAXABLE INCOME"},-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300]
[null,"TAXES (Federal & State)",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77","v":"AVERAGE TAX RATE"},{"$f":"-C93/C92","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"NOTES","index":22,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[[38,0,38,12],[39,0,39,12],[4,1,4,11],[0,1,0,11]]}
[null,{"$f":"'GENERAL ASSUMPTIONS'!C10","v":"BETA 05142017 - FOR TESTING ONLY"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!C13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,{"$f":"'GENERAL ASSUMPTIONS'!C16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[]
[null,"NOTES"]
[null,"NOTES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grossman Financial Management"]
[{"$f":"NOW()","v":"2017-10-14T06:56:29.970"}]
["Page 13"]

{"sheet":"MONTE CARLO old","index":23,"n_rows":67,"n_cols":33,"rows_kept":67,"cut":false,"hidden":true,"merged":[[4,12,4,31],[8,20,8,23],[8,25,8,27],[9,14,9,18],[0,12,0,32],[66,32,67,32],[68,32,69,32],[70,32,71,32],[11,11,12,11],[7,25,7,27],[7,20,7,23],[9,20,9,23],[9,25,9,27]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INVESTMENTS!B1","v":"BETA 05142017 - FOR TESTING ONLY"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$13","v":"© 2016 GROSSMAN FINANCIAL MANAGEMENT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!$C$16","v":"PERSONAL FINANCIAL CALCULATING PROGRAM™"}]
[null,null,null,null,null,null,null,null,null,null,null,50,"MONTE CARLO SIMULATION - Probability Ranges of Liquid Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simulation Iterations:  ",null,null,null,{"$f":"'MONTE CARLO'!$L$2005","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THRU YEAR",null,null,{"$f":"INVESTMENTS!O48","v":1},null,null,"Expected Return:",null,null,null,{"$f":"INVESTMENTS!O49","v":1E-4},"Expected Risk:",null,null,{"$f":"INVESTMENTS!O50","v":1E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THRU YEAR",null,null,{"$f":"INVESTMENTS!P48","v":2},null,null,"Expected Return:",null,null,null,{"$f":"INVESTMENTS!P49","v":1E-4},"Expected Risk:",null,null,{"$f":"INVESTMENTS!P50","v":1E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THEREAFTER",null,null,null,null,null,"Expected Return:",null,null,null,{"$f":"INVESTMENTS!Q49","v":1E-4},"Expected Risk:",null,null,{"$f":"INVESTMENTS!Q50","v":1E-4}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"YEARS",1,10,20,30,40,50,60]
[null,null,null,"deflator",1,{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(F20)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(G20)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(H20)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(I20)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(J20)","v":1},{"$f":"(1+'GENERAL ASSUMPTIONS'!$C$32)^(K20)","v":1}]
[null,null,null,"forecast years",{"$f":"'GENERAL ASSUMPTIONS'!C30","v":60}]
[null,null,null,"age2",{"$f":"'GENERAL ASSUMPTIONS'!C28","v":15.997262149212929},{"$f":"E23+9","v":24.997262149212929},{"$f":"F23+10","v":34.997262149212929},44.997262149212929,54.997262149212929,64.997262149212929,74.997262149212929]
[null,null,null,"age1",{"$f":"'GENERAL ASSUMPTIONS'!C27","v":15.997262149212929},{"$f":"E24+9","v":24.997262149212929},{"$f":"F24+10","v":34.997262149212929},44.997262149212929,54.997262149212929,64.997262149212929,74.997262149212929]
[null,null,null,"Time Horizon (years)",{"$f":"baseyear","v":2016},{"$f":"E25+9","v":2025},{"$f":"F25+10","v":2035},{"$f":"G25+10","v":2045},2055,2065,2075]
[]
[null,null,null,"Percentiles"]
[null,null,null,"Liquidity, Nominal $"]
[]
[]
[]
[null,null,null,0.1,{"$f":"'MONTE CARLO'!L2007","v":0},{"$f":"'MONTE CARLO'!M2007","v":0},{"$f":"'MONTE CARLO'!N2007","v":0},{"$f":"'MONTE CARLO'!O2007","v":0},{"$f":"'MONTE CARLO'!P2007","v":0},{"$f":"'MONTE CARLO'!Q2007","v":0},{"$f":"'MONTE CARLO'!R2007","v":0}]
[]
[]
[]
[null,null,null,0.3,{"$f":"'MONTE CARLO'!L2008","v":0},{"$f":"'MONTE CARLO'!M2008","v":0},{"$f":"'MONTE CARLO'!N2008","v":0},{"$f":"'MONTE CARLO'!O2008","v":0},{"$f":"'MONTE CARLO'!P2008","v":0},{"$f":"'MONTE CARLO'!Q2008","v":0},{"$f":"'MONTE CARLO'!R2008","v":0}]
[]
[]
[]
[null,null,null,0.5,{"$f":"'MONTE CARLO'!L2009","v":0},{"$f":"'MONTE CARLO'!M2009","v":0},{"$f":"'MONTE CARLO'!N2009","v":0},{"$f":"'MONTE CARLO'!O2009","v":0},{"$f":"'MONTE CARLO'!P2009","v":0},{"$f":"'MONTE CARLO'!Q2009","v":0},{"$f":"'MONTE CARLO'!R2009","v":0}]
[]
[]
[]
[null,null,null,0.7,{"$f":"'MONTE CARLO'!L2010","v":0},{"$f":"'MONTE CARLO'!M2010","v":0},{"$f":"'MONTE CARLO'!N2010","v":0},{"$f":"'MONTE CARLO'!O2010","v":0},{"$f":"'MONTE CARLO'!P2010","v":0},{"$f":"'MONTE CARLO'!Q2010","v":0},{"$f":"'MONTE CARLO'!R2010","v":0}]
[]
[]
[]
[null,null,null,0.9,{"$f":"'MONTE CARLO'!L2011","v":0},{"$f":"'MONTE CARLO'!M2011","v":0},{"$f":"'MONTE CARLO'!N2011","v":0},{"$f":"'MONTE CARLO'!O2011","v":0},{"$f":"'MONTE CARLO'!P2011","v":0},{"$f":"'MONTE CARLO'!Q2011","v":0},{"$f":"'MONTE CARLO'!R2011","v":0}]
[]
[]
[]
[null,null,null,"real assets",{"$f":"IF($E$22=60,'FULL VIEW'!$AG$11+'FULL VIEW'!$AH$11,IF($E$22=40,'FULL VIEW'!$AG$11+'FULL VIEW'!$AH$11,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$20+'FULL VIEW'!$AH$20,IF($E$22=40,'FULL VIEW'!$AG$21+'FULL VIEW'!$AH$21,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$30+'FULL VIEW'!$AH$30,IF($E$22=40,'FULL VIEW'!$AG$21+'FULL VIEW'!$AH$21,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$40+'FULL VIEW'!$AH$40,IF($E$22=40,'FULL VIEW'!$AG$21+'FULL VIEW'!$AH$21,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$50+'FULL VIEW'!$AH$50,IF($E$22=40,'FULL VIEW'!$AG$31+'FULL VIEW'!$AH$31,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$60+'FULL VIEW'!$AH$60,IF($E$22=40,'FULL VIEW'!$AG$41+'FULL VIEW'!$AH$41,0))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AG$70+'FULL VIEW'!$AH$70,IF($E$22=40,'FULL VIEW'!$AG$51+'FULL VIEW'!$AH$51,0))","v":0}]
[null,null,null,"debt",{"$f":"'FULL VIEW'!$AI$11","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$20,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$30,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$40,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$50,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$60,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0},{"$f":"IF($E$22=60,'FULL VIEW'!$AI$70,IF($E$22=40,'FULL VIEW'!$AI$21))","v":0}]
[null,null,null,"Other, Net, Real $",{"$f":"(E52+E53)/E21","v":0},{"$f":"(F52+F53)/F21","v":0},{"$f":"(G52+G53)/G21","v":0},0,{"$f":"(I52+I53)/I21","v":0},{"$f":"(J52+J53)/J21","v":0},{"$f":"(K52+K53)/K21","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR"]

{"sheet":"INCOME TAXES","index":24,"n_rows":82,"n_cols":69,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[null,null,"YEAR","TAXABLE INCOME BEFORE INTEREST AND QP"]
[null,null,{"$f":"I3","v":2016},{"$f":"I30","v":-6300},null,null,"year counter",null,{"$f":"'CF ASSUMPTIONS'!P13","v":0},{"$f":"'CF ASSUMPTIONS'!Q13","v":1},{"$f":"'CF ASSUMPTIONS'!R13","v":2},{"$f":"'CF ASSUMPTIONS'!S13","v":3},{"$f":"'CF ASSUMPTIONS'!T13","v":4},{"$f":"'CF ASSUMPTIONS'!U13","v":5},{"$f":"'CF ASSUMPTIONS'!V13","v":6},{"$f":"'CF ASSUMPTIONS'!W13","v":7},{"$f":"'CF ASSUMPTIONS'!X13","v":8},{"$f":"'CF ASSUMPTIONS'!Y13","v":9},{"$f":"'CF ASSUMPTIONS'!Z13","v":10},{"$f":"'CF ASSUMPTIONS'!AA13","v":11},{"$f":"'CF ASSUMPTIONS'!AB13","v":12},{"$f":"'CF ASSUMPTIONS'!AC13","v":13},{"$f":"'CF ASSUMPTIONS'!AD13","v":14},{"$f":"'CF ASSUMPTIONS'!AE13","v":15},{"$f":"'CF ASSUMPTIONS'!AF13","v":16},{"$f":"'CF ASSUMPTIONS'!AG13","v":17},{"$f":"'CF ASSUMPTIONS'!AH13","v":18},{"$f":"'CF ASSUMPTIONS'!AI13","v":19},{"$f":"'CF ASSUMPTIONS'!AJ13","v":20},{"$f":"'CF ASSUMPTIONS'!AK13","v":21},{"$f":"'CF ASSUMPTIONS'!AL13","v":22},{"$f":"'CF ASSUMPTIONS'!AM13","v":23},{"$f":"'CF ASSUMPTIONS'!AN13","v":24},{"$f":"'CF ASSUMPTIONS'!AO13","v":25},{"$f":"'CF ASSUMPTIONS'!AP13","v":26},{"$f":"'CF ASSUMPTIONS'!AQ13","v":27},{"$f":"'CF ASSUMPTIONS'!AR13","v":28},{"$f":"'CF ASSUMPTIONS'!AS13","v":29},{"$f":"'CF ASSUMPTIONS'!AT13","v":30},{"$f":"'CF ASSUMPTIONS'!AU13","v":31},{"$f":"'CF ASSUMPTIONS'!AV13","v":32},{"$f":"'CF ASSUMPTIONS'!AW13","v":33},{"$f":"'CF ASSUMPTIONS'!AX13","v":34},{"$f":"'CF ASSUMPTIONS'!AY13","v":35},{"$f":"'CF ASSUMPTIONS'!AZ13","v":36},{"$f":"'CF ASSUMPTIONS'!BA13","v":37},{"$f":"'CF ASSUMPTIONS'!BB13","v":38},{"$f":"'CF ASSUMPTIONS'!BC13","v":39},{"$f":"'CF ASSUMPTIONS'!BD13","v":40},{"$f":"'CF ASSUMPTIONS'!BE13","v":41},{"$f":"'CF ASSUMPTIONS'!BF13","v":42},{"$f":"'CF ASSUMPTIONS'!BG13","v":43},{"$f":"'CF ASSUMPTIONS'!BH13","v":44},{"$f":"'CF ASSUMPTIONS'!BI13","v":45},{"$f":"'CF ASSUMPTIONS'!BJ13","v":46},{"$f":"'CF ASSUMPTIONS'!BK13","v":47},{"$f":"'CF ASSUMPTIONS'!BL13","v":48},{"$f":"'CF ASSUMPTIONS'!BM13","v":49},{"$f":"'CF ASSUMPTIONS'!BN13","v":50},{"$f":"'CF ASSUMPTIONS'!BO13","v":51},{"$f":"'CF ASSUMPTIONS'!BP13","v":52},{"$f":"'CF ASSUMPTIONS'!BQ13","v":53},{"$f":"'CF ASSUMPTIONS'!BR13","v":54},{"$f":"'CF ASSUMPTIONS'!BS13","v":55},{"$f":"'CF ASSUMPTIONS'!BT13","v":56},{"$f":"'CF ASSUMPTIONS'!BU13","v":57},{"$f":"'CF ASSUMPTIONS'!BV13","v":58},{"$f":"'CF ASSUMPTIONS'!BW13","v":59},{"$f":"'CF ASSUMPTIONS'!BX13","v":60}]
[null,null,{"$f":"C2+1","v":2017},{"$f":"J30","v":-6300},null,null,{"$f":"'CF ASSUMPTIONS'!N14","v":"YEAR"},null,{"$f":"'CF ASSUMPTIONS'!P14","v":2016},{"$f":"'CF ASSUMPTIONS'!Q14","v":2017},{"$f":"'CF ASSUMPTIONS'!R14","v":2018},{"$f":"'CF ASSUMPTIONS'!S14","v":2019},{"$f":"'CF ASSUMPTIONS'!T14","v":2020},{"$f":"'CF ASSUMPTIONS'!U14","v":2021},{"$f":"'CF ASSUMPTIONS'!V14","v":2022},{"$f":"'CF ASSUMPTIONS'!W14","v":2023},{"$f":"'CF ASSUMPTIONS'!X14","v":2024},{"$f":"'CF ASSUMPTIONS'!Y14","v":2025},{"$f":"'CF ASSUMPTIONS'!Z14","v":2026},{"$f":"'CF ASSUMPTIONS'!AA14","v":2027},{"$f":"'CF ASSUMPTIONS'!AB14","v":2028},{"$f":"'CF ASSUMPTIONS'!AC14","v":2029},{"$f":"'CF ASSUMPTIONS'!AD14","v":2030},{"$f":"'CF ASSUMPTIONS'!AE14","v":2031},{"$f":"'CF ASSUMPTIONS'!AF14","v":2032},{"$f":"'CF ASSUMPTIONS'!AG14","v":2033},{"$f":"'CF ASSUMPTIONS'!AH14","v":2034},{"$f":"'CF ASSUMPTIONS'!AI14","v":2035},{"$f":"'CF ASSUMPTIONS'!AJ14","v":2036},{"$f":"'CF ASSUMPTIONS'!AK14","v":2037},{"$f":"'CF ASSUMPTIONS'!AL14","v":2038},{"$f":"'CF ASSUMPTIONS'!AM14","v":2039},{"$f":"'CF ASSUMPTIONS'!AN14","v":2040},{"$f":"'CF ASSUMPTIONS'!AO14","v":2041},{"$f":"'CF ASSUMPTIONS'!AP14","v":2042},{"$f":"'CF ASSUMPTIONS'!AQ14","v":2043},{"$f":"'CF ASSUMPTIONS'!AR14","v":2044},{"$f":"'CF ASSUMPTIONS'!AS14","v":2045},{"$f":"'CF ASSUMPTIONS'!AT14","v":2046},{"$f":"'CF ASSUMPTIONS'!AU14","v":2047},{"$f":"'CF ASSUMPTIONS'!AV14","v":2048},{"$f":"'CF ASSUMPTIONS'!AW14","v":2049},{"$f":"'CF ASSUMPTIONS'!AX14","v":2050},{"$f":"'CF ASSUMPTIONS'!AY14","v":2051},{"$f":"'CF ASSUMPTIONS'!AZ14","v":2052},{"$f":"'CF ASSUMPTIONS'!BA14","v":2053},{"$f":"'CF ASSUMPTIONS'!BB14","v":2054},{"$f":"'CF ASSUMPTIONS'!BC14","v":2055},{"$f":"'CF ASSUMPTIONS'!BD14","v":2056},{"$f":"'CF ASSUMPTIONS'!BE14","v":2057},{"$f":"'CF ASSUMPTIONS'!BF14","v":2058},{"$f":"'CF ASSUMPTIONS'!BG14","v":2059},{"$f":"'CF ASSUMPTIONS'!BH14","v":2060},{"$f":"'CF ASSUMPTIONS'!BI14","v":2061},{"$f":"'CF ASSUMPTIONS'!BJ14","v":2062},{"$f":"'CF ASSUMPTIONS'!BK14","v":2063},{"$f":"'CF ASSUMPTIONS'!BL14","v":2064},{"$f":"'CF ASSUMPTIONS'!BM14","v":2065},{"$f":"'CF ASSUMPTIONS'!BN14","v":2066},{"$f":"'CF ASSUMPTIONS'!BO14","v":2067},{"$f":"'CF ASSUMPTIONS'!BP14","v":2068},{"$f":"'CF ASSUMPTIONS'!BQ14","v":2069},{"$f":"'CF ASSUMPTIONS'!BR14","v":2070},{"$f":"'CF ASSUMPTIONS'!BS14","v":2071},{"$f":"'CF ASSUMPTIONS'!BT14","v":2072},{"$f":"'CF ASSUMPTIONS'!BU14","v":2073},{"$f":"'CF ASSUMPTIONS'!BV14","v":2074},{"$f":"'CF ASSUMPTIONS'!BW14","v":2075},{"$f":"'CF ASSUMPTIONS'!BX14","v":2076}]
[null,null,{"$f":"C3+1","v":2018},{"$f":"K30","v":-6300},null,null,"AGE",null,{"$f":"'FULL VIEW'!I12","v":15.997262149212929},{"$f":"I4+1","v":16.997262149212929},{"$f":"J4+1","v":17.997262149212929},18.997262149212929,19.997262149212929,20.997262149212929,21.997262149212929,22.997262149212929,23.997262149212929,24.997262149212929,25.997262149212929,26.997262149212929,27.997262149212929,28.997262149212929,29.997262149212929,30.997262149212929,31.997262149212929,32.997262149212929,{"$f":"Z4+1","v":33.997262149212929},34.997262149212929,35.997262149212929,36.997262149212929,37.997262149212929,38.997262149212929,39.997262149212929,40.997262149212929,41.997262149212929,42.997262149212929,43.997262149212929,44.997262149212929,45.997262149212929,46.997262149212929,47.997262149212929,48.997262149212929,{"$f":"AP4+1","v":49.997262149212929},50.997262149212929,51.997262149212929,52.997262149212929,53.997262149212929,54.997262149212929,55.997262149212929,56.997262149212929,57.997262149212929,58.997262149212929,59.997262149212929,60.997262149212929,61.997262149212929,62.997262149212929,63.997262149212929,64.997262149212929,{"$f":"BF4+1","v":65.997262149212929},66.997262149212929,67.997262149212929,68.997262149212929,69.997262149212929,70.997262149212929,71.997262149212929,72.997262149212929,73.997262149212929,74.997262149212929,75.997262149212929]
[null,null,{"$f":"C4+1","v":2019},{"$f":"L30","v":-6300},null,null,"AGE",null,{"$f":"'FULL VIEW'!J12","v":15.997262149212929},{"$f":"I5+1","v":16.997262149212929},17.997262149212929,18.997262149212929,19.997262149212929,20.997262149212929,21.997262149212929,22.997262149212929,23.997262149212929,24.997262149212929,25.997262149212929,26.997262149212929,27.997262149212929,28.997262149212929,29.997262149212929,30.997262149212929,31.997262149212929,32.997262149212929,33.997262149212929,34.997262149212929,35.997262149212929,36.997262149212929,37.997262149212929,38.997262149212929,39.997262149212929,40.997262149212929,41.997262149212929,42.997262149212929,43.997262149212929,44.997262149212929,45.997262149212929,46.997262149212929,47.997262149212929,48.997262149212929,49.997262149212929,50.997262149212929,51.997262149212929,52.997262149212929,53.997262149212929,54.997262149212929,55.997262149212929,56.997262149212929,57.997262149212929,58.997262149212929,59.997262149212929,60.997262149212929,61.997262149212929,62.997262149212929,63.997262149212929,64.997262149212929,65.997262149212929,66.997262149212929,67.997262149212929,68.997262149212929,69.997262149212929,70.997262149212929,71.997262149212929,72.997262149212929,73.997262149212929,74.997262149212929,75.997262149212929]
[null,null,2020,{"$f":"M30","v":-6300},null,null,"PERSONAL EXEMPTIONS",null,{"$f":"IF(I3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(J3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(K3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(L3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(M3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(N3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(O3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(P3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(Q3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(R3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(S3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(T3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(U3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(V3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(W3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(X3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(Y3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(Z3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AA3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AB3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AC3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AD3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AE3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AF3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AG3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AH3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AI3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AJ3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AK3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AL3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AM3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AN3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AO3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AP3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AQ3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AR3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AS3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AT3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AU3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AV3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AW3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AX3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AY3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(AZ3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BA3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BB3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BC3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BD3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BE3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BF3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BG3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BH3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BI3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BJ3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BK3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BL3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BM3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BN3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BO3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BP3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0},{"$f":"IF(BQ3<'GENERAL ASSUMPTIONS'!$C$44,'GENERAL ASSUMPTIONS'!$C$43,'GENERAL ASSUMPTIONS'!$C$45)","v":0}]
[null,null,{"$f":"C6+1","v":2021},{"$f":"N30","v":-6300},null,null,"FILING STATUS",{"$f":"IF('GENERAL ASSUMPTIONS'!C34=\"s\", \"SINGLE\",IF('GENERAL ASSUMPTIONS'!C34=\"M\", \"MARRIED\",))","v":"SINGLE"}]
[null,null,{"$f":"C7+1","v":2022},{"$f":"O30","v":-6300},null,null,"RMD DISTRIBUTIONS",null,{"$f":"'FULL VIEW'!$Q12","v":0},{"$f":"'FULL VIEW'!$Q13","v":0},{"$f":"'FULL VIEW'!$Q14","v":0},{"$f":"'FULL VIEW'!$Q15","v":0},{"$f":"'FULL VIEW'!$Q16","v":0},{"$f":"'FULL VIEW'!$Q17","v":0},{"$f":"'FULL VIEW'!$Q18","v":0},{"$f":"'FULL VIEW'!$Q19","v":0},{"$f":"'FULL VIEW'!$Q20","v":0},{"$f":"'FULL VIEW'!$Q21","v":0},{"$f":"'FULL VIEW'!$Q22","v":0},{"$f":"'FULL VIEW'!$Q23","v":0},{"$f":"'FULL VIEW'!$Q24","v":0},{"$f":"'FULL VIEW'!$Q25","v":0},{"$f":"'FULL VIEW'!$Q26","v":0},{"$f":"'FULL VIEW'!$Q27","v":0},{"$f":"'FULL VIEW'!$Q28","v":0},{"$f":"'FULL VIEW'!$Q29","v":0},{"$f":"'FULL VIEW'!$Q30","v":0},{"$f":"'FULL VIEW'!$Q31","v":0},{"$f":"'FULL VIEW'!$Q32","v":0},{"$f":"'FULL VIEW'!$Q33","v":0},{"$f":"'FULL VIEW'!$Q34","v":0},{"$f":"'FULL VIEW'!$Q35","v":0},{"$f":"'FULL VIEW'!$Q36","v":0},{"$f":"'FULL VIEW'!$Q37","v":0},{"$f":"'FULL VIEW'!$Q38","v":0},{"$f":"'FULL VIEW'!$Q39","v":0},{"$f":"'FULL VIEW'!$Q40","v":0},{"$f":"'FULL VIEW'!$Q41","v":0},{"$f":"'FULL VIEW'!$Q42","v":0},{"$f":"'FULL VIEW'!$Q43","v":0},{"$f":"'FULL VIEW'!$Q44","v":0},{"$f":"'FULL VIEW'!$Q45","v":0},{"$f":"'FULL VIEW'!$Q46","v":0},{"$f":"'FULL VIEW'!$Q47","v":0},{"$f":"'FULL VIEW'!$Q48","v":0},{"$f":"'FULL VIEW'!$Q49","v":0},{"$f":"'FULL VIEW'!$Q50","v":0},{"$f":"'FULL VIEW'!$Q51","v":0},{"$f":"'FULL VIEW'!$Q52","v":0},{"$f":"'FULL VIEW'!$Q53","v":0},{"$f":"'FULL VIEW'!$Q54","v":0},{"$f":"'FULL VIEW'!$Q55","v":0},{"$f":"'FULL VIEW'!$Q56","v":0},{"$f":"'FULL VIEW'!$Q57","v":0},{"$f":"'FULL VIEW'!$Q58","v":0},{"$f":"'FULL VIEW'!$Q59","v":0},{"$f":"'FULL VIEW'!$Q60","v":0},{"$f":"'FULL VIEW'!$Q61","v":0},{"$f":"'FULL VIEW'!$Q62","v":0},{"$f":"'FULL VIEW'!$Q63","v":0},{"$f":"'FULL VIEW'!$Q64","v":0},{"$f":"'FULL VIEW'!$Q65","v":0},{"$f":"'FULL VIEW'!$Q66","v":1.2165450121654503E-4},{"$f":"'FULL VIEW'!$Q67","v":1.2119542762704862E-4},{"$f":"'FULL VIEW'!$Q68","v":1.2072200798788047E-4},{"$f":"'FULL VIEW'!$Q69","v":1.2023325491910363E-4},{"$f":"'FULL VIEW'!$Q70","v":1.1972807317574605E-4},{"$f":"'FULL VIEW'!$Q71","v":1.1920524316187816E-4},{"$f":"'FULL VIEW'!$Q72","v":1.1866340114750599E-4}]
[null,null,{"$f":"C8+1","v":2023},{"$f":"P30","v":-6300},null,null,"TAXABLE INVESTMENT INCOME",null,{"$f":"'FULL VIEW'!$S$12","v":0},{"$f":"'FULL VIEW'!$S$13","v":0},{"$f":"'FULL VIEW'!$S$14","v":0},{"$f":"'FULL VIEW'!$S$15","v":0},{"$f":"'FULL VIEW'!$S$16","v":0},{"$f":"'FULL VIEW'!$S$17","v":0},{"$f":"'FULL VIEW'!$S$18","v":0},{"$f":"'FULL VIEW'!$S$19","v":0},{"$f":"'FULL VIEW'!$S$20","v":0},{"$f":"'FULL VIEW'!$S$21","v":0},{"$f":"'FULL VIEW'!$S$22","v":0},{"$f":"'FULL VIEW'!$S$23","v":0},{"$f":"'FULL VIEW'!$S$24","v":0},{"$f":"'FULL VIEW'!$S$25","v":0},{"$f":"'FULL VIEW'!$S$26","v":0},{"$f":"'FULL VIEW'!$S$27","v":0},{"$f":"'FULL VIEW'!$S$28","v":0},{"$f":"'FULL VIEW'!$S$29","v":0},{"$f":"'FULL VIEW'!$S$30","v":0},{"$f":"'FULL VIEW'!$S$31","v":0},{"$f":"'FULL VIEW'!$S$32","v":0},{"$f":"'FULL VIEW'!$S$33","v":0},{"$f":"'FULL VIEW'!$S$34","v":0},{"$f":"'FULL VIEW'!$S$35","v":0},{"$f":"'FULL VIEW'!$S$36","v":0},{"$f":"'FULL VIEW'!$S$37","v":0},{"$f":"'FULL VIEW'!$S$38","v":0},{"$f":"'FULL VIEW'!$S$39","v":0},{"$f":"'FULL VIEW'!$S$40","v":0},{"$f":"'FULL VIEW'!$S$41","v":0},{"$f":"'FULL VIEW'!$S$42","v":0},{"$f":"'FULL VIEW'!$S$43","v":0},{"$f":"'FULL VIEW'!$S$44","v":0},{"$f":"'FULL VIEW'!$S$45","v":0},{"$f":"'FULL VIEW'!$S$46","v":0},{"$f":"'FULL VIEW'!$S$47","v":0},{"$f":"'FULL VIEW'!$S$48","v":0},{"$f":"'FULL VIEW'!$S$49","v":0},{"$f":"'FULL VIEW'!$S$50","v":0},{"$f":"'FULL VIEW'!$S$51","v":0},{"$f":"'FULL VIEW'!$S$52","v":0},{"$f":"'FULL VIEW'!$S$53","v":0},{"$f":"'FULL VIEW'!$S$54","v":0},{"$f":"'FULL VIEW'!$S$55","v":0},{"$f":"'FULL VIEW'!$S$56","v":0},{"$f":"'FULL VIEW'!$S$57","v":0},{"$f":"'FULL VIEW'!$S$58","v":0},{"$f":"'FULL VIEW'!$S$59","v":0},{"$f":"'FULL VIEW'!$S$60","v":0},{"$f":"'FULL VIEW'!$S$61","v":0},{"$f":"'FULL VIEW'!$S$62","v":0},{"$f":"'FULL VIEW'!$S$63","v":0},{"$f":"'FULL VIEW'!$S$64","v":0},{"$f":"'FULL VIEW'!$S$65","v":0},{"$f":"'FULL VIEW'!$S$66","v":0},{"$f":"'FULL VIEW'!$S$67","v":0},{"$f":"'FULL VIEW'!$S$68","v":0},{"$f":"'FULL VIEW'!$S$69","v":0},{"$f":"'FULL VIEW'!$S$70","v":0},{"$f":"'FULL VIEW'!$S$71","v":0},{"$f":"'FULL VIEW'!$S$72","v":0}]
[null,null,2024,{"$f":"Q30","v":-6300},null,null,"NON-INVEST taxable INCOME",null,{"$f":"'CF ASSUMPTIONS'!P173","v":0},{"$f":"'CF ASSUMPTIONS'!Q173","v":0},{"$f":"'CF ASSUMPTIONS'!R173","v":0},{"$f":"'CF ASSUMPTIONS'!S173","v":0},{"$f":"'CF ASSUMPTIONS'!T173","v":0},{"$f":"'CF ASSUMPTIONS'!U173","v":0},{"$f":"'CF ASSUMPTIONS'!V173","v":0},{"$f":"'CF ASSUMPTIONS'!W173","v":0},{"$f":"'CF ASSUMPTIONS'!X173","v":0},{"$f":"'CF ASSUMPTIONS'!Y173","v":0},{"$f":"'CF ASSUMPTIONS'!Z173","v":0},{"$f":"'CF ASSUMPTIONS'!AA173","v":0},{"$f":"'CF ASSUMPTIONS'!AB173","v":0},{"$f":"'CF ASSUMPTIONS'!AC173","v":0},{"$f":"'CF ASSUMPTIONS'!AD173","v":0},{"$f":"'CF ASSUMPTIONS'!AE173","v":0},{"$f":"'CF ASSUMPTIONS'!AF173","v":0},{"$f":"'CF ASSUMPTIONS'!AG173","v":0},{"$f":"'CF ASSUMPTIONS'!AH173","v":0},{"$f":"'CF ASSUMPTIONS'!AI173","v":0},{"$f":"'CF ASSUMPTIONS'!AJ173","v":0},{"$f":"'CF ASSUMPTIONS'!AK173","v":0},{"$f":"'CF ASSUMPTIONS'!AL173","v":0},{"$f":"'CF ASSUMPTIONS'!AM173","v":0},{"$f":"'CF ASSUMPTIONS'!AN173","v":0},{"$f":"'CF ASSUMPTIONS'!AO173","v":0},{"$f":"'CF ASSUMPTIONS'!AP173","v":0},{"$f":"'CF ASSUMPTIONS'!AQ173","v":0},{"$f":"'CF ASSUMPTIONS'!AR173","v":0},{"$f":"'CF ASSUMPTIONS'!AS173","v":0},{"$f":"'CF ASSUMPTIONS'!AT173","v":0},{"$f":"'CF ASSUMPTIONS'!AU173","v":0},{"$f":"'CF ASSUMPTIONS'!AV173","v":0},{"$f":"'CF ASSUMPTIONS'!AW173","v":0},{"$f":"'CF ASSUMPTIONS'!AX173","v":0},{"$f":"'CF ASSUMPTIONS'!AY173","v":0},{"$f":"'CF ASSUMPTIONS'!AZ173","v":0},{"$f":"'CF ASSUMPTIONS'!BA173","v":0},{"$f":"'CF ASSUMPTIONS'!BB173","v":0},{"$f":"'CF ASSUMPTIONS'!BC173","v":0},{"$f":"'CF ASSUMPTIONS'!BD173","v":0},{"$f":"'CF ASSUMPTIONS'!BE173","v":0},{"$f":"'CF ASSUMPTIONS'!BF173","v":0},{"$f":"'CF ASSUMPTIONS'!BG173","v":0},{"$f":"'CF ASSUMPTIONS'!BH173","v":0},{"$f":"'CF ASSUMPTIONS'!BI173","v":0},{"$f":"'CF ASSUMPTIONS'!BJ173","v":0},{"$f":"'CF ASSUMPTIONS'!BK173","v":0},{"$f":"'CF ASSUMPTIONS'!BL173","v":0},{"$f":"'CF ASSUMPTIONS'!BM173","v":0},{"$f":"'CF ASSUMPTIONS'!BN173","v":0},{"$f":"'CF ASSUMPTIONS'!BO173","v":0},{"$f":"'CF ASSUMPTIONS'!BP173","v":0},{"$f":"'CF ASSUMPTIONS'!BQ173","v":0},{"$f":"'CF ASSUMPTIONS'!BR173","v":0},{"$f":"'CF ASSUMPTIONS'!BS173","v":0},{"$f":"'CF ASSUMPTIONS'!BT173","v":0},{"$f":"'CF ASSUMPTIONS'!BU173","v":0},{"$f":"'CF ASSUMPTIONS'!BV173","v":0},{"$f":"'CF ASSUMPTIONS'!BW173","v":0},{"$f":"'CF ASSUMPTIONS'!BX173","v":0}]
[null,null,2025,{"$f":"R30","v":-6300},null,null,"TOTAL INCOME",null,{"$f":"I10+I9+I8","v":0},{"$f":"J10+J9+J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2165450121654503E-4,1.2119542762704862E-4,1.2072200798788047E-4,1.2023325491910363E-4,1.1972807317574605E-4,1.1920524316187816E-4,1.1866340114750599E-4]
[null,null,{"$f":"C11+1","v":2026},{"$f":"S30","v":-6300},null,null,"AGI (TI LESS AGI ADJ'TS, LINES 23-37)",null,{"$f":"I11-'CF ASSUMPTIONS'!P109-'CF ASSUMPTIONS'!P110+'CF ASSUMPTIONS'!P178","v":0},{"$f":"J11-'CF ASSUMPTIONS'!Q109-'CF ASSUMPTIONS'!Q110+'CF ASSUMPTIONS'!Q178","v":0},{"$f":"K11-'CF ASSUMPTIONS'!R109-'CF ASSUMPTIONS'!R110+'CF ASSUMPTIONS'!R178","v":0},{"$f":"L11-'CF ASSUMPTIONS'!S109-'CF ASSUMPTIONS'!S110+'CF ASSUMPTIONS'!S178","v":0},{"$f":"M11-'CF ASSUMPTIONS'!T109-'CF ASSUMPTIONS'!T110+'CF ASSUMPTIONS'!T178","v":0},{"$f":"N11-'CF ASSUMPTIONS'!U109-'CF ASSUMPTIONS'!U110+'CF ASSUMPTIONS'!U178","v":0},{"$f":"O11-'CF ASSUMPTIONS'!V109-'CF ASSUMPTIONS'!V110+'CF ASSUMPTIONS'!V178","v":0},{"$f":"P11-'CF ASSUMPTIONS'!W109-'CF ASSUMPTIONS'!W110+'CF ASSUMPTIONS'!W178","v":0},{"$f":"Q11-'CF ASSUMPTIONS'!X109-'CF ASSUMPTIONS'!X110+'CF ASSUMPTIONS'!X178","v":0},{"$f":"R11-'CF ASSUMPTIONS'!Y109-'CF ASSUMPTIONS'!Y110+'CF ASSUMPTIONS'!Y178","v":0},{"$f":"S11-'CF ASSUMPTIONS'!Z109-'CF ASSUMPTIONS'!Z110+'CF ASSUMPTIONS'!Z178","v":0},{"$f":"T11-'CF ASSUMPTIONS'!AA109-'CF ASSUMPTIONS'!AA110+'CF ASSUMPTIONS'!AA178","v":0},{"$f":"U11-'CF ASSUMPTIONS'!AB109-'CF ASSUMPTIONS'!AB110+'CF ASSUMPTIONS'!AB178","v":0},{"$f":"V11-'CF ASSUMPTIONS'!AC109-'CF ASSUMPTIONS'!AC110+'CF ASSUMPTIONS'!AC178","v":0},{"$f":"W11-'CF ASSUMPTIONS'!AD109-'CF ASSUMPTIONS'!AD110+'CF ASSUMPTIONS'!AD178","v":0},{"$f":"X11-'CF ASSUMPTIONS'!AE109-'CF ASSUMPTIONS'!AE110+'CF ASSUMPTIONS'!AE178","v":0},{"$f":"Y11-'CF ASSUMPTIONS'!AF109-'CF ASSUMPTIONS'!AF110+'CF ASSUMPTIONS'!AF178","v":0},{"$f":"Z11-'CF ASSUMPTIONS'!AG109-'CF ASSUMPTIONS'!AG110+'CF ASSUMPTIONS'!AG178","v":0},{"$f":"AA11-'CF ASSUMPTIONS'!AH109-'CF ASSUMPTIONS'!AH110+'CF ASSUMPTIONS'!AH178","v":0},{"$f":"AB11-'CF ASSUMPTIONS'!AI109-'CF ASSUMPTIONS'!AI110+'CF ASSUMPTIONS'!AI178","v":0},{"$f":"AC11-'CF ASSUMPTIONS'!AJ109-'CF ASSUMPTIONS'!AJ110+'CF ASSUMPTIONS'!AJ178","v":0},{"$f":"AD11-'CF ASSUMPTIONS'!AK109-'CF ASSUMPTIONS'!AK110+'CF ASSUMPTIONS'!AK178","v":0},{"$f":"AE11-'CF ASSUMPTIONS'!AL109-'CF ASSUMPTIONS'!AL110+'CF ASSUMPTIONS'!AL178","v":0},{"$f":"AF11-'CF ASSUMPTIONS'!AM109-'CF ASSUMPTIONS'!AM110+'CF ASSUMPTIONS'!AM178","v":0},{"$f":"AG11-'CF ASSUMPTIONS'!AN109-'CF ASSUMPTIONS'!AN110+'CF ASSUMPTIONS'!AN178","v":0},{"$f":"AH11-'CF ASSUMPTIONS'!AO109-'CF ASSUMPTIONS'!AO110+'CF ASSUMPTIONS'!AO178","v":0},{"$f":"AI11-'CF ASSUMPTIONS'!AP109-'CF ASSUMPTIONS'!AP110+'CF ASSUMPTIONS'!AP178","v":0},{"$f":"AJ11-'CF ASSUMPTIONS'!AQ109-'CF ASSUMPTIONS'!AQ110+'CF ASSUMPTIONS'!AQ178","v":0},{"$f":"AK11-'CF ASSUMPTIONS'!AR109-'CF ASSUMPTIONS'!AR110+'CF ASSUMPTIONS'!AR178","v":0},{"$f":"AL11-'CF ASSUMPTIONS'!AS109-'CF ASSUMPTIONS'!AS110+'CF ASSUMPTIONS'!AS178","v":0},{"$f":"AM11-'CF ASSUMPTIONS'!AT109-'CF ASSUMPTIONS'!AT110+'CF ASSUMPTIONS'!AT178","v":0},{"$f":"AN11-'CF ASSUMPTIONS'!AU109-'CF ASSUMPTIONS'!AU110+'CF ASSUMPTIONS'!AU178","v":0},{"$f":"AO11-'CF ASSUMPTIONS'!AV109-'CF ASSUMPTIONS'!AV110+'CF ASSUMPTIONS'!AV178","v":0},{"$f":"AP11-'CF ASSUMPTIONS'!AW109-'CF ASSUMPTIONS'!AW110+'CF ASSUMPTIONS'!AW178","v":0},{"$f":"AQ11-'CF ASSUMPTIONS'!AX109-'CF ASSUMPTIONS'!AX110+'CF ASSUMPTIONS'!AX178","v":0},{"$f":"AR11-'CF ASSUMPTIONS'!AY109-'CF ASSUMPTIONS'!AY110+'CF ASSUMPTIONS'!AY178","v":0},{"$f":"AS11-'CF ASSUMPTIONS'!AZ109-'CF ASSUMPTIONS'!AZ110+'CF ASSUMPTIONS'!AZ178","v":0},{"$f":"AT11-'CF ASSUMPTIONS'!BA109-'CF ASSUMPTIONS'!BA110+'CF ASSUMPTIONS'!BA178","v":0},{"$f":"AU11-'CF ASSUMPTIONS'!BB109-'CF ASSUMPTIONS'!BB110+'CF ASSUMPTIONS'!BB178","v":0},{"$f":"AV11-'CF ASSUMPTIONS'!BC109-'CF ASSUMPTIONS'!BC110+'CF ASSUMPTIONS'!BC178","v":0},{"$f":"AW11-'CF ASSUMPTIONS'!BD109-'CF ASSUMPTIONS'!BD110+'CF ASSUMPTIONS'!BD178","v":0},{"$f":"AX11-'CF ASSUMPTIONS'!BE109-'CF ASSUMPTIONS'!BE110+'CF ASSUMPTIONS'!BE178","v":0},{"$f":"AY11-'CF ASSUMPTIONS'!BF109-'CF ASSUMPTIONS'!BF110+'CF ASSUMPTIONS'!BF178","v":0},{"$f":"AZ11-'CF ASSUMPTIONS'!BG109-'CF ASSUMPTIONS'!BG110+'CF ASSUMPTIONS'!BG178","v":0},{"$f":"BA11-'CF ASSUMPTIONS'!BH109-'CF ASSUMPTIONS'!BH110+'CF ASSUMPTIONS'!BH178","v":0},{"$f":"BB11-'CF ASSUMPTIONS'!BI109-'CF ASSUMPTIONS'!BI110+'CF ASSUMPTIONS'!BI178","v":0},{"$f":"BC11-'CF ASSUMPTIONS'!BJ109-'CF ASSUMPTIONS'!BJ110+'CF ASSUMPTIONS'!BJ178","v":0},{"$f":"BD11-'CF ASSUMPTIONS'!BK109-'CF ASSUMPTIONS'!BK110+'CF ASSUMPTIONS'!BK178","v":0},{"$f":"BE11-'CF ASSUMPTIONS'!BL109-'CF ASSUMPTIONS'!BL110+'CF ASSUMPTIONS'!BL178","v":0},{"$f":"BF11-'CF ASSUMPTIONS'!BM109-'CF ASSUMPTIONS'!BM110+'CF ASSUMPTIONS'!BM178","v":0},{"$f":"BG11-'CF ASSUMPTIONS'!BN109-'CF ASSUMPTIONS'!BN110+'CF ASSUMPTIONS'!BN178","v":0},{"$f":"BH11-'CF ASSUMPTIONS'!BO109-'CF ASSUMPTIONS'!BO110+'CF ASSUMPTIONS'!BO178","v":0},{"$f":"BI11-'CF ASSUMPTIONS'!BP109-'CF ASSUMPTIONS'!BP110+'CF ASSUMPTIONS'!BP178","v":0},{"$f":"BJ11-'CF ASSUMPTIONS'!BQ109-'CF ASSUMPTIONS'!BQ110+'CF ASSUMPTIONS'!BQ178","v":0},{"$f":"BK11-'CF ASSUMPTIONS'!BR109-'CF ASSUMPTIONS'!BR110+'CF ASSUMPTIONS'!BR178","v":1.2165450121654503E-4},{"$f":"BL11-'CF ASSUMPTIONS'!BS109-'CF ASSUMPTIONS'!BS110+'CF ASSUMPTIONS'!BS178","v":1.2119542762704862E-4},{"$f":"BM11-'CF ASSUMPTIONS'!BT109-'CF ASSUMPTIONS'!BT110+'CF ASSUMPTIONS'!BT178","v":1.2072200798788047E-4},{"$f":"BN11-'CF ASSUMPTIONS'!BU109-'CF ASSUMPTIONS'!BU110+'CF ASSUMPTIONS'!BU178","v":1.2023325491910363E-4},{"$f":"BO11-'CF ASSUMPTIONS'!BV109-'CF ASSUMPTIONS'!BV110+'CF ASSUMPTIONS'!BV178","v":1.1972807317574605E-4},{"$f":"BP11-'CF ASSUMPTIONS'!BW109-'CF ASSUMPTIONS'!BW110+'CF ASSUMPTIONS'!BW178","v":1.1920524316187816E-4},{"$f":"BQ11-'CF ASSUMPTIONS'!BX109-'CF ASSUMPTIONS'!BX110+'CF ASSUMPTIONS'!BX178","v":1.1866340114750599E-4}]
[null,null,2027,{"$f":"T30","v":-6300},null,null,"ITEMIZED DEDUCTIONS",null,{"$f":"SUM(I14:I20)","v":0},{"$f":"SUM(J14:J20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2028,{"$f":"U30","v":-6300},null,null,"MORTGAGE INTEREST",null,{"$f":"DEBT!$AS$33","v":0},{"$f":"DEBT!$AS$34","v":0},{"$f":"DEBT!$AS$35","v":0},{"$f":"DEBT!$AS$36","v":0},{"$f":"DEBT!$AS$37","v":0},{"$f":"DEBT!$AS$38","v":0},{"$f":"DEBT!$AS$39","v":0},{"$f":"DEBT!$AS$40","v":0},{"$f":"DEBT!$AS$41","v":0},{"$f":"DEBT!$AS$42","v":0},{"$f":"DEBT!$AS$43","v":0},{"$f":"DEBT!$AS$44","v":0},{"$f":"DEBT!$AS$45","v":0},{"$f":"DEBT!$AS$46","v":0},{"$f":"DEBT!$AS$47","v":0},{"$f":"DEBT!$AS$48","v":0},{"$f":"DEBT!$AS$49","v":0},{"$f":"DEBT!$AS$50","v":0},{"$f":"DEBT!$AS$51","v":0},{"$f":"DEBT!$AS$52","v":0},{"$f":"DEBT!$AS$53","v":0},{"$f":"DEBT!$AS$54","v":0},{"$f":"DEBT!$AS$55","v":0},{"$f":"DEBT!$AS$56","v":0},{"$f":"DEBT!$AS$57","v":0},{"$f":"DEBT!$AS$58","v":0},{"$f":"DEBT!$AS$59","v":0},{"$f":"DEBT!$AS$60","v":0},{"$f":"DEBT!$AS$61","v":0},{"$f":"DEBT!$AS$62","v":0},{"$f":"DEBT!$AS$63","v":0},{"$f":"DEBT!$AS$64","v":0},{"$f":"DEBT!$AS$65","v":0},{"$f":"DEBT!$AS$66","v":0},{"$f":"DEBT!$AS$67","v":0},{"$f":"DEBT!$AS$68","v":0},{"$f":"DEBT!$AS$69","v":0},{"$f":"DEBT!$AS$70","v":0},{"$f":"DEBT!$AS$71","v":0},{"$f":"DEBT!$AS$72","v":0},{"$f":"DEBT!$AS$73","v":0},{"$f":"DEBT!$AS$74","v":0},{"$f":"DEBT!$AS$75","v":0},{"$f":"DEBT!$AS$76","v":0},{"$f":"DEBT!$AS$77","v":0},{"$f":"DEBT!$AS$78","v":0},{"$f":"DEBT!$AS$79","v":0},{"$f":"DEBT!$AS$80","v":0},{"$f":"DEBT!$AS$81","v":0},{"$f":"DEBT!$AS$82","v":0},{"$f":"DEBT!$AS$83","v":0},{"$f":"DEBT!$AS$84","v":0},{"$f":"DEBT!$AS$85","v":0},{"$f":"DEBT!$AS$86","v":0},{"$f":"DEBT!$AS$87","v":0},{"$f":"DEBT!$AS$88","v":0},{"$f":"DEBT!$AS$89","v":0},{"$f":"DEBT!$AS$90","v":0},{"$f":"DEBT!$AS$91","v":0},{"$f":"DEBT!$AS$92","v":0},{"$f":"DEBT!$AS$93","v":0}]
