{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Sys","Main","Economy","Income","Expenses","Portfolio","Annuitizer","SSRIB","Amortizer","Taxes","Annualizer","DBChart","Lookup","Chart","Readme","License"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":305,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"DBChart","index":11,"reason":"not_a_worksheet"},{"sheet":"Chart","index":13,"reason":"not_a_worksheet"}],"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":"Sys","index":0,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56}]
[]
[null,null,"Version Major:",2020,"Minor:",229]
[null,null,"View Mode:",1]
[null,null,"Data Mode:",false]
[null,null,"Epoch Year:",{"$f":"1954","v":1954}]
[null,null,"Maximum Forecast Years:",80]
[null,null,"Maximum Extended Forecast Years:",100]
[null,null,null,null,null,null,null,"Shadow","Default"]
[null,null,"Parameter Mode:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D10),TRUE,ISBLANK(D10)), I10, D10)","v":"Basic"},"Basic"]
[null,null,"Adjusted Date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D11),TRUE,ISBLANK(D11)), SP_CurrentDate, D11)","v":"2020-03-01"}]
[null,null,"Adjust to system date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D12),TRUE,ISBLANK(D12)), I12, D12)","v":true},true]
[null,null,"Employer Income / Retirement Plans:",null,null,null,null,false,false]
[null,null,"Self-Employment Income / Retirement Plans:",null,null,null,null,false,false]
[null,null,"Passive Income / Individual Retirement Plans:",null,null,null,null,false,false]
[null,null,"Home / Mortgage:",null,null,null,null,false,false]
[null,null,"Social Security Retirement Insurance Benefits:",null,null,null,null,false,false]
[]
[null,null,"Tax Index:",{"$f":"IF(NOT(INDEX(SC_ShowRetireatee,1)),0,1)","v":0},{"$f":"IF(NOT(INDEX(SC_ShowRetireatee,2)),0,IF(SP_FilingStatus=\"Married Filing Jointly\", 1, IF(SP_FilingStatus=\"Married Filing Separately\",2,0)))","v":0}]
[]
[null,"Code","Error Message"]
[null,100]
[null,101,"Date is in the past"]
[null,102,"Enter a valid date"]
[null,103,"Enter a valid number not equal to zero"]
[null,104,"Term needed (12 months or more)"]
[null,105,"Number outside of expected range"]
[null,110,"No filing age provided"]
[null,111,"No parameter provided"]
[null,200,"Enter a valid date"]
[null,201,"Enter a valid percentage"]
[null,202,"Enter a valid number"]
[null,203,"Error evaluating formula"]
[null,204,"Enter a valid percentage greater than zero"]
[null,205,"Enter a number greater than zero"]
[null,206,"Date is out of range"]
[null,210,"Invalid filing age"]
[null,211,"Only one auxiliary filing allowed"]
[null,299,"EOF"]

{"sheet":"Main","index":1,"n_rows":147,"n_cols":15,"rows_kept":147,"cut":false,"hidden":true,"merged":[[20,2,20,3],[27,1,40,1],[67,2,68,2],[1,2,1,10],[16,2,16,10],[3,2,3,3],[5,2,5,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[22,2,22,3],[23,2,23,3],[6,2,6,3],[9,2,9,3],[12,2,12,3],[10,2,10,3],[11,2,11,3],[14,2,14,3],[13,2,13,3],[4,2,4,3],[7,2,7,3],[2,2,2,3],[8,2,8,3],[24,2,24,3],[37,2,37,3],[35,2,35,3],[33,2,33,3],[45,2,45,10],[27,2,27,3],[34,2,34,3],[42,2,42,3],[41,2,41,3],[43,2,43,3],[40,2,40,3],[31,2,31,3],[32,2,32,3],[39,2,39,3],[29,2,29,3],[30,2,30,3],[28,9,28,10],[29,9,29,10],[27,9,27,10],[38,2,38,3],[25,2,25,3],[26,2,26,3],[119,1,146,1],[87,2,88,2],[89,2,90,2],[91,2,92,2],[125,2,126,2],[105,2,106,2],[107,2,108,2],[137,2,138,2],[139,2,140,2],[141,2,142,2],[97,2,98,2],[111,2,112,2],[123,2,124,2],[109,2,110,2],[101,2,102,2],[115,2,116,2],[83,1,100,1],[101,1,118,1],[57,1,82,1],[75,2,76,2],[36,2,36,3],[28,2,28,3],[145,10,146,10],[99,2,100,2],[93,2,94,2],[81,2,82,2],[81,10,82,10],[87,10,88,10],[119,10,120,10],[91,10,92,10],[133,2,134,2],[135,2,136,2],[119,2,120,2],[135,10,136,10],[137,10,138,10],[93,10,94,10],[125,10,126,10],[127,10,128,10],[129,10,130,10],[143,2,144,2],[145,2,146,2],[95,10,96,10],[113,2,114,2],[101,10,102,10],[143,10,144,10],[103,10,104,10],[83,2,84,2],[57,2,58,2],[95,2,96,2],[85,2,86,2],[77,2,78,2],[77,10,78,10],[79,10,80,10],[63,10,64,10],[65,10,66,10],[71,10,72,10],[73,10,74,10],[89,10,90,10],[75,10,76,10],[73,2,74,2],[71,2,72,2],[79,2,80,2],[69,2,70,2],[55,10,56,10],[139,10,140,10],[129,2,130,2],[131,2,132,2],[113,10,114,10],[115,10,116,10],[117,10,118,10],[131,10,132,10],[103,2,104,2],[117,2,118,2],[127,2,128,2],[133,10,134,10],[123,10,124,10],[121,10,122,10],[61,10,62,10],[55,2,56,2],[59,2,60,2],[67,9,67,10],[68,9,68,10],[99,10,100,10],[105,10,106,10],[107,10,108,10],[63,2,64,2],[61,2,62,2],[26,9,26,10],[18,9,18,10],[19,9,19,10],[141,10,142,10],[109,10,110,10],[111,10,112,10],[121,2,122,2],[14,9,14,10],[97,10,98,10],[47,2,48,2],[49,2,50,2],[51,2,52,2],[83,10,84,10],[69,10,70,10],[85,10,86,10],[59,10,60,10],[49,10,50,10],[51,10,52,10],[53,10,54,10],[57,10,58,10],[47,10,48,10],[65,2,66,2],[21,2,21,3],[53,2,54,2]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Simulation Parameters",null,null,null,null,null,null,null,null,"Shadow","Default"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,"FLTP","FLTV",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(N3,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMDEBUG","v":58},null,"Current Date:",null,null,null,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A4/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A4/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J4),TRUE,ISBLANK(J4)), M4, J4)","v":"2020-03-01"},{"$f":"MAX(MIN(TODAY(),DATE(SP_CurrentYear,12,31)),DATE(SP_CurrentYear,1,1))","v":"2020-03-01"},{"$f":"IF($I4, IF(ISERROR(DATEVALUE(TEXT(SP_CurrentDate,\"mm/dd/yyyy\"))),200,IF(SP_CurrentDate<DATE(YEAR(TODAY()),MONTH(TODAY()),1),101,0)),0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMMACRO+VMDEBUG","v":60},null,"Current Date:",null,null,null,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A5/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A5/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},{"$f":"SP_CurrentDate","v":"2020-03-01"},null,null,null,{"$f":"IF($I5, IF(ISERROR(DATEVALUE(TEXT(SP_CurrentDate,\"mm/dd/yyyy\"))),200,IF(SP_CurrentDate<DATE(YEAR(TODAY()),MONTH(TODAY()),1),101,0)),0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Current Date Prorate:",null,null,null,null,null,null,{"$f":"YEARFRAC(SP_CurrentDate, DATE(YEAR(SP_CurrentDate)+1,1,1))","v":0.83333333333333337},null,null,null,null,{"$f":"IFERROR(VLOOKUP(N6,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Current Year:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J7),TRUE,ISBLANK(J7)), M7, J7)","v":2020},{"$f":"YEAR(TODAY())","v":2020},null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Stop Year:",null,null,null,null,null,null,{"$f":"IFERROR(MAX(IF(INDEX(SC_ShowRetireatee,1),YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)+1,SP_CurrentYear+1), IF(INDEX(SC_ShowRetireatee,2),YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)+1),SP_CurrentYear+1),SP_CurrentYear+1)","v":2021}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMDEBUG","v":58},null,"Retirement Date:",null,null,null,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A9/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A9/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J9),TRUE,ISBLANK(J9)), M9, J9)","v":"2021-01-01"},{"$f":"DATE(SC_YearStop,1,1)","v":"2021-01-01"},{"$f":"IF($I9,IF(ISERROR(DATEVALUE(TEXT($L9,\"mm/dd/yyyy\"))),200,IF($L9>DATE(SC_YearStop,1,1),200,0)),0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMMACRO+VMDEBUG","v":60},null,"Retirement Date:",null,null,null,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A10/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A10/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},{"$f":"SP_TargetRD","v":"2021-01-01"},null,null,null,{"$f":"IF($I10,IF(ISERROR(DATEVALUE(TEXT(SP_TargetRD,\"mm/dd/yyyy\"))),200,IF(SP_TargetRD>DATE(SC_YearStop,1,1),200,0)),0)","v":0},{"$f":"IFERROR(VLOOKUP(N10,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Default Wage Inflation:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J11),TRUE,ISBLANK(J11)), M11, J11)","v":3.7499999999999999E-2},3.7499999999999999E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L11)),$L11<-1,$L11>1),201,0),203)","v":0},""]
[62,null,"Default Consumer Price Inflation:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J12),TRUE,ISBLANK(J12)), M12, J12)","v":3.2500000000000001E-2},3.2500000000000001E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L12)),$L12<-1,$L12>1),201,0),203)","v":0},""]
[62,null,"Default Annual Return on Stocks:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J13),TRUE,ISBLANK(J13)), M13, J13)","v":7.0000000000000007E-2},7.0000000000000007E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L13)),$L13<-1,$L13>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N13,IV_CodeTable,2,FALSE),\"\")","v":""}]
[62,null,"Default Bond Yield:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J14),TRUE,ISBLANK(J14)), M14, J14)","v":0.05},0.05,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L14)),$L14<0,$L14>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N14,IV_CodeTable,2,FALSE),\"\")","v":""}]
[62,null,"Investment Strategy:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J15),TRUE,ISBLANK(J15)), M15, J15)","v":"Target Date Fund"},"Target Date Fund"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[62,null,"Detailed Household Profile",null,null,null,null,null,null,null,null,"Shadow","Default",null,""]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[62,null,"Marital Status:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J19),TRUE,ISBLANK(J19)), $M19, J19)","v":"Single"},"Single",null,""]
[62,null,"Filing Status:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J20),TRUE,ISBLANK(J20)), $M20, J20)","v":"Single"},"Single",null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},null,"Initials (Yourself):",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J21),TRUE,ISBLANK(J21)), \"\", J21)","v":""},null,null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},null,"Initials (Spouse):",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J22),TRUE,ISBLANK(J22)), \"\", J22)","v":""},null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Core (Non-Retirement) Account Balance:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J23),TRUE,ISBLANK(J23)),M23,J23)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L23)),$L23<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Cost Basis:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J24),TRUE,ISBLANK(J24)),M24,J24)","v":0},{"$f":"IF(ISNUMBER(SP_CoreBalance),SP_CoreBalance,0)","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L24)),$L24<0),202,0),203)","v":0},""]
[{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},null,"Other Appreciating Assets:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J25),TRUE,ISBLANK(J25)),M25,J25)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L25)),$L25<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Additional Retirement Income:",null,null,null,null,null,null,null,"/year",0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L26)),$L26<0),202,0),203)","v":0},""]
[62,null,"State, Local, and Foreign Income Taxes:",null,null,null,null,null,null,null,null,"None","None",{"$f":"IF($L27=\"None\",111,0)","v":111},"No parameter provided"]
[{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},"Annuity","Payment Terms:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J28),TRUE,ISBLANK(J28)), M28, J28)","v":"Life"},"Life"]
[46,null,"Payment Rate:",null,null,null,null,null,null,null,null,"Fixed","Fixed"]
[46,null,"Inflation Adjusted:",null,null,null,null,null,null,null,null,false,false]
[46,null,"Participation Rate:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J31),TRUE,ISBLANK(J31)), M31, J31)","v":1},{"$f":"IF(SP_AnnyRate=\"Indexed\",0.75,1)","v":1},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L31)),$L31<=0,$L31>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N31,IV_CodeTable,2,FALSE),\"\")","v":""}]
[46,null,"Rate Ceiling:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J32),TRUE,ISBLANK(J32)), M32, J32)","v":1},{"$f":"IF(SP_AnnyRate=\"Indexed\",0.07,1)","v":1},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L32)),$L32<=0,$L32>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N32,IV_CodeTable,2,FALSE),\"\")","v":""}]
[46,null,"Rate Floor:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J33),TRUE,ISBLANK(J33)), M33, J33)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L33)),$L33<=-1,$L33>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N33,IV_CodeTable,2,FALSE),\"\")","v":""}]
[46,null,"Spread Fee:",null,null,null,null,null,null,null,"/year",{"$f":"IF(IF(COLUMN()=COLUMN(J34),TRUE,ISBLANK(J34)), M34, J34)","v":1.4999999999999999E-2},{"$f":"IF(SP_AnnyRate=\"Variable\",0.02,0.015)","v":1.4999999999999999E-2},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L34)),$L34<0,$L34>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N34,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(INDEX(SC_ShowRetireatee,2),VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":40},null,"Survivor Benefit:",null,null,null,null,null,null,null,null,false,{"$f":"AND(INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2))","v":false}]
[46,null,"Guaranteed Term:",null,null,null,null,null,null,null,"years",10,{"$f":"IF(SP_AnnyTerms=\"Life\",10,20)","v":10},{"$f":"IF(AND($L$28=\"Period Certain\",$L36=0),205,0)","v":0},""]
[62,null,"After-Tax Contribution:",null,null,null,null,null,null,null,"/year",0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L37)),$L37<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N37,IV_CodeTable,2,FALSE),\"\")","v":""}]
[62,null,"Balance:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J38),TRUE,ISBLANK(J38)), M38, J38)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L38)),$L38<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N38,IV_CodeTable,2,FALSE),\"\")","v":""}]
[62,null,"Cost Basis:",null,null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J39),TRUE,ISBLANK(J39)), M39, J39)","v":0},{"$f":"$L$38","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L39)),$L39<0),202,0),203)","v":0},""]