[null,null,2029,{"$f":"V30","v":-6300},null,null,"REAL PROPERTY ESTATE TAXES",null,{"$f":"'CF ASSUMPTIONS'!P108","v":0},{"$f":"'CF ASSUMPTIONS'!Q108","v":0},{"$f":"'CF ASSUMPTIONS'!R108","v":0},{"$f":"'CF ASSUMPTIONS'!S108","v":0},{"$f":"'CF ASSUMPTIONS'!T108","v":0},{"$f":"'CF ASSUMPTIONS'!U108","v":0},{"$f":"'CF ASSUMPTIONS'!V108","v":0},{"$f":"'CF ASSUMPTIONS'!W108","v":0},{"$f":"'CF ASSUMPTIONS'!X108","v":0},{"$f":"'CF ASSUMPTIONS'!Y108","v":0},{"$f":"'CF ASSUMPTIONS'!Z108","v":0},{"$f":"'CF ASSUMPTIONS'!AA108","v":0},{"$f":"'CF ASSUMPTIONS'!AB108","v":0},{"$f":"'CF ASSUMPTIONS'!AC108","v":0},{"$f":"'CF ASSUMPTIONS'!AD108","v":0},{"$f":"'CF ASSUMPTIONS'!AE108","v":0},{"$f":"'CF ASSUMPTIONS'!AF108","v":0},{"$f":"'CF ASSUMPTIONS'!AG108","v":0},{"$f":"'CF ASSUMPTIONS'!AH108","v":0},{"$f":"'CF ASSUMPTIONS'!AI108","v":0},{"$f":"'CF ASSUMPTIONS'!AJ108","v":0},{"$f":"'CF ASSUMPTIONS'!AK108","v":0},{"$f":"'CF ASSUMPTIONS'!AL108","v":0},{"$f":"'CF ASSUMPTIONS'!AM108","v":0},{"$f":"'CF ASSUMPTIONS'!AN108","v":0},{"$f":"'CF ASSUMPTIONS'!AO108","v":0},{"$f":"'CF ASSUMPTIONS'!AP108","v":0},{"$f":"'CF ASSUMPTIONS'!AQ108","v":0},{"$f":"'CF ASSUMPTIONS'!AR108","v":0},{"$f":"'CF ASSUMPTIONS'!AS108","v":0},{"$f":"'CF ASSUMPTIONS'!AT108","v":0},{"$f":"'CF ASSUMPTIONS'!AU108","v":0},{"$f":"'CF ASSUMPTIONS'!AV108","v":0},{"$f":"'CF ASSUMPTIONS'!AW108","v":0},{"$f":"'CF ASSUMPTIONS'!AX108","v":0},{"$f":"'CF ASSUMPTIONS'!AY108","v":0},{"$f":"'CF ASSUMPTIONS'!AZ108","v":0},{"$f":"'CF ASSUMPTIONS'!BA108","v":0},{"$f":"'CF ASSUMPTIONS'!BB108","v":0},{"$f":"'CF ASSUMPTIONS'!BC108","v":0},{"$f":"'CF ASSUMPTIONS'!BD108","v":0},{"$f":"'CF ASSUMPTIONS'!BE108","v":0},{"$f":"'CF ASSUMPTIONS'!BF108","v":0},{"$f":"'CF ASSUMPTIONS'!BG108","v":0},{"$f":"'CF ASSUMPTIONS'!BH108","v":0},{"$f":"'CF ASSUMPTIONS'!BI108","v":0},{"$f":"'CF ASSUMPTIONS'!BJ108","v":0},{"$f":"'CF ASSUMPTIONS'!BK108","v":0},{"$f":"'CF ASSUMPTIONS'!BL108","v":0},{"$f":"'CF ASSUMPTIONS'!BM108","v":0},{"$f":"'CF ASSUMPTIONS'!BN108","v":0},{"$f":"'CF ASSUMPTIONS'!BO108","v":0},{"$f":"'CF ASSUMPTIONS'!BP108","v":0},{"$f":"'CF ASSUMPTIONS'!BQ108","v":0},{"$f":"'CF ASSUMPTIONS'!BR108","v":0},{"$f":"'CF ASSUMPTIONS'!BS108","v":0},{"$f":"'CF ASSUMPTIONS'!BT108","v":0},{"$f":"'CF ASSUMPTIONS'!BU108","v":0},{"$f":"'CF ASSUMPTIONS'!BV108","v":0},{"$f":"'CF ASSUMPTIONS'!BW108","v":0},{"$f":"'CF ASSUMPTIONS'!BX108","v":0}]
[null,null,2030,{"$f":"W30","v":-6300},null,null,"STATE/LOCAL TAXES PREVIOUS YEAR",null,{"$f":"'GENERAL ASSUMPTIONS'!C46","v":0},{"$f":"-'Cashflow Details'!C50","v":0},{"$f":"-'Cashflow Details'!D50","v":0},{"$f":"-'Cashflow Details'!E50","v":0},{"$f":"-'Cashflow Details'!F50","v":0},{"$f":"-'Cashflow Details'!G50","v":0},{"$f":"-'Cashflow Details'!H50","v":0},{"$f":"-'Cashflow Details'!I50","v":0},{"$f":"-'Cashflow Details'!J50","v":0},{"$f":"-'Cashflow Details'!K50","v":0},{"$f":"-'Cashflow Details'!L50","v":0},{"$f":"-'Cashflow Details'!M50","v":0},{"$f":"-'Cashflow Details'!N50","v":0},{"$f":"-'Cashflow Details'!O50","v":0},{"$f":"-'Cashflow Details'!P50","v":0},{"$f":"-'Cashflow Details'!Q50","v":0},{"$f":"-'Cashflow Details'!R50","v":0},{"$f":"-'Cashflow Details'!S50","v":0},{"$f":"-'Cashflow Details'!T50","v":0},{"$f":"-'Cashflow Details'!U50","v":0},{"$f":"-'Cashflow Details'!V50","v":0},{"$f":"-'Cashflow Details'!W50","v":0},{"$f":"-'Cashflow Details'!X50","v":0},{"$f":"-'Cashflow Details'!Y50","v":0},{"$f":"-'Cashflow Details'!Z50","v":0},{"$f":"-'Cashflow Details'!AA50","v":0},{"$f":"-'Cashflow Details'!AB50","v":0},{"$f":"-'Cashflow Details'!AC50","v":0},{"$f":"-'Cashflow Details'!AD50","v":0},{"$f":"-'Cashflow Details'!AE50","v":0},{"$f":"-'Cashflow Details'!AF50","v":0},{"$f":"-'Cashflow Details'!AG50","v":0},{"$f":"-'Cashflow Details'!AH50","v":0},{"$f":"-'Cashflow Details'!AI50","v":0},{"$f":"-'Cashflow Details'!AJ50","v":0},{"$f":"-'Cashflow Details'!AK50","v":0},{"$f":"-'Cashflow Details'!AL50","v":0},{"$f":"-'Cashflow Details'!AM50","v":0},{"$f":"-'Cashflow Details'!AN50","v":0},{"$f":"-'Cashflow Details'!AO50","v":0},{"$f":"-'Cashflow Details'!AP50","v":0},{"$f":"-'Cashflow Details'!AQ50","v":0},{"$f":"-'Cashflow Details'!AR50","v":0},{"$f":"-'Cashflow Details'!AS50","v":0},{"$f":"-'Cashflow Details'!AT50","v":0},{"$f":"-'Cashflow Details'!AU50","v":0},{"$f":"-'Cashflow Details'!AV50","v":0},{"$f":"-'Cashflow Details'!AW50","v":0},{"$f":"-'Cashflow Details'!AX50","v":0},{"$f":"-'Cashflow Details'!AY50","v":0},{"$f":"-'Cashflow Details'!AZ50","v":0},{"$f":"-'Cashflow Details'!BA50","v":0},{"$f":"-'Cashflow Details'!BB50","v":0},{"$f":"-'Cashflow Details'!BC50","v":0},{"$f":"-'Cashflow Details'!BD50","v":0},{"$f":"-'Cashflow Details'!BE50","v":0},{"$f":"-'Cashflow Details'!BF50","v":0},{"$f":"-'Cashflow Details'!BG50","v":0},{"$f":"-'Cashflow Details'!BH50","v":0},{"$f":"-'Cashflow Details'!BI50","v":0},{"$f":"-'Cashflow Details'!BJ50","v":0}]
[null,null,2031,{"$f":"X30","v":-6300},null,null,"TAXES - ITEM'D DEDUCT'S OVER 2% AGI",0.02,{"$f":"IF('CF ASSUMPTIONS'!P111>0,IF('CF ASSUMPTIONS'!P111>I12*$H$17,'CF ASSUMPTIONS'!P111-I12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Q111>0,IF('CF ASSUMPTIONS'!Q111>J12*$H$17,'CF ASSUMPTIONS'!Q111-J12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!R111>0,IF('CF ASSUMPTIONS'!R111>K12*$H$17,'CF ASSUMPTIONS'!R111-K12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!S111>0,IF('CF ASSUMPTIONS'!S111>L12*$H$17,'CF ASSUMPTIONS'!S111-L12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!T111>0,IF('CF ASSUMPTIONS'!T111>M12*$H$17,'CF ASSUMPTIONS'!T111-M12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!U111>0,IF('CF ASSUMPTIONS'!U111>N12*$H$17,'CF ASSUMPTIONS'!U111-N12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!V111>0,IF('CF ASSUMPTIONS'!V111>O12*$H$17,'CF ASSUMPTIONS'!V111-O12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!W111>0,IF('CF ASSUMPTIONS'!W111>P12*$H$17,'CF ASSUMPTIONS'!W111-P12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!X111>0,IF('CF ASSUMPTIONS'!X111>Q12*$H$17,'CF ASSUMPTIONS'!X111-Q12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Y111>0,IF('CF ASSUMPTIONS'!Y111>R12*$H$17,'CF ASSUMPTIONS'!Y111-R12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Z111>0,IF('CF ASSUMPTIONS'!Z111>S12*$H$17,'CF ASSUMPTIONS'!Z111-S12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AA111>0,IF('CF ASSUMPTIONS'!AA111>T12*$H$17,'CF ASSUMPTIONS'!AA111-T12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AB111>0,IF('CF ASSUMPTIONS'!AB111>U12*$H$17,'CF ASSUMPTIONS'!AB111-U12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AC111>0,IF('CF ASSUMPTIONS'!AC111>V12*$H$17,'CF ASSUMPTIONS'!AC111-V12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AD111>0,IF('CF ASSUMPTIONS'!AD111>W12*$H$17,'CF ASSUMPTIONS'!AD111-W12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AE111>0,IF('CF ASSUMPTIONS'!AE111>X12*$H$17,'CF ASSUMPTIONS'!AE111-X12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AF111>0,IF('CF ASSUMPTIONS'!AF111>Y12*$H$17,'CF ASSUMPTIONS'!AF111-Y12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AG111>0,IF('CF ASSUMPTIONS'!AG111>Z12*$H$17,'CF ASSUMPTIONS'!AG111-Z12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AH111>0,IF('CF ASSUMPTIONS'!AH111>AA12*$H$17,'CF ASSUMPTIONS'!AH111-AA12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AI111>0,IF('CF ASSUMPTIONS'!AI111>AB12*$H$17,'CF ASSUMPTIONS'!AI111-AB12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AJ111>0,IF('CF ASSUMPTIONS'!AJ111>AC12*$H$17,'CF ASSUMPTIONS'!AJ111-AC12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AK111>0,IF('CF ASSUMPTIONS'!AK111>AD12*$H$17,'CF ASSUMPTIONS'!AK111-AD12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AL111>0,IF('CF ASSUMPTIONS'!AL111>AE12*$H$17,'CF ASSUMPTIONS'!AL111-AE12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AM111>0,IF('CF ASSUMPTIONS'!AM111>AF12*$H$17,'CF ASSUMPTIONS'!AM111-AF12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AN111>0,IF('CF ASSUMPTIONS'!AN111>AG12*$H$17,'CF ASSUMPTIONS'!AN111-AG12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AO111>0,IF('CF ASSUMPTIONS'!AO111>AH12*$H$17,'CF ASSUMPTIONS'!AO111-AH12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AP111>0,IF('CF ASSUMPTIONS'!AP111>AI12*$H$17,'CF ASSUMPTIONS'!AP111-AI12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AQ111>0,IF('CF ASSUMPTIONS'!AQ111>AJ12*$H$17,'CF ASSUMPTIONS'!AQ111-AJ12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AR111>0,IF('CF ASSUMPTIONS'!AR111>AK12*$H$17,'CF ASSUMPTIONS'!AR111-AK12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AS111>0,IF('CF ASSUMPTIONS'!AS111>AL12*$H$17,'CF ASSUMPTIONS'!AS111-AL12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AT111>0,IF('CF ASSUMPTIONS'!AT111>AM12*$H$17,'CF ASSUMPTIONS'!AT111-AM12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AU111>0,IF('CF ASSUMPTIONS'!AU111>AN12*$H$17,'CF ASSUMPTIONS'!AU111-AN12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AV111>0,IF('CF ASSUMPTIONS'!AV111>AO12*$H$17,'CF ASSUMPTIONS'!AV111-AO12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AW111>0,IF('CF ASSUMPTIONS'!AW111>AP12*$H$17,'CF ASSUMPTIONS'!AW111-AP12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AX111>0,IF('CF ASSUMPTIONS'!AX111>AQ12*$H$17,'CF ASSUMPTIONS'!AX111-AQ12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AY111>0,IF('CF ASSUMPTIONS'!AY111>AR12*$H$17,'CF ASSUMPTIONS'!AY111-AR12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AZ111>0,IF('CF ASSUMPTIONS'!AZ111>AS12*$H$17,'CF ASSUMPTIONS'!AZ111-AS12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BA111>0,IF('CF ASSUMPTIONS'!BA111>AT12*$H$17,'CF ASSUMPTIONS'!BA111-AT12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BB111>0,IF('CF ASSUMPTIONS'!BB111>AU12*$H$17,'CF ASSUMPTIONS'!BB111-AU12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BC111>0,IF('CF ASSUMPTIONS'!BC111>AV12*$H$17,'CF ASSUMPTIONS'!BC111-AV12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BD111>0,IF('CF ASSUMPTIONS'!BD111>AW12*$H$17,'CF ASSUMPTIONS'!BD111-AW12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BE111>0,IF('CF ASSUMPTIONS'!BE111>AX12*$H$17,'CF ASSUMPTIONS'!BE111-AX12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BF111>0,IF('CF ASSUMPTIONS'!BF111>AY12*$H$17,'CF ASSUMPTIONS'!BF111-AY12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BG111>0,IF('CF ASSUMPTIONS'!BG111>AZ12*$H$17,'CF ASSUMPTIONS'!BG111-AZ12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BH111>0,IF('CF ASSUMPTIONS'!BH111>BA12*$H$17,'CF ASSUMPTIONS'!BH111-BA12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BI111>0,IF('CF ASSUMPTIONS'!BI111>BB12*$H$17,'CF ASSUMPTIONS'!BI111-BB12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BJ111>0,IF('CF ASSUMPTIONS'!BJ111>BC12*$H$17,'CF ASSUMPTIONS'!BJ111-BC12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BK111>0,IF('CF ASSUMPTIONS'!BK111>BD12*$H$17,'CF ASSUMPTIONS'!BK111-BD12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BL111>0,IF('CF ASSUMPTIONS'!BL111>BE12*$H$17,'CF ASSUMPTIONS'!BL111-BE12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BM111>0,IF('CF ASSUMPTIONS'!BM111>BF12*$H$17,'CF ASSUMPTIONS'!BM111-BF12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BN111>0,IF('CF ASSUMPTIONS'!BN111>BG12*$H$17,'CF ASSUMPTIONS'!BN111-BG12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BO111>0,IF('CF ASSUMPTIONS'!BO111>BH12*$H$17,'CF ASSUMPTIONS'!BO111-BH12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BP111>0,IF('CF ASSUMPTIONS'!BP111>BI12*$H$17,'CF ASSUMPTIONS'!BP111-BI12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BQ111>0,IF('CF ASSUMPTIONS'!BQ111>BJ12*$H$17,'CF ASSUMPTIONS'!BQ111-BJ12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BR111>0,IF('CF ASSUMPTIONS'!BR111>BK12*$H$17,'CF ASSUMPTIONS'!BR111-BK12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BS111>0,IF('CF ASSUMPTIONS'!BS111>BL12*$H$17,'CF ASSUMPTIONS'!BS111-BL12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BT111>0,IF('CF ASSUMPTIONS'!BT111>BM12*$H$17,'CF ASSUMPTIONS'!BT111-BM12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BU111>0,IF('CF ASSUMPTIONS'!BU111>BN12*$H$17,'CF ASSUMPTIONS'!BU111-BN12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BV111>0,IF('CF ASSUMPTIONS'!BV111>BO12*$H$17,'CF ASSUMPTIONS'!BV111-BO12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BW111>0,IF('CF ASSUMPTIONS'!BW111>BP12*$H$17,'CF ASSUMPTIONS'!BW111-BP12*$H$17,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BX111>0,IF('CF ASSUMPTIONS'!BX111>BQ12*$H$17,'CF ASSUMPTIONS'!BX111-BQ12*$H$17,0),0)","v":0}]
[null,null,2032,{"$f":"Y30","v":-6300}]
[null,null,2033,{"$f":"Z30","v":-6300},null,null,"MEDICAL (out of pocket over % agi)",{"$f":"IF('GENERAL ASSUMPTIONS'!Q24>0,7.5%,0.1)","v":0.1},{"$f":"IF('CF ASSUMPTIONS'!P176>0,IF('CF ASSUMPTIONS'!P176>$H$19*I11,'CF ASSUMPTIONS'!P176-$H$19*I11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Q176>0,IF('CF ASSUMPTIONS'!Q176>$H$19*J11,'CF ASSUMPTIONS'!Q176-$H$19*J11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!R176>0,IF('CF ASSUMPTIONS'!R176>$H$19*K11,'CF ASSUMPTIONS'!R176-$H$19*K11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!S176>0,IF('CF ASSUMPTIONS'!S176>$H$19*L11,'CF ASSUMPTIONS'!S176-$H$19*L11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!T176>0,IF('CF ASSUMPTIONS'!T176>$H$19*M11,'CF ASSUMPTIONS'!T176-$H$19*M11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!U176>0,IF('CF ASSUMPTIONS'!U176>$H$19*N11,'CF ASSUMPTIONS'!U176-$H$19*N11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!V176>0,IF('CF ASSUMPTIONS'!V176>$H$19*O11,'CF ASSUMPTIONS'!V176-$H$19*O11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!W176>0,IF('CF ASSUMPTIONS'!W176>$H$19*P11,'CF ASSUMPTIONS'!W176-$H$19*P11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!X176>0,IF('CF ASSUMPTIONS'!X176>$H$19*Q11,'CF ASSUMPTIONS'!X176-$H$19*Q11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Y176>0,IF('CF ASSUMPTIONS'!Y176>$H$19*R11,'CF ASSUMPTIONS'!Y176-$H$19*R11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!Z176>0,IF('CF ASSUMPTIONS'!Z176>$H$19*S11,'CF ASSUMPTIONS'!Z176-$H$19*S11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AA176>0,IF('CF ASSUMPTIONS'!AA176>$H$19*T11,'CF ASSUMPTIONS'!AA176-$H$19*T11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AB176>0,IF('CF ASSUMPTIONS'!AB176>$H$19*U11,'CF ASSUMPTIONS'!AB176-$H$19*U11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AC176>0,IF('CF ASSUMPTIONS'!AC176>$H$19*V11,'CF ASSUMPTIONS'!AC176-$H$19*V11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AD176>0,IF('CF ASSUMPTIONS'!AD176>$H$19*W11,'CF ASSUMPTIONS'!AD176-$H$19*W11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AE176>0,IF('CF ASSUMPTIONS'!AE176>$H$19*X11,'CF ASSUMPTIONS'!AE176-$H$19*X11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AF176>0,IF('CF ASSUMPTIONS'!AF176>$H$19*Y11,'CF ASSUMPTIONS'!AF176-$H$19*Y11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AG176>0,IF('CF ASSUMPTIONS'!AG176>$H$19*Z11,'CF ASSUMPTIONS'!AG176-$H$19*Z11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AH176>0,IF('CF ASSUMPTIONS'!AH176>$H$19*AA11,'CF ASSUMPTIONS'!AH176-$H$19*AA11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AI176>0,IF('CF ASSUMPTIONS'!AI176>$H$19*AB11,'CF ASSUMPTIONS'!AI176-$H$19*AB11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AJ176>0,IF('CF ASSUMPTIONS'!AJ176>$H$19*AC11,'CF ASSUMPTIONS'!AJ176-$H$19*AC11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AK176>0,IF('CF ASSUMPTIONS'!AK176>$H$19*AD11,'CF ASSUMPTIONS'!AK176-$H$19*AD11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AL176>0,IF('CF ASSUMPTIONS'!AL176>$H$19*AE11,'CF ASSUMPTIONS'!AL176-$H$19*AE11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AM176>0,IF('CF ASSUMPTIONS'!AM176>$H$19*AF11,'CF ASSUMPTIONS'!AM176-$H$19*AF11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AN176>0,IF('CF ASSUMPTIONS'!AN176>$H$19*AG11,'CF ASSUMPTIONS'!AN176-$H$19*AG11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AO176>0,IF('CF ASSUMPTIONS'!AO176>$H$19*AH11,'CF ASSUMPTIONS'!AO176-$H$19*AH11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AP176>0,IF('CF ASSUMPTIONS'!AP176>$H$19*AI11,'CF ASSUMPTIONS'!AP176-$H$19*AI11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AQ176>0,IF('CF ASSUMPTIONS'!AQ176>$H$19*AJ11,'CF ASSUMPTIONS'!AQ176-$H$19*AJ11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AR176>0,IF('CF ASSUMPTIONS'!AR176>$H$19*AK11,'CF ASSUMPTIONS'!AR176-$H$19*AK11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AS176>0,IF('CF ASSUMPTIONS'!AS176>$H$19*AL11,'CF ASSUMPTIONS'!AS176-$H$19*AL11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AT176>0,IF('CF ASSUMPTIONS'!AT176>$H$19*AM11,'CF ASSUMPTIONS'!AT176-$H$19*AM11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AU176>0,IF('CF ASSUMPTIONS'!AU176>$H$19*AN11,'CF ASSUMPTIONS'!AU176-$H$19*AN11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AV176>0,IF('CF ASSUMPTIONS'!AV176>$H$19*AO11,'CF ASSUMPTIONS'!AV176-$H$19*AO11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AW176>0,IF('CF ASSUMPTIONS'!AW176>$H$19*AP11,'CF ASSUMPTIONS'!AW176-$H$19*AP11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AX176>0,IF('CF ASSUMPTIONS'!AX176>$H$19*AQ11,'CF ASSUMPTIONS'!AX176-$H$19*AQ11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AY176>0,IF('CF ASSUMPTIONS'!AY176>$H$19*AR11,'CF ASSUMPTIONS'!AY176-$H$19*AR11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!AZ176>0,IF('CF ASSUMPTIONS'!AZ176>$H$19*AS11,'CF ASSUMPTIONS'!AZ176-$H$19*AS11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BA176>0,IF('CF ASSUMPTIONS'!BA176>$H$19*AT11,'CF ASSUMPTIONS'!BA176-$H$19*AT11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BB176>0,IF('CF ASSUMPTIONS'!BB176>$H$19*AU11,'CF ASSUMPTIONS'!BB176-$H$19*AU11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BC176>0,IF('CF ASSUMPTIONS'!BC176>$H$19*AV11,'CF ASSUMPTIONS'!BC176-$H$19*AV11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BD176>0,IF('CF ASSUMPTIONS'!BD176>$H$19*AW11,'CF ASSUMPTIONS'!BD176-$H$19*AW11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BE176>0,IF('CF ASSUMPTIONS'!BE176>$H$19*AX11,'CF ASSUMPTIONS'!BE176-$H$19*AX11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BF176>0,IF('CF ASSUMPTIONS'!BF176>$H$19*AY11,'CF ASSUMPTIONS'!BF176-$H$19*AY11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BG176>0,IF('CF ASSUMPTIONS'!BG176>$H$19*AZ11,'CF ASSUMPTIONS'!BG176-$H$19*AZ11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BH176>0,IF('CF ASSUMPTIONS'!BH176>$H$19*BA11,'CF ASSUMPTIONS'!BH176-$H$19*BA11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BI176>0,IF('CF ASSUMPTIONS'!BI176>$H$19*BB11,'CF ASSUMPTIONS'!BI176-$H$19*BB11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BJ176>0,IF('CF ASSUMPTIONS'!BJ176>$H$19*BC11,'CF ASSUMPTIONS'!BJ176-$H$19*BC11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BK176>0,IF('CF ASSUMPTIONS'!BK176>$H$19*BD11,'CF ASSUMPTIONS'!BK176-$H$19*BD11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BL176>0,IF('CF ASSUMPTIONS'!BL176>$H$19*BE11,'CF ASSUMPTIONS'!BL176-$H$19*BE11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BM176>0,IF('CF ASSUMPTIONS'!BM176>$H$19*BF11,'CF ASSUMPTIONS'!BM176-$H$19*BF11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BN176>0,IF('CF ASSUMPTIONS'!BN176>$H$19*BG11,'CF ASSUMPTIONS'!BN176-$H$19*BG11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BO176>0,IF('CF ASSUMPTIONS'!BO176>$H$19*BH11,'CF ASSUMPTIONS'!BO176-$H$19*BH11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BP176>0,IF('CF ASSUMPTIONS'!BP176>$H$19*BI11,'CF ASSUMPTIONS'!BP176-$H$19*BI11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BQ176>0,IF('CF ASSUMPTIONS'!BQ176>$H$19*BJ11,'CF ASSUMPTIONS'!BQ176-$H$19*BJ11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BR176>0,IF('CF ASSUMPTIONS'!BR176>$H$19*BK11,'CF ASSUMPTIONS'!BR176-$H$19*BK11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BS176>0,IF('CF ASSUMPTIONS'!BS176>$H$19*BL11,'CF ASSUMPTIONS'!BS176-$H$19*BL11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BT176>0,IF('CF ASSUMPTIONS'!BT176>$H$19*BM11,'CF ASSUMPTIONS'!BT176-$H$19*BM11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BU176>0,IF('CF ASSUMPTIONS'!BU176>$H$19*BN11,'CF ASSUMPTIONS'!BU176-$H$19*BN11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BV176>0,IF('CF ASSUMPTIONS'!BV176>$H$19*BO11,'CF ASSUMPTIONS'!BV176-$H$19*BO11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BW176>0,IF('CF ASSUMPTIONS'!BW176>$H$19*BP11,'CF ASSUMPTIONS'!BW176-$H$19*BP11,0),0)","v":0},{"$f":"IF('CF ASSUMPTIONS'!BX176>0,IF('CF ASSUMPTIONS'!BX176>$H$19*BQ11,'CF ASSUMPTIONS'!BX176-$H$19*BQ11,0),0)","v":0}]
[null,null,2034,{"$f":"$AA$30","v":-6300},null,null,"CHARITABLE GIVING",null,{"$f":"'CF ASSUMPTIONS'!P63","v":0},{"$f":"'CF ASSUMPTIONS'!Q63","v":0},{"$f":"'CF ASSUMPTIONS'!R63","v":0},{"$f":"'CF ASSUMPTIONS'!S63","v":0},{"$f":"'CF ASSUMPTIONS'!T63","v":0},{"$f":"'CF ASSUMPTIONS'!U63","v":0},{"$f":"'CF ASSUMPTIONS'!V63","v":0},{"$f":"'CF ASSUMPTIONS'!W63","v":0},{"$f":"'CF ASSUMPTIONS'!X63","v":0},{"$f":"'CF ASSUMPTIONS'!Y63","v":0},{"$f":"'CF ASSUMPTIONS'!Z63","v":0},{"$f":"'CF ASSUMPTIONS'!AA63","v":0},{"$f":"'CF ASSUMPTIONS'!AB63","v":0},{"$f":"'CF ASSUMPTIONS'!AC63","v":0},{"$f":"'CF ASSUMPTIONS'!AD63","v":0},{"$f":"'CF ASSUMPTIONS'!AE63","v":0},{"$f":"'CF ASSUMPTIONS'!AF63","v":0},{"$f":"'CF ASSUMPTIONS'!AG63","v":0},{"$f":"'CF ASSUMPTIONS'!AH63","v":0},{"$f":"'CF ASSUMPTIONS'!AI63","v":0},{"$f":"'CF ASSUMPTIONS'!AJ63","v":0},{"$f":"'CF ASSUMPTIONS'!AK63","v":0},{"$f":"'CF ASSUMPTIONS'!AL63","v":0},{"$f":"'CF ASSUMPTIONS'!AM63","v":0},{"$f":"'CF ASSUMPTIONS'!AN63","v":0},{"$f":"'CF ASSUMPTIONS'!AO63","v":0},{"$f":"'CF ASSUMPTIONS'!AP63","v":0},{"$f":"'CF ASSUMPTIONS'!AQ63","v":0},{"$f":"'CF ASSUMPTIONS'!AR63","v":0},{"$f":"'CF ASSUMPTIONS'!AS63","v":0},{"$f":"'CF ASSUMPTIONS'!AT63","v":0},{"$f":"'CF ASSUMPTIONS'!AU63","v":0},{"$f":"'CF ASSUMPTIONS'!AV63","v":0},{"$f":"'CF ASSUMPTIONS'!AW63","v":0},{"$f":"'CF ASSUMPTIONS'!AX63","v":0},{"$f":"'CF ASSUMPTIONS'!AY63","v":0},{"$f":"'CF ASSUMPTIONS'!AZ63","v":0},{"$f":"'CF ASSUMPTIONS'!BA63","v":0},{"$f":"'CF ASSUMPTIONS'!BB63","v":0},{"$f":"'CF ASSUMPTIONS'!BC63","v":0},{"$f":"'CF ASSUMPTIONS'!BD63","v":0},{"$f":"'CF ASSUMPTIONS'!BE63","v":0},{"$f":"'CF ASSUMPTIONS'!BF63","v":0},{"$f":"'CF ASSUMPTIONS'!BG63","v":0},{"$f":"'CF ASSUMPTIONS'!BH63","v":0},{"$f":"'CF ASSUMPTIONS'!BI63","v":0},{"$f":"'CF ASSUMPTIONS'!BJ63","v":0},{"$f":"'CF ASSUMPTIONS'!BK63","v":0},{"$f":"'CF ASSUMPTIONS'!BL63","v":0},{"$f":"'CF ASSUMPTIONS'!BM63","v":0},{"$f":"'CF ASSUMPTIONS'!BN63","v":0},{"$f":"'CF ASSUMPTIONS'!BO63","v":0},{"$f":"'CF ASSUMPTIONS'!BP63","v":0},{"$f":"'CF ASSUMPTIONS'!BQ63","v":0},{"$f":"'CF ASSUMPTIONS'!BR63","v":0},{"$f":"'CF ASSUMPTIONS'!BS63","v":0},{"$f":"'CF ASSUMPTIONS'!BT63","v":0},{"$f":"'CF ASSUMPTIONS'!BU63","v":0},{"$f":"'CF ASSUMPTIONS'!BV63","v":0},{"$f":"'CF ASSUMPTIONS'!BW63","v":0},{"$f":"'CF ASSUMPTIONS'!BX63","v":0}]
[null,null,{"$f":"C20+1","v":2035},{"$f":"$AB$30","v":-6300},null,null,"PERSONAL EXEMPTION",null,{"$f":"I6*I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO6*AO22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2036,{"$f":"$AC$30","v":-6300},null,null,"EACH EXEMPTION",4050,{"$f":"$H$22*(1+INVESTMENTS!$E$82)^I2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^J2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^K2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^L2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^M2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^N2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^O2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^P2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^Q2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^R2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^S2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^T2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^U2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^V2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^W2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^X2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^Y2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^Z2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AA2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AB2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AC2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AD2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AE2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AF2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AG2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AH2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AI2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AJ2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AK2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AL2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AM2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AN2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AO2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AP2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AQ2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AR2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AS2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AT2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AU2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AV2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AW2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AX2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AY2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^AZ2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BA2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BB2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BC2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BD2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BE2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BF2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BG2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BH2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BI2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BJ2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BK2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BL2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BM2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BN2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BO2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BP2","v":4050},{"$f":"$H$22*(1+INVESTMENTS!$E$82)^BQ2","v":4050}]
[null,null,{"$f":"C22+1","v":2037},{"$f":"$AD$30","v":-6300},null,null,"SD addition for seniors, blind MARRIED",1250,{"$f":"IF(I4>64,$H$23*(1+INVESTMENTS!$E$82)^I2,0)+IF(I6=2,IF(I5>64,$H$23*(1+INVESTMENTS!$E$82)^I2,0),0)","v":0},{"$f":"IF(J4>64,$H$23*(1+INVESTMENTS!$E$82)^J2,0)+IF(J6=2,IF(J5>64,$H$23*(1+INVESTMENTS!$E$82)^J2,0),0)","v":0},{"$f":"IF(K4>64,$H$23*(1+INVESTMENTS!$E$82)^K2,0)+IF(K6=2,IF(K5>64,$H$23*(1+INVESTMENTS!$E$82)^K2,0),0)","v":0},{"$f":"IF(L4>64,$H$23*(1+INVESTMENTS!$E$82)^L2,0)+IF(L6=2,IF(L5>64,$H$23*(1+INVESTMENTS!$E$82)^L2,0),0)","v":0},{"$f":"IF(M4>64,$H$23*(1+INVESTMENTS!$E$82)^M2,0)+IF(M6=2,IF(M5>64,$H$23*(1+INVESTMENTS!$E$82)^M2,0),0)","v":0},{"$f":"IF(N4>64,$H$23*(1+INVESTMENTS!$E$82)^N2,0)+IF(N6=2,IF(N5>64,$H$23*(1+INVESTMENTS!$E$82)^N2,0),0)","v":0},{"$f":"IF(O4>64,$H$23*(1+INVESTMENTS!$E$82)^O2,0)+IF(O6=2,IF(O5>64,$H$23*(1+INVESTMENTS!$E$82)^O2,0),0)","v":0},{"$f":"IF(P4>64,$H$23*(1+INVESTMENTS!$E$82)^P2,0)+IF(P6=2,IF(P5>64,$H$23*(1+INVESTMENTS!$E$82)^P2,0),0)","v":0},{"$f":"IF(Q4>64,$H$23*(1+INVESTMENTS!$E$82)^Q2,0)+IF(Q6=2,IF(Q5>64,$H$23*(1+INVESTMENTS!$E$82)^Q2,0),0)","v":0},{"$f":"IF(R4>64,$H$23*(1+INVESTMENTS!$E$82)^R2,0)+IF(R6=2,IF(R5>64,$H$23*(1+INVESTMENTS!$E$82)^R2,0),0)","v":0},{"$f":"IF(S4>64,$H$23*(1+INVESTMENTS!$E$82)^S2,0)+IF(S6=2,IF(S5>64,$H$23*(1+INVESTMENTS!$E$82)^S2,0),0)","v":0},{"$f":"IF(T4>64,$H$23*(1+INVESTMENTS!$E$82)^T2,0)+IF(T6=2,IF(T5>64,$H$23*(1+INVESTMENTS!$E$82)^T2,0),0)","v":0},{"$f":"IF(U4>64,$H$23*(1+INVESTMENTS!$E$82)^U2,0)+IF(U6=2,IF(U5>64,$H$23*(1+INVESTMENTS!$E$82)^U2,0),0)","v":0},{"$f":"IF(V4>64,$H$23*(1+INVESTMENTS!$E$82)^V2,0)+IF(V6=2,IF(V5>64,$H$23*(1+INVESTMENTS!$E$82)^V2,0),0)","v":0},{"$f":"IF(W4>64,$H$23*(1+INVESTMENTS!$E$82)^W2,0)+IF(W6=2,IF(W5>64,$H$23*(1+INVESTMENTS!$E$82)^W2,0),0)","v":0},{"$f":"IF(X4>64,$H$23*(1+INVESTMENTS!$E$82)^X2,0)+IF(X6=2,IF(X5>64,$H$23*(1+INVESTMENTS!$E$82)^X2,0),0)","v":0},{"$f":"IF(Y4>64,$H$23*(1+INVESTMENTS!$E$82)^Y2,0)+IF(Y6=2,IF(Y5>64,$H$23*(1+INVESTMENTS!$E$82)^Y2,0),0)","v":0},{"$f":"IF(Z4>64,$H$23*(1+INVESTMENTS!$E$82)^Z2,0)+IF(Z6=2,IF(Z5>64,$H$23*(1+INVESTMENTS!$E$82)^Z2,0),0)","v":0},{"$f":"IF(AA4>64,$H$23*(1+INVESTMENTS!$E$82)^AA2,0)+IF(AA6=2,IF(AA5>64,$H$23*(1+INVESTMENTS!$E$82)^AA2,0),0)","v":0},{"$f":"IF(AB4>64,$H$23*(1+INVESTMENTS!$E$82)^AB2,0)+IF(AB6=2,IF(AB5>64,$H$23*(1+INVESTMENTS!$E$82)^AB2,0),0)","v":0},{"$f":"IF(AC4>64,$H$23*(1+INVESTMENTS!$E$82)^AC2,0)+IF(AC6=2,IF(AC5>64,$H$23*(1+INVESTMENTS!$E$82)^AC2,0),0)","v":0},{"$f":"IF(AD4>64,$H$23*(1+INVESTMENTS!$E$82)^AD2,0)+IF(AD6=2,IF(AD5>64,$H$23*(1+INVESTMENTS!$E$82)^AD2,0),0)","v":0},{"$f":"IF(AE4>64,$H$23*(1+INVESTMENTS!$E$82)^AE2,0)+IF(AE6=2,IF(AE5>64,$H$23*(1+INVESTMENTS!$E$82)^AE2,0),0)","v":0},{"$f":"IF(AF4>64,$H$23*(1+INVESTMENTS!$E$82)^AF2,0)+IF(AF6=2,IF(AF5>64,$H$23*(1+INVESTMENTS!$E$82)^AF2,0),0)","v":0},{"$f":"IF(AG4>64,$H$23*(1+INVESTMENTS!$E$82)^AG2,0)+IF(AG6=2,IF(AG5>64,$H$23*(1+INVESTMENTS!$E$82)^AG2,0),0)","v":0},{"$f":"IF(AH4>64,$H$23*(1+INVESTMENTS!$E$82)^AH2,0)+IF(AH6=2,IF(AH5>64,$H$23*(1+INVESTMENTS!$E$82)^AH2,0),0)","v":0},{"$f":"IF(AI4>64,$H$23*(1+INVESTMENTS!$E$82)^AI2,0)+IF(AI6=2,IF(AI5>64,$H$23*(1+INVESTMENTS!$E$82)^AI2,0),0)","v":0},{"$f":"IF(AJ4>64,$H$23*(1+INVESTMENTS!$E$82)^AJ2,0)+IF(AJ6=2,IF(AJ5>64,$H$23*(1+INVESTMENTS!$E$82)^AJ2,0),0)","v":0},{"$f":"IF(AK4>64,$H$23*(1+INVESTMENTS!$E$82)^AK2,0)+IF(AK6=2,IF(AK5>64,$H$23*(1+INVESTMENTS!$E$82)^AK2,0),0)","v":0},{"$f":"IF(AL4>64,$H$23*(1+INVESTMENTS!$E$82)^AL2,0)+IF(AL6=2,IF(AL5>64,$H$23*(1+INVESTMENTS!$E$82)^AL2,0),0)","v":0},{"$f":"IF(AM4>64,$H$23*(1+INVESTMENTS!$E$82)^AM2,0)+IF(AM6=2,IF(AM5>64,$H$23*(1+INVESTMENTS!$E$82)^AM2,0),0)","v":0},{"$f":"IF(AN4>64,$H$23*(1+INVESTMENTS!$E$82)^AN2,0)+IF(AN6=2,IF(AN5>64,$H$23*(1+INVESTMENTS!$E$82)^AN2,0),0)","v":0},{"$f":"IF(AO4>64,$H$23*(1+INVESTMENTS!$E$82)^AO2,0)+IF(AO6=2,IF(AO5>64,$H$23*(1+INVESTMENTS!$E$82)^AO2,0),0)","v":0},{"$f":"IF(AP4>64,$H$23*(1+INVESTMENTS!$E$82)^AP2,0)+IF(AP6=2,IF(AP5>64,$H$23*(1+INVESTMENTS!$E$82)^AP2,0),0)","v":0},{"$f":"IF(AQ4>64,$H$23*(1+INVESTMENTS!$E$82)^AQ2,0)+IF(AQ6=2,IF(AQ5>64,$H$23*(1+INVESTMENTS!$E$82)^AQ2,0),0)","v":0},{"$f":"IF(AR4>64,$H$23*(1+INVESTMENTS!$E$82)^AR2,0)+IF(AR6=2,IF(AR5>64,$H$23*(1+INVESTMENTS!$E$82)^AR2,0),0)","v":0},{"$f":"IF(AS4>64,$H$23*(1+INVESTMENTS!$E$82)^AS2,0)+IF(AS6=2,IF(AS5>64,$H$23*(1+INVESTMENTS!$E$82)^AS2,0),0)","v":0},{"$f":"IF(AT4>64,$H$23*(1+INVESTMENTS!$E$82)^AT2,0)+IF(AT6=2,IF(AT5>64,$H$23*(1+INVESTMENTS!$E$82)^AT2,0),0)","v":0},{"$f":"IF(AU4>64,$H$23*(1+INVESTMENTS!$E$82)^AU2,0)+IF(AU6=2,IF(AU5>64,$H$23*(1+INVESTMENTS!$E$82)^AU2,0),0)","v":0},{"$f":"IF(AV4>64,$H$23*(1+INVESTMENTS!$E$82)^AV2,0)+IF(AV6=2,IF(AV5>64,$H$23*(1+INVESTMENTS!$E$82)^AV2,0),0)","v":0},{"$f":"IF(AW4>64,$H$23*(1+INVESTMENTS!$E$82)^AW2,0)+IF(AW6=2,IF(AW5>64,$H$23*(1+INVESTMENTS!$E$82)^AW2,0),0)","v":0},{"$f":"IF(AX4>64,$H$23*(1+INVESTMENTS!$E$82)^AX2,0)+IF(AX6=2,IF(AX5>64,$H$23*(1+INVESTMENTS!$E$82)^AX2,0),0)","v":0},{"$f":"IF(AY4>64,$H$23*(1+INVESTMENTS!$E$82)^AY2,0)+IF(AY6=2,IF(AY5>64,$H$23*(1+INVESTMENTS!$E$82)^AY2,0),0)","v":0},{"$f":"IF(AZ4>64,$H$23*(1+INVESTMENTS!$E$82)^AZ2,0)+IF(AZ6=2,IF(AZ5>64,$H$23*(1+INVESTMENTS!$E$82)^AZ2,0),0)","v":0},{"$f":"IF(BA4>64,$H$23*(1+INVESTMENTS!$E$82)^BA2,0)+IF(BA6=2,IF(BA5>64,$H$23*(1+INVESTMENTS!$E$82)^BA2,0),0)","v":0},{"$f":"IF(BB4>64,$H$23*(1+INVESTMENTS!$E$82)^BB2,0)+IF(BB6=2,IF(BB5>64,$H$23*(1+INVESTMENTS!$E$82)^BB2,0),0)","v":0},{"$f":"IF(BC4>64,$H$23*(1+INVESTMENTS!$E$82)^BC2,0)+IF(BC6=2,IF(BC5>64,$H$23*(1+INVESTMENTS!$E$82)^BC2,0),0)","v":0},{"$f":"IF(BD4>64,$H$23*(1+INVESTMENTS!$E$82)^BD2,0)+IF(BD6=2,IF(BD5>64,$H$23*(1+INVESTMENTS!$E$82)^BD2,0),0)","v":0},{"$f":"IF(BE4>64,$H$23*(1+INVESTMENTS!$E$82)^BE2,0)+IF(BE6=2,IF(BE5>64,$H$23*(1+INVESTMENTS!$E$82)^BE2,0),0)","v":0},{"$f":"IF(BF4>64,$H$23*(1+INVESTMENTS!$E$82)^BF2,0)+IF(BF6=2,IF(BF5>64,$H$23*(1+INVESTMENTS!$E$82)^BF2,0),0)","v":1250},{"$f":"IF(BG4>64,$H$23*(1+INVESTMENTS!$E$82)^BG2,0)+IF(BG6=2,IF(BG5>64,$H$23*(1+INVESTMENTS!$E$82)^BG2,0),0)","v":1250},{"$f":"IF(BH4>64,$H$23*(1+INVESTMENTS!$E$82)^BH2,0)+IF(BH6=2,IF(BH5>64,$H$23*(1+INVESTMENTS!$E$82)^BH2,0),0)","v":1250},{"$f":"IF(BI4>64,$H$23*(1+INVESTMENTS!$E$82)^BI2,0)+IF(BI6=2,IF(BI5>64,$H$23*(1+INVESTMENTS!$E$82)^BI2,0),0)","v":1250},{"$f":"IF(BJ4>64,$H$23*(1+INVESTMENTS!$E$82)^BJ2,0)+IF(BJ6=2,IF(BJ5>64,$H$23*(1+INVESTMENTS!$E$82)^BJ2,0),0)","v":1250},{"$f":"IF(BK4>64,$H$23*(1+INVESTMENTS!$E$82)^BK2,0)+IF(BK6=2,IF(BK5>64,$H$23*(1+INVESTMENTS!$E$82)^BK2,0),0)","v":1250},{"$f":"IF(BL4>64,$H$23*(1+INVESTMENTS!$E$82)^BL2,0)+IF(BL6=2,IF(BL5>64,$H$23*(1+INVESTMENTS!$E$82)^BL2,0),0)","v":1250},{"$f":"IF(BM4>64,$H$23*(1+INVESTMENTS!$E$82)^BM2,0)+IF(BM6=2,IF(BM5>64,$H$23*(1+INVESTMENTS!$E$82)^BM2,0),0)","v":1250},{"$f":"IF(BN4>64,$H$23*(1+INVESTMENTS!$E$82)^BN2,0)+IF(BN6=2,IF(BN5>64,$H$23*(1+INVESTMENTS!$E$82)^BN2,0),0)","v":1250},{"$f":"IF(BO4>64,$H$23*(1+INVESTMENTS!$E$82)^BO2,0)+IF(BO6=2,IF(BO5>64,$H$23*(1+INVESTMENTS!$E$82)^BO2,0),0)","v":1250},{"$f":"IF(BP4>64,$H$23*(1+INVESTMENTS!$E$82)^BP2,0)+IF(BP6=2,IF(BP5>64,$H$23*(1+INVESTMENTS!$E$82)^BP2,0),0)","v":1250},{"$f":"IF(BQ4>64,$H$23*(1+INVESTMENTS!$E$82)^BQ2,0)+IF(BQ6=2,IF(BQ5>64,$H$23*(1+INVESTMENTS!$E$82)^BQ2,0),0)","v":1250}]
[null,null,2038,{"$f":"$AE$30","v":-6300},null,null,"SD addition for seniors, blind SINGLE",1550,{"$f":"IF(I4>64,$H$24*(1+INVESTMENTS!$E$82)^I2,0)+IF(I6=2,IF(I5>64,$H$23*(1+INVESTMENTS!$E$82)^I2,0),0)","v":0},{"$f":"IF(J4>64,$H$24*(1+INVESTMENTS!$E$82)^J2,0)+IF(J6=2,IF(J5>64,$H$23*(1+INVESTMENTS!$E$82)^J2,0),0)","v":0},{"$f":"IF(K4>64,$H$24*(1+INVESTMENTS!$E$82)^K2,0)+IF(K6=2,IF(K5>64,$H$23*(1+INVESTMENTS!$E$82)^K2,0),0)","v":0},{"$f":"IF(L4>64,$H$24*(1+INVESTMENTS!$E$82)^L2,0)+IF(L6=2,IF(L5>64,$H$23*(1+INVESTMENTS!$E$82)^L2,0),0)","v":0},{"$f":"IF(M4>64,$H$24*(1+INVESTMENTS!$E$82)^M2,0)+IF(M6=2,IF(M5>64,$H$23*(1+INVESTMENTS!$E$82)^M2,0),0)","v":0},{"$f":"IF(N4>64,$H$24*(1+INVESTMENTS!$E$82)^N2,0)+IF(N6=2,IF(N5>64,$H$23*(1+INVESTMENTS!$E$82)^N2,0),0)","v":0},{"$f":"IF(O4>64,$H$24*(1+INVESTMENTS!$E$82)^O2,0)+IF(O6=2,IF(O5>64,$H$23*(1+INVESTMENTS!$E$82)^O2,0),0)","v":0},{"$f":"IF(P4>64,$H$24*(1+INVESTMENTS!$E$82)^P2,0)+IF(P6=2,IF(P5>64,$H$23*(1+INVESTMENTS!$E$82)^P2,0),0)","v":0},{"$f":"IF(Q4>64,$H$24*(1+INVESTMENTS!$E$82)^Q2,0)+IF(Q6=2,IF(Q5>64,$H$23*(1+INVESTMENTS!$E$82)^Q2,0),0)","v":0},{"$f":"IF(R4>64,$H$24*(1+INVESTMENTS!$E$82)^R2,0)+IF(R6=2,IF(R5>64,$H$23*(1+INVESTMENTS!$E$82)^R2,0),0)","v":0},{"$f":"IF(S4>64,$H$24*(1+INVESTMENTS!$E$82)^S2,0)+IF(S6=2,IF(S5>64,$H$23*(1+INVESTMENTS!$E$82)^S2,0),0)","v":0},{"$f":"IF(T4>64,$H$24*(1+INVESTMENTS!$E$82)^T2,0)+IF(T6=2,IF(T5>64,$H$23*(1+INVESTMENTS!$E$82)^T2,0),0)","v":0},{"$f":"IF(U4>64,$H$24*(1+INVESTMENTS!$E$82)^U2,0)+IF(U6=2,IF(U5>64,$H$23*(1+INVESTMENTS!$E$82)^U2,0),0)","v":0},{"$f":"IF(V4>64,$H$24*(1+INVESTMENTS!$E$82)^V2,0)+IF(V6=2,IF(V5>64,$H$23*(1+INVESTMENTS!$E$82)^V2,0),0)","v":0},{"$f":"IF(W4>64,$H$24*(1+INVESTMENTS!$E$82)^W2,0)+IF(W6=2,IF(W5>64,$H$23*(1+INVESTMENTS!$E$82)^W2,0),0)","v":0},{"$f":"IF(X4>64,$H$24*(1+INVESTMENTS!$E$82)^X2,0)+IF(X6=2,IF(X5>64,$H$23*(1+INVESTMENTS!$E$82)^X2,0),0)","v":0},{"$f":"IF(Y4>64,$H$24*(1+INVESTMENTS!$E$82)^Y2,0)+IF(Y6=2,IF(Y5>64,$H$23*(1+INVESTMENTS!$E$82)^Y2,0),0)","v":0},{"$f":"IF(Z4>64,$H$24*(1+INVESTMENTS!$E$82)^Z2,0)+IF(Z6=2,IF(Z5>64,$H$23*(1+INVESTMENTS!$E$82)^Z2,0),0)","v":0},{"$f":"IF(AA4>64,$H$24*(1+INVESTMENTS!$E$82)^AA2,0)+IF(AA6=2,IF(AA5>64,$H$23*(1+INVESTMENTS!$E$82)^AA2,0),0)","v":0},{"$f":"IF(AB4>64,$H$24*(1+INVESTMENTS!$E$82)^AB2,0)+IF(AB6=2,IF(AB5>64,$H$23*(1+INVESTMENTS!$E$82)^AB2,0),0)","v":0},{"$f":"IF(AC4>64,$H$24*(1+INVESTMENTS!$E$82)^AC2,0)+IF(AC6=2,IF(AC5>64,$H$23*(1+INVESTMENTS!$E$82)^AC2,0),0)","v":0},{"$f":"IF(AD4>64,$H$24*(1+INVESTMENTS!$E$82)^AD2,0)+IF(AD6=2,IF(AD5>64,$H$23*(1+INVESTMENTS!$E$82)^AD2,0),0)","v":0},{"$f":"IF(AE4>64,$H$24*(1+INVESTMENTS!$E$82)^AE2,0)+IF(AE6=2,IF(AE5>64,$H$23*(1+INVESTMENTS!$E$82)^AE2,0),0)","v":0},{"$f":"IF(AF4>64,$H$24*(1+INVESTMENTS!$E$82)^AF2,0)+IF(AF6=2,IF(AF5>64,$H$23*(1+INVESTMENTS!$E$82)^AF2,0),0)","v":0},{"$f":"IF(AG4>64,$H$24*(1+INVESTMENTS!$E$82)^AG2,0)+IF(AG6=2,IF(AG5>64,$H$23*(1+INVESTMENTS!$E$82)^AG2,0),0)","v":0},{"$f":"IF(AH4>64,$H$24*(1+INVESTMENTS!$E$82)^AH2,0)+IF(AH6=2,IF(AH5>64,$H$23*(1+INVESTMENTS!$E$82)^AH2,0),0)","v":0},{"$f":"IF(AI4>64,$H$24*(1+INVESTMENTS!$E$82)^AI2,0)+IF(AI6=2,IF(AI5>64,$H$23*(1+INVESTMENTS!$E$82)^AI2,0),0)","v":0},{"$f":"IF(AJ4>64,$H$24*(1+INVESTMENTS!$E$82)^AJ2,0)+IF(AJ6=2,IF(AJ5>64,$H$23*(1+INVESTMENTS!$E$82)^AJ2,0),0)","v":0},{"$f":"IF(AK4>64,$H$24*(1+INVESTMENTS!$E$82)^AK2,0)+IF(AK6=2,IF(AK5>64,$H$23*(1+INVESTMENTS!$E$82)^AK2,0),0)","v":0},{"$f":"IF(AL4>64,$H$24*(1+INVESTMENTS!$E$82)^AL2,0)+IF(AL6=2,IF(AL5>64,$H$23*(1+INVESTMENTS!$E$82)^AL2,0),0)","v":0},{"$f":"IF(AM4>64,$H$24*(1+INVESTMENTS!$E$82)^AM2,0)+IF(AM6=2,IF(AM5>64,$H$23*(1+INVESTMENTS!$E$82)^AM2,0),0)","v":0},{"$f":"IF(AN4>64,$H$24*(1+INVESTMENTS!$E$82)^AN2,0)+IF(AN6=2,IF(AN5>64,$H$23*(1+INVESTMENTS!$E$82)^AN2,0),0)","v":0},{"$f":"IF(AO4>64,$H$24*(1+INVESTMENTS!$E$82)^AO2,0)+IF(AO6=2,IF(AO5>64,$H$23*(1+INVESTMENTS!$E$82)^AO2,0),0)","v":0},{"$f":"IF(AP4>64,$H$24*(1+INVESTMENTS!$E$82)^AP2,0)+IF(AP6=2,IF(AP5>64,$H$23*(1+INVESTMENTS!$E$82)^AP2,0),0)","v":0},{"$f":"IF(AQ4>64,$H$24*(1+INVESTMENTS!$E$82)^AQ2,0)+IF(AQ6=2,IF(AQ5>64,$H$23*(1+INVESTMENTS!$E$82)^AQ2,0),0)","v":0},{"$f":"IF(AR4>64,$H$24*(1+INVESTMENTS!$E$82)^AR2,0)+IF(AR6=2,IF(AR5>64,$H$23*(1+INVESTMENTS!$E$82)^AR2,0),0)","v":0},{"$f":"IF(AS4>64,$H$24*(1+INVESTMENTS!$E$82)^AS2,0)+IF(AS6=2,IF(AS5>64,$H$23*(1+INVESTMENTS!$E$82)^AS2,0),0)","v":0},{"$f":"IF(AT4>64,$H$24*(1+INVESTMENTS!$E$82)^AT2,0)+IF(AT6=2,IF(AT5>64,$H$23*(1+INVESTMENTS!$E$82)^AT2,0),0)","v":0},{"$f":"IF(AU4>64,$H$24*(1+INVESTMENTS!$E$82)^AU2,0)+IF(AU6=2,IF(AU5>64,$H$23*(1+INVESTMENTS!$E$82)^AU2,0),0)","v":0},{"$f":"IF(AV4>64,$H$24*(1+INVESTMENTS!$E$82)^AV2,0)+IF(AV6=2,IF(AV5>64,$H$23*(1+INVESTMENTS!$E$82)^AV2,0),0)","v":0},{"$f":"IF(AW4>64,$H$24*(1+INVESTMENTS!$E$82)^AW2,0)+IF(AW6=2,IF(AW5>64,$H$23*(1+INVESTMENTS!$E$82)^AW2,0),0)","v":0},{"$f":"IF(AX4>64,$H$24*(1+INVESTMENTS!$E$82)^AX2,0)+IF(AX6=2,IF(AX5>64,$H$23*(1+INVESTMENTS!$E$82)^AX2,0),0)","v":0},{"$f":"IF(AY4>64,$H$24*(1+INVESTMENTS!$E$82)^AY2,0)+IF(AY6=2,IF(AY5>64,$H$23*(1+INVESTMENTS!$E$82)^AY2,0),0)","v":0},{"$f":"IF(AZ4>64,$H$24*(1+INVESTMENTS!$E$82)^AZ2,0)+IF(AZ6=2,IF(AZ5>64,$H$23*(1+INVESTMENTS!$E$82)^AZ2,0),0)","v":0},{"$f":"IF(BA4>64,$H$24*(1+INVESTMENTS!$E$82)^BA2,0)+IF(BA6=2,IF(BA5>64,$H$23*(1+INVESTMENTS!$E$82)^BA2,0),0)","v":0},{"$f":"IF(BB4>64,$H$24*(1+INVESTMENTS!$E$82)^BB2,0)+IF(BB6=2,IF(BB5>64,$H$23*(1+INVESTMENTS!$E$82)^BB2,0),0)","v":0},{"$f":"IF(BC4>64,$H$24*(1+INVESTMENTS!$E$82)^BC2,0)+IF(BC6=2,IF(BC5>64,$H$23*(1+INVESTMENTS!$E$82)^BC2,0),0)","v":0},{"$f":"IF(BD4>64,$H$24*(1+INVESTMENTS!$E$82)^BD2,0)+IF(BD6=2,IF(BD5>64,$H$23*(1+INVESTMENTS!$E$82)^BD2,0),0)","v":0},{"$f":"IF(BE4>64,$H$24*(1+INVESTMENTS!$E$82)^BE2,0)+IF(BE6=2,IF(BE5>64,$H$23*(1+INVESTMENTS!$E$82)^BE2,0),0)","v":0},{"$f":"IF(BF4>64,$H$24*(1+INVESTMENTS!$E$82)^BF2,0)+IF(BF6=2,IF(BF5>64,$H$23*(1+INVESTMENTS!$E$82)^BF2,0),0)","v":1550},{"$f":"IF(BG4>64,$H$24*(1+INVESTMENTS!$E$82)^BG2,0)+IF(BG6=2,IF(BG5>64,$H$23*(1+INVESTMENTS!$E$82)^BG2,0),0)","v":1550},{"$f":"IF(BH4>64,$H$24*(1+INVESTMENTS!$E$82)^BH2,0)+IF(BH6=2,IF(BH5>64,$H$23*(1+INVESTMENTS!$E$82)^BH2,0),0)","v":1550},{"$f":"IF(BI4>64,$H$24*(1+INVESTMENTS!$E$82)^BI2,0)+IF(BI6=2,IF(BI5>64,$H$23*(1+INVESTMENTS!$E$82)^BI2,0),0)","v":1550},{"$f":"IF(BJ4>64,$H$24*(1+INVESTMENTS!$E$82)^BJ2,0)+IF(BJ6=2,IF(BJ5>64,$H$23*(1+INVESTMENTS!$E$82)^BJ2,0),0)","v":1550},{"$f":"IF(BK4>64,$H$24*(1+INVESTMENTS!$E$82)^BK2,0)+IF(BK6=2,IF(BK5>64,$H$23*(1+INVESTMENTS!$E$82)^BK2,0),0)","v":1550},{"$f":"IF(BL4>64,$H$24*(1+INVESTMENTS!$E$82)^BL2,0)+IF(BL6=2,IF(BL5>64,$H$23*(1+INVESTMENTS!$E$82)^BL2,0),0)","v":1550},{"$f":"IF(BM4>64,$H$24*(1+INVESTMENTS!$E$82)^BM2,0)+IF(BM6=2,IF(BM5>64,$H$23*(1+INVESTMENTS!$E$82)^BM2,0),0)","v":1550},{"$f":"IF(BN4>64,$H$24*(1+INVESTMENTS!$E$82)^BN2,0)+IF(BN6=2,IF(BN5>64,$H$23*(1+INVESTMENTS!$E$82)^BN2,0),0)","v":1550},{"$f":"IF(BO4>64,$H$24*(1+INVESTMENTS!$E$82)^BO2,0)+IF(BO6=2,IF(BO5>64,$H$23*(1+INVESTMENTS!$E$82)^BO2,0),0)","v":1550},{"$f":"IF(BP4>64,$H$24*(1+INVESTMENTS!$E$82)^BP2,0)+IF(BP6=2,IF(BP5>64,$H$23*(1+INVESTMENTS!$E$82)^BP2,0),0)","v":1550},{"$f":"IF(BQ4>64,$H$24*(1+INVESTMENTS!$E$82)^BQ2,0)+IF(BQ6=2,IF(BQ5>64,$H$23*(1+INVESTMENTS!$E$82)^BQ2,0),0)","v":1550}]
[null,null,2039,{"$f":"$AF$30","v":-6300},null,null,"STANDARD DEDUCTION",null,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!I27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!I27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!I24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!I27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!J27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!J27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!J24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!J27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!K27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!K27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!K24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!K27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!L27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!L27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!L24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!L27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!M27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!M27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!M24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!M27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!N27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!N27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!N24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!N27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!O27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!O27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!O24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!O27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!P27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!P27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!P24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!P27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Q27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Q27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Q24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Q27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!R27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!R27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!R24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!R27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!S27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!S27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!S24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!S27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!T27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!T27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!T24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!T27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!U27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!U27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!U24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!U27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!V27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!V27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!V24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!V27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!W27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!W27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!W24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!W27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!X27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!X27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!X24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!X27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Y27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Y27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Y24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Y27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Z27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Z27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!Z24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!Z27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AA27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AA27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AA24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AA27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AB27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AB27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AB24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AB27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AC27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AC27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AC24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AC27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AD27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AD27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AD24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AD27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AE27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AE27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AE24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AE27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AF27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AF27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AF24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AF27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AG27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AG27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AG24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AG27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AH27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AH27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AH24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AH27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AI27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AI27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AI24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AI27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AJ27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AJ27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AJ24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AJ27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AK27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AK27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AK24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AK27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AL27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AL27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AL24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AL27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AM27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AM27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AM24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AM27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AN27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AN27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AN24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AN27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AO27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AO27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AO24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AO27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AP27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AP27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AP24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AP27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AQ27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AQ27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AQ24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AQ27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AR27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AR27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AR24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AR27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AS27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AS27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AS24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AS27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AT27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AT27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AT24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AT27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AU27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AU27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AU24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AU27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AV27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AV27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AV24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AV27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AW27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AW27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AW24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AW27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AX27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AX27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AX24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AX27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AY27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AY27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AY24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AY27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AZ27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AZ27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!AZ24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!AZ27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BA27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BA27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BA24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BA27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BB27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BB27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BB24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BB27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BC27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BC27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BC24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BC27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BD27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BD27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BD24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BD27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BE27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BE27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BE24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BE27,0))","v":6300},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BF27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BF27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BF24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BF27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BG27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BG27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BG24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BG27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BH27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BH27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BH24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BH27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BI27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BI27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BI24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BI27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BJ27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BJ27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BJ24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BJ27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BK27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BK27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BK24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BK27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BL27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BL27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BL24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BL27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BM27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BM27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BM24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BM27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BN27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BN27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BN24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BN27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BO27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BO27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BO24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BO27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BP27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BP27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BP24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BP27,0))","v":7850},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BQ27,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BQ27,0))+IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",'INCOME TAXES'!BQ24,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",'INCOME TAXES'!BQ27,0))","v":7850}]
[null,null,2040,{"$f":"$AG$30","v":-6300},null,null,"MARRIED",12600,{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!I2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!J2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!K2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!L2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!M2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!N2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!O2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!P2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Q2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!R2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!S2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!T2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!U2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!V2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!W2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!X2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Y2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Z2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AA2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AB2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AC2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AD2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AE2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AF2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AG2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AH2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AI2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AJ2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AK2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AL2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AM2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AN2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AO2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AP2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AQ2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AR2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AS2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AT2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AU2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AV2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AW2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AX2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AY2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AZ2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BA2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BB2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BC2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BD2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BE2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BF2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BG2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BH2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BI2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BJ2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BK2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BL2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BM2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BN2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BO2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BP2","v":12600},{"$f":"$H$26*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BQ2","v":12600}]
[null,null,2041,{"$f":"$AH$30","v":-6300},null,null,"SINGLE",6300,{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!I2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!J2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!K2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!L2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!M2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!N2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!O2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!P2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Q2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!R2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!S2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!T2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!U2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!V2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!W2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!X2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Y2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!Z2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AA2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AB2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AC2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AD2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AE2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AF2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AG2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AH2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AI2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AJ2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AK2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AL2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AM2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AN2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AO2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AP2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AQ2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AR2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AS2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AT2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AU2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AV2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AW2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AX2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AY2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!AZ2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BA2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BB2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BC2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BD2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BE2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BF2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BG2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BH2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BI2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BJ2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BK2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BL2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BM2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BN2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BO2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BP2","v":6300},{"$f":"$H$27*(1+INVESTMENTS!$E$82)^'INCOME TAXES'!BQ2","v":6300}]
[null,null,2042,{"$f":"$AI$30","v":-6300},null,null,"deduction adj't to avoid double counting",null,{"$f":"IF(I25>I13,-I13,-I25)","v":0},{"$f":"IF(J25>J13,-J13,-J25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2043,{"$f":"$AJ$30","v":-6300}]
[null,null,2044,{"$f":"$AK$30","v":-6300},null,null,"TAXABLE INCOME - NOMINAL DOLLARS",null,{"$f":"I12-I13-I21-I25-I28","v":-6300},{"$f":"J12-J13-J21-J25-J28","v":-6300},-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-6300,-7850,-7850,-7850,-7850,-7850,-7849.9998783454985,-7849.9998788045723,-7849.9998792779916,-7849.9998797667449,-7849.9998802719265,-7849.9998807947568,-7849.9998813365992]
[null,null,{"$f":"C30+1","v":2045},{"$f":"$AL$30","v":-6300}]
[null,null,2046,{"$f":"$AM$30","v":-6300},null,null,"SOCIAL SECURITY WAGE BASE",118500]
[null,null,{"$f":"C32+1","v":2047},{"$f":"$AN$30","v":-6300},null,null,"SURTAX ON UNEARNED INCOME / OVER FICA ?",3.7999999999999999E-2]
[null,null,{"$f":"C33+1","v":2048},{"$f":"$AO$30","v":-6300},null,null,"SOCIAL SECURITY of FICA",6.2E-2]
[null,null,2049,{"$f":"$AP$30","v":-6300},null,null,"MEDICARE of FICA - base",1.4500000000000001E-2]
[null,null,2050,{"$f":"$AQ$30","v":-6300},null,null,"MEDICARE of FICA - single threshold add'l tax",8.9999999999999993E-3,200000]