[62,null,"Nominal Rate of Return:",null,null,null,null,null,null,{"$f":"IFERROR(SUM(SC_ZA_AnnyROR*SC_ZA_AnnyWeight)/SUM(SC_ZA_AnnyWeight),0)","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Payment Prorate:",null,null,null,null,null,null,{"$f":"YEARFRAC(DATE(YEAR(SP_TargetRD),MONTH(SP_TargetRD)+IF(DAY(SP_TargetRD)=1, 0, 1),1),DATE(YEAR(SP_TargetRD)+1,1,1))","v":1}]
[62,null,"Debt Limit:",null,null,null,null,null,null,null,null,10000,10000,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L42)),$L42<=0),202,0),203)","v":0},""]
[62,null,"Current Debt:",null,null,null,null,null,null,null,null,0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L43)),$L43<0,$L43>$L42),202,0),203)","v":0},""]
[62,null,"Interest Rate:",null,null,null,null,null,null,null,null,0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($L44)),$L44<0,$L44>1),201,0),203)","v":0},""]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[62,null,"Detailed Individual Profile(s)",null,null,null,null,null,null,null,null,"Shadow","Default",null,""]
[62,null,null,"RI","RN","TN","RO","FLTP","FLTV",null,null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Show:",{"$f":"INDEX(SP_Initials,E48)","v":""},{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$E48)","v":0},{"$f":"MOD($E48,2)-($E48-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A48/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A48/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},{"$f":"INDEX(SP_Initials,$E48)<>\"\"","v":false},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,{"$f":"INDEX(SP_Initials,E49)","v":""},{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":2},0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A49/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"INDEX(SP_Initials,$E49)<>\"\"","v":false},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,$E50), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},null,"Birth Date:",{"$f":"INDEX(SP_Initials,E50)","v":""},1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A50/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J50),TRUE,ISBLANK(J50)), \"\", J50)","v":""},null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A51/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J51),TRUE,ISBLANK(J51)), \"\", J51)","v":""},null,null,""]
[56,null,"Start Work Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A52/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J52),TRUE,ISBLANK(J52)), M52, J52)","v":18},18,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A53/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,18,18,null,""]
[56,null,"Life Expectancy:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A54/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,92,92,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A55/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,92,92,null,""]
[56,null,"Dependents:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A56/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I56, IF(OR(NOT(ISNUMBER($L56)),$L56<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A57/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I57, IF(OR(NOT(ISNUMBER($L57)),$L57<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E58)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},"Employer-Sponsored Retirement Plans","Current Employer Income:",{"$f":"INDEX(SP_Initials,E58)","v":""},{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A58/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeEmployer,$E58),HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeEmployer,$E58)),COLUMN(INDEX(IV_IncomeEmployer,$E58)),,,\"Income\"),INDEX(IV_IncomeEmployer,$E58)))","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(N58,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E59)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,{"$f":"INDEX(SP_Initials,E59)","v":""},2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A59/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeEmployer,$E59),HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeEmployer,$E59)),COLUMN(INDEX(IV_IncomeEmployer,$E59)),,,\"Income\"),INDEX(IV_IncomeEmployer,$E59)))","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E60)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,E60)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E60)","v":0},{"$f":"MOD($E60,2)-($E60-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A60/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"+ Wage Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(J60),TRUE,ISBLANK(J60)), M60, J60)","v":0},0,{"$f":"IFERROR(IF($I60, IF(OR(NOT(ISNUMBER($L60)),$L60<-1,$L60>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N60,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,null,{"$f":"INDEX(SP_Initials,E61)","v":""},2,{"$f":"INDEX(SC_TaxIndex,$E61)","v":0},{"$f":"MOD($E61,2)-($E61-1)","v":-1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A61/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J61),TRUE,ISBLANK(J61)), M61, J61)","v":0},0,{"$f":"IFERROR(IF($I61, IF(OR(NOT(ISNUMBER($L61)),$L61<-1,$L61>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N61,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E62)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Defined Benefit (DB) Pension Start Work Date:",{"$f":"INDEX(SP_Initials,E62)","v":""},1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A62/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J62),TRUE,ISBLANK(J62)), \"\", J62)","v":""},null,{"$f":"IF($I62, IF($L62=\"\",0,IF(ISERROR(DATEVALUE(TEXT($L62,\"mm/dd/yyyy\"))),200,0)), 0)","v":0},""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A63/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J63),TRUE,ISBLANK(J63)), \"\", J63)","v":""},null,{"$f":"IF($I63, IF($L63=\"\",0,IF(ISERROR(DATEVALUE(TEXT($L63,\"mm/dd/yyyy\"))),200,0)), 0)","v":0},""]
[40,null,"DB Pension Final Average Earnings (FAE) Years Used:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A64/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"years",{"$f":"IF(IF(COLUMN()=COLUMN(J64),TRUE,ISBLANK(J64)), M64, J64)","v":0},0,{"$f":"IFERROR(IF($I64, IF(OR(NOT(ISNUMBER($L64)),$L64<0),202,0),0),203)","v":0},""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A65/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I65, IF(OR(NOT(ISNUMBER($L65)),$L65<0),202,0),0),203)","v":0},""]
[40,null,"DB Pension Benefit Percentage:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A66/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of FAE",0,0,{"$f":"IFERROR(IF($I66, IF(OR(NOT(ISNUMBER($L66)),$L66<0,$L66>1),201,0), 0),203)","v":0},""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A67/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I67, IF(OR(NOT(ISNUMBER($L67)),$L67<0,$L67>1),201,0), 0),203)","v":0},""]
[40,null,"DB Pension Payout Option:",{"$f":"INDEX(SP_Initials,E68)","v":""},1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A68/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J68),TRUE,ISBLANK(J68)), M68, J68)","v":"Annuity"},"Annuity"]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A69/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,"Annuity","Annuity"]
[56,null,"Before-Tax Contribution (401(k)/403(b)):","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A70/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($I70, IF(OR(NOT(ISNUMBER($L70)),$L70<0,$L70>1),201,0), 0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A71/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I71, IF(OR(NOT(ISNUMBER($L71)),$L71<0,$L71>1),201,0), 0),203)","v":0},""]
[56,null,"Before-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A72/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I72, IF(OR(NOT(ISNUMBER($L72)),$L72<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A73/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I73, IF(OR(NOT(ISNUMBER($L73)),$L73<0),202,0),0),203)","v":0},""]
[56,null,"Company Match:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A74/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($I74, IF(OR(NOT(ISNUMBER($L74)),$L74<0,$L74>1),201,0), 0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A75/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I75, IF(OR(NOT(ISNUMBER($L75)),$L75<0,$L75>1),201,0), 0),203)","v":0},""]
[56,null,"After-Tax Contribution (Roth 401(k)/403(b)):","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A76/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($I76, IF(OR(NOT(ISNUMBER($L76)),$L76<0,$L76>1),201,0), 0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A77/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I77, IF(OR(NOT(ISNUMBER($L77)),$L77<0,$L77>1),201,0), 0),203)","v":0},""]
[56,null,"After-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A78/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I78, IF(OR(NOT(ISNUMBER($L78)),$L78<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A79/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E80)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"After-Tax Cost Basis:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A80/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N78=0,$J78,0)","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E81)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A81/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N79=0,$J79,0)","v":0},0,""]
[{"$f":"PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E82)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Qualified Distribution Age:","",1,{"$f":"INDEX(SC_TaxIndex,$E82)","v":0},{"$f":"MOD($E82,2)-($E82-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A82/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A82/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},null,null,0,{"$f":"IF($L50=\"\",0,IF(SP_TargetRD < DATE(YEAR($L50)+55,MONTH($L50),DAY($L50)), 59.5, 55))","v":0},0,""]
[{"$f":"PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$E83)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A83/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($L51=\"\",0,IF(SP_TargetRD < DATE(YEAR($L51)+55,MONTH($L51),DAY($L51)), 59.5, 55))","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E84)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},"Self-Employment Retirement Plans","Current Self-Employment Income:",{"$f":"INDEX(SP_Initials,E84)","v":""},{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A84/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeSE,$E84), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeSE,$E84)),COLUMN(INDEX(IV_IncomeSE,$E84)),,,\"Income\"),INDEX(IV_IncomeSE,$E84)))","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(N84,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E85)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,{"$f":"INDEX(SP_Initials,E85)","v":""},2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A85/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeSE,$E85), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeSE,$E85)),COLUMN(INDEX(IV_IncomeSE,$E85)),,,\"Income\"),INDEX(IV_IncomeSE,$E85)))","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E86)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,E86)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E86)","v":0},{"$f":"MOD($E86,2)-($E86-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A86/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"+ Wage Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(J86),TRUE,ISBLANK(J86)), M86, J86)","v":0},0,{"$f":"IFERROR(IF($I86, IF(OR(NOT(ISNUMBER($L86)),$L86<-1,$L86>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N86,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,null,{"$f":"INDEX(SP_Initials,E87)","v":""},2,{"$f":"INDEX(SC_TaxIndex,$E87)","v":0},{"$f":"MOD($E87,2)-($E87-1)","v":-1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A87/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I87, IF(OR(NOT(ISNUMBER($L87)),$L87<-1,$L87>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N87,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,"Before-Tax Contribution (SEP/SIMPLE/Solo 401(k)):",{"$f":"INDEX(SP_Initials,E88)","v":""},1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A88/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($I88, IF(OR(NOT(ISNUMBER($L88)),$L88<0,$L88>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N88,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A89/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I89, IF(OR(NOT(ISNUMBER($L89)),$L89<0,$L89>1),201,0), 0),203)","v":0},""]
[56,null,"Before-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A90/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I90, IF(OR(NOT(ISNUMBER($L90)),$L90<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A91/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I91, IF(OR(NOT(ISNUMBER($L91)),$L91<0),202,0),0),203)","v":0},""]
[56,null,"Company Match:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A92/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($I92, IF(OR(NOT(ISNUMBER($L92)),$L92<0,$L92>1),201,0), 0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A93/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I93, IF(OR(NOT(ISNUMBER($L93)),$L93<0,$L93>1),201,0), 0),203)","v":0},""]
[56,null,"After-Tax Contribution (Roth Solo 401(k)):","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A94/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($I94, IF(OR(NOT(ISNUMBER($L94)),$L94<0,$L94>1),201,0), 0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A95/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I95, IF(OR(NOT(ISNUMBER($L95)),$L95<0,$L95>1),201,0), 0),203)","v":0},""]
[56,null,"After-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A96/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I96, IF(OR(NOT(ISNUMBER($L96)),$L96<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A97/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E98)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"After-Tax Cost Basis:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A98/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N96=0,$J96,0)","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E99)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A99/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N97=0,$J97,0)","v":0},0,""]
[{"$f":"PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E100)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Qualified Distribution Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A100/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($L50=\"\",0,IF(SP_TargetRD < DATE(YEAR($L50)+55,MONTH($L50),DAY($L50)), 59.5, 55))","v":0},0,""]
[{"$f":"PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$E101)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A101/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($L51=\"\",0,IF(SP_TargetRD < DATE(YEAR($L51)+55,MONTH($L51),DAY($L51)), 59.5, 55))","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E102)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},"Individual Retirement Plans","Current Passive Income:",{"$f":"INDEX(SP_Initials,E102)","v":""},{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A102/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomePassive,$E102), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomePassive,$E102)),COLUMN(INDEX(IV_IncomePassive,$E102)),,,\"Income\"),INDEX(IV_IncomePassive,$E102)))","v":0},null,null,null,null,""]
[56,null,null,{"$f":"INDEX(SP_Initials,E103)","v":""},2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A103/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomePassive,$E103), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomePassive,$E103)),COLUMN(INDEX(IV_IncomePassive,$E103)),,,\"Income\"),INDEX(IV_IncomePassive,$E103)))","v":0},null,null,null,null,""]
[56,null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,E104)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E104)","v":0},{"$f":"MOD($E104,2)-($E104-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A104/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"+ Price Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(J104),TRUE,ISBLANK(J104)), M104, J104)","v":0},0,{"$f":"IFERROR(IF($I104, IF(OR(NOT(ISNUMBER($L104)),$L104<0,$L104>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N104,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,null,"",2,{"$f":"INDEX(SC_TaxIndex,$E105)","v":0},{"$f":"MOD($E105,2)-($E105-1)","v":-1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A105/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,{"$f":"IFERROR(IF($I105, IF(OR(NOT(ISNUMBER($L105)),$L105<0,$L105>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(N105,IV_CodeTable,2,FALSE),\"\")","v":""}]
[56,null,"Before-Tax Contribution (Traditional IRA):","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A106/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"/year",0,0,{"$f":"IFERROR(IF($I106, IF(OR(NOT(ISNUMBER($L106)),$L106<0),202,0),0),203)","v":0},""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A107/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Before-Tax Contribution (Spousal IRA):","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A108/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"/year",0,0,0,""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A109/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E110)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"Before-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A110/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A111/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[56,null,"After-Tax Contribution (Roth IRA):","",1,{"$f":"INDEX(SC_TaxIndex,$E112)","v":0},{"$f":"MOD($E112,2)-($E112-1)","v":1},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A112/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,"/year",0,0,0,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A113/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[56,null,"After-Tax Balance:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A114/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A114/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},null,null,0,0,0,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A115/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,0,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E116)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"After-Tax Cost Basis:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A116/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N114=0,$J114,0)","v":0},{"$f":"IFERROR(IF($I116, IF(OR(NOT(ISNUMBER($L116)),$L116<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E117)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A117/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,0,{"$f":"IF($N115=0,$J115,0)","v":0},{"$f":"IFERROR(IF($I117, IF(OR(NOT(ISNUMBER($L117)),$L117<0),202,0),0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E118)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Qualified Distribution Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A118/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,59.5,59.5,{"$f":"IFERROR(IF($I118, IF(OR(NOT(ISNUMBER($L118)),$L118<0),202,0),0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$E119)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A119/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,59.5,59.5,{"$f":"IFERROR(IF($I119, IF(OR(NOT(ISNUMBER($L119)),$L119<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$E120)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},"Social Security Retirement Insurance Benefits (RIB)","Primary Benefits Filing Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A120/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(J120),TRUE,ISBLANK(J120)), \"\", J120)","v":""},null,{"$f":"IFERROR(IF($I120, IF($L120=\"\",110,IF(OR(ISERROR(DATEVALUE(TEXT($J120,\"mm/dd/yyyy\"))),$J120<62,$J120>INDEX(SP_LifeExp,$E120)),210,0)), 0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$E121)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A121/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,"",null,{"$f":"IFERROR(IF($I121, IF($L121=\"\",110,IF(OR(ISERROR(DATEVALUE(TEXT($J121,\"mm/dd/yyyy\"))),$J121<62,$J121>INDEX(SP_LifeExp,$E121)),210,0)), 0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$E122),INDEX(SC_ShowRetireatee,$E122+$G122)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Auxiliary Benefits Filing Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A122/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,"",null,{"$f":"IFERROR(IF($I122, IF($L122=\"\",0,IF(OR(ISERROR(DATEVALUE(TEXT($J122,\"mm/dd/yyyy\"))),$L122<62,$L122>INDEX(SP_LifeExp,$E122)),210,IF(INDEX(SP_SSABFA,$E122+$G122)=\"\",0,211))), 0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$E123),INDEX(SC_ShowRetireatee,$E123+$G123)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,null,"",{"$f":"MOD(ROW()-ROW($E$48),2)+1","v":2},0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A123/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,null,null,"",null,{"$f":"IFERROR(IF($I123, IF($L123=\"\",0,IF(OR(ISERROR(DATEVALUE(TEXT($J123,\"mm/dd/yyyy\"))),$L123<62,$L123>INDEX(SP_LifeExp,$E123)),210,IF(INDEX(SP_SSABFA,$E123+$G123)=\"\",0,211))), 0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Base Year:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A124/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E124),YEAR($L50-1)+60,0)","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A125/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E125),YEAR($L51-1)+60,0)","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,"Filing Date Prorate:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A126/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E126),(13-(MONTH($L50)+IF(DAY($L50)=1, 0, 1)))/12,0)","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A127/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E127),(13-(MONTH($L51)+IF(DAY($L51)=1, 0, 1)))/12,0)","v":0},null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$E128)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,"Full Retirement Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A128/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E128),IF(YEAR($L50-1)<1937,65,IF(YEAR($L50-1)<1943,65+(YEAR($L50-1)-1937)/6,IF(YEAR($L50-1)<1954, 66, IF(YEAR($L50-1)<1960,66+(YEAR($L50-1)-1954)/6, 67)))),0)","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A129/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E129),IF(YEAR($L51-1)<1937,65,IF(YEAR($L51-1)<1943,65+(YEAR($L51-1)-1937)/6,IF(YEAR($L51-1)<1954, 66, IF(YEAR($L51-1)<1960,66+(YEAR($L51-1)-1954)/6, 67)))),0)","v":0},null,null,null,null,""]
[56,null,"Deemed Filing Age:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A130/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L120=\"\",IF($L122=\"\",0,IF($L122<$J128,$L122,0)),IF(ISBLANK($L122),$L120,IF($L122<$J128,MIN($L120,$L122),$L120)))","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A131/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L121=\"\",IF($L123=\"\",0,IF($L123<$J129,$L123,0)),IF(ISBLANK($L123),$L121,IF($L123<$J129,MIN($L121,$L123),$L121)))","v":0},null,null,null,null,""]
[56,null,"Credits Needed","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A132/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J130=0,0,40-MAX(1929-YEAR($L50),0))","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A133/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J131=0,0,40-MAX(1929-YEAR($L51),0))","v":0},null,null,null,null,""]
[56,null,"Delayed Credit Per Year:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A134/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E134),IF(YEAR($L50)<=1924, 0.03, 0.03+ MIN(ROUNDUP((YEAR($L50)-1924)/2,0),10)*0.005),0)","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A135/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$E135),IF(YEAR($L51)<=1924, 0.03, 0.03+ MIN(ROUNDUP((YEAR($L51)-1924)/2,0),10)*0.005),0)","v":0},null,null,null,null,""]
[56,null,"Primary Benefit:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A136/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J130<62,0,1-(MAX(MIN(36,($J128-$J130)*12),0)*5/900)-(MAX(($J128-$J130)*12-36,0)*5/1200)+(MAX(MIN($J130,70)-$J128,0)*$J134))","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A137/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J131<62,0,1-(MAX(MIN(36,($J129-$J131)*12),0)*5/900)-(MAX(($J129-$J131)*12-36,0)*5/1200)+(MAX(MIN($J131,70)-$J129,0)*$J135))","v":0},null,null,null,null,""]
[56,null,"Primary Benefit Months Withheld:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A138/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IFERROR(ROUND(SUMPRODUCT(SC_ZX_RET_PB_RCM,--(SC_ZX_RN=$E138)),0),0)","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A139/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IFERROR(ROUND(SUMPRODUCT(SC_ZX_RET_PB_RCM,--(SC_ZX_RN=$E139)),0),0)","v":0},null,null,null,null,""]
[56,null,"Recalculated Primary Benefit:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A140/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J130<62,0,1-(MAX(MIN(36, ($J128-$J130)*12-$J138),0)*5/900)-(MAX(($J128-$J130)*12-$J138-36,0)*5/1200)+(MAX(MIN($J130,70)-$J128,0)*$J134))","v":0},null,null,null,null,""]
[56,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A141/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($J131<62,0,1-(MAX(MIN(36, ($J129-$J131)*12-$J139),0)*5/900)-(MAX(($J129-$J131)*12-$J139-36,0)*5/1200)+(MAX(MIN($J131,70)-$J129,0)*$J135))","v":0},null,null,null,null,""]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,"Auxiliary Benefit:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A142/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L122=\"\",0,1-(MAX(MIN(36, ($J128-$L122)*12),0)*25/3600)-(MAX(($J128-$L122)*12-36,0)*5/1200))","v":0},null,null,null,null,""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A143/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L123=\"\",0,1-(MAX(MIN(36, ($J129-$L123)*12),0)*25/3600)-(MAX(($J129-$L123)*12-36,0)*5/1200))","v":0},null,null,null,null,""]
[40,null,"Auxiliary Benefit Months Withheld:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A144/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IFERROR(ROUND(SUMPRODUCT(SC_ZX_RET_AB_RCM,--(SC_ZX_RN=$E144)),0),0)","v":0},null,null,null,null,""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A145/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IFERROR(ROUND(SUMPRODUCT(SC_ZX_RET_AB_RCM,--(SC_ZX_RN=$E145)),0),0)","v":0},null,null,null,null,""]
[40,null,"Recalculated Auxiliary Benefit:","",1,0,1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A146/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L122=\"\",0,1-(MAX(MIN(36, ($J128-$L122)*12-J144),0)*25/3600)-(MAX(($J128-$L122)*12-J144-36,0)*5/1200))","v":0},null,null,null,null,""]
[40,null,null,"",2,0,-1,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A147/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,{"$f":"IF($L123=\"\",0,1-(MAX(MIN(36, ($J129-$L123)*12-J145),0)*25/3600)-(MAX(($J129-$L123)*12-J145-36,0)*5/1200))","v":0},null,null,null,null,""]

{"sheet":"Economy","index":2,"n_rows":147,"n_cols":25,"rows_kept":147,"cut":false,"hidden":true,"merged":[[1,17,1,22],[1,2,1,16]]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMADVANCED+VMDEBUG","v":40},40,40,40,40,40,40,40,{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},40,40,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,62,62,62,62]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"Time Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Security Indexing"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","Wage Inflation (AWI)","CP Inflation (CPI-W)","Annual Return Stocks","Bond Yield","Shadow","Shadow","Shadow","Shadow","Default","Default","Default","Default","Annual Return Bonds","Wage IDX","CP IDX","Social Security Wage Base","Bend Point 1","Bend Point 2","AET Lower","AET Upper","COLA"]
[null,{"$f":"SC_YearEpoch-1","v":1953}]