[null,null,{"$f":"C36+1","v":2051},{"$f":"$AR$30","v":-6300},null,null,"MEDICARE of FICA - married threshold add'l tax",8.9999999999999993E-3,250000]
[null,null,2052,{"$f":"$AS$30","v":-6300},null,null,"TAX TABLEs - COMBINED FEDERAL & STATE",null,null,null,null,null,"tax state is"]
[null,null,2053,{"$f":"$AT$30","v":-6300},null,null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!C38","v":"ONLY CALIFORNIA TAX TABLES CURRENTLY AVAILABLE"}]
[null,null,2054,{"$f":"$AU$30","v":-6300},null,null,null,"TAXABLE INCOME","COMBINED","BASE",null,"FED","STATE","CHANGE","ALT","ALT"]
[null,null,2055,{"$f":"$AV$30","v":-6300},null,null,"MARRIED","BRACKETS","RATE","TAX",null,"RATE","RATE","RATE","RATE","RATE"]
[null,null,2056,{"$f":"$AW$30","v":-6300},null,null,null,0,{"$f":"L42+M42+TAXRATECHANGE","v":0.1},0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R42,P42)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q42,O42)","v":0},{"$f":"TAXRATECHANGE","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.01,0.1]
[null,null,{"$f":"C42+1","v":2057},{"$f":"$AX$30","v":-6300},null,null,null,15164,0.1,{"$f":"J42+(H43-H42)*I42","v":1516.4},null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R43,P43)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q43,O43)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.1]
[null,null,{"$f":"C43+1","v":2058},{"$f":"$AY$30","v":-6300},null,null,null,18550,0.15,1855,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R44,P44)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q44,O44)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.15]
[null,null,2059,{"$f":"$AZ$30","v":-6300},null,null,"TAX RATES UPDATED FOR",35952,0.15,4465.2999999999993,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R45,P45)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q45,O45)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.04,0.15]
[null,null,{"$f":"C45+1","v":2060},{"$f":"$BA$30","v":-6300},null,null,2016,56742,0.15,7583.7999999999993,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R46,P46)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q46,O46)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.15]
[null,null,2061,{"$f":"$BB$30","v":-6300},null,null,null,75300,0.25,10367.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R47,P47)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q47,O47)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.25]
[null,null,2062,{"$f":"$BC$30","v":-6300},null,null,null,78768,0.25,11234.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R48,P48)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q48,O48)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.08,0.25]
[null,null,2063,{"$f":"$BD$30","v":-6300},null,null,null,99548,0.25,16429.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R49,P49)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q49,O49)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.25]
[null,null,2064,{"$f":"$BE$30","v":-6300},null,null,null,151900,0.28000000000000003,29517.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R50,P50)","v":0.28000000000000003},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q50,O50)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.28000000000000003]
[null,null,2065,{"$f":"$BF$30","v":-7850},null,null,null,231450,0.33,51791.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R51,P51)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q51,O51)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.33]
[null,null,2066,{"$f":"$BG$30","v":-7850},null,null,null,413350,0.35,111818.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R52,P52)","v":0.35},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q52,O52)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.35]
[null,null,{"$f":"C52+1","v":2067},{"$f":"$BH$30","v":-7850},null,null,null,466950,0.39600000000000002,130578.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R53,P53)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q53,O53)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.39600000000000002]
[null,null,2068,{"$f":"$BI$30","v":-7850},null,null,null,508500,0.39600000000000002,147032.29999999999,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R54,P54)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q54,O54)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.10299999999999999,0.39600000000000002]
[null,null,2069,{"$f":"$BJ$30","v":-7850},null,null,null,610200,0.39600000000000002,187305.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R55,P55)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q55,O55)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.39600000000000002]
[null,null,2070,{"$f":"$BK$30","v":-7849.9998783454985},null,null,null,1017000,0.39600000000000002,348398.30000000005,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R56,P56)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q56,O56)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.123,0.39600000000000002]
[null,null,2071,{"$f":"$BL$30","v":-7849.9998788045723}]
[null,null,2072,{"$f":"$BM$30","v":-7849.9998792779916},null,null,null,"TAXABLE INCOME","MARGINAL","BASE",null,"FED","STATE","CHANGE","ALT","ALT"]
[null,null,2073,{"$f":"$BN$30","v":-7849.9998797667449},null,null,"SINGLE","BRACKETS","RATE","TAX",null,"RATE","RATE","RATE","RATE","RATE"]
[null,null,2074,{"$f":"$BO$30","v":-7849.9998802719265},null,null,"BRACKETS",0,{"$f":"L60+M60+TAXRATECHANGE","v":0.1},0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R60,P60)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q60,O60)","v":0},{"$f":"TAXRATECHANGE","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.01,0.1]
[null,null,2075,{"$f":"$BP$30","v":-7849.9998807947568},null,null,"STATE IS PURPLE",7582,0.1,{"$f":"J60+(H61-H60)*I60","v":758.2},null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R61,P61)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q61,O61)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.1]
[null,null,2076,{"$f":"$BQ$30","v":-7849.9998813365992},null,null,"FED IS RED (checked 5-6-14)",9275,0.15,927.5,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R62,P62)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q62,O62)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.15]
[null,null,null,null,null,null,"TAX RATES UPDATED FOR",17976,0.15,2232.6499999999996,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R63,P63)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q63,O63)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.04,0.15]
[null,null,null,null,null,null,2016,28371,0.15,3791.8999999999996,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R64,P64)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q64,O64)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.15]
[null,null,null,null,null,null,null,37650,0.25,5183.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R65,P65)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q65,O65)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.25]
[null,null,null,null,null,null,null,39384,0.25,5617.25,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R66,P66)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q66,O66)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.08,0.25]
[null,null,null,null,null,null,null,49774,0.25,8214.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R67,P67)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q67,O67)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.25]
[null,null,null,null,null,null,null,91150,0.28000000000000003,18558.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R68,P68)","v":0.28000000000000003},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q68,O68)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.28000000000000003]
[null,null,null,null,null,null,null,190150,0.33,46278.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R69,P69)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q69,O69)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.33]
[null,null,null,null,null,null,null,254250,0.33,67431.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R70,P70)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q70,O70)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.10299999999999999,0.33]
[null,null,null,null,null,null,null,305100,0.33,84212.25,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R71,P71)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q71,O71)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.33]
[null,null,null,null,null,null,null,413350,0.35,119934.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R72,P72)","v":0.35},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q72,O72)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.35]
[null,null,null,null,null,null,null,415050,0.39600000000000002,120529.75,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R73,P73)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q73,O73)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.11360000000000001,0.39600000000000002]
[null,null,null,null,null,null,null,508500,0.39600000000000002,157535.95000000001,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",R74,P74)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",Q74,O74)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.123,0.39600000000000002]
[]
[null,null,null,null,null,null,null,"INCOME","TAX"]
[null,null,null,null,null,null,"TEST",100,{"$f":"IF(H77>0,IF('GENERAL ASSUMPTIONS'!$C$28=\"M\",(VLOOKUP(H77,INCOMETAX,2)*(+H77-VLOOKUP(H77,INCOMETAX,1))+VLOOKUP(H77,INCOMETAX,3)),IF('GENERAL ASSUMPTIONS'!$C$28=\"S\",(VLOOKUP(H77,INCOMETAXFORSINGLES,2)*(+H77-VLOOKUP(H77,INCOMETAXFORSINGLES,1))+VLOOKUP(H77,INCOMETAXFORSINGLES,3)),0))*1,0)","v":0}]
[]
[]
[]
[]
[null,null,null,3]

{"sheet":"taxtable","index":25,"n_rows":340,"n_cols":136,"rows_kept":340,"cut":false,"hidden":true,"merged":[[0,1,0,3],[0,5,0,7],[0,9,0,10],[0,12,0,14],[6,1,6,3],[6,5,6,7],[32,1,32,3],[32,5,32,7],[33,1,33,3],[33,5,33,7],[50,1,50,3],[50,5,50,7],[77,1,77,3],[77,5,77,7],[78,1,78,3],[78,5,78,7],[80,1,80,3],[80,5,80,7],[81,1,81,3],[81,5,81,7],[123,1,123,3],[123,5,123,7],[124,1,124,3],[124,5,124,7],[270,0,270,14],[159,1,159,3],[159,5,159,7],[228,1,228,3],[228,5,228,7],[232,1,232,3],[232,5,232,7],[247,1,247,3],[247,5,247,7],[260,1,260,3],[260,5,260,7],[269,0,269,14],[277,0,277,14],[278,0,278,14],[279,0,279,14],[280,0,280,14],[281,0,281,14],[272,0,272,14],[273,0,273,14],[274,0,274,14],[275,0,275,14],[276,0,276,14],[142,20,143,20],[142,24,143,24],[294,0,294,14],[283,0,283,14],[284,0,284,14],[285,0,285,14],[286,0,286,14],[287,0,287,14],[288,0,288,14],[289,0,289,14],[290,0,290,14],[291,0,291,14],[292,0,292,14],[293,0,293,14],[282,0,282,14],[271,0,271,14]]}
[null,"Single Filer",null,null,null,"Married Filing Jointly",null,null,null,"Standard Deduction",null,null,"Personal Exemption",null,null,null,null,null,"TAXABLE INCOME",{"$f":"IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC1,AB1)","v":"Fed-Single"},"BASE",null,"TAXABLE INCOME",{"$f":"AD1","v":"Calif. - Single"},"BASE",null,"taxable income tiers","Fed-Single","Fed-Married",{"$f":"'GENERAL ASSUMPTIONS'!$C$39","v":"Calif. - Single"},null,1,"Ala. - Single","Ala. - Married","Alaska - Single","Alaska - Married","Ariz. - Single","Ariz. - Married","Ark. - Single","Ark. - Married","Calif. - Single","Calif. - Married","Colo. - Single","Colo. - Married","Conn. - Single","Conn. - Married","Del. - Single","Del. - Married","Fla. - Single","Fla. - Married","Ga. - Single","Ga. - Married","Hawaii - Single","Hawaii - Married","Idaho - Single","Idaho - Married","Ill. - Single","Ill. - Married","Ind. - Single","Ind. - Married","Iowa - Single","Iowa - Married","Kans. - Single","Kans. - Married","Ky. - Single","Ky. - Married","La. - Single","La. - Married","Maine - Single","Maine - Married","Md. - Single","Md. - Married","Mass.-Single","Mass. - Married","Mich. - Single","Mich. - Married","Minn. - Single","Minn. - Married","Miss. - Single","Miss. - Married","Mo. - Single","Mo. - Married","Mont. - Single","Mont. - Married","Nebr. - Single","Nebr. - Married","Nev. - Single","Nev. - Married","N.H. - Single","N.H. - Married","N.J. - Single","N.J. - Married","N.M. - Single","N.M. - Married","N.Y. - Single","N.Y. - Married","N.C. - Single","N.C. - Married","N.D. - Single","N.D. - Married","Ohio - Single","Ohio - Married","Okla. - Single","Okla. - Married","Ore. - Single","Ore. - Married","Pa. - Single","Pa. - Married","R.I. - Single","R.I. - Married","S.C. - Single","S.C. - Married","S.D. - Single","S.D. - Married","Tenn. - Single","Tenn. - Married","Tex.. - Single","Tex. - Married","Utah - Single","Utah - Married","Vt. - Single","Vt. - Married","Va. - Single","Va. - Married","Wash. - Single","Wash. - Married","W.Va. - Single","W.Va. - Married","Wis. - Single","Wis. - Married","Wyo. - Single","Wyo. - Married","D.C. - Single","D.C. - Married","None"]
["State","Rates",null,"Brackets",null,"Rates",null,"Brackets",null,"Single","Couple",null,"Single","Couple","Dependent",null,null,null,"BRACKETS","RATE","TAX",null,"BRACKETS","RATE","TAX",null,null,"S","M","S",null,{"$f":"AF1+1","v":2},"S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M","S","M"]
["Ala.",0.02,">",0,null,0.02,">",0,null,2500,7500,null,1500,3000,1000,null,null,null,0,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC3,AB3),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},0,null,0,{"$f":"AD3","v":0.01},0,null,0,{"$f":"M305","v":0.1},{"$f":"M305","v":0.1},{"$f":"HLOOKUP(AD$1, $AG$1:$EE$141, $AF3,FALSE)","v":0.01},null,{"$f":"AF2+1","v":3},{"$f":"B3","v":0.02},{"$f":"F3","v":0.02},{"$f":"D3","v":0},{"$f":"H3","v":0},{"$f":"B9","v":2.5899999999999999E-2},{"$f":"F9","v":2.5899999999999999E-2},{"$f":"B15","v":8.9999999999999993E-3},{"$f":"F15","v":8.9999999999999993E-3},{"$f":"B22","v":0.01},{"$f":"F22","v":0.01},4.2999999999999997E-2,{"$f":"AQ3","v":4.2999999999999997E-2},{"$f":"B36","v":0.03},{"$f":"AS3","v":0.03},0,{"$f":"AU3","v":0},0,{"$f":"AW3","v":0},{"$f":"B53","v":0.01},{"$f":"F53","v":0.01},{"$f":"B60","v":1.4E-2},{"$f":"F60","v":1.4E-2},{"$f":"B70","v":1.6E-2},{"$f":"F70","v":1.6E-2},3.7499999999999999E-2,{"$f":"BE3","v":3.7499999999999999E-2},3.2300000000000002E-2,{"$f":"BG3","v":3.2300000000000002E-2},{"$f":"B84","v":3.5999999999999999E-3},{"$f":"F84","v":3.5999999999999999E-3},{"$f":"B94","v":2.7E-2},{"$f":"F94","v":2.7E-2},{"$f":"B97","v":0.02},{"$f":"F97","v":0.02},{"$f":"B104","v":0.02},{"$f":"F104","v":0.02},{"$f":"B108","v":5.8000000000000003E-2},{"$f":"F108","v":5.8000000000000003E-2},{"$f":"B113","v":0.02},{"$f":"F113","v":0.02},{"$f":"B122","v":5.0999999999999997E-2},{"$f":"BU3","v":5.0999999999999997E-2},4.2500000000000003E-2,{"$f":"BW3","v":4.2500000000000003E-2},{"$f":"B127","v":5.3499999999999999E-2},{"$f":"F127","v":5.3499999999999999E-2},{"$f":"B132","v":0.03},{"$f":"CA3","v":0.03},{"$f":"B136","v":1.4999999999999999E-2},{"$f":"F136","v":1.4999999999999999E-2},{"$f":"B147","v":0.01},{"$f":"F147","v":0.01},{"$f":"B155","v":2.46E-2},{"$f":"F155","v":2.46E-2},0,0,{"$f":"B162","v":0.05},{"$f":"F162","v":0.05},{"$f":"B164","v":1.4E-2},{"$f":"F164","v":1.4E-2},{"$f":"B172","v":1.7000000000000001E-2},{"$f":"F172","v":1.7000000000000001E-2},{"$f":"B177","v":0.04},{"$f":"CQ3","v":0.04},{"$f":"B186","v":5.4989999999999997E-2},{"$f":"F186","v":5.4989999999999997E-2},{"$f":"B188","v":1.0999999999999999E-2},{"$f":"F188","v":1.0999999999999999E-2},{"$f":"B194","v":4.9500000000000004E-3},{"$f":"F194","v":4.9500000000000004E-3},{"$f":"B204","v":5.0000000000000001E-3},{"$f":"F204","v":5.0000000000000001E-3},{"$f":"B211","v":0.05},{"$f":"F211","v":0.05},{"$f":"B216","v":3.0700000000000002E-2},{"$f":"F216","v":3.0700000000000002E-2},{"$f":"B218","v":3.7499999999999999E-2},{"$f":"F218","v":3.7499999999999999E-2},0,{"$f":"DG3","v":0},0,0,{"$f":"B231","v":0.05},{"$f":"F235","v":0.05},0,0,{"$f":"B235","v":0.05},{"$f":"F235","v":0.05},{"$f":"B237","v":3.5499999999999997E-2},{"$f":"F237","v":3.5499999999999997E-2},{"$f":"B243","v":0.02},{"$f":"DS3","v":0.02},0,{"$f":"DU3","v":0},{"$f":"B250","v":0.03},{"$f":"DW3","v":0.03},{"$f":"B256","v":0.04},{"$f":"F256","v":0.04},0,0,{"$f":"B263","v":0.04},{"$f":"F263","v":0.04},{"$f":"'GENERAL ASSUMPTIONS+'!C35","v":0},{"$f":"EE3","v":0}]
[" (b, f)",0.04,">",500,null,0.04,">",1000,null,null,null,null,null,null,null,null,null,null,{"$f":"S3+1000","v":1000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC4,AB4),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},{"$f":"U3+(S4-S3)*T3","v":100},null,{"$f":"W3+1000","v":1000},{"$f":"AD4","v":0.01},{"$f":"Y3+(W4-W3)*X3","v":10},null,{"$f":"AA3+1000","v":1000},{"$f":"AB3","v":0.1},0.1,{"$f":"HLOOKUP(AD$1, $AG$1:$EE$141, $AF4,FALSE)","v":0.01},null,4,{"$f":"B4","v":0.04},{"$f":"F4","v":0.04},{"$f":"AI3","v":0},0,2.5899999999999999E-2,2.5899999999999999E-2,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,0,0,0,0,{"$f":"B54","v":0.02},{"$f":"F54","v":0.02},{"$f":"BA3","v":1.4E-2},1.4E-2,1.6E-2,1.6E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI3","v":3.5999999999999999E-3},3.5999999999999999E-3,{"$f":"BK3","v":2.7E-2},2.7E-2,{"$f":"BM3","v":0.02},0.02,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,{"$f":"B114","v":0.03},{"$f":"F114","v":0.03},{"$f":"BU3","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW3","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.03,0.03,0.02,0.02,0.01,0.01,2.46E-2,2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,1.7000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,4.9500000000000004E-3,4.9500000000000004E-3,{"$f":"B205","v":0.01},5.0000000000000001E-3,0.05,0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0,0,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.02,0.02,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,0.05,">",3000,null,0.05,">",6000,null,null,null,null,null,null,null,null,null,null,{"$f":"S4+1000","v":2000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC5,AB5),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},200,null,{"$f":"W4+1000","v":2000},0.01,20,null,{"$f":"AA4+1000","v":2000},0.1,0.1,0.01,null,5,{"$f":"AG4","v":0.04},{"$f":"AH4","v":0.04},0,0,2.5899999999999999E-2,2.5899999999999999E-2,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,{"$f":"B44","v":2.1999999999999999E-2},{"$f":"F44","v":2.1999999999999999E-2},0,0,{"$f":"AY4","v":0.02},0.02,1.4E-2,1.4E-2,{"$f":"B71","v":3.5999999999999997E-2},1.6E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B85","v":7.1999999999999998E-3},{"$f":"F85","v":7.1999999999999998E-3},{"$f":"BK4","v":2.7E-2},2.7E-2,{"$f":"BM4","v":0.02},0.02,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,{"$f":"B115","v":0.04},{"$f":"F115","v":0.04},{"$f":"BU4","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW4","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.01,2.46E-2,2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,1.7000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,4.9500000000000004E-3,4.9500000000000004E-3,0.01,{"$f":"F205","v":0.01},0.05,0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0,0,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.02,0.02,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC6,AB6),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},300,null,3000,0.01,30,null,3000,0.1,0.1,0.01,null,6,{"$f":"B5","v":0.05},0.04,0,0,2.5899999999999999E-2,2.5899999999999999E-2,8.9999999999999993E-3,8.9999999999999993E-3,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,2.1999999999999999E-2,2.1999999999999999E-2,0,0,{"$f":"B55","v":0.03},{"$f":"F55","v":0.03},{"$f":"B61","v":3.2000000000000001E-2},1.4E-2,{"$f":"B72","v":4.1000000000000002E-2},{"$f":"F71","v":3.5999999999999997E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B86","v":2.4299999999999999E-2},{"$f":"F86","v":2.4299999999999999E-2},{"$f":"BK5","v":2.7E-2},2.7E-2,{"$f":"B98","v":0.03},{"$f":"F98","v":0.03},{"$f":"BO5","v":0.02},0.02,5.8000000000000003E-2,5.8000000000000003E-2,{"$f":"B116","v":4.7500000000000001E-2},{"$f":"F116","v":4.7500000000000001E-2},{"$f":"BU5","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW5","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.03,0.03,0.03,0.03,{"$f":"B148","v":0.02},{"$f":"F148","v":0.02},{"$f":"B156","v":3.5099999999999999E-2},2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,1.7000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,4.9500000000000004E-3,4.9500000000000004E-3,{"$f":"B206","v":0.02},0.01,0.05,0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"B223","v":0.03},{"$f":"F223","v":0.03},0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,{"$f":"B244","v":0.03},{"$f":"F244","v":0.03},0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
["Alaska","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a.",null,null,null,4000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC7,AB7),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},400,null,4000,0.01,40,null,4000,0.1,0.1,0.01,null,7,{"$f":"AG6","v":0.05},0.04,0,0,2.5899999999999999E-2,2.5899999999999999E-2,{"$f":"B16","v":2.5000000000000001E-2},{"$f":"F16","v":2.5000000000000001E-2},0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,2.1999999999999999E-2,2.1999999999999999E-2,0,0,{"$f":"B56","v":0.04},{"$f":"AZ6","v":0.03},3.2000000000000001E-2,1.4E-2,4.1000000000000002E-2,3.5999999999999997E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI6","v":2.4299999999999999E-2},2.4299999999999999E-2,{"$f":"BK6","v":2.7E-2},2.7E-2,{"$f":"B99","v":0.04},{"$f":"F99","v":0.04},{"$f":"BO6","v":0.02},0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU6","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW6","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.03,0.03,3.5000000000000003E-2,3.5000000000000003E-2,0.02,0.02,3.5099999999999999E-2,2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,1.7000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,4.9500000000000004E-3,4.9500000000000004E-3,{"$f":"B207","v":0.03},0.01,{"$f":"B212","v":7.0000000000000007E-2},0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.03,0.03,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.03,0.03,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC8,AB8),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},500,null,5000,0.01,50,null,5000,0.1,0.1,0.01,null,8,{"$f":"AG7","v":0.05},0.04,0,0,2.5899999999999999E-2,2.5899999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,{"$f":"B45","v":3.9E-2},{"$f":"F45","v":3.9E-2},0,0,{"$f":"B57","v":0.05},{"$f":"F56","v":0.04},{"$f":"B62","v":5.5E-2},{"$f":"F61","v":3.2000000000000001E-2},{"$f":"B73","v":5.0999999999999997E-2},3.5999999999999997E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI7","v":2.4299999999999999E-2},2.4299999999999999E-2,{"$f":"BK7","v":2.7E-2},2.7E-2,{"$f":"B100","v":0.05},{"$f":"F100","v":0.05},{"$f":"BO7","v":0.02},0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU7","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW7","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,{"$f":"B133","v":0.04},{"$f":"F133","v":0.04},0.04,0.04,0.02,0.02,3.5099999999999999E-2,2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,1.7000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,4.9500000000000004E-3,4.9500000000000004E-3,{"$f":"B208","v":0.04},{"$f":"F206","v":0.02},7.0000000000000007E-2,0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.03,0.03,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,{"$f":"B245","v":0.05},{"$f":"F245","v":0.05},0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
["Ariz.",2.5899999999999999E-2,">",0,null,2.5899999999999999E-2,">",0,null,5099,10189,null,2100,4200,2100,null,null,null,6000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC9,AB9),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},600,null,6000,0.01,60,null,6000,0.1,0.1,0.01,null,9,0.05,{"$f":"F5","v":0.05},0,0,2.5899999999999999E-2,2.5899999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,3.9E-2,3.9E-2,0,0,{"$f":"AY8","v":0.05},0.04,5.5E-2,3.2000000000000001E-2,{"$f":"B74","v":6.0999999999999999E-2},{"$f":"F72","v":4.1000000000000002E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI8","v":2.4299999999999999E-2},2.4299999999999999E-2,{"$f":"BK8","v":2.7E-2},2.7E-2,{"$f":"BM8","v":0.05},0.05,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU8","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW8","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.04,0.04,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"B149","v":0.03},{"$f":"F149","v":0.03},3.5099999999999999E-2,2.46E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,{"$f":"B173","v":3.2000000000000001E-2},1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,{"$f":"B195","v":9.9000000000000008E-3},{"$f":"F195","v":9.9000000000000008E-3},0.04,0.02,7.0000000000000007E-2,0.05,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"B224","v":0.04},{"$f":"F224","v":0.04},0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[" (e) ",2.8799999999999999E-2,">",10179,null,2.8799999999999999E-2,">",20357,null,null,null,null,null,null,null,null,null,null,7000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC10,AB10),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},700,null,7000,0.01,70,null,7000,0.1,0.1,0.01,null,10,0.05,0.05,0,0,2.5899999999999999E-2,2.5899999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.01,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,3.9E-2,3.9E-2,0,0,{"$f":"B58","v":0.06},{"$f":"F57","v":0.05},5.5E-2,3.2000000000000001E-2,6.0999999999999999E-2,4.1000000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B87","v":4.4999999999999998E-2},{"$f":"F87","v":4.4999999999999998E-2},{"$f":"BK9","v":2.7E-2},2.7E-2,{"$f":"BM9","v":0.05},0.05,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU9","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW9","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.04,0.04,0.05,0.05,0.03,0.03,3.5099999999999999E-2,{"$f":"F156","v":3.5099999999999999E-2},0,0,0.05,0.05,1.4E-2,1.4E-2,3.2000000000000001E-2,1.7000000000000001E-2,0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,9.9000000000000008E-3,9.9000000000000008E-3,0.04,0.02,7.0000000000000007E-2,{"$f":"F212","v":7.0000000000000007E-2},3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.04,0.04,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,3.3599999999999998E-2,">",25445,null,3.3599999999999998E-2,">",50890,null,null,null,null,null,null,null,null,null,null,8000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC11,AB11),'GENERAL ASSUMPTIONS'!$C$36)","v":0.1},800,null,8000,0.02,80,null,8000,0.1,0.1,0.02,null,11,0.05,0.05,0,0,2.5899999999999999E-2,2.5899999999999999E-2,{"$f":"B17","v":3.5000000000000003E-2},{"$f":"F17","v":3.5000000000000003E-2},{"$f":"B23","v":0.02},{"$f":"AP10","v":0.01},4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,3.9E-2,3.9E-2,0,0,{"$f":"AY10","v":0.06},0.05,5.5E-2,3.2000000000000001E-2,{"$f":"B75","v":7.0999999999999994E-2},4.1000000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI10","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK10","v":2.7E-2},2.7E-2,{"$f":"B101","v":5.8000000000000003E-2},{"$f":"F101","v":5.8000000000000003E-2},{"$f":"BO10","v":0.02},0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU10","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW10","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.04,0.04,5.5E-2,5.5E-2,{"$f":"B150","v":0.04},{"$f":"F150","v":0.04},3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,3.2000000000000001E-2,{"$f":"F173","v":3.2000000000000001E-2},0.04,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,9.9000000000000008E-3,9.9000000000000008E-3,{"$f":"B209","v":0.05},{"$f":"F207","v":0.03},7.0000000000000007E-2,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.04,0.04,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,4.24E-2,">",50890,null,4.24E-2,">",101779,null,null,null,null,null,null,null,null,null,null,9000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC12,AB12),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},900,null,9000,0.02,100,null,9000,{"$f":"M325","v":0.15},0.1,0.02,null,12,0.05,0.05,0,0,2.5899999999999999E-2,2.5899999999999999E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.03,0.03,3.9E-2,3.9E-2,0,0,0.06,0.05,5.5E-2,3.2000000000000001E-2,7.0999999999999994E-2,{"$f":"F73","v":5.0999999999999997E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI11","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK11","v":2.7E-2},2.7E-2,{"$f":"BM11","v":5.8000000000000003E-2},5.8000000000000003E-2,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU11","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW11","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.04,0.04,0.06,0.06,0.04,0.04,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,3.2000000000000001E-2,3.2000000000000001E-2,{"$f":"B178","v":4.4999999999999998E-2},0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,9.9000000000000008E-3,9.9000000000000008E-3,0.05,0.03,{"$f":"B213","v":0.09},7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"B225","v":0.05},{"$f":"F225","v":0.05},0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.03,0.03,0.04,0.04,0,0,0.04,0.04,0,0]
[null,4.5400000000000003E-2,">",152668,null,4.5400000000000003E-2,">",305336,null,null,null,null,null,null,null,null,null,null,10000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC13,AB13),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1050,null,10000,0.02,120,null,10000,0.15,0.1,0.02,null,13,0.05,0.05,0,0,{"$f":"B10","v":2.8799999999999999E-2},2.5899999999999999E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B37","v":0.05},0.03,{"$f":"B46","v":4.8000000000000001E-2},{"$f":"F46","v":4.8000000000000001E-2},0,0,0.06,{"$f":"F58","v":0.06},{"$f":"B63","v":6.4000000000000001E-2},{"$f":"F62","v":5.5E-2},7.0999999999999994E-2,5.0999999999999997E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI12","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK12","v":2.7E-2},2.7E-2,{"$f":"BM12","v":5.8000000000000003E-2},5.8000000000000003E-2,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU12","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW12","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,{"$f":"B134","v":0.05},{"$f":"F134","v":0.05},0.06,0.06,0.04,0.04,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,3.2000000000000001E-2,3.2000000000000001E-2,4.4999999999999998E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,9.9000000000000008E-3,9.9000000000000008E-3,0.05,{"$f":"F208","v":0.04},0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.05,0.05,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,{"$f":"B251","v":0.04},{"$f":"F251","v":0.04},0.04,0.04,0,0,{"$f":"B264","v":0.06},{"$f":"F264","v":0.06},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC14,AB14),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1200,null,11000,0.02,140,null,11000,0.15,0.1,0.02,null,14,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.4000000000000001E-2,5.5E-2,{"$f":"B76","v":7.3999999999999996E-2},5.0999999999999997E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI13","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK13","v":2.7E-2},2.7E-2,{"$f":"BM13","v":5.8000000000000003E-2},5.8000000000000003E-2,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU13","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW13","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,{"$f":"B151","v":0.05},{"$f":"F151","v":0.05},3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,{"$f":"B174","v":4.7E-2},3.2000000000000001E-2,4.4999999999999998E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,{"$f":"B196","v":1.9800000000000002E-2},{"$f":"F196","v":1.9800000000000002E-2},0.05,0.04,0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.05,0.05,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,0.04,0.04,0,0,0.06,0.06,0,0]