[null,{"$f":"B4+1","v":1954},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C5),TRUE,ISBLANK(C5)),K5,C5)","v":5.1999999999999998E-3},null,{"$f":"IF(IF(COLUMN()=COLUMN(E5),TRUE,ISBLANK(E5)),M5,E5)","v":0.52559999999999996},{"$f":"IF(IF(COLUMN()=COLUMN(F5),TRUE,ISBLANK(F5)),N5,F5)","v":2.4799999999999999E-2},5.1999999999999998E-3,null,0.52559999999999996,2.4799999999999999E-2,{"$f":"IF(ROW()<ROW(B5),-(1+PV($J6,10,$J5,1))+$J5,$J5)","v":2.4799999999999999E-2},{"$f":"IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,P6*($G5+1),1/(1/P3*($G3+1))))","v":17.230431738712284},{"$f":"IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,Q6*($H5+1),1/(1/Q3*($H3+1))))","v":6.8678001949479182},3600]
[null,1955,null,null,null,null,4.6199999999999998E-2,null,0.32600000000000001,2.6100000000000002E-2,4.6199999999999998E-2,null,0.32600000000000001,2.6100000000000002E-2,2.6100000000000002E-2,{"$f":"IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,P7*($G6+1),1/(1/P5*($G5+1))))","v":17.141296994341705},{"$f":"IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,Q7*($H6+1),1/(1/Q5*($H5+1))))","v":6.8678001949479182},4200,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(X6,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,1956,null,null,null,null,6.9900000000000004E-2,null,7.4399999999999994E-2,2.9000000000000001E-2,6.9900000000000004E-2,null,7.4399999999999994E-2,2.9000000000000001E-2,2.9000000000000001E-2,16.384340464864945,6.8678001949479182,4200,null,null,null,null,null,null,""]
[null,1957,null,null,null,null,3.1E-2,null,-0.1046,3.4599999999999999E-2,3.1E-2,null,-0.1046,3.4599999999999999E-2,3.4599999999999999E-2,15.31389892968029,6.8678001949479182,4200,null,null,null,null,null,null,""]
[null,1958,null,null,null,null,8.8000000000000005E-3,null,0.43719999999999998,3.09E-2,8.8000000000000005E-3,null,0.43719999999999998,3.09E-2,3.09E-2,14.853442220834424,6.8678001949479182,4200,null,null,null,null,null,null,""]
[null,1959,null,null,null,null,4.9500000000000002E-2,null,0.1206,4.02E-2,4.9500000000000002E-2,null,0.1206,4.02E-2,4.02E-2,14.723872145950065,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1960,null,null,null,null,3.9199999999999999E-2,null,3.3999999999999998E-3,4.7199999999999999E-2,3.9199999999999999E-2,null,3.3999999999999998E-3,4.7199999999999999E-2,4.7199999999999999E-2,14.029416051405491,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1961,null,null,null,null,1.9900000000000001E-2,null,0.26640000000000003,3.8399999999999997E-2,1.9900000000000001E-2,null,0.26640000000000003,3.8399999999999997E-2,3.8399999999999997E-2,13.500207901660405,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1962,null,null,null,null,5.0099999999999999E-2,null,-8.8099999999999998E-2,4.0800000000000003E-2,5.0099999999999999E-2,null,-8.8099999999999998E-2,4.0800000000000003E-2,4.0800000000000003E-2,13.236795667869796,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1963,null,null,null,null,2.4500000000000001E-2,null,0.2261,3.8300000000000001E-2,2.4500000000000001E-2,null,0.2261,3.8300000000000001E-2,3.8300000000000001E-2,12.605271562584321,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1964,null,null,null,null,4.0899999999999999E-2,null,0.16420000000000001,4.1700000000000001E-2,4.0899999999999999E-2,null,0.16420000000000001,4.1700000000000001E-2,4.1700000000000001E-2,12.303827781927106,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1965,null,null,null,null,1.7999999999999999E-2,null,0.124,4.19E-2,1.7999999999999999E-2,null,0.124,4.19E-2,4.19E-2,11.820374466257189,6.8678001949479182,4800,null,null,null,null,null,null,""]
[null,1966,null,null,null,null,0.06,null,-9.9699999999999997E-2,4.6100000000000002E-2,0.06,null,-9.9699999999999997E-2,4.6100000000000002E-2,4.6100000000000002E-2,11.611369809682897,6.8678001949479182,6600,null,null,null,null,null,null,""]
[null,1967,null,null,null,null,5.57E-2,null,0.23799999999999999,4.58E-2,5.57E-2,null,0.23799999999999999,4.58E-2,4.58E-2,10.954122461964996,6.8678001949479182,6600,null,null,null,null,null,null,""]
[null,1968,null,null,null,null,6.8699999999999997E-2,null,0.1081,5.5300000000000002E-2,6.8699999999999997E-2,null,0.1081,5.5300000000000002E-2,5.5300000000000002E-2,10.376169803888411,6.8678001949479182,7800,null,null,null,null,null,null,""]
[null,1969,null,null,null,null,5.7799999999999997E-2,null,-8.2400000000000001E-2,6.0400000000000002E-2,5.7799999999999997E-2,null,-8.2400000000000001E-2,6.0400000000000002E-2,6.0400000000000002E-2,9.7091511218194171,6.8678001949479182,7800,null,null,null,null,null,null,""]
[null,1970,null,null,null,null,4.9599999999999998E-2,{"$f":"IF(IF(COLUMN()=COLUMN(D21),TRUE,ISBLANK(D21)),L21,D21)","v":5.7000000000000002E-2},3.56E-2,7.7899999999999997E-2,4.9599999999999998E-2,5.7000000000000002E-2,3.56E-2,7.7899999999999997E-2,7.7899999999999997E-2,9.1786265095664739,6.8678001949479182,7800,null,null,null,null,null,null,""]
[null,1971,null,null,null,null,5.0200000000000002E-2,4.3999999999999997E-2,0.14219999999999999,6.2399999999999997E-2,5.0200000000000002E-2,4.3999999999999997E-2,0.14219999999999999,6.2399999999999997E-2,6.2399999999999997E-2,8.7448804397546436,6.4974457851919762,7800,null,null,null,null,null,null,""]
[null,1972,null,null,null,null,9.8000000000000004E-2,3.4000000000000002E-2,0.18759999999999999,5.9499999999999997E-2,9.8000000000000004E-2,3.4000000000000002E-2,0.18759999999999999,5.9499999999999997E-2,5.9499999999999997E-2,8.3268714909109161,6.2236070739386742,9000,null,null,null,null,null,null,""]
[null,1973,null,null,null,null,6.2600000000000003E-2,6.2E-2,-0.1431,6.4600000000000005E-2,6.2600000000000003E-2,6.2E-2,-0.1431,6.4600000000000005E-2,6.4600000000000005E-2,7.5836716674962803,6.0189623539058745,10800,null,null,null,null,null,null,""]
[null,1974,null,null,null,null,5.9400000000000001E-2,0.11,-0.25900000000000001,6.9900000000000004E-2,5.9400000000000001E-2,0.11,-0.25900000000000001,6.9900000000000004E-2,6.9900000000000004E-2,7.1369016257258426,5.6675728379528003,13200,null,null,null,null,null,null,""]
[null,1975,null,null,null,null,7.4700000000000003E-2,9.1600000000000001E-2,0.37,7.4999999999999997E-2,7.4700000000000003E-2,9.1600000000000001E-2,0.37,7.4999999999999997E-2,7.4999999999999997E-2,6.7367393106719309,5.1059214756331528,14100,null,null,2520,null,0.08,null,""]
[null,1976,null,null,null,null,6.9000000000000006E-2,5.7099999999999998E-2,0.23830000000000001,7.7399999999999997E-2,6.9000000000000006E-2,5.7099999999999998E-2,0.23830000000000001,7.7399999999999997E-2,7.7399999999999997E-2,6.2684835867422821,4.6774656244349151,15300,null,null,2760,null,6.4000000000000001E-2,null,""]
[null,1977,null,null,null,null,5.9900000000000002E-2,6.5000000000000002E-2,-6.9800000000000001E-2,7.2099999999999997E-2,5.9900000000000002E-2,6.5000000000000002E-2,-6.9800000000000001E-2,7.2099999999999997E-2,7.2099999999999997E-2,5.8638761335287954,4.4248090288855506,16500,null,null,3000,null,5.8999999999999997E-2,null,""]
[null,1978,null,null,null,null,7.9399999999999998E-2,7.5999999999999998E-2,6.5100000000000005E-2,7.9600000000000004E-2,7.9399999999999998E-2,7.5999999999999998E-2,6.5100000000000005E-2,7.9600000000000004E-2,7.9600000000000004E-2,5.5324805486638313,4.1547502618643666,17700,null,null,3240,null,6.5000000000000002E-2,null,""]
[null,1979,null,null,null,null,8.7499999999999994E-2,0.1143,0.1852,9.0999999999999998E-2,8.7499999999999994E-2,0.1143,0.1852,9.0999999999999998E-2,9.0999999999999998E-2,5.1255146828458695,3.8612920649297084,22900,180,1085,3480,null,9.9000000000000005E-2,null,""]
[null,1980,null,null,null,null,9.01E-2,0.13489999999999999,0.31740000000000002,0.108,9.01E-2,0.13489999999999999,0.31740000000000002,0.108,0.108,4.7131169497433287,3.4652176836845627,25900,194,1171,3720,null,0.14299999999999999,null,""]
[null,1981,null,null,null,null,0.1007,0.10249999999999999,-4.7E-2,0.12570000000000001,0.1007,0.10249999999999999,-4.7E-2,0.12570000000000001,0.12570000000000001,4.3235638471179971,3.0533242432677441,29700,211,1274,4080,null,0.112,null,""]
[null,1982,null,null,null,null,5.5100000000000003E-2,5.9900000000000002E-2,0.20419999999999999,0.1459,5.5100000000000003E-2,5.9900000000000002E-2,0.20419999999999999,0.1459,0.1459,3.9280129436885591,2.7694550959344615,32400,230,1388,4440,null,7.3999999999999996E-2,null,""]
[null,1983,null,null,null,null,4.87E-2,3.04E-2,0.22339999999999999,0.1046,4.87E-2,3.04E-2,0.22339999999999999,0.1046,0.1046,3.7228821378907777,2.612939990503313,35700,254,1528,4920,null,3.5000000000000003E-2,null,""]
[null,1984,null,null,null,null,5.8799999999999998E-2,3.4200000000000001E-2,6.1499999999999999E-2,0.1167,5.8799999999999998E-2,3.4200000000000001E-2,6.1499999999999999E-2,0.1167,0.1167,3.5499972708026868,2.5358501460629981,37800,267,1612,5160,null,3.5000000000000003E-2,null,""]
[null,1985,null,null,null,null,4.2599999999999999E-2,3.5400000000000001E-2,0.31240000000000001,0.1138,4.2599999999999999E-2,3.5400000000000001E-2,0.31240000000000001,0.1138,0.1138,3.3528497079738258,2.4519920190127618,39600,280,1691,5400,null,3.1E-2,null,""]
[null,1986,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C37),TRUE,ISBLANK(C37)),K37,C37)","v":2.9700000000000001E-2},1.55E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E37),TRUE,ISBLANK(E37)),M37,E37)","v":0.18490000000000001},{"$f":"IF(IF(COLUMN()=COLUMN(F37),TRUE,ISBLANK(F37)),N37,F37)","v":9.1899999999999996E-2},2.9700000000000001E-2,1.55E-2,0.18490000000000001,9.1899999999999996E-2,9.1899999999999996E-2,3.2158543141893592,2.368159183902609,42000,297,1790,5760,null,1.2999999999999999E-2,null,""]
[null,{"$f":"B37+1","v":1987},null,null,null,null,6.3799999999999996E-2,3.5999999999999997E-2,5.8099999999999999E-2,7.0800000000000002E-2,6.3799999999999996E-2,3.5999999999999997E-2,5.8099999999999999E-2,7.0800000000000002E-2,7.0800000000000002E-2,{"$f":"IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj,P39*($G38+1),1/(1/P37*($G37+1))))","v":3.1230982948328241},{"$f":"IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj,Q39*($H38+1),1/(1/Q37*($H37+1))))","v":2.332012982671205},43800,310,1866,6000,null,4.2000000000000003E-2,null,""]
[null,1988,null,null,null,null,4.9299999999999997E-2,3.9699999999999999E-2,0.16539999999999999,8.6699999999999999E-2,4.9299999999999997E-2,3.9699999999999999E-2,0.16539999999999999,8.6699999999999999E-2,8.6699999999999999E-2,2.9357945993916372,2.2509777825011632,45000,319,1922,6120,null,0.04,null,""]
[null,1989,null,null,null,null,3.9600000000000003E-2,4.82E-2,0.31480000000000002,9.0899999999999995E-2,3.9600000000000003E-2,4.82E-2,0.31480000000000002,9.0899999999999995E-2,9.0899999999999995E-2,2.797860096627883,2.1650262407436407,48000,339,2044,6480,null,4.7E-2,null,""]
[null,1990,null,null,null,null,4.6199999999999998E-2,5.2600000000000001E-2,-3.0599999999999999E-2,8.2100000000000006E-2,4.6199999999999998E-2,5.2600000000000001E-2,-3.0599999999999999E-2,8.2100000000000006E-2,8.2100000000000006E-2,2.6912852026047354,2.0654705597630612,51300,356,2145,6840,null,5.3999999999999999E-2,null,""]
[null,1991,null,null,null,null,3.73E-2,4.0500000000000001E-2,0.30230000000000001,8.09E-2,3.73E-2,4.0500000000000001E-2,0.30230000000000001,8.09E-2,8.09E-2,2.5724385419659104,1.9622558994518917,53400,370,2230,7080,null,3.6999999999999998E-2,null,""]
[null,1992,null,null,null,null,5.1499999999999997E-2,2.9100000000000001E-2,7.4899999999999994E-2,7.0300000000000001E-2,5.1499999999999997E-2,2.9100000000000001E-2,7.4899999999999994E-2,7.0300000000000001E-2,7.0300000000000001E-2,2.4799368957542756,1.8858778466620776,55500,387,2333,7440,null,0.03,null,""]
[null,1993,null,null,null,null,8.6E-3,2.8199999999999999E-2,9.9699999999999997E-2,6.6000000000000003E-2,8.6E-3,2.8199999999999999E-2,9.9699999999999997E-2,6.6000000000000003E-2,6.6000000000000003E-2,2.3584754120344988,1.8325506235177123,57600,401,2420,7680,null,2.5999999999999999E-2,null,""]
[null,1994,null,null,null,null,2.6800000000000001E-2,2.52E-2,1.3299999999999999E-2,5.7500000000000002E-2,2.6800000000000001E-2,2.52E-2,1.3299999999999999E-2,5.7500000000000002E-2,5.7500000000000002E-2,2.3383654690010895,1.7822900442693175,60600,422,2545,8040,null,2.8000000000000001E-2,null,""]
[null,1995,null,null,null,null,4.0099999999999997E-2,2.8299999999999999E-2,0.372,7.7799999999999994E-2,4.0099999999999997E-2,2.8299999999999999E-2,0.372,7.7799999999999994E-2,7.7799999999999994E-2,2.2773329460470295,1.7384803397086595,61200,426,2567,8160,null,2.5999999999999999E-2,null,""]
[null,1996,null,null,null,null,4.8899999999999999E-2,2.93E-2,0.2268,5.6500000000000002E-2,4.8899999999999999E-2,2.93E-2,0.2268,5.6500000000000002E-2,5.6500000000000002E-2,2.1895326853639356,1.690635359047612,62700,437,2635,8280,null,2.9000000000000001E-2,null,""]
[null,1997,null,null,null,null,5.8400000000000001E-2,2.2200000000000001E-2,0.33100000000000002,6.5799999999999997E-2,5.8400000000000001E-2,2.2200000000000001E-2,0.33100000000000002,6.5799999999999997E-2,6.5799999999999997E-2,2.0874560829096538,1.6425098212839908,65400,455,2741,8640,null,2.1000000000000001E-2,null,""]
[null,1998,null,null,null,null,5.2299999999999999E-2,1.3299999999999999E-2,0.28339999999999999,5.5399999999999998E-2,5.2299999999999999E-2,1.3299999999999999E-2,0.28339999999999999,5.5399999999999998E-2,5.5399999999999998E-2,1.9722752106100281,1.6068380172999324,68400,477,2875,9120,null,1.2999999999999999E-2,null,""]
[null,1999,null,null,null,null,5.57E-2,2.24E-2,0.2089,4.7199999999999999E-2,5.57E-2,2.24E-2,0.2089,4.7199999999999999E-2,4.7199999999999999E-2,1.8742518394089405,1.5857475745583067,72600,505,3043,9600,null,2.5000000000000001E-2,null,""]
[null,2000,null,null,null,null,5.5300000000000002E-2,3.4700000000000002E-2,-9.0300000000000005E-2,6.6600000000000006E-2,5.5300000000000002E-2,3.4700000000000002E-2,-9.0300000000000005E-2,6.6600000000000006E-2,6.6600000000000006E-2,1.7753640612000949,1.5510050611877022,76200,531,3202,10080,17000,3.5000000000000003E-2,null,""]
[null,2001,null,null,null,null,2.3900000000000001E-2,2.7400000000000001E-2,-0.11849999999999999,5.16E-2,2.3900000000000001E-2,2.7400000000000001E-2,-0.11849999999999999,5.16E-2,5.16E-2,1.6823311486781911,1.498990104559488,80400,561,3381,10680,25000,2.5999999999999999E-2,null,""]
[null,2002,null,null,null,null,0.01,{"$f":"IF(IF(COLUMN()=COLUMN(D53),TRUE,ISBLANK(D53)),L53,D53)","v":1.3599999999999999E-2},-0.21970000000000001,5.04E-2,0.01,1.3599999999999999E-2,-0.21970000000000001,5.04E-2,5.04E-2,1.6430619676513245,1.4590131444028498,84900,592,3567,11280,30000,1.4E-2,null,""]
[null,2003,null,null,null,null,2.4400000000000002E-2,2.24E-2,0.28360000000000002,4.0500000000000001E-2,2.4400000000000002E-2,2.24E-2,0.28360000000000002,4.0500000000000001E-2,4.0500000000000001E-2,1.626794027377549,1.4394368038702148,87000,606,3653,11520,30720,2.1000000000000001E-2,null,""]
[null,2004,null,null,null,null,4.65E-2,2.5999999999999999E-2,0.1074,4.1500000000000002E-2,4.65E-2,2.5999999999999999E-2,0.1074,4.1500000000000002E-2,4.1500000000000002E-2,1.5880457120046358,1.4078998472908988,87900,612,3689,11640,31080,2.7E-2,null,""]
[null,2005,null,null,null,null,3.6600000000000001E-2,3.5200000000000002E-2,4.8300000000000003E-2,4.2200000000000001E-2,3.6600000000000001E-2,3.5200000000000002E-2,4.8300000000000003E-2,4.2200000000000001E-2,4.2200000000000001E-2,1.517482763501802,1.3722220733829422,90000,627,3779,12000,31800,4.1000000000000002E-2,null,""]
[null,2006,null,null,null,null,4.5999999999999999E-2,3.2300000000000002E-2,0.15609999999999999,4.4200000000000003E-2,4.5999999999999999E-2,3.2300000000000002E-2,0.15609999999999999,4.4200000000000003E-2,4.4200000000000003E-2,1.4639038814410592,1.3255622810886227,94200,656,3955,12480,33240,3.3000000000000002E-2,null,""]
[null,2007,null,null,null,null,4.5400000000000003E-2,2.8500000000000001E-2,5.4800000000000001E-2,4.7600000000000003E-2,4.5400000000000003E-2,2.8500000000000001E-2,5.4800000000000001E-2,4.7600000000000003E-2,4.7600000000000003E-2,1.3995256992744352,1.2840862937989177,97500,680,4100,12960,34440,2.3E-2,null,""]
[null,2008,null,null,null,null,2.3E-2,4.0899999999999999E-2,-0.36549999999999999,3.7400000000000003E-2,2.3E-2,4.0899999999999999E-2,-0.36549999999999999,3.7400000000000003E-2,3.7400000000000003E-2,1.3387466034765976,1.2485039317442077,102000,711,4288,13560,36120,5.8000000000000003E-2,null,""]
[null,2009,null,null,null,null,-1.5100000000000001E-2,-6.7000000000000002E-3,0.25940000000000002,2.52E-2,-1.5100000000000001E-2,-6.7000000000000002E-3,0.25940000000000002,2.52E-2,2.52E-2,1.3086477062332333,1.1994465671478602,106800,744,4483,14160,37680,0,null,""]
[null,2010,null,null,null,null,2.3599999999999999E-2,2.07E-2,0.1482,3.73E-2,2.3599999999999999E-2,2.07E-2,0.1482,3.73E-2,3.73E-2,1.3287112460485666,1.2075370654866207,106800,761,4586,14160,37680,0,null,""]
[null,2011,null,null,null,null,3.1300000000000001E-2,3.56E-2,2.1000000000000001E-2,3.39E-2,3.1300000000000001E-2,3.56E-2,2.1000000000000001E-2,3.39E-2,3.39E-2,1.2980766374057899,1.1830479724567657,106800,749,4517,14160,37680,3.5999999999999997E-2,null,""]
[null,2012,null,null,null,null,3.1199999999999999E-2,2.1000000000000001E-2,0.15890000000000001,1.9699999999999999E-2,3.1199999999999999E-2,2.1000000000000001E-2,0.15890000000000001,1.9699999999999999E-2,1.9699999999999999E-2,1.2586799548199261,1.1423792704294764,110100,767,4624,14640,38880,1.7000000000000001E-2]
[null,2013,null,null,null,null,1.2800000000000001E-2,1.37E-2,0.32150000000000001,1.9099999999999999E-2,1.2800000000000001E-2,1.37E-2,0.32150000000000001,1.9099999999999999E-2,1.9099999999999999E-2,1.2205973184832488,1.1188827330357263,113700,791,4768,15120,40080,1.4999999999999999E-2]
[null,2014,null,null,null,null,3.5499999999999997E-2,1.4999999999999999E-2,0.13519999999999999,2.86E-2,3.5499999999999997E-2,1.4999999999999999E-2,0.13519999999999999,2.86E-2,2.86E-2,1.2051711280442821,1.1037612045336156,117000,816,4917,15480,41400,1.7000000000000001E-2]
[null,2015,null,null,null,null,3.4799999999999998E-2,-4.1000000000000003E-3,1.38E-2,1.8800000000000001E-2,3.4799999999999998E-2,-4.1000000000000003E-3,1.38E-2,1.8800000000000001E-2,1.8800000000000001E-2,1.1638543003807649,1.0874494625946953,118500,826,4980,15720,41880,0,{"$f":"IF(OR(NOT(ISNUMBER($G66)),$G66<-1,$G66>1,NOT(ISNUMBER($H66)),$H66<-1,$H66>1,NOT(ISNUMBER($I66)),$I66<-1,$I66>1),201,IF(OR(NOT(ISNUMBER($J66)),$J66<0,$J66>1),201,0))","v":0},""]
[null,2016,null,null,null,null,1.1299999999999999E-2,9.7999999999999997E-3,0.1177,2.0899999999999998E-2,1.1299999999999999E-2,9.7999999999999997E-3,0.1177,2.0899999999999998E-2,2.0899999999999998E-2,1.1247142446663752,1.0919263606734564,118500,856,5157,15720,41880,3.0000000000000001E-3,0,""]
[null,2017,null,null,null,null,3.4500000000000003E-2,2.1253780823322316E-2,0.21609999999999999,2.4299999999999999E-2,3.4500000000000003E-2,2.1253780823322316E-2,0.21609999999999999,2.4299999999999999E-2,2.4299999999999999E-2,1.11214698375,1.0813293332080178,127200,885,5336,16920,44880,0.02,0,""]
[null,2018,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C69),TRUE,ISBLANK(C69)),K69,C69)","v":3.6200000000000003E-2},2.5496651342182208E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E69),TRUE,ISBLANK(E69)),M69,E69)","v":-4.2299999999999997E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F69),TRUE,ISBLANK(F69)),N69,F69)","v":2.58E-2},3.6200000000000003E-2,2.5496651342182208E-2,-4.2299999999999997E-2,2.58E-2,{"$f":"IF(ROW()<ROW(B69),-(1+PV($J70,10,$J69,1))+$J69,$J69)","v":2.58E-2},1.0750575,1.058825292510803,127200,895,5397,17040,45360,2.8000000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(X69,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B69+1","v":2019},null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,0.31219999999999998,2.7099999999999999E-2,{"$f":"SP_AWI","v":3.7499999999999999E-2},{"$f":"SP_CPI","v":3.2500000000000001E-2},0.31219999999999998,2.7099999999999999E-2,2.7099999999999999E-2,{"$f":"IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,P71*($G70+1),1/(1/P69*($G69+1))))","v":1.0375000000000001},{"$f":"IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,Q71*($H70+1),1/(1/Q69*($H69+1))))","v":1.0325},132900,926,5583,17640,46920,1.6E-2,0,""]
[null,2020,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,1.7999999999999999E-2,3.7499999999999999E-2,3.2500000000000001E-2,{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},1.7999999999999999E-2,1.7999999999999999E-2,1,1,137700,960,5785,18240,48600,{"$f":"MAX(H71,0)","v":3.2500000000000001E-2},0,""]
[null,2021,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,{"$f":"SP_BondYieldDef","v":0.05},0.05,0.96385542168674687,0.96852300242130751,{"$f":"CEILING($R$45*$P$43/P70, 300)","v":144900},{"$f":"CEILING($S$45*$P$43/P70,1)","v":1009},{"$f":"CEILING(T$45*$P$43/$P70,1)","v":6084},{"$f":"CEILING(U$45*$P$43/$P70, 120)","v":19320},{"$f":"CEILING(V$53*$P$51/$P70, 120)","v":51360},3.2500000000000001E-2,0,""]
[null,2022,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.9290172739149366,0.93803680621918406,150300,1047,6312,20040,53280,3.2500000000000001E-2,0,""]
[null,2023,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.89543833630355341,0.90851022394109848,156000,1086,6549,20760,55320,3.2500000000000001E-2,0,""]
[null,2024,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.86307309523234055,0.87991304982188723,162000,1127,6794,21480,57360,3.2500000000000001E-2,0,""]
[null,2025,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.83187768215165347,0.85221602888318382,168000,1169,7049,22320,59520,3.2500000000000001E-2,0,""]
[null,2026,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.80180981412207553,0.82539082700550503,174300,1213,7313,23160,61800,3.2500000000000001E-2,0,""]
[null,2027,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.77282873650320538,0.79941000194237766,180900,1259,7587,24000,64080,3.2500000000000001E-2,0,""]
[null,2028,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.74489516771393283,0.77424697524685493,187500,1306,7872,24960,66480,3.2500000000000001E-2,0,""]
[null,2029,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.71797124598933271,0.74987600508169971,194700,1355,8167,25800,69000,3.2500000000000001E-2,0,""]
[null,2030,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.69202047806200739,0.72627215988542349,201900,1405,8473,26880,71520,3.2500000000000001E-2,0,""]
[null,2031,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.66700768969832036,0.70341129286723825,209400,1458,8791,27840,74280,3.2500000000000001E-2,{"$f":"IF(OR(NOT(ISNUMBER($G82)),$G82<-1,$G82>1,NOT(ISNUMBER($H82)),$H82<-1,$H82>1,NOT(ISNUMBER($I82)),$I82<-1,$I82>1),201,IF(OR(NOT(ISNUMBER($J82)),$J82<0,$J82>1),201,0))","v":0},""]
[null,2032,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.64289897802247742,0.68127001730483117,217200,1513,9121,28920,77040,3.2500000000000001E-2,{"$f":"IF(OR(NOT(ISNUMBER($G83)),$G83<-1,$G83>1,NOT(ISNUMBER($H83)),$H83<-1,$H83>1,NOT(ISNUMBER($I83)),$I83<-1,$I83>1),201,IF(OR(NOT(ISNUMBER($J83)),$J83<0,$J83>1),201,0))","v":0},""]
[null,2033,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.61966166556383362,0.6598256826196911,225600,1569,9463,30000,79920,3.2500000000000001E-2,0,""]
[null,2034,null,null,null,null,3.7499999999999999E-2,{"$f":"IF(IF(COLUMN()=COLUMN(D85),TRUE,ISBLANK(D85)),L85,D85)","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.59726425596514077,0.63905635120551196,234000,1628,9818,31080,82920,3.2500000000000001E-2,0,""]
[null,2035,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.57567639129170189,0.61894077598596808,242700,1689,10186,32280,86040,3.2500000000000001E-2,0,""]
[null,2036,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.5548688108835681,0.59945837867890361,251700,1753,10568,33480,89280,3.2500000000000001E-2,0,""]
[null,2037,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.53481331169500534,0.58058922874470087,261300,1818,10964,34680,92520,3.2500000000000001E-2,0,""]
[null,2038,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.51548271006747504,0.56231402299728894,270900,1887,11375,36000,96000,3.2500000000000001E-2,0,""]
[null,2039,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.49685080488431327,0.5446140658569385,281100,1957,11802,37320,99600,3.2500000000000001E-2,0,""]
[null,2040,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.47889234205716935,0.52747125022463781,291600,2031,12244,38760,103440,3.2500000000000001E-2,0,""]
[null,2041,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.46158298029606676,0.51086803895848698,302700,2107,12703,40200,107280,3.2500000000000001E-2,0,""]
[null,2042,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.44489925811669079,0.49478744693315935,314100,2186,13180,41640,111240,3.2500000000000001E-2,0,""]
[null,2043,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.42881856204018387,0.47921302366407681,325800,2268,13674,43200,115440,3.2500000000000001E-2,0,""]
[null,2044,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.41331909594234584,0.46412883647852476,337800,2353,14187,44880,119760,3.2500000000000001E-2,0,""]
[null,2045,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"SP_AWI","v":3.7499999999999999E-2},3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.39837985151069477,0.44951945421648892,350700,2441,14719,46560,124320,3.2500000000000001E-2,0,""]
[null,2046,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.38398057976934435,0.43536993144454134,363900,2533,15271,48360,128880,3.2500000000000001E-2,0,""]
[null,2047,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,{"$f":"SP_CPI","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,0.05,0.37010176363310293,0.421665793166626,377400,2627,15843,50160,133800,3.2500000000000001E-2,0,""]
[null,2048,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},{"$f":"SP_BondYieldDef","v":0.05},0.05,0.3567245914535932,0.40839302001610273,391500,2726,16437,51960,138720,{"$f":"MAX(H99,0)","v":3.2500000000000001E-2},0,""]
[null,2049,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.34383093152153554,0.39553803391390091,{"$f":"CEILING($R$45*$P$43/P98, 300)","v":406200},{"$f":"CEILING($S$45*$P$43/P98,1)","v":2828},{"$f":"CEILING(T$45*$P$43/$P98,1)","v":17054},{"$f":"CEILING(U$45*$P$43/$P98, 120)","v":53880},{"$f":"CEILING(V$53*$P$51/$P98, 120)","v":144000},3.2500000000000001E-2,0,""]
[null,2050,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C101),TRUE,ISBLANK(C101)),K101,C101)","v":3.7499999999999999E-2},3.2500000000000001E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E101),TRUE,ISBLANK(E101)),M101,E101)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F101),TRUE,ISBLANK(F101)),N101,F101)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.33140330749063668,0.38308768417811223,421500,2934,17693,55920,149400,3.2500000000000001E-2,0,""]
[null,{"$f":"B101+1","v":2051},null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,{"$f":"IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,P103*($G102+1),1/(1/P101*($G101+1))))","v":0.31942487468977021},{"$f":"IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,Q103*($H102+1),1/(1/Q101*($H101+1))))","v":0.3710292340708109},437100,3044,18357,58080,154920,3.2500000000000001E-2,0,""]
[null,2052,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.30787939729134473,0.35935034776833985,453600,3158,19045,60240,160800,3.2500000000000001E-2,0,""]
[null,2053,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.29675122630491052,0.34803907774173354,470700,3277,19759,62520,166800,3.2500000000000001E-2,0,""]
[null,2054,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.28602527836617875,0.33708385253436662,488400,3400,20500,64800,173040,3.2500000000000001E-2,0,""]
[null,2055,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.2756870152927024,0.32647346492432605,506700,3527,21269,67200,179520,3.2500000000000001E-2,0,""]
[null,2056,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.26572242437850829,0.31619706045939572,525600,3659,22067,69720,186240,3.2500000000000001E-2,0,""]
[null,2057,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.25611799940097185,0.30624412635292564,545400,3797,22894,72360,193200,3.2500000000000001E-2,0,""]
[null,2058,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.24686072231418973,0.29660448072922579,565800,3939,23753,75120,200520,3.2500000000000001E-2,0,""]