["Ark.",8.9999999999999993E-3,">",0,null,8.9999999999999993E-3,">",0,null,2200,4400,null,26,52,26,null,null,null,12000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC15,AB15),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1350,null,12000,0.02,160,null,12000,0.15,0.1,0.02,null,15,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,{"$f":"B18","v":4.4999999999999998E-2},{"$f":"F18","v":4.4999999999999998E-2},{"$f":"AO14","v":0.02},{"$f":"AP14","v":0.01},4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.4000000000000001E-2,5.5E-2,7.3999999999999996E-2,{"$f":"F74","v":6.0999999999999999E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI14","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK14","v":2.7E-2},2.7E-2,{"$f":"BM14","v":5.8000000000000003E-2},5.8000000000000003E-2,0.02,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU14","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW14","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,0.05,0.05,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.7E-2,3.2000000000000001E-2,{"$f":"B179","v":5.2499999999999998E-2},0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.9800000000000002E-2,1.9800000000000002E-2,0.05,0.04,0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"B226","v":0.06},{"$f":"F226","v":0.06},0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,{"$f":"B257","v":5.8400000000000001E-2},0.04,0,0,0.06,0.06,0,0]
[" (a, d, e, bb)",2.5000000000000001E-2,">",4299,null,2.5000000000000001E-2,">",4299,null,null,null,null,null,null,null,null,null,null,13000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC16,AB16),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1500,null,13000,0.02,180,null,13000,0.15,0.1,0.02,null,16,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.4000000000000001E-2,5.5E-2,7.3999999999999996E-2,6.0999999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI15","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK15","v":2.7E-2},2.7E-2,{"$f":"BM15","v":5.8000000000000003E-2},5.8000000000000003E-2,{"$f":"B105","v":0.04},0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU15","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW15","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,0.05,0.05,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.7E-2,3.2000000000000001E-2,5.2499999999999998E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.9800000000000002E-2,1.9800000000000002E-2,0.05,{"$f":"F209","v":0.05},0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.06,0.06,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,5.8400000000000001E-2,0.04,0,0,0.06,0.06,0,0]
[null,3.5000000000000003E-2,">",8499,null,3.5000000000000003E-2,">",8499,null,null,null,null,null,null,null,null,null,null,14000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC17,AB17),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1650,null,14000,0.02,200,null,14000,0.15,0.1,0.02,null,17,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.4000000000000001E-2,5.5E-2,7.3999999999999996E-2,6.0999999999999999E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI16","v":4.4999999999999998E-2},4.4999999999999998E-2,{"$f":"BK16","v":2.7E-2},2.7E-2,{"$f":"BM16","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU16","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW16","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,{"$f":"B152","v":0.06},{"$f":"F152","v":0.06},3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.7E-2,3.2000000000000001E-2,{"$f":"B180","v":5.8999999999999997E-2},0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.9800000000000002E-2,1.9800000000000002E-2,0.05,0.05,0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,0.06,0.06,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,5.8400000000000001E-2,0.04,0,0,0.06,0.06,0,0]
[null,4.4999999999999998E-2,">",12799,null,4.4999999999999998E-2,">",12799,null,null,null,null,null,null,null,null,null,null,{"$f":"S17+1000","v":15000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC18,AB18),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},{"$f":"U17+(S18-S17)*T17","v":1800},null,{"$f":"W17+1000","v":15000},0.02,220,null,{"$f":"AA17+1000","v":15000},{"$f":"AB17","v":0.15},{"$f":"AC17","v":0.1},0.02,null,{"$f":"AF17+1","v":18},{"$f":"AG17","v":0.05},0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,0.01,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,{"$f":"B64","v":6.8000000000000005E-2},{"$f":"BB17","v":5.5E-2},{"$f":"BC17","v":7.3999999999999996E-2},{"$f":"F75","v":7.0999999999999994E-2},{"$f":"BE17","v":3.7499999999999999E-2},3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B88","v":6.1199999999999997E-2},{"$f":"F88","v":6.1199999999999997E-2},{"$f":"B95","v":4.5999999999999999E-2},{"$f":"F95","v":4.5999999999999999E-2},5.8000000000000003E-2,5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,5.0999999999999997E-2,5.0999999999999997E-2,4.2500000000000003E-2,4.2500000000000003E-2,{"$f":"BY17","v":5.3499999999999999E-2},5.3499999999999999E-2,0.05,0.05,0.06,0.06,0.06,0.06,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.7E-2,3.2000000000000001E-2,5.8999999999999997E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.9800000000000002E-2,1.9800000000000002E-2,0.05,0.05,0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"B227","v":7.0000000000000007E-2},{"$f":"F227","v":7.0000000000000007E-2},0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,5.8400000000000001E-2,{"$f":"F257","v":5.8400000000000001E-2},0,0,0.06,0.06,0,0]
[null,0.06,">",21299,null,0.06,">",21299,null,null,null,null,null,null,null,null,null,null,16000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC19,AB19),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},1950,null,16000,0.02,240,null,16000,0.15,0.1,0.02,null,19,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,{"$f":"F23","v":0.02},4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.8000000000000005E-2,5.5E-2,7.3999999999999996E-2,7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI18","v":6.1199999999999997E-2},6.1199999999999997E-2,{"$f":"BK18","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM18","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU18","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW18","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,0.06,0.06,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,{"$f":"B175","v":4.9000000000000002E-2},{"$f":"F174","v":4.7E-2},5.8999999999999997E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,{"$f":"B197","v":2.4760000000000001E-2},{"$f":"F197","v":2.4760000000000001E-2},0.05,0.05,0.09,7.0000000000000007E-2,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,0.05,0.05,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,6.9000000000000006E-2,">",35099,null,6.9000000000000006E-2,">",35099,null,null,null,null,null,null,null,null,null,null,17000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC20,AB20),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2100,null,17000,0.02,260,null,17000,{"$f":"AB19","v":0.15},0.1,0.02,null,20,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,{"$f":"AX19","v":0},0.06,0.06,6.8000000000000005E-2,5.5E-2,7.3999999999999996E-2,7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI19","v":6.1199999999999997E-2},6.1199999999999997E-2,{"$f":"BK19","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM19","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU19","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW19","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,0.06,0.06,3.5099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.9000000000000002E-2,4.7E-2,5.8999999999999997E-2,0.04,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.4760000000000001E-2,2.4760000000000001E-2,0.05,0.05,0.09,{"$f":"F213","v":0.09},3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,{"$f":"B246","v":5.7500000000000002E-2},{"$f":"F246","v":5.7500000000000002E-2},0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC21,AB21),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2250,null,18000,0.02,280,null,18000,0.15,0.1,0.02,null,21,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.02,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,{"$f":"AW20","v":0},0,0.06,0.06,6.8000000000000005E-2,5.5E-2,7.3999999999999996E-2,7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI20","v":6.1199999999999997E-2},6.1199999999999997E-2,{"$f":"BK20","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM20","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU20","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW20","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,{"$f":"B153","v":6.9000000000000006E-2},{"$f":"F153","v":6.9000000000000006E-2},{"$f":"B157","v":5.0099999999999999E-2},3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.9000000000000002E-2,4.7E-2,5.8999999999999997E-2,{"$f":"F178","v":4.4999999999999998E-2},5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.4760000000000001E-2,2.4760000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
["Calif.",0.01,">",0,null,0.01,">",0,null,4129,8258,null,111,222,344,null,null,null,19000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC22,AB22),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2400,null,19000,0.03,300,null,19000,0.15,{"$f":"M307","v":0.15},0.03,null,22,0.05,0.05,0,0,2.8799999999999999E-2,2.5899999999999999E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"B24","v":0.03},0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.03,4.8000000000000001E-2,4.8000000000000001E-2,0,0,0.06,0.06,6.8000000000000005E-2,5.5E-2,7.3999999999999996E-2,7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI21","v":6.1199999999999997E-2},6.1199999999999997E-2,{"$f":"BK21","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM21","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU21","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW21","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.4E-2,1.4E-2,4.9000000000000002E-2,4.7E-2,5.8999999999999997E-2,4.4999999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.4760000000000001E-2,2.4760000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[" (e,",0.02,">",8015,null,0.02,">",16030,null,null,null,null,null,null,null,null,null,null,20000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC23,AB23),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2550,null,20000,0.03,330,null,20000,0.15,0.15,0.03,null,23,0.05,0.05,0,0,2.8799999999999999E-2,{"$f":"F10","v":2.8799999999999999E-2},4.4999999999999998E-2,4.4999999999999998E-2,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,{"$f":"F37","v":0.05},{"$f":"B47","v":5.1999999999999998E-2},{"$f":"F47","v":5.1999999999999998E-2},0,0,0.06,0.06,{"$f":"B65","v":7.1999999999999995E-2},{"$f":"F63","v":6.4000000000000001E-2},{"$f":"BC22","v":7.3999999999999996E-2},7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.1199999999999997E-2,6.1199999999999997E-2,{"$f":"BK22","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM22","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU22","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW22","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,{"$f":"B165","v":1.7500000000000002E-2},{"$f":"F165","v":1.7500000000000002E-2},4.9000000000000002E-2,4.7E-2,5.8999999999999997E-2,4.4999999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.4760000000000001E-2,2.4760000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
["  r, s)",0.03,">",19001,null,0.04,">",38002,null,null,null,null,null,null,null,null,null,null,21000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC24,AB24),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2700,null,21000,0.03,360,null,21000,0.15,0.15,0.03,null,24,{"$f":"AG23","v":0.05},0.05,0,0,2.8799999999999999E-2,2.8799999999999999E-2,{"$f":"B19","v":0.06},{"$f":"F19","v":0.06},{"$f":"AO23","v":0.03},{"$f":"AP23","v":0.02},{"$f":"AQ23","v":4.2999999999999997E-2},4.2999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0.06,0.06,7.1999999999999995E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.0999999999999994E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.1199999999999997E-2,6.1199999999999997E-2,{"$f":"BK23","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM23","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,5.8000000000000003E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU23","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW23","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.7E-2,5.8999999999999997E-2,4.4999999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.4760000000000001E-2,2.4760000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.04,">",29989,null,0.06,">",59978,null,null,null,null,null,null,null,null,null,null,22000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC25,AB25),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},2850,null,22000,0.03,390,null,22000,0.15,0.15,0.03,null,25,0.05,0.05,0,0,2.8799999999999999E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0.06,0.06,7.1999999999999995E-2,6.4000000000000001E-2,7.3999999999999996E-2,{"$f":"F76","v":7.3999999999999996E-2},3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.1199999999999997E-2,6.1199999999999997E-2,{"$f":"BK24","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM24","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,{"$f":"B109","v":6.7500000000000004E-2},5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU24","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW24","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.7E-2,{"$f":"B181","v":6.4500000000000002E-2},4.4999999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,{"$f":"B198","v":2.9690000000000001E-2},{"$f":"F198","v":2.9690000000000001E-2},0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,5.8400000000000001E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.08,">",41629,null,0.08,">",83258,null,null,null,null,null,null,null,null,null,null,23000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC26,AB26),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3000,null,23000,0.03,420,null,23000,0.15,0.15,0.03,null,26,0.05,0.05,0,0,2.8799999999999999E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0.06,0.06,7.1999999999999995E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.1199999999999997E-2,6.1199999999999997E-2,{"$f":"BK25","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM25","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU25","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW25","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.7E-2,6.4500000000000002E-2,4.4999999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,{"$f":"B258","v":6.2700000000000006E-2},5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,9.2999999999999999E-2,">",52612,null,9.2999999999999999E-2,">",105224,null,null,null,null,null,null,null,null,null,null,24000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC27,AB27),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3150,null,24000,0.03,450,null,24000,0.15,0.15,0.03,null,27,0.05,0.05,0,0,2.8799999999999999E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0.06,0.06,{"$f":"B66","v":7.5999999999999998E-2},{"$f":"BB26","v":6.4000000000000001E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B89","v":6.4799999999999996E-2},{"$f":"F89","v":6.4799999999999996E-2},{"$f":"BK26","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM26","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.02,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU26","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW26","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,{"$f":"F175","v":4.9000000000000002E-2},6.4500000000000002E-2,{"$f":"F179","v":5.2499999999999998E-2},5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.04,0.04,6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.10299999999999999,">",268750,null,0.10299999999999999,">",537500,null,null,null,null,null,null,null,null,null,null,25000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC28,AB28),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3300,null,25000,0.03,480,null,25000,0.15,0.15,0.03,null,28,0.05,0.05,0,0,{"$f":"B11","v":3.3599999999999998E-2},2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,{"$f":"B48","v":5.5500000000000001E-2},{"$f":"F48","v":5.5500000000000001E-2},0,0,0.06,0.06,7.5999999999999998E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK27","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM27","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,{"$f":"F105","v":0.04},6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU27","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW27","v":4.2500000000000003E-2},4.2500000000000003E-2,5.3499999999999999E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.2499999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,{"$f":"B252","v":4.4999999999999998E-2},{"$f":"F252","v":4.4999999999999998E-2},6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.113,">",322499,null,0.113,">",644998,null,null,null,null,null,null,null,null,null,null,26000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC29,AB29),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3450,null,26000,0.03,510,null,26000,0.15,0.15,0.03,null,29,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK28","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM28","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU28","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW28","v":4.2500000000000003E-2},4.2500000000000003E-2,{"$f":"B128","v":7.0499999999999993E-2},5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.2499999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.123,">",537498,null,0.123,">",1074996,null,null,null,null,null,null,null,null,null,null,27000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC30,AB30),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3600,null,27000,0.03,540,null,27000,0.15,0.15,0.03,null,30,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK29","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM29","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU29","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW29","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.2499999999999998E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,0.13300000000000001,">",1000000,null,0.13300000000000001,">",1074996,null,null,null,null,null,null,null,null,null,null,28000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC31,AB31),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3750,null,28000,0.03,570,null,28000,0.15,0.15,0.03,null,31,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.03,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.4000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK30","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM30","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU30","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW30","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,5.0099999999999999E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,{"$f":"F180","v":5.8999999999999997E-2},5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC32,AB32),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},3900,null,29000,0.04,600,null,29000,0.15,0.15,0.04,null,32,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,{"$f":"B25","v":0.04},0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,{"$f":"F64","v":6.8000000000000005E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK31","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM31","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU31","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW31","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B158","v":6.8400000000000002E-2},3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,5.8400000000000001E-2,0,0,0.06,0.06,0,0]
["Colo.","4.63% of federal",null,null,null,"4.63% of federal",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a.",null,null,null,30000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC33,AB33),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4050,null,30000,0.04,640,null,30000,0.15,0.15,0.04,null,33,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK32","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM32","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU32","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW32","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,{"$f":"F258","v":6.2700000000000006E-2},0,0,0.06,0.06,0,0]
[null,"taxable income",null,null,null,"taxable income",null,null,null,null,null,null,null,null,null,null,null,null,31000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC34,AB34),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4200,null,31000,0.04,680,null,31000,0.15,0.15,0.04,null,34,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.4799999999999996E-2,6.4799999999999996E-2,{"$f":"BK33","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM33","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU33","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW33","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC35,AB35),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4350,null,32000,0.04,720,null,32000,0.15,0.15,0.04,null,35,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B90","v":6.8000000000000005E-2},{"$f":"F90","v":6.8000000000000005E-2},{"$f":"BK34","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM34","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU34","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW34","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
["Conn.",0.03,">",0,null,0.03,">",0,null,"n.a.","n.a.",null,15000,24000,0,null,null,null,33000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC36,AB36),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4500,null,33000,0.04,760,null,33000,{"$f":"AB35","v":0.15},0.15,0.04,null,36,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK35","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM35","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU35","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW35","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[" (t, u)",0.05,">",10000,null,0.05,">",20000,null,null,null,null,null,null,null,null,null,null,34000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC37,AB37),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4650,null,34000,0.04,800,null,34000,0.15,0.15,0.04,null,37,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,0.06,0.06,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK36","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM36","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU36","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW36","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,1.7500000000000002E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,5.5E-2,">",50000,null,5.5E-2,">",100000,null,null,null,null,null,null,null,null,null,null,35000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC38,AB38),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4800,null,35000,0.04,840,null,35000,0.15,0.15,0.04,null,38,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,{"$f":"B20","v":6.9000000000000006E-2},{"$f":"F20","v":6.9000000000000006E-2},{"$f":"AO37","v":0.04},{"$f":"AP37","v":0.02},4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.5999999999999998E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI37","v":6.8000000000000005E-2},6.8000000000000005E-2,{"$f":"BK37","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM37","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU37","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW37","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,{"$f":"B166","v":3.5000000000000003E-2},1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,0.06,">",100000,null,0.06,">",200000,null,null,null,null,null,null,null,null,null,null,36000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC39,AB39),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},4950,null,36000,0.04,880,null,36000,0.15,0.15,0.04,null,39,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,{"$f":"B67","v":7.9000000000000001E-2},6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK38","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM38","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU38","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW38","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,3.5000000000000003E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,6.5000000000000002E-2,">",200000,null,6.5000000000000002E-2,">",400000,null,null,null,null,null,null,null,null,null,null,37000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC40,AB40),'GENERAL ASSUMPTIONS'!$C$36)","v":0.15},5100,null,37000,0.04,920,null,37000,0.15,0.15,0.04,null,40,{"$f":"AG39","v":0.05},0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.04,0.02,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK39","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM39","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU39","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW39","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,5.3499999999999999E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,3.5099999999999999E-2,0,0,0.05,0.05,3.5000000000000003E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,1.0999999999999999E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,3.5499999999999997E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,6.9000000000000006E-2,">",250000,null,6.9000000000000006E-2,">",500000,null,null,null,null,null,null,null,null,null,null,38000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC41,AB41),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},5250,null,38000,0.04,960,null,38000,{"$f":"M328","v":0.25},0.15,0.04,null,41,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.04,{"$f":"F24","v":0.04},4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,6.8000000000000005E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK40","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM40","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU40","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW40","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,{"$f":"F128","v":7.0499999999999993E-2},0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,{"$f":"F157","v":5.0099999999999999E-2},0,0,0.05,0.05,3.5000000000000003E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,{"$f":"B189","v":2.0400000000000001E-2},1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,{"$f":"B238","v":6.8000000000000005E-2},3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,6.9900000000000004E-2,">",500000,null,6.9900000000000004E-2,">",1000000,null,null,null,null,null,null,null,null,null,null,39000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC42,AB42),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},5500,null,39000,0.04,1000,null,39000,0.25,0.15,0.04,null,42,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.04,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,{"$f":"F65","v":7.1999999999999995E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK41","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM41","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU41","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW41","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,3.5000000000000003E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,4.4999999999999998E-2,4.4999999999999998E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,0.06,0.06,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC43,AB43),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},5750,null,40000,0.04,1040,null,40000,0.25,0.15,0.04,null,43,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.04,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK42","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM42","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU42","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW42","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,{"$f":"B167","v":5.525E-2},1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,{"$f":"B253","v":0.06},{"$f":"F253","v":0.06},6.2700000000000006E-2,6.2700000000000006E-2,0,0,{"$f":"B265","v":6.5000000000000002E-2},{"$f":"F265","v":6.5000000000000002E-2},0,0]
["Del.",2.1999999999999999E-2,">",2000,null,2.1999999999999999E-2,">",2000,null,3250,6500,null,110,220,110,null,null,null,41000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC44,AB44),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},6000,null,41000,0.08,1080,null,41000,0.25,0.15,0.08,null,44,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B26","v":0.08},0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK43","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM43","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,5.8000000000000003E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU43","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW43","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[" (f, r, v)",3.9E-2,">",5000,null,3.9E-2,">",5000,null,null,null,null,null,null,null,null,null,null,42000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC45,AB45),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},6250,null,42000,0.08,1160,null,42000,0.25,0.15,0.08,null,45,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK44","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM44","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,{"$f":"F109","v":6.7500000000000004E-2},4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU44","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW44","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,5.8999999999999997E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,2.9690000000000001E-2,2.9690000000000001E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,4.8000000000000001E-2,">",10000,null,4.8000000000000001E-2,">",10000,null,null,null,null,null,null,null,null,null,null,43000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC46,AB46),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},6500,null,43000,0.08,1240,null,43000,0.25,0.15,0.08,null,46,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK45","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM45","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU45","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW45","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,{"$f":"F181","v":6.4500000000000002E-2},5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,{"$f":"B199","v":3.465E-2},{"$f":"F199","v":3.465E-2},0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,5.1999999999999998E-2,">",20000,null,5.1999999999999998E-2,">",20000,null,null,null,null,null,null,null,null,null,null,44000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC47,AB47),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},6750,null,44000,0.08,1320,null,44000,0.25,0.15,0.08,null,47,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK46","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM46","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU46","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW46","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,5.5500000000000001E-2,">",25000,null,5.5500000000000001E-2,">",25000,null,null,null,null,null,null,null,null,null,null,45000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC48,AB48),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},7000,null,45000,0.08,1400,null,45000,0.25,0.15,0.08,null,48,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK47","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM47","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU47","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW47","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,6.6000000000000003E-2,">",60000,null,6.6000000000000003E-2,">",60000,null,null,null,null,null,null,null,null,null,null,46000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC49,AB49),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},7250,null,46000,0.08,1480,null,46000,0.25,0.15,0.08,null,49,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK48","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM48","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU48","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW48","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC50,AB50),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},7500,null,47000,0.08,1560,null,47000,0.25,0.15,0.08,null,50,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,7.9000000000000001E-2,7.1999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BK49","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM49","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU49","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW49","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