[null,2059,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.23793804560403825,0.28726826220748264,586800,4087,24643,77880,207960,3.2500000000000001E-2,0,""]
[null,2060,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.22933787528100072,0.2782259198135425,609000,4240,25567,80880,215760,3.2500000000000001E-2,0,""]
[null,2061,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.22104855448771155,0.26946820320924214,631800,4399,26526,83880,223920,3.2500000000000001E-2,0,""]
[null,2062,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.21305884769899905,0.2609861532292902,655500,4564,27521,87000,232320,3.2500000000000001E-2,0,""]
[null,2063,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.20535792549301113,0.25277109271601955,680100,4735,28553,90240,240960,3.2500000000000001E-2,0,""]
[null,2064,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.1979353498727818,0.24481461764263396,705600,4912,29623,93600,250080,3.2500000000000001E-2,0,""]
[null,2065,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.19078106011834389,0.23710858851586822,732000,5097,30734,97200,259440,3.2500000000000001E-2,0,""]
[null,2066,null,null,null,null,3.7499999999999999E-2,{"$f":"IF(IF(COLUMN()=COLUMN(D117),TRUE,ISBLANK(D117)),L117,D117)","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.18388535915021095,0.22964512204926707,759300,5288,31887,100800,269160,3.2500000000000001E-2,0,""]
[null,2067,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.1772389003857455,0.22241658309856374,787800,5486,33083,104520,279240,3.2500000000000001E-2,0,""]
[null,2068,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.17083267507059804,0.21541557685090923,817500,5692,34323,108480,289680,3.2500000000000001E-2,0,""]
[null,2069,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.16465800006804629,0.20863494125996052,848100,5905,35610,112560,300600,3.2500000000000001E-2,0,""]
[null,2070,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.15870650608968315,0.20206773971909009,879900,6127,36946,116760,311880,3.2500000000000001E-2,0,""]
[null,2071,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.15297012635150181,0.19570725396522043,912900,6356,38331,121200,323520,3.2500000000000001E-2,0,""]
[null,2072,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.14744108564000175,0.18954697720602465,947100,6595,39768,125640,335640,3.2500000000000001E-2,0,""]
[null,2073,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.14211188977349568,0.18358060746346214,982500,6842,41260,130440,348240,3.2500000000000001E-2,0,""]
[null,2074,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.13697531544433317,0.17780204112683984,1019400,7098,42807,135240,361320,3.2500000000000001E-2,0,""]
[null,2075,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.13202440042827293,0.17220536670880371,1057800,7365,44412,140400,374880,3.2500000000000001E-2,0,""]
[null,2076,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.12725243414773293,0.16678485879787283,1097400,7641,46078,145680,388920,3.2500000000000001E-2,0,""]
[null,2077,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"SP_AWI","v":3.7499999999999999E-2},3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.12265294857612812,0.16153497220132962,1138500,7927,47806,151080,403440,3.2500000000000001E-2,0,""]
[null,2078,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.11821970947096686,0.15645033627247421,1181100,8225,49598,156720,418560,3.2500000000000001E-2,0,""]
[null,2079,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,{"$f":"SP_CPI","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,0.05,0.11394670792382347,0.15152574941643993,1225500,8533,51458,162600,434280,3.2500000000000001E-2,0,""]
[null,2080,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},{"$f":"SP_BondYieldDef","v":0.05},0.05,0.10982815221573344,0.14675617376894909,1271400,8853,53388,168720,450600,{"$f":"MAX(H131,0)","v":3.2500000000000001E-2},0,""]
[null,2081,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.10585845996697199,0.14213673004256572,{"$f":"CEILING($R$45*$P$43/P130, 300)","v":1319100},{"$f":"CEILING($S$45*$P$43/P130,1)","v":9185},{"$f":"CEILING(T$45*$P$43/$P130,1)","v":55390},{"$f":"CEILING(U$45*$P$43/$P130, 120)","v":175080},{"$f":"CEILING(V$53*$P$51/$P130, 120)","v":467520},3.2500000000000001E-2,0,""]
[null,2082,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C133),TRUE,ISBLANK(C133)),K133,C133)","v":3.7499999999999999E-2},3.2500000000000001E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E133),TRUE,ISBLANK(E133)),M133,E133)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F133),TRUE,ISBLANK(F133)),N133,F133)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B133),-(1+PV($J134,10,$J133,1))+$J133,$J133)","v":0.05},0.1020322505705754,0.1376626925351726,1368600,9529,57467,181560,485040,3.2500000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(X133,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B133+1","v":2083},null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,{"$f":"IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj,P135*($G134+1),1/(1/P133*($G133+1))))","v":9.8344337899349779E-2},{"$f":"IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj,Q135*($H134+1),1/(1/Q133*($H133+1))))","v":0.13332948429556668},1419900,9887,59622,188400,503160,3.2500000000000001E-2,0,""]
[null,2084,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,9.4789723276481691E-2,0.12913267244122681,1473000,10257,61858,195480,522120,3.2500000000000001E-2,0,""]
[null,2085,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,9.1363588700223319E-2,0.12506796362346423,1528200,10642,64177,202800,541680,3.2500000000000001E-2,0,""]
[null,2086,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,8.8061290313468252E-2,0.12113119963531643,1585500,11041,66584,210360,561960,3.2500000000000001E-2,0,""]
[null,2087,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,8.4878352109366964E-2,0.11731835315769147,1645200,11455,69081,218280,582960,3.2500000000000001E-2,0,""]
[null,2088,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,8.1810459864450069E-2,0.11362552363941063,1706700,11885,71671,226440,604920,3.2500000000000001E-2,0,""]
[null,2089,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,7.8853455291036198E-2,0.11004893330693523,1770600,12330,74359,234960,627600,3.2500000000000001E-2,0,""]
[null,2090,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,7.6003330400998742E-2,0.10658492329969514,1837200,12793,77148,243720,651120,3.2500000000000001E-2,0,""]
[null,2091,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,7.3256222073251789E-2,0.10322994992706552,1905900,13272,80041,252960,675480,3.2500000000000001E-2,0,""]
[null,2092,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,7.0608406817592076E-2,9.9980581043162736E-2,1977600,13770,83042,262440,700800,3.2500000000000001E-2,0,""]
[null,2093,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,6.8056295727799587E-2,9.683349253575084E-2,2051700,14286,86156,272280,727080,3.2500000000000001E-2,0,""]
[null,2094,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,6.5596429617156227E-2,9.3785464925666667E-2,{"$f":"CEILING($R$45*$P$43/P142, 300)","v":2051700},{"$f":"CEILING($S$45*$P$43/P142,1)","v":14286},{"$f":"CEILING(T$45*$P$43/$P142,1)","v":86156},{"$f":"CEILING(U$45*$P$43/$P142, 120)","v":272280},{"$f":"CEILING(V$53*$P$51/$P142, 120)","v":727080},3.2500000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(X145,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2095,null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B146),-(1+PV($J147,10,$J146,1))+$J146,$J146)","v":0.05},6.322547432978913E-2,9.0833380073284911E-2,{"$f":"CEILING($R$45*$P$43/P143, 300)","v":2128500},{"$f":"CEILING($S$45*$P$43/P143,1)","v":14822},{"$f":"CEILING(T$45*$P$43/$P143,1)","v":89387},{"$f":"CEILING(U$45*$P$43/$P143, 120)","v":282480},{"$f":"CEILING(V$53*$P$51/$P143, 120)","v":754320},3.2500000000000001E-2,0,""]
[null,2096,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(C147),TRUE,ISBLANK(C147)),K147,C147)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(D147),TRUE,ISBLANK(D147)),L147,D147)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E147),TRUE,ISBLANK(E147)),M147,E147)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F147),TRUE,ISBLANK(F147)),N147,F147)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B147),-(1+PV($J148,10,$J147,1))+$J147,$J147)","v":0.05},6.0940216221483497E-2,8.797421798865368E-2,{"$f":"CEILING($R$45*$P$43/P144, 300)","v":2208300},{"$f":"CEILING($S$45*$P$43/P144,1)","v":15378},{"$f":"CEILING(T$45*$P$43/$P144,1)","v":92739},{"$f":"CEILING(U$45*$P$43/$P144, 120)","v":293040},{"$f":"CEILING(V$53*$P$51/$P144, 120)","v":782640},{"$f":"MAX(H147,0)","v":3.2500000000000001E-2},0,{"$f":"IFERROR(VLOOKUP(X147,IV_CodeTable,2,FALSE),\"\")","v":""}]

{"sheet":"Income","index":3,"n_rows":291,"n_cols":39,"rows_kept":291,"cut":false,"hidden":true,"merged":[[285,33,286,33],[287,33,288,33],[267,33,268,33],[269,33,270,33],[271,33,272,33],[273,33,274,33],[275,33,276,33],[277,33,278,33],[279,33,280,33],[281,33,282,33],[283,33,284,33],[249,33,250,33],[251,33,252,33],[253,33,254,33],[255,33,256,33],[257,33,258,33],[259,33,260,33],[261,33,262,33],[263,33,264,33],[265,33,266,33],[231,33,232,33],[233,33,234,33],[235,33,236,33],[237,33,238,33],[239,33,240,33],[241,33,242,33],[243,33,244,33],[245,33,246,33],[247,33,248,33],[213,33,214,33],[215,33,216,33],[217,33,218,33],[219,33,220,33],[221,33,222,33],[223,33,224,33],[225,33,226,33],[227,33,228,33],[229,33,230,33],[195,33,196,33],[197,33,198,33],[199,33,200,33],[201,33,202,33],[203,33,204,33],[205,33,206,33],[207,33,208,33],[209,33,210,33],[211,33,212,33],[177,33,178,33],[179,33,180,33],[181,33,182,33],[183,33,184,33],[185,33,186,33],[187,33,188,33],[189,33,190,33],[191,33,192,33],[193,33,194,33],[159,33,160,33],[161,33,162,33],[163,33,164,33],[165,33,166,33],[167,33,168,33],[169,33,170,33],[171,33,172,33],[173,33,174,33],[175,33,176,33],[141,33,142,33],[143,33,144,33],[145,33,146,33],[147,33,148,33],[149,33,150,33],[151,33,152,33],[153,33,154,33],[155,33,156,33],[157,33,158,33],[123,33,124,33],[125,33,126,33],[127,33,128,33],[129,33,130,33],[131,33,132,33],[133,33,134,33],[135,33,136,33],[137,33,138,33],[139,33,140,33],[105,33,106,33],[107,33,108,33],[109,33,110,33],[111,33,112,33],[113,33,114,33],[115,33,116,33],[117,33,118,33],[119,33,120,33],[121,33,122,33],[87,33,88,33],[89,33,90,33],[91,33,92,33],[93,33,94,33],[95,33,96,33],[97,33,98,33],[99,33,100,33],[101,33,102,33],[103,33,104,33],[69,33,70,33],[71,33,72,33],[73,33,74,33],[75,33,76,33],[77,33,78,33],[79,33,80,33],[81,33,82,33],[83,33,84,33],[85,33,86,33],[51,33,52,33],[53,33,54,33],[55,33,56,33],[57,33,58,33],[59,33,60,33],[61,33,62,33],[63,33,64,33],[65,33,66,33],[67,33,68,33],[285,32,286,32],[287,32,288,32],[7,33,8,33],[9,33,10,33],[11,33,12,33],[13,33,14,33],[15,33,16,33],[17,33,18,33],[19,33,20,33],[21,33,22,33],[23,33,24,33],[25,33,26,33],[27,33,28,33],[29,33,30,33],[31,33,32,33],[33,33,34,33],[35,33,36,33],[37,33,38,33],[39,33,40,33],[41,33,42,33],[43,33,44,33],[45,33,46,33],[47,33,48,33],[49,33,50,33],[267,32,268,32],[269,32,270,32],[271,32,272,32],[273,32,274,32],[275,32,276,32],[277,32,278,32],[279,32,280,32],[281,32,282,32],[283,32,284,32],[249,32,250,32],[251,32,252,32],[253,32,254,32],[255,32,256,32],[257,32,258,32],[259,32,260,32],[261,32,262,32],[263,32,264,32],[265,32,266,32],[231,32,232,32],[233,32,234,32],[235,32,236,32],[237,32,238,32],[239,32,240,32],[241,32,242,32],[243,32,244,32],[245,32,246,32],[247,32,248,32],[213,32,214,32],[215,32,216,32],[217,32,218,32],[219,32,220,32],[221,32,222,32],[223,32,224,32],[225,32,226,32],[227,32,228,32],[229,32,230,32],[195,32,196,32],[197,32,198,32],[199,32,200,32],[201,32,202,32],[203,32,204,32],[205,32,206,32],[207,32,208,32],[209,32,210,32],[211,32,212,32],[177,32,178,32],[179,32,180,32],[181,32,182,32],[183,32,184,32],[185,32,186,32],[187,32,188,32],[189,32,190,32],[191,32,192,32],[193,32,194,32],[159,32,160,32],[161,32,162,32],[163,32,164,32],[165,32,166,32],[167,32,168,32],[169,32,170,32],[171,32,172,32],[173,32,174,32],[175,32,176,32],[141,32,142,32],[143,32,144,32],[145,32,146,32],[147,32,148,32],[149,32,150,32],[151,32,152,32],[153,32,154,32],[155,32,156,32],[157,32,158,32],[123,32,124,32],[125,32,126,32],[127,32,128,32],[129,32,130,32],[131,32,132,32],[133,32,134,32],[135,32,136,32],[137,32,138,32],[139,32,140,32],[105,32,106,32],[107,32,108,32],[109,32,110,32],[111,32,112,32],[113,32,114,32],[115,32,116,32],[117,32,118,32],[119,32,120,32],[121,32,122,32],[87,32,88,32],[89,32,90,32],[91,32,92,32],[93,32,94,32],[95,32,96,32],[97,32,98,32],[99,32,100,32],[101,32,102,32],[103,32,104,32],[69,32,70,32],[71,32,72,32],[73,32,74,32],[75,32,76,32],[77,32,78,32],[79,32,80,32],[81,32,82,32],[83,32,84,32],[85,32,86,32],[51,32,52,32],[53,32,54,32],[55,32,56,32],[57,32,58,32],[59,32,60,32],[61,32,62,32],[63,32,64,32],[65,32,66,32],[67,32,68,32],[33,32,34,32],[35,32,36,32],[37,32,38,32],[39,32,40,32],[41,32,42,32],[43,32,44,32],[45,32,46,32],[47,32,48,32],[49,32,50,32],[15,32,16,32],[17,32,18,32],[19,32,20,32],[21,32,22,32],[23,32,24,32],[25,32,26,32],[27,32,28,32],[29,32,30,32],[31,32,32,32],[3,32,4,32],[5,32,6,32],[3,33,4,33],[5,33,6,33],[7,32,8,32],[9,32,10,32],[11,32,12,32],[13,32,14,32],[1,10,1,27],[1,28,1,29],[13,36,14,36],[15,36,16,36],[17,36,18,36],[19,36,20,36],[21,36,22,36],[3,36,4,36],[5,36,6,36],[7,36,8,36],[9,36,10,36],[11,36,12,36],[3,35,4,35],[5,35,6,35],[7,35,8,35],[9,35,10,35],[11,35,12,35],[13,35,14,35],[15,35,16,35],[17,35,18,35],[19,35,20,35],[21,35,22,35],[21,34,22,34],[3,34,4,34],[33,36,34,36],[35,36,36,36],[37,36,38,36],[39,36,40,36],[41,36,42,36],[23,36,24,36],[25,36,26,36],[27,36,28,36],[29,36,30,36],[31,36,32,36],[23,35,24,35],[25,35,26,35],[27,35,28,35],[29,35,30,35],[31,35,32,35],[33,35,34,35],[35,35,36,35],[37,35,38,35],[39,35,40,35],[41,35,42,35],[23,34,24,34],[25,34,26,34],[27,34,28,34],[53,36,54,36],[55,36,56,36],[57,36,58,36],[59,36,60,36],[61,36,62,36],[43,36,44,36],[45,36,46,36],[47,36,48,36],[49,36,50,36],[51,36,52,36],[43,35,44,35],[45,35,46,35],[47,35,48,35],[49,35,50,35],[51,35,52,35],[53,35,54,35],[55,35,56,35],[57,35,58,35],[59,35,60,35],[61,35,62,35],[47,34,48,34],[49,34,50,34],[73,36,74,36],[75,36,76,36],[77,36,78,36],[79,36,80,36],[81,36,82,36],[63,36,64,36],[65,36,66,36],[67,36,68,36],[69,36,70,36],[71,36,72,36],[93,36,94,36],[95,36,96,36],[97,36,98,36],[99,36,100,36],[101,36,102,36],[83,36,84,36],[85,36,86,36],[87,36,88,36],[89,36,90,36],[91,36,92,36],[113,36,114,36],[115,36,116,36],[117,36,118,36],[119,36,120,36],[121,36,122,36],[103,36,104,36],[105,36,106,36],[107,36,108,36],[109,36,110,36],[111,36,112,36],[133,36,134,36],[135,36,136,36],[137,36,138,36],[139,36,140,36],[141,36,142,36],[123,36,124,36],[125,36,126,36],[127,36,128,36],[129,36,130,36],[131,36,132,36],[153,36,154,36],[155,36,156,36],[157,36,158,36],[159,36,160,36],[161,36,162,36],[143,36,144,36],[145,36,146,36],[147,36,148,36],[149,36,150,36],[151,36,152,36],[173,36,174,36],[175,36,176,36],[177,36,178,36],[179,36,180,36],[181,36,182,36],[163,36,164,36],[165,36,166,36],[167,36,168,36],[169,36,170,36],[171,36,172,36],[193,36,194,36],[195,36,196,36],[197,36,198,36],[199,36,200,36],[201,36,202,36],[183,36,184,36],[185,36,186,36],[187,36,188,36],[189,36,190,36],[191,36,192,36],[213,36,214,36],[215,36,216,36],[217,36,218,36],[219,36,220,36],[221,36,222,36],[203,36,204,36],[205,36,206,36],[207,36,208,36],[209,36,210,36],[211,36,212,36],[233,36,234,36],[235,36,236,36],[237,36,238,36],[239,36,240,36],[241,36,242,36],[223,36,224,36],[225,36,226,36],[227,36,228,36],[229,36,230,36],[231,36,232,36],[253,36,254,36],[255,36,256,36],[257,36,258,36],[259,36,260,36],[261,36,262,36],[243,36,244,36],[245,36,246,36],[247,36,248,36],[249,36,250,36],[251,36,252,36],[283,36,284,36],[287,36,288,36],[273,36,274,36],[275,36,276,36],[277,36,278,36],[279,36,280,36],[281,36,282,36],[263,36,264,36],[265,36,266,36],[267,36,268,36],[269,36,270,36],[271,36,272,36],[285,36,286,36],[63,35,64,35],[65,35,66,35],[67,35,68,35],[69,35,70,35],[71,35,72,35],[73,35,74,35],[75,35,76,35],[77,35,78,35],[79,35,80,35],[81,35,82,35],[83,35,84,35],[85,35,86,35],[87,35,88,35],[89,35,90,35],[91,35,92,35],[93,35,94,35],[95,35,96,35],[97,35,98,35],[99,35,100,35],[101,35,102,35],[103,35,104,35],[105,35,106,35],[107,35,108,35],[109,35,110,35],[111,35,112,35],[113,35,114,35],[115,35,116,35],[117,35,118,35],[119,35,120,35],[121,35,122,35],[123,35,124,35],[125,35,126,35],[127,35,128,35],[129,35,130,35],[131,35,132,35],[133,35,134,35],[189,35,190,35],[135,35,136,35],[137,35,138,35],[139,35,140,35],[141,35,142,35],[143,35,144,35],[145,35,146,35],[147,35,148,35],[149,35,150,35],[151,35,152,35],[185,35,186,35],[187,35,188,35],[153,35,154,35],[155,35,156,35],[157,35,158,35],[159,35,160,35],[161,35,162,35],[163,35,164,35],[165,35,166,35],[167,35,168,35],[169,35,170,35],[171,35,172,35],[173,35,174,35],[175,35,176,35],[177,35,178,35],[179,35,180,35],[181,35,182,35],[183,35,184,35],[283,35,284,35],[287,35,288,35],[257,35,258,35],[259,35,260,35],[261,35,262,35],[263,35,264,35],[265,35,266,35],[267,35,268,35],[269,35,270,35],[271,35,272,35],[273,35,274,35],[285,35,286,35],[275,35,276,35],[191,35,192,35],[193,35,194,35],[195,35,196,35],[197,35,198,35],[239,35,240,35],[241,35,242,35],[243,35,244,35],[65,34,66,34],[67,34,68,34],[69,34,70,34],[71,34,72,34],[73,34,74,34],[75,34,76,34],[277,35,278,35],[279,35,280,35],[281,35,282,35],[237,35,238,35],[203,35,204,35],[205,35,206,35],[207,35,208,35],[209,35,210,35],[211,35,212,35],[213,35,214,35],[215,35,216,35],[217,35,218,35],[219,35,220,35],[233,35,234,35],[235,35,236,35],[221,35,222,35],[223,35,224,35],[225,35,226,35],[51,34,52,34],[53,34,54,34],[55,34,56,34],[57,34,58,34],[59,34,60,34],[61,34,62,34],[63,34,64,34],[245,35,246,35],[247,35,248,35],[227,35,228,35],[229,35,230,35],[231,35,232,35],[199,35,200,35],[201,35,202,35],[83,34,84,34],[85,34,86,34],[87,34,88,34],[89,34,90,34],[91,34,92,34],[93,34,94,34],[95,34,96,34],[97,34,98,34],[99,34,100,34],[101,34,102,34],[249,35,250,35],[251,35,252,35],[253,35,254,35],[255,35,256,35],[5,34,6,34],[7,34,8,34],[9,34,10,34],[11,34,12,34],[13,34,14,34],[15,34,16,34],[17,34,18,34],[19,34,20,34],[45,34,46,34],[29,34,30,34],[31,34,32,34],[33,34,34,34],[35,34,36,34],[37,34,38,34],[39,34,40,34],[41,34,42,34],[43,34,44,34],[77,34,78,34],[79,34,80,34],[81,34,82,34],[103,34,104,34],[105,34,106,34],[107,34,108,34],[109,34,110,34],[111,34,112,34],[113,34,114,34],[115,34,116,34],[117,34,118,34],[119,34,120,34],[155,34,156,34],[121,34,122,34],[123,34,124,34],[125,34,126,34],[127,34,128,34],[129,34,130,34],[131,34,132,34],[133,34,134,34],[135,34,136,34],[137,34,138,34],[269,34,270,34],[253,34,254,34],[255,34,256,34],[257,34,258,34],[259,34,260,34],[261,34,262,34],[263,34,264,34],[285,34,286,34],[177,34,178,34],[179,34,180,34],[211,34,212,34],[213,34,214,34],[215,34,216,34],[181,34,182,34],[183,34,184,34],[185,34,186,34],[187,34,188,34],[189,34,190,34],[191,34,192,34],[193,34,194,34],[195,34,196,34],[197,34,198,34],[231,34,232,34],[233,34,234,34],[199,34,200,34],[201,34,202,34],[203,34,204,34],[205,34,206,34],[207,34,208,34],[209,34,210,34],[171,34,172,34],[173,34,174,34],[175,34,176,34],[1,32,1,36],[1,30,1,31],[217,34,218,34],[219,34,220,34],[221,34,222,34],[223,34,224,34],[225,34,226,34],[227,34,228,34],[229,34,230,34],[157,34,158,34],[159,34,160,34],[161,34,162,34],[163,34,164,34],[165,34,166,34],[167,34,168,34],[169,34,170,34],[139,34,140,34],[141,34,142,34],[143,34,144,34],[145,34,146,34],[147,34,148,34],[149,34,150,34],[151,34,152,34],[153,34,154,34],[289,32,290,32],[289,33,290,33],[289,34,290,34],[289,35,290,35],[289,36,290,36],[235,34,236,34],[237,34,238,34],[239,34,240,34],[241,34,242,34],[243,34,244,34],[245,34,246,34],[271,34,272,34],[273,34,274,34],[275,34,276,34],[277,34,278,34],[279,34,280,34],[281,34,282,34],[283,34,284,34],[287,34,288,34],[247,34,248,34],[249,34,250,34],[251,34,252,34],[265,34,266,34],[267,34,268,34]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMADVANCED+IF(OR(SP_EI,SP_SEI), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMADVANCED+VMDEBUG","v":40},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,62,62,62]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,null,"Ordinary Income Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB Pension",null,"Individual",null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$","RI","RN","TN","RO","Age","YIW","APW","Employer Income","Self-Employment Income","Passive Income","Pre-FICA Deductions","Shadow","Shadow","Shadow","Shadow","Prorated","Prorated","Medicare Wages","Medicare Wages SE","Social Security Wages","Social Security Wages SE","Base Year IDX","Work Credits","AIME","COLA IDX","Years of Service","Payout","Taxable Active Income","Taxable Passive Income","Core Account Rollover","Annuity Rollover","Additional Retirement Income","Active Income","Passive Income"]
[null,{"$f":"SC_YearEpoch-1","v":1953},"N",{"$f":"INDEX(SP_Initials,E4)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$E4)","v":0},{"$f":"MOD($E4,2)-($E4-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E4),IF($B4<YEAR(INDEX(SP_BirthDate,$E4)),0,IF($B4>(YEAR(INDEX(SP_BirthDate,$E4))+INDEX(SP_LifeExp,$E4)),0,$B4-YEAR(INDEX(SP_BirthDate,$E4)))),0)","v":0},{"$f":"MAX($H4+1-INDEX(SP_StartWorkAge,$E4),0)","v":0},{"$f":"IF($B4<SC_TargetRY,1,IF($B4=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B4+1,1,1))),0))","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,0]
[null,{"$f":"SC_YearEpoch-1","v":1953},"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,0,1]
[null,{"$f":"B4+1","v":1954},"N","",1,0,1,0,0,1,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K6),TRUE,ISBLANK(K6)), IF(OR($I6=0,$J6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $O4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E6)), $O8/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E6))))), K6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L6),TRUE,ISBLANK(L6)), IF(OR($I6=0,$J6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $P4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E6)), 0))), L6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M6),TRUE,ISBLANK(M6)), IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $Q4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E6)), 0)), M6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N6),TRUE,ISBLANK(N6)), IF($B6=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E6,1)*ABS($J6)-INDEX(SC_ExpensesLivingPF,$E6,2)*(1-ABS($J6)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B6>SP_CurrentYear, $R4*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O6=0, 0,$R8/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J6), N6)","v":0},{"$f":"O6*ABS($J6)","v":0},{"$f":"P6*ABS($J6)","v":0},{"$f":"MAX(S6-ABS($R6)*ABS($J6), 0)","v":0},{"$f":"MAX(T6-MAX(ABS($R6)*ABS($J6)-O6, 0),0)","v":0},{"$f":"IF($H6=0, 0, MAX(MIN(S6-ABS($R6)*ABS($J6), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H6=0, 0, MIN(MAX(T6-MAX(ABS($R6)*ABS($J6)-O6, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W6))","v":0},{"$f":"IF($H6=0,1,IF($B6>=INDEX(SC_SSBaseYear,$E6),1,Y8*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($H6=0, 0, ROUNDDOWN(MIN((W6+X6)*Y6,LT_SSMaxCredit*Y6)/(LT_SSOneCredit*Y6), 0))","v":0},null,{"$f":"IF($H6>0, IF($B6<=INDEX(SC_SSBaseYear,$E6)+2,Y6,1/(1/AB4*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$E6)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$E6))>$B6,0,YEARFRAC(INDEX(SP_PensionSWD,$E6), MIN(DATE($B6+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AC6>0, $B6=SC_TargetRY, INDEX(SP_PensionFAE,$E6)>0),SUMIF(OFFSET(E6,-MIN(INDEX(SP_PensionFAE,$E6),AC6)*2,0,MIN(INDEX(SP_PensionFAE,$E6),AC6)*2),$E6,OFFSET(O6,-MIN(INDEX(SP_PensionFAE,$E6),AC6)*2,0,MIN(INDEX(SP_PensionFAE,$E6),AC6)*2))/MIN(INDEX(SP_PensionFAE,$E6),AC6)*INDEX(SP_PensionPCT,$E6)*AC6,0)","v":0},{"$f":"$S6+$T6","v":0},{"$f":"$Q6","v":0},{"$f":"SUMIFS($AD6:$AD7,SP_PensionPayout,\"Lump sum\",$F6:$F7,\"<>0\")","v":0},{"$f":"SUMIFS($AD6:$AD7,SP_PensionPayout,\"Annuity\",$F6:$F7,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H6<>INDEX(SP_SSPBFA,1),AI4,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE6:AE7, --($F6:$F7<>0))","v":0},{"$f":"SUMPRODUCT(AF6:AF7, --($F6:$F7<>0))+AI6","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O6)),$O6<0,NOT(ISNUMBER($P6)),$P6<0,NOT(ISNUMBER($Q6)),$Q6<0,NOT(ISNUMBER($R6)),$R6<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL6,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B5+1","v":1954},"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1955,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD8:$AD9,SP_PensionPayout,\"Lump sum\",$F8:$F9,\"<>0\")","v":0},{"$f":"SUMIFS($AD8:$AD9,SP_PensionPayout,\"Annuity\",$F8:$F9,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H8<>INDEX(SP_SSPBFA,1),AI6,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE8:AE9, --(E8:E9<>0))","v":0},{"$f":"SUMPRODUCT(AF8:AF9, --(F8:F9<>0))+AI8","v":0},0,""]
[null,1955,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1956,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD10:$AD11,SP_PensionPayout,\"Lump sum\",$F10:$F11,\"<>0\")","v":0},{"$f":"SUMIFS($AD10:$AD11,SP_PensionPayout,\"Annuity\",$F10:$F11,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H10<>INDEX(SP_SSPBFA,1),AI8,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE10:AE11, --(E10:E11<>0))","v":0},{"$f":"SUMPRODUCT(AF10:AF11, --(F10:F11<>0))+AI10","v":0},0,""]
[null,1956,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1957,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD12:$AD13,SP_PensionPayout,\"Lump sum\",$F12:$F13,\"<>0\")","v":0},{"$f":"SUMIFS($AD12:$AD13,SP_PensionPayout,\"Annuity\",$F12:$F13,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H12<>INDEX(SP_SSPBFA,1),AI10,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE12:AE13, --(E12:E13<>0))","v":0},{"$f":"SUMPRODUCT(AF12:AF13, --(F12:F13<>0))+AI12","v":0},0,""]
[null,1957,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1958,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD14:$AD15,SP_PensionPayout,\"Lump sum\",$F14:$F15,\"<>0\")","v":0},{"$f":"SUMIFS($AD14:$AD15,SP_PensionPayout,\"Annuity\",$F14:$F15,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H14<>INDEX(SP_SSPBFA,1),AI12,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE14:AE15, --(E14:E15<>0))","v":0},{"$f":"SUMPRODUCT(AF14:AF15, --(F14:F15<>0))+AI14","v":0},0,""]
[null,1958,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1959,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD16:$AD17,SP_PensionPayout,\"Lump sum\",$F16:$F17,\"<>0\")","v":0},{"$f":"SUMIFS($AD16:$AD17,SP_PensionPayout,\"Annuity\",$F16:$F17,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H16<>INDEX(SP_SSPBFA,1),AI14,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE16:AE17, --(E16:E17<>0))","v":0},{"$f":"SUMPRODUCT(AF16:AF17, --(F16:F17<>0))+AI16","v":0},0,""]
[null,1959,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1960,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD18:$AD19,SP_PensionPayout,\"Lump sum\",$F18:$F19,\"<>0\")","v":0},{"$f":"SUMIFS($AD18:$AD19,SP_PensionPayout,\"Annuity\",$F18:$F19,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H18<>INDEX(SP_SSPBFA,1),AI16,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE18:AE19, --(E18:E19<>0))","v":0},{"$f":"SUMPRODUCT(AF18:AF19, --(F18:F19<>0))+AI18","v":0},0,""]
[null,1960,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1961,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD20:$AD21,SP_PensionPayout,\"Lump sum\",$F20:$F21,\"<>0\")","v":0},{"$f":"SUMIFS($AD20:$AD21,SP_PensionPayout,\"Annuity\",$F20:$F21,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H20<>INDEX(SP_SSPBFA,1),AI18,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE20:AE21, --(E20:E21<>0))","v":0},{"$f":"SUMPRODUCT(AF20:AF21, --(F20:F21<>0))+AI20","v":0},0,""]
[null,1961,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1962,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD22:$AD23,SP_PensionPayout,\"Lump sum\",$F22:$F23,\"<>0\")","v":0},{"$f":"SUMIFS($AD22:$AD23,SP_PensionPayout,\"Annuity\",$F22:$F23,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H22<>INDEX(SP_SSPBFA,1),AI20,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE22:AE23, --(E22:E23<>0))","v":0},{"$f":"SUMPRODUCT(AF22:AF23, --(F22:F23<>0))+AI22","v":0},0,""]