["Fla.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a.",null,null,null,48000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC51,AB51),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},7750,null,48000,0.08,1640,null,48000,0.25,0.15,0.08,null,51,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,{"$f":"B68","v":8.2500000000000004E-2},{"$f":"F66","v":7.5999999999999998E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B91","v":7.9200000000000007E-2},{"$f":"F91","v":7.9200000000000007E-2},{"$f":"BK50","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM50","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU50","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW50","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC52,AB52),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},8000,null,49000,0.08,1720,null,49000,{"$f":"AB51","v":0.25},0.15,0.08,null,52,0.05,0.05,0,0,3.3599999999999998E-2,2.8799999999999999E-2,{"$f":"AM51","v":6.9000000000000006E-2},6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK51","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM51","v":5.8000000000000003E-2},5.8000000000000003E-2,0.04,0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU51","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW51","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,1.7500000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
["Ga.",0.01,">",0,null,0.01,">",0,null,2300,3000,null,2700,7400,3000,null,null,null,50000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC53,AB53),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},8250,null,50000,0.08,1800,null,50000,0.25,0.15,0.08,null,53,{"$f":"AG52","v":0.05},0.05,0,0,{"$f":"B12","v":4.24E-2},{"$f":"F11","v":3.3599999999999998E-2},6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B38","v":5.5E-2},0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK52","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM52","v":5.8000000000000003E-2},5.8000000000000003E-2,{"$f":"B106","v":0.06},0.04,6.7500000000000004E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU52","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW52","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,{"$f":"F166","v":2.4500000000000001E-2},4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,0.02,">",750,null,0.02,">",1000,null,null,null,null,null,null,null,null,null,null,51000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC54,AB54),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},8500,null,51000,0.08,1880,null,51000,0.25,0.15,0.08,null,54,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.08,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI53","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK53","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM53","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,{"$f":"B110","v":7.1499999999999994E-2},6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU53","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW53","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,0.03,">",2250,null,0.03,">",3000,null,null,null,null,null,null,null,null,null,null,52000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC55,AB55),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},8750,null,52000,9.2999999999999999E-2,1960,null,52000,0.25,0.15,9.2999999999999999E-2,null,55,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B27","v":9.2999999999999999E-2},0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK54","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM54","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU54","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW54","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,0.04,">",3750,null,0.04,">",5000,null,null,null,null,null,null,null,null,null,null,53000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC56,AB56),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},9000,null,53000,9.2999999999999999E-2,2053,null,53000,0.25,0.15,9.2999999999999999E-2,null,56,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK55","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM55","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU55","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW55","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,0.05,">",5250,null,0.05,">",7000,null,null,null,null,null,null,null,null,null,null,54000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC57,AB57),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},9250,null,54000,9.2999999999999999E-2,2146,null,54000,0.25,0.15,9.2999999999999999E-2,null,57,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK56","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM56","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU56","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW56","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,0.06,">",7000,null,0.06,">",10000,null,null,null,null,null,null,null,null,null,null,55000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC58,AB58),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},9500,null,55000,9.2999999999999999E-2,2239,null,55000,0.25,0.15,9.2999999999999999E-2,null,58,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK57","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM57","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU57","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW57","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC59,AB59),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},9750,null,56000,9.2999999999999999E-2,2332,null,56000,0.25,0.15,9.2999999999999999E-2,null,59,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK58","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM58","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU58","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW58","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
["Hawaii",1.4E-2,">",0,null,1.4E-2,">",0,null,2200,4400,null,1144,2288,1144,null,null,null,57000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC60,AB60),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},10000,null,57000,9.2999999999999999E-2,2425,null,57000,0.25,0.15,9.2999999999999999E-2,null,60,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK59","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM59","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU59","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW59","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[" (w)",3.2000000000000001E-2,">",2400,null,3.2000000000000001E-2,">",4800,null,null,null,null,null,null,null,null,null,null,58000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC61,AB61),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},10250,null,58000,9.2999999999999999E-2,2518,null,58000,0.25,0.15,9.2999999999999999E-2,null,61,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.04,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK60","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM60","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU60","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW60","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,5.0099999999999999E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,5.5E-2,">",4800,null,5.5E-2,">",9600,null,null,null,null,null,null,null,null,null,null,59000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC62,AB62),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},10500,null,59000,9.2999999999999999E-2,2611,null,59000,0.25,0.15,9.2999999999999999E-2,null,62,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,{"$f":"F25","v":0.06},4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,5.5500000000000001E-2,5.5500000000000001E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK61","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM61","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU61","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW61","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,{"$f":"F158","v":6.8400000000000002E-2},0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,0.06,0.06,6.2700000000000006E-2,6.2700000000000006E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,0,0]
[null,6.4000000000000001E-2,">",9600,null,6.4000000000000001E-2,">",19200,null,null,null,null,null,null,null,null,null,null,60000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC63,AB63),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},10750,null,60000,9.2999999999999999E-2,2704,null,60000,0.25,0.15,9.2999999999999999E-2,null,63,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,{"$f":"B49","v":6.6000000000000003E-2},{"$f":"F49","v":6.6000000000000003E-2},0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK62","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM62","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU62","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW62","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,{"$f":"B254","v":6.5000000000000002E-2},{"$f":"F254","v":6.5000000000000002E-2},6.2700000000000006E-2,6.2700000000000006E-2,0,0,{"$f":"B266","v":8.5000000000000006E-2},{"$f":"F266","v":8.5000000000000006E-2},0,0]
[null,6.8000000000000005E-2,">",14400,null,6.8000000000000005E-2,">",28800,null,null,null,null,null,null,null,null,null,null,61000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC64,AB64),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},11000,null,61000,9.2999999999999999E-2,2797,null,61000,0.25,0.15,9.2999999999999999E-2,null,64,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.9200000000000007E-2,7.9200000000000007E-2,{"$f":"BK63","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM63","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU63","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW63","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,3.7499999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.1999999999999995E-2,">",19200,null,7.1999999999999995E-2,">",38400,null,null,null,null,null,null,null,null,null,null,62000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC65,AB65),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},11250,null,62000,9.2999999999999999E-2,2890,null,62000,0.25,0.15,9.2999999999999999E-2,null,65,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,{"$f":"BG64","v":3.2300000000000002E-2},3.2300000000000002E-2,{"$f":"BI64","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK64","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM64","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU64","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW64","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,{"$f":"B219","v":4.7500000000000001E-2},{"$f":"F219","v":4.7500000000000001E-2},7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.5999999999999998E-2,">",24000,null,7.5999999999999998E-2,">",48000,null,null,null,null,null,null,null,null,null,null,63000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC66,AB66),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},11500,null,63000,9.2999999999999999E-2,2983,null,63000,0.25,0.15,9.2999999999999999E-2,null,66,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI65","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK65","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM65","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU65","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW65","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,1.0999999999999999E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,3.5499999999999997E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.9000000000000001E-2,">",36000,null,7.9000000000000001E-2,">",72000,null,null,null,null,null,null,null,null,null,null,64000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC67,AB67),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},11750,null,64000,9.2999999999999999E-2,3076,null,64000,0.25,0.15,9.2999999999999999E-2,null,{"$f":"AF66+1","v":67},0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI66","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK66","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM66","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU66","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW66","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,{"$f":"F189","v":2.0400000000000001E-2},3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,{"$f":"F238","v":6.8000000000000005E-2},5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,8.2500000000000004E-2,">",48000,null,8.2500000000000004E-2,">",96000,null,null,null,null,null,null,null,null,null,null,65000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC68,AB68),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},12000,null,65000,{"$f":"AD68","v":9.2999999999999999E-2},{"$f":"Y67+(W68-W67)*X67","v":3169},null,65000,{"$f":"AB67","v":0.25},0.15,{"$f":"HLOOKUP(AD$1, $AG$1:$EE$141, $AF68,FALSE)","v":9.2999999999999999E-2},null,68,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,{"$f":"AW67","v":0},0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI67","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK67","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM67","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU67","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW67","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S68+1000","v":66000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC69,AB69),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},12250,null,{"$f":"W68+1000","v":66000},9.2999999999999999E-2,3262,null,{"$f":"AA68+1000","v":66000},0.25,0.15,9.2999999999999999E-2,null,69,{"$f":"AG68","v":0.05},0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI68","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK68","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM68","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU68","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW68","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Idaho",1.6E-2,">",0,null,1.6E-2,">",0,null,6350,12700,null,4050,8100,4050,null,null,null,67000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC70,AB70),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},12500,null,67000,9.2999999999999999E-2,3355,null,67000,0.25,0.15,9.2999999999999999E-2,null,70,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI69","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK69","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM69","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU69","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW69","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (a, e, p)",3.5999999999999997E-2,">",1454,null,3.5999999999999997E-2,">",2908,null,null,null,null,null,null,null,null,null,null,68000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC71,AB71),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},12750,null,68000,9.2999999999999999E-2,3448,null,68000,0.25,0.15,9.2999999999999999E-2,null,71,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI70","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK70","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM70","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU70","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW70","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,4.1000000000000002E-2,">",2908,null,4.1000000000000002E-2,">",5816,null,null,null,null,null,null,null,null,null,null,69000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC72,AB72),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},13000,null,69000,9.2999999999999999E-2,3541,null,69000,0.25,0.15,9.2999999999999999E-2,null,72,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI71","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK71","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM71","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU71","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW71","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,2.4500000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,5.0999999999999997E-2,">",4362,null,5.0999999999999997E-2,">",8724,null,null,null,null,null,null,null,null,null,null,70000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC73,AB73),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},13250,null,70000,9.2999999999999999E-2,3634,null,70000,0.25,0.15,9.2999999999999999E-2,null,73,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI72","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"BK72","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM72","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU72","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW72","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,{"$f":"F167","v":3.5000000000000003E-2},4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,6.0999999999999999E-2,">",5816,null,6.0999999999999999E-2,">",11632,null,null,null,null,null,null,null,null,null,null,71000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC74,AB74),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},13500,null,71000,9.2999999999999999E-2,3727,null,71000,0.25,0.15,9.2999999999999999E-2,null,74,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.5999999999999998E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"B92","v":8.9800000000000005E-2},{"$f":"F92","v":8.9800000000000005E-2},{"$f":"BK73","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM73","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU73","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW73","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.0999999999999994E-2,">",7270,null,7.0999999999999994E-2,">",14540,null,null,null,null,null,null,null,null,null,null,72000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC75,AB75),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},13750,null,72000,9.2999999999999999E-2,3820,null,72000,0.25,0.15,9.2999999999999999E-2,null,75,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,{"$f":"F67","v":7.9000000000000001E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI74","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK74","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM74","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU74","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW74","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.3999999999999996E-2,">",10905,null,7.3999999999999996E-2,">",21810,null,null,null,null,null,null,null,null,null,null,73000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC76,AB76),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},14000,null,73000,9.2999999999999999E-2,3913,null,73000,0.25,0.15,9.2999999999999999E-2,null,76,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI75","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK75","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM75","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU75","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW75","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC77,AB77),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},14250,null,74000,9.2999999999999999E-2,4006,null,74000,0.25,0.15,9.2999999999999999E-2,null,77,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI76","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK76","v":4.5999999999999999E-2},4.5999999999999999E-2,{"$f":"BM76","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,6.7500000000000004E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU76","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW76","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,5.525E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Ill.","3.75% of federal",null,null,null,"3.75% of federal",null,null,null,"n.a.","n.a.",null,2175,4350,2175,null,null,null,75000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC78,AB78),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},14500,null,75000,9.2999999999999999E-2,4099,null,75000,0.25,0.15,9.2999999999999999E-2,null,78,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI77","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"B102","v":0.06},{"$f":"F102","v":0.06},{"$f":"BM77","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,{"$f":"F110","v":7.1499999999999994E-2},4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU77","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW77","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,{"$f":"B168","v":6.3700000000000007E-2},3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,"taxable income",null,null,null,"taxable income",null,null,null,null,null,null,null,null,null,null,null,null,76000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC79,AB79),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},14750,null,76000,9.2999999999999999E-2,4192,null,76000,0.25,{"$f":"M310","v":0.25},9.2999999999999999E-2,null,79,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI78","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK78","v":0.06},0.06,{"$f":"BM78","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU78","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW78","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC80,AB80),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},15000,null,77000,9.2999999999999999E-2,4285,null,77000,0.25,0.25,9.2999999999999999E-2,null,80,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI79","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK79","v":0.06},0.06,{"$f":"BM79","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU79","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW79","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Ind.","3.23% of federal",null,null,null,"3.23% of federal",null,null,null,"n.a.","n.a.",null,1000,2000,1500,null,null,null,78000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC81,AB81),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},15250,null,78000,9.2999999999999999E-2,4378,null,78000,0.25,0.25,9.2999999999999999E-2,null,81,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI80","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK80","v":0.06},0.06,{"$f":"BM80","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU80","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW80","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (x)","taxable income",null,null,null,"taxable income",null,null,null,null,null,null,null,null,null,null,null,null,79000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC82,AB82),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},{"$f":"U81+(S82-S81)*T81","v":15500},null,79000,9.2999999999999999E-2,4471,null,79000,0.25,0.25,9.2999999999999999E-2,null,82,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI81","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK81","v":0.06},0.06,{"$f":"BM81","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU81","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW81","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,3.5000000000000003E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC83,AB83),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},15750,null,80000,9.2999999999999999E-2,4564,null,80000,0.25,0.25,9.2999999999999999E-2,null,83,0.05,0.05,0,{"$f":"AJ82","v":0},4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI82","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK82","v":0.06},0.06,{"$f":"BM82","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU82","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW82","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,{"$f":"F168","v":5.525E-2},4.9000000000000002E-2,4.9000000000000002E-2,6.4500000000000002E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Iowa",3.5999999999999999E-3,">",0,null,3.5999999999999999E-3,">",0,null,2000,4920,null,40,80,40,null,null,null,81000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC84,AB84),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},16000,null,81000,9.2999999999999999E-2,4657,null,81000,{"$f":"AB83","v":0.25},0.25,9.2999999999999999E-2,null,84,{"$f":"AG83","v":0.05},0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,{"$f":"AY83","v":0.06},0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI83","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK83","v":0.06},0.06,{"$f":"BM83","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU83","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW83","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,{"$f":"B182","v":6.6500000000000004E-2},6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (f, r)",7.1999999999999998E-3,">",1573,null,7.1999999999999998E-3,">",1573,null,null,null,null,null,null,null,null,null,null,82000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC85,AB85),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},16250,null,82000,9.2999999999999999E-2,4750,null,82000,0.25,0.25,9.2999999999999999E-2,null,85,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.06,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI84","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK84","v":0.06},0.06,{"$f":"BM84","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU84","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW84","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,2.4299999999999999E-2,">",3146,null,2.4299999999999999E-2,">",3146,null,null,null,null,null,null,null,null,null,null,83000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC86,AB86),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},16500,null,83000,9.2999999999999999E-2,4843,null,83000,0.25,0.25,9.2999999999999999E-2,null,86,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,{"$f":"F26","v":0.08},4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI85","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK85","v":0.06},0.06,{"$f":"BM85","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU85","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW85","v":4.2500000000000003E-2},4.2500000000000003E-2,7.0499999999999993E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,4.4999999999999998E-2,">",6292,null,4.4999999999999998E-2,">",6292,null,null,null,null,null,null,null,null,null,null,84000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC87,AB87),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},16750,null,84000,9.2999999999999999E-2,4936,null,84000,0.25,0.25,9.2999999999999999E-2,null,87,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI86","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK86","v":0.06},0.06,{"$f":"BM86","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU86","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW86","v":4.2500000000000003E-2},4.2500000000000003E-2,{"$f":"B129","v":7.85E-2},7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.465E-2,3.465E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,6.1199999999999997E-2,">",14157,null,6.1199999999999997E-2,">",14157,null,null,null,null,null,null,null,null,null,null,85000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC88,AB88),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},17000,null,85000,9.2999999999999999E-2,5029,null,85000,0.25,0.25,9.2999999999999999E-2,null,88,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI87","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK87","v":0.06},0.06,{"$f":"BM87","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU87","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW87","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,{"$f":"B200","v":3.9600000000000003E-2},{"$f":"F200","v":3.9600000000000003E-2},0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,6.4799999999999996E-2,">",23595,null,6.4799999999999996E-2,">",23595,null,null,null,null,null,null,null,null,null,null,86000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC89,AB89),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},17250,null,86000,9.2999999999999999E-2,5122,null,86000,0.25,0.25,9.2999999999999999E-2,null,89,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI88","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK88","v":0.06},0.06,{"$f":"BM88","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU88","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW88","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,6.8000000000000005E-2,">",31460,null,6.8000000000000005E-2,">",31460,null,null,null,null,null,null,null,null,null,null,87000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC90,AB90),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},17500,null,87000,9.2999999999999999E-2,5215,null,87000,0.25,0.25,9.2999999999999999E-2,null,90,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI89","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK89","v":0.06},0.06,{"$f":"BM89","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU89","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW89","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.9200000000000007E-2,">",47190,null,7.9200000000000007E-2,">",47190,null,null,null,null,null,null,null,null,null,null,88000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC91,AB91),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},17750,null,88000,9.2999999999999999E-2,5308,null,88000,0.25,0.25,9.2999999999999999E-2,null,91,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI90","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK90","v":0.06},0.06,{"$f":"BM90","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU90","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW90","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,8.9800000000000005E-2,">",70785,null,8.9800000000000005E-2,">",70785,null,null,null,null,null,null,null,null,null,null,89000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC92,AB92),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},18000,null,89000,9.2999999999999999E-2,5401,null,89000,0.25,0.25,9.2999999999999999E-2,null,92,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI91","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK91","v":0.06},0.06,{"$f":"BM91","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU91","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW91","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC93,AB93),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},18250,null,90000,9.2999999999999999E-2,5494,null,90000,0.25,0.25,9.2999999999999999E-2,null,93,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI92","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK92","v":0.06},0.06,{"$f":"BM92","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU92","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW92","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Kans.",2.7E-2,">",0,null,2.7E-2,">",0,null,3000,7500,null,2250,4500,2250,null,null,null,91000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC94,AB94),'GENERAL ASSUMPTIONS'!$C$36)","v":0.25},18500,null,91000,9.2999999999999999E-2,5587,null,91000,0.25,0.25,9.2999999999999999E-2,null,94,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI93","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK93","v":0.06},0.06,{"$f":"BM93","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU93","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW93","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.0400000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,6.8000000000000005E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,4.5999999999999999E-2,">",15000,null,4.5999999999999999E-2,">",30000,null,null,null,null,null,null,null,null,null,null,92000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC95,AB95),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},18750,null,92000,9.2999999999999999E-2,5680,null,92000,{"$f":"M331","v":0.28000000000000003},0.25,9.2999999999999999E-2,null,95,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI94","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK94","v":0.06},0.06,{"$f":"BM94","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU94","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW94","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,{"$f":"B190","v":2.2700000000000001E-2},2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,{"$f":"B239","v":7.8E-2},6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC96,AB96),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},19030,null,93000,9.2999999999999999E-2,5773,null,93000,0.28000000000000003,0.25,9.2999999999999999E-2,null,96,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI95","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK95","v":0.06},0.06,{"$f":"BM95","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU95","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW95","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Ky.",0.02,">",0,null,0.02,">",0,null,2480,2480,null,10,20,10,null,null,null,94000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC97,AB97),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},19310,null,94000,9.2999999999999999E-2,5866,null,94000,0.28000000000000003,0.25,9.2999999999999999E-2,null,97,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI96","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK96","v":0.06},0.06,{"$f":"BM96","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU96","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW96","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (r)",0.03,">",3000,null,0.03,">",3000,null,null,null,null,null,null,null,null,null,null,95000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC98,AB98),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},19590,null,95000,9.2999999999999999E-2,5959,null,95000,0.28000000000000003,0.25,9.2999999999999999E-2,null,98,0.05,0.05,0,0,{"$f":"AK97","v":4.24E-2},3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI97","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK97","v":0.06},0.06,{"$f":"BM97","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU97","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW97","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.04,">",4000,null,0.04,">",4000,null,null,null,null,null,null,null,null,null,null,96000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC99,AB99),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},19870,null,96000,9.2999999999999999E-2,6052,null,96000,0.28000000000000003,0.25,9.2999999999999999E-2,null,99,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,{"$f":"F68","v":8.2500000000000004E-2},7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI98","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK98","v":0.06},0.06,{"$f":"BM98","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU98","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW98","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.05,">",5000,null,0.05,">",5000,null,null,null,null,null,null,null,null,null,null,97000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC100,AB100),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},20150,null,97000,9.2999999999999999E-2,6145,null,97000,{"$f":"AB99","v":0.28000000000000003},0.25,9.2999999999999999E-2,null,100,{"$f":"AG99","v":0.05},0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,{"$f":"BA99","v":8.2500000000000004E-2},8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI99","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK99","v":0.06},0.06,{"$f":"BM99","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU99","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW99","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,5.8000000000000003E-2,">",8000,null,5.8000000000000003E-2,">",8000,null,null,null,null,null,null,null,null,null,null,98000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC101,AB101),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},20430,null,98000,9.2999999999999999E-2,6238,null,98000,0.28000000000000003,0.25,9.2999999999999999E-2,null,101,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI100","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK100","v":0.06},0.06,{"$f":"BM100","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU100","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW100","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.06,">",75000,null,0.06,">",75000,null,null,null,null,null,null,null,null,null,null,99000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC102,AB102),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},20710,null,99000,9.2999999999999999E-2,6331,null,99000,0.28000000000000003,0.25,9.2999999999999999E-2,null,102,0.05,0.05,0,0,4.24E-2,3.3599999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,5.5E-2,0.05,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI101","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK101","v":0.06},0.06,{"$f":"BM101","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.04,7.1499999999999994E-2,7.1499999999999994E-2,4.7500000000000001E-2,4.7500000000000001E-2,{"$f":"BU101","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW101","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC103,AB103),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},20990,null,100000,9.2999999999999999E-2,6424,null,100000,0.28000000000000003,0.25,9.2999999999999999E-2,null,103,0.05,0.05,0,0,4.24E-2,{"$f":"F12","v":4.24E-2},6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,0.08,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B39","v":0.06},{"$f":"F38","v":5.5E-2},6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI102","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK102","v":0.06},0.06,{"$f":"BM102","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,{"$f":"F106","v":0.06},7.1499999999999994E-2,7.1499999999999994E-2,{"$f":"B117","v":0.05},4.7500000000000001E-2,{"$f":"BU102","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW102","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,3.9600000000000003E-2,3.9600000000000003E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["La.",0.02,">",0,null,0.02,">",0,null,"n.a.","n.a.",null,4500,9000,1000,null,null,null,{"$f":"S103+1000*5","v":105000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC104,AB104),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},22390,null,{"$f":"W103+1000*5","v":105000},9.2999999999999999E-2,6889,null,{"$f":"AA103+1000*5","v":105000},0.28000000000000003,0.25,9.2999999999999999E-2,null,104,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,{"$f":"F27","v":9.2999999999999999E-2},4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI103","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK103","v":0.06},0.06,{"$f":"BM103","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,0.05,4.7500000000000001E-2,{"$f":"BU103","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW103","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,{"$f":"B201","v":4.5969999999999997E-2},{"$f":"F201","v":4.5969999999999997E-2},0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (f, n)",0.04,">",12500,null,0.04,">",25000,null,null,null,null,null,null,null,null,null,null,{"$f":"S104+1000*5","v":110000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC105,AB105),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},23790,null,{"$f":"W104+1000*5","v":110000},9.2999999999999999E-2,7354,null,{"$f":"AA104+1000*5","v":110000},0.28000000000000003,0.25,9.2999999999999999E-2,null,105,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,{"$f":"AP104","v":9.2999999999999999E-2},4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI104","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK104","v":0.06},0.06,{"$f":"BM104","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,0.05,4.7500000000000001E-2,{"$f":"BU104","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW104","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.06,">",50000,null,0.06,">",100000,null,null,null,null,null,null,null,null,null,null,115000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC106,AB106),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},25190,null,115000,9.2999999999999999E-2,7819,null,115000,0.28000000000000003,0.25,9.2999999999999999E-2,null,106,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI105","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK105","v":0.06},0.06,{"$f":"BM105","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,0.05,4.7500000000000001E-2,{"$f":"BU105","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW105","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC107,AB107),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},26590,null,120000,9.2999999999999999E-2,8284,null,120000,0.28000000000000003,0.25,9.2999999999999999E-2,null,107,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI106","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK106","v":0.06},0.06,{"$f":"BM106","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,0.05,4.7500000000000001E-2,{"$f":"BU106","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW106","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,0.09,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Maine",5.8000000000000003E-2,">",0,null,5.8000000000000003E-2,">",0,null,11600,23200,null,4050,8100,4050,null,null,null,125000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC108,AB108),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},27990,null,125000,9.2999999999999999E-2,8749,null,125000,0.28000000000000003,0.25,9.2999999999999999E-2,null,108,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI107","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK107","v":0.06},0.06,{"$f":"BM107","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,{"$f":"B118","v":5.2499999999999998E-2},4.7500000000000001E-2,{"$f":"BU107","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW107","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,{"$f":"B214","v":9.9000000000000005E-2},0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["(e, p, cc)",6.7500000000000004E-2,">",21050,null,6.7500000000000004E-2,">",42099,null,null,null,null,null,null,null,null,null,null,130000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC109,AB109),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},29390,null,130000,9.2999999999999999E-2,9214,null,130000,0.28000000000000003,0.25,9.2999999999999999E-2,null,109,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI108","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK108","v":0.06},0.06,{"$f":"BM108","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.2499999999999998E-2,4.7500000000000001E-2,{"$f":"BU108","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW108","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,7.1499999999999994E-2,">",50000,null,7.1499999999999994E-2,">",74999,null,null,null,null,null,null,null,null,null,null,135000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC110,AB110),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},30790,null,135000,9.2999999999999999E-2,9679,null,135000,0.28000000000000003,0.25,9.2999999999999999E-2,null,110,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI109","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK109","v":0.06},0.06,{"$f":"BM109","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.2499999999999998E-2,4.7500000000000001E-2,{"$f":"BU109","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW109","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,4.7500000000000001E-2,4.7500000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.10150000000000001,">",200000,null,0.10150000000000001,null,200000,null,null,null,null,null,null,null,null,null,null,140000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC111,AB111),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},32190,null,140000,9.2999999999999999E-2,10144,null,140000,0.28000000000000003,0.25,9.2999999999999999E-2,null,111,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI110","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK110","v":0.06},0.06,{"$f":"BM110","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.2499999999999998E-2,4.7500000000000001E-2,{"$f":"BU110","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW110","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,{"$f":"B220","v":5.9900000000000002E-2},{"$f":"F220","v":5.9900000000000002E-2},7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC112,AB112),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},33590,null,145000,9.2999999999999999E-2,10609,null,145000,0.28000000000000003,0.25,9.2999999999999999E-2,null,112,0.05,0.05,0,0,4.24E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI111","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK111","v":0.06},0.06,{"$f":"BM111","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.2499999999999998E-2,4.7500000000000001E-2,{"$f":"BU111","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW111","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.0499999999999993E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,5.525E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Md.",0.02,">",0,null,0.02,">",0,null,2000,4000,null,3200,6400,3200,null,null,null,150000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC113,AB113),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},34990,null,150000,9.2999999999999999E-2,11074,null,150000,0.28000000000000003,0.25,9.2999999999999999E-2,null,113,0.05,0.05,0,0,{"$f":"B13","v":4.5400000000000003E-2},4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI112","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK112","v":0.06},0.06,{"$f":"BM112","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,{"$f":"B119","v":5.5E-2},{"$f":"F117","v":0.05},{"$f":"BU112","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW112","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,{"$f":"F129","v":7.85E-2},0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,{"$f":"F169","v":6.3700000000000007E-2},4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.0400000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,6.8000000000000005E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (o, y)",0.03,">",1000,null,0.03,">",1000,null,null,null,null,null,null,null,null,null,null,155000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC114,AB114),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},36390,null,155000,9.2999999999999999E-2,11539,null,155000,0.28000000000000003,{"$f":"M313","v":0.28000000000000003},9.2999999999999999E-2,null,114,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,{"$f":"AW113","v":0},0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI113","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK113","v":0.06},0.06,{"$f":"BM113","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,0.05,{"$f":"BU113","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW113","v":4.2500000000000003E-2},4.2500000000000003E-2,7.85E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,{"$f":"F190","v":2.2700000000000001E-2},4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,{"$f":"F239","v":7.8E-2},5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.04,">",2000,null,0.04,">",2000,null,null,null,null,null,null,null,null,null,null,160000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC115,AB115),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},37790,null,160000,9.2999999999999999E-2,12004,null,160000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,115,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI114","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK114","v":0.06},0.06,{"$f":"BM114","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,0.05,{"$f":"BU114","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW114","v":4.2500000000000003E-2},4.2500000000000003E-2,{"$f":"B130","v":9.8500000000000004E-2},7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.4500000000000002E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,4.7500000000000001E-2,">",3000,null,4.7500000000000001E-2,">",3000,null,null,null,null,null,null,null,null,null,null,165000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC116,AB116),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},39190,null,165000,9.2999999999999999E-2,12469,null,165000,{"$f":"AB115","v":0.28000000000000003},0.28000000000000003,9.2999999999999999E-2,null,116,{"$f":"AG115","v":0.05},0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI115","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK115","v":0.06},0.06,{"$f":"BM115","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,0.05,{"$f":"BU115","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW115","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,{"$f":"F182","v":6.6500000000000004E-2},5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,0.05,">",100000,null,0.05,">",150000,null,null,null,null,null,null,null,null,null,null,170000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC117,AB117),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},40590,null,170000,9.2999999999999999E-2,12934,null,170000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,117,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI116","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK116","v":0.06},0.06,{"$f":"BM116","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,0.05,{"$f":"BU116","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW116","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,5.2499999999999998E-2,">",125000,null,5.2499999999999998E-2,">",175000,null,null,null,null,null,null,null,null,null,null,175000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC118,AB118),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},41990,null,175000,9.2999999999999999E-2,13399,null,175000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,118,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI117","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK117","v":0.06},0.06,{"$f":"BM117","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,{"$f":"F118","v":5.2499999999999998E-2},{"$f":"BU117","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW117","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,5.5E-2,">",150000,null,5.5E-2,">",225000,null,null,null,null,null,null,null,null,null,null,180000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC119,AB119),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},43390,null,180000,9.2999999999999999E-2,13864,null,180000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,119,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI118","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK118","v":0.06},0.06,{"$f":"BM118","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,5.2499999999999998E-2,{"$f":"BU118","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW118","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,5.7500000000000002E-2,">",250000,null,5.7500000000000002E-2,">",300000,null,null,null,null,null,null,null,null,null,null,185000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC120,AB120),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},44790,null,185000,9.2999999999999999E-2,14329,null,185000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,120,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI119","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK119","v":0.06},0.06,{"$f":"BM119","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,5.2499999999999998E-2,{"$f":"BU119","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW119","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC121,AB121),'GENERAL ASSUMPTIONS'!$C$36)","v":0.28000000000000003},46190,null,190000,9.2999999999999999E-2,14794,null,190000,0.28000000000000003,0.28000000000000003,9.2999999999999999E-2,null,121,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI120","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK120","v":0.06},0.06,{"$f":"BM120","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,5.2499999999999998E-2,{"$f":"BU120","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW120","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.2700000000000001E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,7.8E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Mass.",5.0999999999999997E-2,">",0,null,5.0999999999999997E-2,">",0,null,"n.a.","n.a.",null,4400,8800,1000,null,null,null,{"$f":"S121+1000*5","v":195000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC122,AB122),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},47590,null,{"$f":"W121+1000*5","v":195000},9.2999999999999999E-2,15259,null,{"$f":"AA121+1000*5","v":195000},{"$f":"M332","v":0.33},0.28000000000000003,9.2999999999999999E-2,null,122,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.06,5.5E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI121","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK121","v":0.06},0.06,{"$f":"BM121","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,7.1499999999999994E-2,7.1499999999999994E-2,5.5E-2,5.2499999999999998E-2,{"$f":"BU121","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW121","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,{"$f":"B191","v":2.64E-2},2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,{"$f":"B240","v":8.7999999999999995E-2},7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC123,AB123),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},49240,null,200000,9.2999999999999999E-2,15724,null,200000,0.33,0.28000000000000003,9.2999999999999999E-2,null,123,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B40","v":6.5000000000000002E-2},{"$f":"F39","v":0.06},6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI122","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK122","v":0.06},0.06,{"$f":"BM122","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,{"$f":"B111","v":0.10150000000000001},{"$f":"F111","v":0.10150000000000001},5.5E-2,5.2499999999999998E-2,{"$f":"BU122","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW122","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.6500000000000004E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.2700000000000001E-2,4.5969999999999997E-2,4.5969999999999997E-2,0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Mich.","4.25% of federal AGI",null,null,null,"4.25% of federal AGI",null,null,null,"n.a.","n.a.",null,4000,8000,"n.a.",null,null,null,{"$f":"S123+25000","v":225000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC124,AB124),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},57490,null,{"$f":"W123+25000","v":225000},9.2999999999999999E-2,18049,null,{"$f":"AA123+25000","v":225000},0.33,0.28000000000000003,9.2999999999999999E-2,null,124,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,6.5000000000000002E-2,0.06,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI123","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK123","v":0.06},0.06,{"$f":"BM123","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.5E-2,{"$f":"F119","v":5.5E-2},{"$f":"BU123","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW123","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,{"$f":"B183","v":6.8500000000000005E-2},6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.2700000000000001E-2,{"$f":"B202","v":4.9970000000000001E-2},{"$f":"F202","v":4.9970000000000001E-2},0.05,0.05,9.9000000000000005E-2,0.09,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,7.8E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.2700000000000006E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,"with modification",null,null,null,"with modification",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S124+25000","v":250000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC125,AB125),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},65740,null,{"$f":"W124+25000","v":250000},9.2999999999999999E-2,20374,null,{"$f":"AA124+25000","v":250000},0.33,{"$f":"M314","v":0.33},9.2999999999999999E-2,null,125,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,9.2999999999999999E-2,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B41","v":6.9000000000000006E-2},0.06,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI124","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK124","v":0.06},0.06,{"$f":"BM124","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,{"$f":"B120","v":5.7500000000000002E-2},5.5E-2,{"$f":"BU124","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW124","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,7.85E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,{"$f":"F191","v":2.64E-2},4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,{"$f":"F214","v":9.9000000000000005E-2},3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,{"$f":"F240","v":8.7999999999999995E-2},5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,{"$f":"B259","v":7.6499999999999999E-2},6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC126,AB126),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},73990,null,275000,0.10299999999999999,22699,null,275000,0.33,0.33,0.10299999999999999,null,126,0.05,0.05,0,0,4.5400000000000003E-2,4.24E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B28","v":0.10299999999999999},9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,6.9000000000000006E-2,0.06,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI125","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK125","v":0.06},0.06,{"$f":"BM125","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.5E-2,{"$f":"BU125","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW125","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,{"$f":"F130","v":9.8500000000000004E-2},0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.64E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,8.7999999999999995E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
["Minn.",5.3499999999999999E-2,">",0,null,5.3499999999999999E-2,">",0,null,6350,12700,null,4050,8100,4050,null,null,null,300000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC127,AB127),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},82240,null,300000,0.10299999999999999,25274,null,300000,0.33,0.33,0.10299999999999999,null,127,0.05,0.05,0,0,4.5400000000000003E-2,{"$f":"F13","v":4.5400000000000003E-2},6.9000000000000006E-2,6.9000000000000006E-2,0.10299999999999999,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,6.9000000000000006E-2,0.06,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI126","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK126","v":0.06},0.06,{"$f":"BM126","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,{"$f":"F120","v":5.7500000000000002E-2},{"$f":"BU126","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW126","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.64E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,8.7999999999999995E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,6.2700000000000006E-2,0,0,8.5000000000000006E-2,8.5000000000000006E-2,0,0]
[" (p)",7.0499999999999993E-2,">",25390,null,7.0499999999999993E-2,">",37110,null,null,null,null,null,null,null,null,null,null,{"$f":"S127+50000","v":350000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC128,AB128),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},98740,null,{"$f":"W127+50000","v":350000},0.113,30424,null,{"$f":"AA127+50000","v":350000},0.33,0.33,0.113,null,128,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B29","v":0.113},9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,6.9000000000000006E-2,0.06,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI127","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK127","v":0.06},0.06,{"$f":"BM127","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU127","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW127","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.64E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,8.7999999999999995E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,{"$f":"F259","v":7.6499999999999999E-2},0,0,{"$f":"B267","v":8.7499999999999994E-2},{"$f":"F267","v":8.7499999999999994E-2},0,0]
[null,7.85E-2,">",83400,null,7.85E-2,">",147450,null,null,null,null,null,null,null,null,null,null,{"$f":"S128+50000","v":400000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC129,AB129),'GENERAL ASSUMPTIONS'!$C$36)","v":0.33},115240,null,{"$f":"W128+50000","v":400000},0.113,36074,null,{"$f":"AA128+50000","v":400000},0.33,0.33,0.113,null,129,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.113,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,6.9000000000000006E-2,{"$f":"F40","v":6.5000000000000002E-2},6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI128","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK128","v":0.06},0.06,{"$f":"BM128","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU128","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW128","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.64E-2,2.64E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.7999999999999995E-2,8.7999999999999995E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,9.8500000000000004E-2,">",156911,null,9.8500000000000004E-2,">",261510,null,null,null,null,null,null,null,null,null,null,450000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC130,AB130),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},131740,null,450000,0.113,41724,null,450000,{"$f":"M336","v":0.39600000000000002},{"$f":"M315","v":0.35},0.113,null,130,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.113,9.2999999999999999E-2,{"$f":"AQ129","v":4.2999999999999997E-2},4.2999999999999997E-2,6.9000000000000006E-2,6.5000000000000002E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI129","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK129","v":0.06},0.06,{"$f":"BM129","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU129","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW129","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,6.3700000000000007E-2,6.3700000000000007E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,{"$f":"B192","v":2.9000000000000001E-2},{"$f":"F192","v":2.9000000000000001E-2},4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,{"$f":"B241","v":8.9499999999999996E-2},{"$f":"F241","v":8.9499999999999996E-2},5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC131,AB131),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},151540,null,500000,0.113,47374,null,500000,0.39600000000000002,{"$f":"M316","v":0.39600000000000002},0.113,null,{"$f":"AF130+1","v":131},{"$f":"AG130","v":0.05},0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.113,9.2999999999999999E-2,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"B42","v":6.9900000000000004E-2},{"$f":"F41","v":6.9000000000000006E-2},6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI130","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK130","v":0.06},0.06,{"$f":"BM130","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU130","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW130","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,{"$f":"B169","v":8.9700000000000002E-2},{"$f":"F170","v":8.9700000000000002E-2},4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
["Miss.",0.03,">",0,null,0.03,">",0,null,2300,4600,null,6000,12000,1500,null,null,null,550000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC132,AB132),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},171340,null,550000,{"$f":"AD132","v":0.123},{"$f":"Y131+(W132-W131)*X131","v":53024},null,550000,{"$f":"AB131","v":0.39600000000000002},0.39600000000000002,{"$f":"HLOOKUP(AD$1, $AG$1:$EE$141, $AF132,FALSE)","v":0.123},null,132,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B30","v":0.123},{"$f":"F28","v":0.10299999999999999},4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI131","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK131","v":0.06},0.06,{"$f":"BM131","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU131","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW131","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,0.04,">",5000,null,0.04,">",5000,null,null,null,null,null,null,null,null,null,null,600000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC133,AB133),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},191140,null,600000,0.123,59174,null,600000,0.39600000000000002,0.39600000000000002,0.123,null,133,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.10299999999999999,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI132","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK132","v":0.06},0.06,{"$f":"BM132","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU132","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW132","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,0.05,">",10000,null,0.05,">",10000,null,null,null,null,null,null,null,null,null,null,650000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC134,AB134),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},210940,null,650000,0.123,65324,null,650000,0.39600000000000002,0.39600000000000002,0.123,null,134,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,{"$f":"F29","v":0.113},4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI133","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK133","v":0.06},0.06,{"$f":"BM133","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU133","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW133","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC135,AB135),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},230740,null,700000,0.123,71474,null,700000,0.39600000000000002,0.39600000000000002,0.123,null,135,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI134","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK134","v":0.06},0.06,{"$f":"BM134","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU134","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW134","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
["Mo.",1.4999999999999999E-2,">",0,null,1.4999999999999999E-2,">",0,null,6350,12700,null,2100,4200,1200,null,null,null,750000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC136,AB136),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},250540,null,750000,0.123,77624,null,750000,0.39600000000000002,0.39600000000000002,0.123,null,136,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI135","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK135","v":0.06},0.06,{"$f":"BM135","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU135","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW135","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[" (p)",0.02,">",1008,null,0.02,">",1008,null,null,null,null,null,null,null,null,null,null,800000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC137,AB137),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},270340,null,800000,0.123,83774,null,800000,0.39600000000000002,0.39600000000000002,0.123,null,137,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI136","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK136","v":0.06},0.06,{"$f":"BM136","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU136","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW136","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,2.5000000000000001E-2,">",2016,null,2.5000000000000001E-2,">",2016,null,null,null,null,null,null,null,null,null,null,850000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC138,AB138),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},290140,null,850000,0.123,89924,null,850000,0.39600000000000002,0.39600000000000002,0.123,null,138,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI137","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK137","v":0.06},0.06,{"$f":"BM137","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU137","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW137","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,0.03,">",3024,null,0.03,">",3024,null,null,null,null,null,null,null,null,null,null,900000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC139,AB139),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},309940,null,900000,0.123,96074,null,900000,0.39600000000000002,0.39600000000000002,0.123,null,139,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI138","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK138","v":0.06},0.06,{"$f":"BM138","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU138","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW138","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,3.5000000000000003E-2,">",4032,null,3.5000000000000003E-2,">",4032,null,null,null,null,null,null,null,null,null,null,{"$f":"S139+50000","v":950000},{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC140,AB140),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},329740,null,{"$f":"W139+50000","v":950000},0.123,102224,null,{"$f":"AA139+50000","v":950000},0.39600000000000002,0.39600000000000002,0.123,null,140,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,0.123,0.113,4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI139","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK139","v":0.06},0.06,{"$f":"BM139","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU139","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW139","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.8500000000000005E-2,6.6500000000000004E-2,5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,0.04,">",5040,null,0.04,">",5040,null,null,null,null,null,null,null,null,null,null,1000000,{"$f":"IF('GENERAL ASSUMPTIONS'!$C$35=\"T\",IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",AC141,AB141),'GENERAL ASSUMPTIONS'!$C$36)","v":0.39600000000000002},349540,null,1000000,0.13300000000000001,108374,null,1000000,0.39600000000000002,0.39600000000000002,{"$f":"HLOOKUP(AD$1, $AG$1:$EE$141, $AF141,FALSE)","v":0.13300000000000001},null,141,0.05,0.05,0,0,4.5400000000000003E-2,4.5400000000000003E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"B31","v":0.13300000000000001},{"$f":"F30","v":0.123},4.2999999999999997E-2,4.2999999999999997E-2,6.9900000000000004E-2,{"$f":"F42","v":6.9900000000000004E-2},6.6000000000000003E-2,6.6000000000000003E-2,0,0,0.06,0.06,8.2500000000000004E-2,8.2500000000000004E-2,7.3999999999999996E-2,7.3999999999999996E-2,3.7499999999999999E-2,3.7499999999999999E-2,3.2300000000000002E-2,3.2300000000000002E-2,{"$f":"BI140","v":8.9800000000000005E-2},8.9800000000000005E-2,{"$f":"BK140","v":0.06},0.06,{"$f":"BM140","v":5.8000000000000003E-2},5.8000000000000003E-2,0.06,0.06,0.10150000000000001,0.10150000000000001,5.7500000000000002E-2,5.7500000000000002E-2,{"$f":"BU140","v":5.0999999999999997E-2},5.0999999999999997E-2,{"$f":"BW140","v":4.2500000000000003E-2},4.2500000000000003E-2,9.8500000000000004E-2,9.8500000000000004E-2,0.05,0.05,0.06,0.06,6.9000000000000006E-2,6.9000000000000006E-2,6.8400000000000002E-2,6.8400000000000002E-2,0,0,0.05,0.05,8.9700000000000002E-2,8.9700000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,{"$f":"B184","v":8.8200000000000001E-2},{"$f":"F184","v":8.8200000000000001E-2},5.4989999999999997E-2,5.4989999999999997E-2,2.9000000000000001E-2,2.9000000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,0.05,0.05,9.9000000000000005E-2,9.9000000000000005E-2,3.0700000000000002E-2,3.0700000000000002E-2,5.9900000000000002E-2,5.9900000000000002E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0.05,0.05,0,0,0.05,0.05,8.9499999999999996E-2,8.9499999999999996E-2,5.7500000000000002E-2,5.7500000000000002E-2,0,0,6.5000000000000002E-2,6.5000000000000002E-2,7.6499999999999999E-2,7.6499999999999999E-2,0,0,{"$f":"B268","v":8.9499999999999996E-2},{"$f":"F268","v":8.9499999999999996E-2},0,0]
[null,4.4999999999999998E-2,">",6048,null,4.4999999999999998E-2,">",6048]
[null,0.05,">",7056,null,0.05,">",7056,null,null,null,null,null,null,null,null,null,null,null,null,"FED TAX",null,null,null,"STATETAX"]
[null,5.5E-2,">",8064,null,5.5E-2,">",8064,null,null,null,null,null,null,null,null,null,null,null,"INCOME",null,null,null,"INCOME"]
[null,0.06,">",9072,null,0.06,">",9072,null,null,null,null,null,null,null,null,null,null,"TEST",{"$f":"'FULL VIEW'!U71","v":-7849.9998807947568},{"$f":"IF(T145>0,(VLOOKUP(T145,FEDTAXRATES,2)*(+T145-VLOOKUP(T145,FEDTAXRATES,1))+VLOOKUP(T145,FEDTAXRATES,3)),0)","v":0},null,"TEST",{"$f":"T145","v":-7849.9998807947568},{"$f":"IF(X145>0,(VLOOKUP(X145,STATETAXRATES,2)*(+X145-VLOOKUP(X145,STATETAXRATES,1))+VLOOKUP(X145,STATETAXRATES,3)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U145/T145","v":0},null,null,null,{"$f":"Y145/X145","v":0}]
["Mont.",0.01,">",0,null,0.01,">",0,null,4510,9020,null,2400,4800,2400,null,null,null,null,null,null,null,{"$f":"U145+Y145","v":0}]
[" (e, f, q)",0.02,">",2900,null,0.02,">",2900]
[null,0.03,">",5200,null,0.03,">",5200]
[null,0.04,">",7900,null,0.04,">",7900]
[null,0.05,">",10600,null,0.05,">",10600]
[null,0.06,">",13600,null,0.06,">",13600]
[null,6.9000000000000006E-2,">",17600,null,6.9000000000000006E-2,">",17600]
[]
["Nebr.",2.46E-2,">",0,null,2.46E-2,">",0,null,6350,12700,null,132,264,132]
[" (r, bb) ",3.5099999999999999E-2,">",3090,null,3.5099999999999999E-2,">",6170]
[null,5.0099999999999999E-2,">",18510,null,5.0099999999999999E-2,">",37030]
[null,6.8400000000000002E-2,">",29830,null,6.8400000000000002E-2,">",59660]
[]
["Nev.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["N.H. (c) ",0.05,">",0,null,0.05,">",0,null,"n.a","n.a",null,2400,4800,"n.a."]
[]
["N.J.",1.4E-2,">",0,null,1.4E-2,">",0,null,"n.a.","n.a.",null,1000,2000,1500]
[null,1.7500000000000002E-2,">",20000,null,1.7500000000000002E-2,">",20000]
[null,3.5000000000000003E-2,">",35000,null,2.4500000000000001E-2,">",50000]
[null,5.525E-2,">",40000,null,3.5000000000000003E-2,">",70000]
[null,6.3700000000000007E-2,">",75000,null,5.525E-2,">",80000]
[null,8.9700000000000002E-2,">",500000,null,6.3700000000000007E-2,">",150000]
[null,null,null,null,null,8.9700000000000002E-2,">",500000]
[]
["N.M.",1.7000000000000001E-2,">",0,null,1.7000000000000001E-2,">",0,null,6350,12700,null,4050,8100,4050]
[" (i)",3.2000000000000001E-2,">",5500,null,3.2000000000000001E-2,">",8000]
[null,4.7E-2,">",11000,null,4.7E-2,">",16000]
[null,4.9000000000000002E-2,">",16000,null,4.9000000000000002E-2,">",24000]
[]
["N.Y.",0.04,">",0,null,0.04,">",0,null,8000,16050,null,"n.a.","n.a.",1000]
["(bb)",4.4999999999999998E-2,">",8500,null,4.4999999999999998E-2,">",17150]
[null,5.2499999999999998E-2,">",11700,null,5.2499999999999998E-2,">",23600]
[null,5.8999999999999997E-2,">",13900,null,5.8999999999999997E-2,">",27900]
[null,6.4500000000000002E-2,">",21400,null,6.4500000000000002E-2,">",43000]
[null,6.6500000000000004E-2,">",80650,null,6.6500000000000004E-2,">",161550]
[null,6.8500000000000005E-2,">",215400,null,6.8500000000000005E-2,">",323200]
[null,8.8200000000000001E-2,">",1077550,null,8.8200000000000001E-2,">",2155350]
[]
["N.C.",5.4989999999999997E-2,">",0,null,5.4989999999999997E-2,">",0,null,8750,17500,null,"n.a.","n.a.","n.a."]
[]
["N.D.",1.0999999999999999E-2,">",0,null,1.0999999999999999E-2,">",0,null,6350,12700,null,4050,8100,4050]
[" (e, p, z)",2.0400000000000001E-2,">",37950,null,2.0400000000000001E-2,">",63400]
[null,2.2700000000000001E-2,">",91900,null,2.2700000000000001E-2,">",153100]
[null,2.64E-2,">",191650,null,2.64E-2,">",233350]
[null,2.9000000000000001E-2,">",416700,null,2.9000000000000001E-2,">",416700]
[]
["Ohio",4.9500000000000004E-3,">",0,null,4.9500000000000004E-3,">",0,null,"n.a.","n.a.",null,2250,4500,2250]
[" (a, e, g)",9.9000000000000008E-3,">",5250,null,9.9000000000000008E-3,">",5250]
[null,1.9800000000000002E-2,">",10500,null,1.9800000000000002E-2,">",10500]
[null,2.4760000000000001E-2,">",15800,null,2.4760000000000001E-2,">",15800]
[null,2.9690000000000001E-2,">",21100,null,2.9690000000000001E-2,">",21100]
[null,3.465E-2,">",42100,null,3.465E-2,">",42100]
[null,3.9600000000000003E-2,">",84200,null,3.9600000000000003E-2,">",84200]
[null,4.5969999999999997E-2,">",105300,null,4.5969999999999997E-2,">",105300]
[null,4.9970000000000001E-2,">",210600,null,4.9970000000000001E-2,">",210600]
[]
["Okla.",5.0000000000000001E-3,">",0,null,5.0000000000000001E-3,">",0,null,6350,12700,null,1000,2000,1000]
[" (h)",0.01,">",1000,null,0.01,">",2000]
[null,0.02,">",2500,null,0.02,">",5000]
[null,0.03,">",3750,null,0.03,">",7500]
[null,0.04,">",4900,null,0.04,">",9800]
[null,0.05,">",7200,null,0.05,">",12200]
[]
["Ore.",0.05,">",0,null,0.05,">",0,null,2155,4310,null,195,390,195]
[" (e, f, aa)",7.0000000000000007E-2,">",3350,null,7.0000000000000007E-2,">",6700]
[null,0.09,">",8450,null,0.09,">",16900]
[null,9.9000000000000005E-2,">",125000,null,9.9000000000000005E-2,">",250000]
[]
["Pa.",3.0700000000000002E-2,">",0,null,3.0700000000000002E-2,">",0,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["R.I.",3.7499999999999999E-2,">",0,null,3.7499999999999999E-2,">",0,null,8375,16750,null,3900,7800,3900]
[" (k)",4.7500000000000001E-2,">",61300,null,4.7500000000000001E-2,">",61300]
[null,5.9900000000000002E-2,">",139400,null,5.9900000000000002E-2,">",139400]
[]
["S.C.",0,">",0,null,0,">",0,null,6350,12700,null,4050,8100,4050]
[" (e, p)",0.03,">",2930,null,0.03,">",2930]
[null,0.04,">",5860,null,0.04,">",5860]
[null,0.05,">",8790,null,0.05,">",8790]
[null,0.06,">",11720,null,0.06,">",11720]
[null,7.0000000000000007E-2,">",14650,null,7.0000000000000007E-2,">",14650]
[]
["S.D.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["Tenn. (c) ",0.05,">",0,null,0.05,">",0,null,"n.a.","n.a.",null,1250,2500,"n.a."]
[]
["Tex.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["Utah",0.05,">",0,null,0.05,">",0,null,"(l)","(l)",null,3037.5,6075,3037.5]
[]
["Vt.",3.5499999999999997E-2,">",0,null,3.5499999999999997E-2,">",0,null,6350,12700,null,4050,8100,4050]
[" (e, p)",6.8000000000000005E-2,">",37950,null,6.8000000000000005E-2,">",63350]
[null,7.8E-2,">",91900,null,7.8E-2,">",153100]
[null,8.7999999999999995E-2,">",191650,null,8.7999999999999995E-2,">",233350]
[null,8.9499999999999996E-2,">",416700,null,8.9499999999999996E-2,">",416700]
[]
["Va.",0.02,">",0,null,0.02,">",0,null,3000,6000,null,930,1860,930]
[null,0.03,">",3000,null,0.03,">",3000]
[null,0.05,">",5000,null,0.05,">",5000]
[null,5.7500000000000002E-2,">",17000,null,5.7500000000000002E-2,">",17000]
[]
["Wash.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["W.Va.",0.03,">",0,null,0.03,">",0,null,"n.a.","n.a.",null,2000,4000,2000]
[null,0.04,">",10000,null,0.04,">",10000]
[null,4.4999999999999998E-2,">",25000,null,4.4999999999999998E-2,">",25000]
[null,0.06,">",40000,null,0.06,">",40000]
[null,6.5000000000000002E-2,">",60000,null,6.5000000000000002E-2,">",60000]
[]
["Wis.",0.04,">",0,null,0.04,">",0,null,10380,19210,null,700,1400,700]
[" (e, m)",5.8400000000000001E-2,">",11230,null,5.8400000000000001E-2,">",14980]
[null,6.2700000000000006E-2,">",22470,null,6.2700000000000006E-2,">",29960]
[null,7.6499999999999999E-2,">",247350,null,7.6499999999999999E-2,">",329810]
[]
["Wyo.","none",null,null,null,"none",null,null,null,"n.a.","n.a.",null,"n.a.","n.a.","n.a."]
[]
["D.C.",0.04,">",0,null,0.04,">",0,null,5650,10275,null,1775,{"$f":"1775*2","v":3550},1775]
[" (j)",0.06,">",10000,null,0.06,">",10000]
[null,6.5000000000000002E-2,">",40000,null,6.5000000000000002E-2,">",40000]
[null,8.5000000000000006E-2,">",60000,null,8.5000000000000006E-2,">",60000]
[null,8.7499999999999994E-2,">",350000,null,8.7499999999999994E-2,">",350000]
[null,8.9499999999999996E-2,">",1000000,null,8.9499999999999996E-2,">",1000000]
[]
["(a) 2017 tax information due to data availability. As of February 2017, Arkansas and Ohio have not released their inflation adjusted brackets. "]
["(b) For single taxpayers with AGI below $20,500, the standard deduction is $2,500. This standard deduction amount is reduced by $25 for every additional $500 of AGI, not to fall below $2,000. For Married Filing Joint taxpayers with AGI below $20,500, the standard deduction is $7,500. This standard deduction amount is reduced by $175 for every additional $500, not to fall below $4,000. For all taxpayers claiming a dependent with AGI below $20,000, the dependent exemption is $1,000. This amount is reduced to $500 per dependent for taxpayers with AGI above $20,000 and below $100,000. For taxpayers with over $100,000 AGI, the dependent exemption is $300 per dependent."]
["(c) Applies to interest and dividend income only."]
["(d) Rates apply individuals earning more than $75,000. Two special tax tables exist for low and middle income individuals. One for individuals below $21,000 in income, and one for those between $21,000 and $75,000. "]
["(e) Bracket levels adjusted for inflation each year. Release dates for tax bracket inflation adjustments vary by state and may fall after the end of the applicable tax year."]
["(f) These states allow some or all of federal income tax paid to be deducted from state taxable income."]
["(g) Ohio's personal and dependent exemptions are $2,250 for an AGI of $40,000 or less, $2,000 if AGI is between $40,001 and $79,999, and $1,750 if AGI is $80,000 or above."]
["(h) The top rate is 5.0 percent or 4.85 percent, to be determined by the State Board of Equalization. "]
["(i) Tied to federal tax system, plus an additional $2,500 if federal AGI is equal to or less than $36,667 (single) or $55,000 (married filing jointly)."]
["(j) Rate reductions for income between $40,001 and $1,00,000 scheduled for 2016 and subsequent tax years, subject to funding. Exemptions are phased out by 2 percent for every $2,500 in income above $150,000."]
["(k) The phase-out range for the personal exemption and deduction is $193,600 - $215,800. The exemptions and deductions are completely phased-out at an modified Federal of AGI of $215,800."]
["(l) The standard deductions is taken in the form of a nonrefundable credit of 6% of the federal standard or itemized deduction amount, excluding the deduction for state or local income tax.  This credit phases out (in 2014) at 1.3 cents per dollar above $13,867 of AGI ($27,734 for married couples)."]
["(m) The standard deduction phases out by 12% at $14,8000 for single filers and 19.778% at $21,360 for married filing jointly. The standard deduction phases out to zero at $100,383 for single filers, $117,477 for joint filers."]
["(n) Standard deduction and personal exemptions are combined: $4,500 for single and married filing separately; $9,000 married filing jointly and head of household."]
["(o) The standard deduction is 15 percent of income with a minimum of $1,500 and a cap of $2,000 for single filers, married filing separately filers and dependent filers earning more than $13,333. The standard deduction is a minimum of $3,000 and capped at $4,000 for married filing jointly filers, head of households filers and qualifying widowers earning more than $26,667."]
["(p) Deduction or exemption tied to federal tax system. Federal deductions and exemptions are indexed for inflation."]
["(q) Montana filers' standard deduction is 20% of AGI. For single taxpayers, the deduction must be between $2,000 and $4,510. For married taxpayers, the deduction must be between $4,000 and $9,020."]
["(r) Tax Credit"]
["(s) Exemption credits phase out for single taxpayers by $6 for each $2,500 of AGI above $178,706 and for MFJ by $12 for each $2,500 of AGI above $357,417. The credit cannot be reduced to below zero."]
["(t) Connecticut has a complex set of phase-out provisions. For each single taxpayer whose Connecticut AGI exceeds $56,500, the amount of the taxpayer's Connecticut taxable income to which the 3% tax rate applies shall be reduced by $1,000 for each $5,000, or fraction thereof, by which the taxpayer's Connecticut AGI exceeds said amount. Any such amount will have a tax rate of 5% instead of 3%. Additionally, each single taxpayer whose Connecticut AGI exceeds $200,000 shall pay an amount equal to $90 for each $5,000, or fraction thereof, by which the taxpayer's Connecticut AGI exceeds $200,000, up to a maximum payment of $3,150. For each MFJ taxpayer whose Connecticut AGI exceeds $100,500, the amount of the taxpayer's Connecticut taxable income to which the 3% tax rate applies shall be reduced by $2,000 for each $5,000, or fraction thereof, by which the taxpayer's Connecticut AGI exceeds said amount. Any such amount of Connecticut taxable income to which, as provided in the preceding sentence, the 3% tax rate does not apply shall be an amount to which the 5% tax rate shall apply. For each MFJ taxpayer whose Connecticut AGI exceeds $400,000 dollars shall pay, in addition to the amount above, an amount equal to $180 for each $10,000, or fraction thereof, by which the taxpayer's Connecticut AGI exceeds $400,000, up to a maximum payment of $6,300. "]
["(u) Connecticut taxpayers are also given a personal tax credit based upon certain income constraints, which completely phases out by $1,000 for every $1,000 of AGI over $30,000."]
["(v) In addition to the personal income tax rates, Delaware imposes a tax on lump-sum distributions."]
["(w) Additionally, Hawaii allows any taxpayer, other than a corporation, acting as a business entity in more than one state who is required by this chapter to file a return may elect to report and pay a tax of .5 per cent of its annual gross sales (1) where the taxpayer's only activities in this State consist of sales; and (2) who does not own or rent real estate or tangible personal property; and (3) whose annual gross sales in or into this State during the tax year is not in excess of $100,000. Haw. Rev. Stat. § 235-51 (2015)."]
["(x) $1,000 is a base exemption. If dependents meet certain conditions, can take an additional $1,500 exemption for each."]
["(y) The exemption amount has the following phase out schedule: If AGI is above $100,000 but below $125,000, exemption is $1,600; if AGI is above $125,000 but below $150,000, exemption is $800; if AGI is above $150,000, no exemption."]
["(z) Federal Taxable income is the starting point for North Dakota, so the federal standard deduction and exemptions are built-in."]
["(aa) The personal exemption credit is not allowed if federal AGI exceeds $100,000 for single filers or $200,000 for MFJ."]
["(bb) New York, Nebraska, and Arkansas have \"tax benefit recapture,\" by which many high-income taxpayers pay their top tax rate on all income, not just on amounts above the benefit threshold."]
["(cc) An additional 3 percent surcharge tax is imposed on a taxpayer's Maine taxable income in excess of $200,000, resulting in a top bracket of 10.15%. "]
["Source: Bloomberg BNA; state tax statutes and forms."]
[]
[null,"TAX TABLEs - COMBINED FEDERAL & STATE",null,null,null,null,null,"tax state is"]
[null,null,null,null,null,null,null,{"$f":"'GENERAL ASSUMPTIONS'!AB1","v":0}]
[null,null,"TAXABLE INCOME","COMBINED","BASE",null,"FED","STATE","CHANGE","ALT","ALT"]
[null,"MARRIED","BRACKETS","RATE","TAX",null,"RATE","RATE","RATE","RATE","RATE"]
[null,null,0,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M305,K305)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L305,J305)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.01,0.1]
[null,null,15164,0,{"$f":"E305+(C306-C305)*D305","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M306,K306)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L306,J306)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.1]
[null,null,18550,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M307,K307)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L307,J307)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.15]
[null,"TAX RATES UPDATED FOR",35952,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M308,K308)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L308,J308)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.04,0.15]
[null,2016,56742,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M309,K309)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L309,J309)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.15]
[null,null,75300,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M310,K310)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L310,J310)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.25]
[null,null,78768,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M311,K311)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L311,J311)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.08,0.25]
[null,null,99548,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M312,K312)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L312,J312)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.25]
[null,null,151900,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M313,K313)","v":0.28000000000000003},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L313,J313)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.28000000000000003]
[null,null,231450,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M314,K314)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L314,J314)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.33]
[null,null,413350,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M315,K315)","v":0.35},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L315,J315)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.35]
[null,null,466950,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M316,K316)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L316,J316)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.39600000000000002]
[null,null,508500,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M317,K317)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L317,J317)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.10299999999999999,0.39600000000000002]
[null,null,610200,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M318,K318)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L318,J318)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.39600000000000002]
[null,null,1017000,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M319,K319)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L319,J319)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.123,0.39600000000000002]
[]
[null,null,"TAXABLE INCOME","MARGINAL","BASE",null,"FED","STATE","CHANGE","ALT","ALT"]
[null,"SINGLE","BRACKETS","RATE","TAX",null,"RATE","RATE","RATE","RATE","RATE"]
[null,"BRACKETS",0,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M323,K323)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L323,J323)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.01,0.1]
[null,"STATE IS PURPLE",7582,0,{"$f":"E323+(C324-C323)*D323","v":0},null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M324,K324)","v":0.1},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L324,J324)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.1]
[null,"FED IS RED (checked 5-6-14)",9275,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M325,K325)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L325,J325)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.02,0.15]
[null,"TAX RATES UPDATED FOR",17976,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M326,K326)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L326,J326)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.04,0.15]
[null,2016,28371,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M327,K327)","v":0.15},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L327,J327)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.15]
[null,null,37650,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M328,K328)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L328,J328)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.06,0.25]
[null,null,39384,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M329,K329)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L329,J329)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.08,0.25]
[null,null,49774,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M330,K330)","v":0.25},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L330,J330)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.25]
[null,null,91150,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M331,K331)","v":0.28000000000000003},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L331,J331)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.28000000000000003]
[null,null,190150,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M332,K332)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L332,J332)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},9.2999999999999999E-2,0.33]
[null,null,254250,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M333,K333)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L333,J333)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.10299999999999999,0.33]
[null,null,305100,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M334,K334)","v":0.33},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L334,J334)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.33]
[null,null,413350,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M335,K335)","v":0.35},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L335,J335)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.113,0.35]
[null,null,415050,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M336,K336)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L336,J336)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.11360000000000001,0.39600000000000002]
[null,null,508500,0,0,null,{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$30=\"T\",M337,K337)","v":0.39600000000000002},{"$f":"IF('GENERAL ASSUMPTIONS+'!$C$34=\"C\",L337,J337)","v":0},0,{"$f":"'GENERAL ASSUMPTIONS+'!$C$35","v":0},{"$f":"'GENERAL ASSUMPTIONS+'!$C$31","v":0},0.123,0.39600000000000002]
[]
[null,null,"INCOME","TAX"]
[null,"TEST",405100,{"$f":"IF(C340>0,IF('GENERAL ASSUMPTIONS'!$C$34=\"M\",(VLOOKUP(C340,INCOMETAX,2)*(+C340-VLOOKUP(C340,INCOMETAX,1))+VLOOKUP(C340,INCOMETAX,3)),IF('GENERAL ASSUMPTIONS'!$C$34=\"S\",(VLOOKUP(C340,INCOMETAXFORSINGLES,2)*(+C340-VLOOKUP(C340,INCOMETAXFORSINGLES,1))+VLOOKUP(C340,INCOMETAXFORSINGLES,3)),0))*1,0)","v":116923}]