[null,1962,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1963,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD24:$AD25,SP_PensionPayout,\"Lump sum\",$F24:$F25,\"<>0\")","v":0},{"$f":"SUMIFS($AD24:$AD25,SP_PensionPayout,\"Annuity\",$F24:$F25,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H24<>INDEX(SP_SSPBFA,1),AI22,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE24:AE25, --(E24:E25<>0))","v":0},{"$f":"SUMPRODUCT(AF24:AF25, --(F24:F25<>0))+AI24","v":0},0,""]
[null,1963,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1964,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD26:$AD27,SP_PensionPayout,\"Lump sum\",$F26:$F27,\"<>0\")","v":0},{"$f":"SUMIFS($AD26:$AD27,SP_PensionPayout,\"Annuity\",$F26:$F27,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H26<>INDEX(SP_SSPBFA,1),AI24,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE26:AE27, --(E26:E27<>0))","v":0},{"$f":"SUMPRODUCT(AF26:AF27, --(F26:F27<>0))+AI26","v":0},0,""]
[null,1964,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1965,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD28:$AD29,SP_PensionPayout,\"Lump sum\",$F28:$F29,\"<>0\")","v":0},{"$f":"SUMIFS($AD28:$AD29,SP_PensionPayout,\"Annuity\",$F28:$F29,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H28<>INDEX(SP_SSPBFA,1),AI26,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE28:AE29, --(E28:E29<>0))","v":0},{"$f":"SUMPRODUCT(AF28:AF29, --(F28:F29<>0))+AI28","v":0},0,""]
[null,1965,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1966,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD30:$AD31,SP_PensionPayout,\"Lump sum\",$F30:$F31,\"<>0\")","v":0},{"$f":"SUMIFS($AD30:$AD31,SP_PensionPayout,\"Annuity\",$F30:$F31,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H30<>INDEX(SP_SSPBFA,1),AI28,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE30:AE31, --(E30:E31<>0))","v":0},{"$f":"SUMPRODUCT(AF30:AF31, --(F30:F31<>0))+AI30","v":0},0,""]
[null,1966,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1967,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD32:$AD33,SP_PensionPayout,\"Lump sum\",$F32:$F33,\"<>0\")","v":0},{"$f":"SUMIFS($AD32:$AD33,SP_PensionPayout,\"Annuity\",$F32:$F33,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H32<>INDEX(SP_SSPBFA,1),AI30,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE32:AE33, --(E32:E33<>0))","v":0},{"$f":"SUMPRODUCT(AF32:AF33, --(F32:F33<>0))+AI32","v":0},0,""]
[null,1967,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1968,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD34:$AD35,SP_PensionPayout,\"Lump sum\",$F34:$F35,\"<>0\")","v":0},{"$f":"SUMIFS($AD34:$AD35,SP_PensionPayout,\"Annuity\",$F34:$F35,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H34<>INDEX(SP_SSPBFA,1),AI32,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE34:AE35, --(E34:E35<>0))","v":0},{"$f":"SUMPRODUCT(AF34:AF35, --(F34:F35<>0))+AI34","v":0},0,""]
[null,1968,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1969,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD36:$AD37,SP_PensionPayout,\"Lump sum\",$F36:$F37,\"<>0\")","v":0},{"$f":"SUMIFS($AD36:$AD37,SP_PensionPayout,\"Annuity\",$F36:$F37,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H36<>INDEX(SP_SSPBFA,1),AI34,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE36:AE37, --(E36:E37<>0))","v":0},{"$f":"SUMPRODUCT(AF36:AF37, --(F36:F37<>0))+AI36","v":0},0,""]
[null,1969,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1970,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD38:$AD39,SP_PensionPayout,\"Lump sum\",$F38:$F39,\"<>0\")","v":0},{"$f":"SUMIFS($AD38:$AD39,SP_PensionPayout,\"Annuity\",$F38:$F39,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H38<>INDEX(SP_SSPBFA,1),AI36,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE38:AE39, --(E38:E39<>0))","v":0},{"$f":"SUMPRODUCT(AF38:AF39, --(F38:F39<>0))+AI38","v":0},0,""]
[null,1970,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,null,null,null,null,null,0,""]
[null,1971,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,null,1,0,0,0,0,{"$f":"SUMIFS($AD40:$AD41,SP_PensionPayout,\"Lump sum\",$F40:$F41,\"<>0\")","v":0},{"$f":"SUMIFS($AD40:$AD41,SP_PensionPayout,\"Annuity\",$F40:$F41,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H40<>INDEX(SP_SSPBFA,1),AI38,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE40:AE41, --(E40:E41<>0))","v":0},{"$f":"SUMPRODUCT(AF40:AF41, --(F40:F41<>0))+AI40","v":0},0,""]
[null,1971,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W40+X$6:X40)*Y$6:Y40*(E$6:E40=E41), ROW(INDIRECT(\"A1:A35\"))))/(12*Y41)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1972,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W41+X$6:X41)*Y$6:Y41*(E$6:E41=E42), ROW(INDIRECT(\"A1:A35\"))))/(12*Y42)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD42:$AD43,SP_PensionPayout,\"Lump sum\",$F42:$F43,\"<>0\")","v":0},{"$f":"SUMIFS($AD42:$AD43,SP_PensionPayout,\"Annuity\",$F42:$F43,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H42<>INDEX(SP_SSPBFA,1),AI40,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE42:AE43, --(E42:E43<>0))","v":0},{"$f":"SUMPRODUCT(AF42:AF43, --(F42:F43<>0))+AI42","v":0},0,""]
[null,1972,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W42+X$6:X42)*Y$6:Y42*(E$6:E42=E43), ROW(INDIRECT(\"A1:A35\"))))/(12*Y43)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1973,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W43+X$6:X43)*Y$6:Y43*(E$6:E43=E44), ROW(INDIRECT(\"A1:A35\"))))/(12*Y44)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD44:$AD45,SP_PensionPayout,\"Lump sum\",$F44:$F45,\"<>0\")","v":0},{"$f":"SUMIFS($AD44:$AD45,SP_PensionPayout,\"Annuity\",$F44:$F45,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H44<>INDEX(SP_SSPBFA,1),AI42,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE44:AE45, --(E44:E45<>0))","v":0},{"$f":"SUMPRODUCT(AF44:AF45, --(F44:F45<>0))+AI44","v":0},0,""]
[null,1973,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W44+X$6:X44)*Y$6:Y44*(E$6:E44=E45), ROW(INDIRECT(\"A1:A35\"))))/(12*Y45)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1974,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W45+X$6:X45)*Y$6:Y45*(E$6:E45=E46), ROW(INDIRECT(\"A1:A35\"))))/(12*Y46)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD46:$AD47,SP_PensionPayout,\"Lump sum\",$F46:$F47,\"<>0\")","v":0},{"$f":"SUMIFS($AD46:$AD47,SP_PensionPayout,\"Annuity\",$F46:$F47,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H46<>INDEX(SP_SSPBFA,1),AI44,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE46:AE47, --(E46:E47<>0))","v":0},{"$f":"SUMPRODUCT(AF46:AF47, --(F46:F47<>0))+AI46","v":0},0,""]
[null,1974,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W46+X$6:X46)*Y$6:Y46*(E$6:E46=E47), ROW(INDIRECT(\"A1:A35\"))))/(12*Y47)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1975,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W47+X$6:X47)*Y$6:Y47*(E$6:E47=E48), ROW(INDIRECT(\"A1:A35\"))))/(12*Y48)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD48:$AD49,SP_PensionPayout,\"Lump sum\",$F48:$F49,\"<>0\")","v":0},{"$f":"SUMIFS($AD48:$AD49,SP_PensionPayout,\"Annuity\",$F48:$F49,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H48<>INDEX(SP_SSPBFA,1),AI46,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE48:AE49, --(E48:E49<>0))","v":0},{"$f":"SUMPRODUCT(AF48:AF49, --(F48:F49<>0))+AI48","v":0},0,""]
[null,1975,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W48+X$6:X48)*Y$6:Y48*(E$6:E48=E49), ROW(INDIRECT(\"A1:A35\"))))/(12*Y49)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1976,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W49+X$6:X49)*Y$6:Y49*(E$6:E49=E50), ROW(INDIRECT(\"A1:A35\"))))/(12*Y50)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD50:$AD51,SP_PensionPayout,\"Lump sum\",$F50:$F51,\"<>0\")","v":0},{"$f":"SUMIFS($AD50:$AD51,SP_PensionPayout,\"Annuity\",$F50:$F51,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H50<>INDEX(SP_SSPBFA,1),AI48,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE50:AE51, --(E50:E51<>0))","v":0},{"$f":"SUMPRODUCT(AF50:AF51, --(F50:F51<>0))+AI50","v":0},0,""]
[null,1976,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W50+X$6:X50)*Y$6:Y50*(E$6:E50=E51), ROW(INDIRECT(\"A1:A35\"))))/(12*Y51)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1977,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W51+X$6:X51)*Y$6:Y51*(E$6:E51=E52), ROW(INDIRECT(\"A1:A35\"))))/(12*Y52)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD52:$AD53,SP_PensionPayout,\"Lump sum\",$F52:$F53,\"<>0\")","v":0},{"$f":"SUMIFS($AD52:$AD53,SP_PensionPayout,\"Annuity\",$F52:$F53,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H52<>INDEX(SP_SSPBFA,1),AI50,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE52:AE53, --(E52:E53<>0))","v":0},{"$f":"SUMPRODUCT(AF52:AF53, --(F52:F53<>0))+AI52","v":0},0,""]
[null,1977,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W52+X$6:X52)*Y$6:Y52*(E$6:E52=E53), ROW(INDIRECT(\"A1:A35\"))))/(12*Y53)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1978,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W53+X$6:X53)*Y$6:Y53*(E$6:E53=E54), ROW(INDIRECT(\"A1:A35\"))))/(12*Y54)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD54:$AD55,SP_PensionPayout,\"Lump sum\",$F54:$F55,\"<>0\")","v":0},{"$f":"SUMIFS($AD54:$AD55,SP_PensionPayout,\"Annuity\",$F54:$F55,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H54<>INDEX(SP_SSPBFA,1),AI52,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE54:AE55, --(E54:E55<>0))","v":0},{"$f":"SUMPRODUCT(AF54:AF55, --(F54:F55<>0))+AI54","v":0},0,""]
[null,1978,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W54+X$6:X54)*Y$6:Y54*(E$6:E54=E55), ROW(INDIRECT(\"A1:A35\"))))/(12*Y55)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1979,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W55+X$6:X55)*Y$6:Y55*(E$6:E55=E56), ROW(INDIRECT(\"A1:A35\"))))/(12*Y56)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD56:$AD57,SP_PensionPayout,\"Lump sum\",$F56:$F57,\"<>0\")","v":0},{"$f":"SUMIFS($AD56:$AD57,SP_PensionPayout,\"Annuity\",$F56:$F57,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H56<>INDEX(SP_SSPBFA,1),AI54,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE56:AE57, --(E56:E57<>0))","v":0},{"$f":"SUMPRODUCT(AF56:AF57, --(F56:F57<>0))+AI56","v":0},0,""]
[null,1979,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W56+X$6:X56)*Y$6:Y56*(E$6:E56=E57), ROW(INDIRECT(\"A1:A35\"))))/(12*Y57)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1980,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W57+X$6:X57)*Y$6:Y57*(E$6:E57=E58), ROW(INDIRECT(\"A1:A35\"))))/(12*Y58)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD58:$AD59,SP_PensionPayout,\"Lump sum\",$F58:$F59,\"<>0\")","v":0},{"$f":"SUMIFS($AD58:$AD59,SP_PensionPayout,\"Annuity\",$F58:$F59,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H58<>INDEX(SP_SSPBFA,1),AI56,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE58:AE59, --(E58:E59<>0))","v":0},{"$f":"SUMPRODUCT(AF58:AF59, --(F58:F59<>0))+AI58","v":0},0,""]
[null,1980,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W58+X$6:X58)*Y$6:Y58*(E$6:E58=E59), ROW(INDIRECT(\"A1:A35\"))))/(12*Y59)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1981,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W59+X$6:X59)*Y$6:Y59*(E$6:E59=E60), ROW(INDIRECT(\"A1:A35\"))))/(12*Y60)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD60:$AD61,SP_PensionPayout,\"Lump sum\",$F60:$F61,\"<>0\")","v":0},{"$f":"SUMIFS($AD60:$AD61,SP_PensionPayout,\"Annuity\",$F60:$F61,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H60<>INDEX(SP_SSPBFA,1),AI58,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE60:AE61, --(E60:E61<>0))","v":0},{"$f":"SUMPRODUCT(AF60:AF61, --(F60:F61<>0))+AI60","v":0},0,""]
[null,1981,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W60+X$6:X60)*Y$6:Y60*(E$6:E60=E61), ROW(INDIRECT(\"A1:A35\"))))/(12*Y61)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1982,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W61+X$6:X61)*Y$6:Y61*(E$6:E61=E62), ROW(INDIRECT(\"A1:A35\"))))/(12*Y62)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD62:$AD63,SP_PensionPayout,\"Lump sum\",$F62:$F63,\"<>0\")","v":0},{"$f":"SUMIFS($AD62:$AD63,SP_PensionPayout,\"Annuity\",$F62:$F63,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H62<>INDEX(SP_SSPBFA,1),AI60,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE62:AE63, --(E62:E63<>0))","v":0},{"$f":"SUMPRODUCT(AF62:AF63, --(F62:F63<>0))+AI62","v":0},0,""]
[null,1982,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W62+X$6:X62)*Y$6:Y62*(E$6:E62=E63), ROW(INDIRECT(\"A1:A35\"))))/(12*Y63)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1983,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W63+X$6:X63)*Y$6:Y63*(E$6:E63=E64), ROW(INDIRECT(\"A1:A35\"))))/(12*Y64)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD64:$AD65,SP_PensionPayout,\"Lump sum\",$F64:$F65,\"<>0\")","v":0},{"$f":"SUMIFS($AD64:$AD65,SP_PensionPayout,\"Annuity\",$F64:$F65,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H64<>INDEX(SP_SSPBFA,1),AI62,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE64:AE65, --(E64:E65<>0))","v":0},{"$f":"SUMPRODUCT(AF64:AF65, --(F64:F65<>0))+AI64","v":0},0,""]
[null,1983,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W64+X$6:X64)*Y$6:Y64*(E$6:E64=E65), ROW(INDIRECT(\"A1:A35\"))))/(12*Y65)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1984,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W65+X$6:X65)*Y$6:Y65*(E$6:E65=E66), ROW(INDIRECT(\"A1:A35\"))))/(12*Y66)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD66:$AD67,SP_PensionPayout,\"Lump sum\",$F66:$F67,\"<>0\")","v":0},{"$f":"SUMIFS($AD66:$AD67,SP_PensionPayout,\"Annuity\",$F66:$F67,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H66<>INDEX(SP_SSPBFA,1),AI64,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE66:AE67, --(E66:E67<>0))","v":0},{"$f":"SUMPRODUCT(AF66:AF67, --(F66:F67<>0))+AI66","v":0},0,""]
[null,1984,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W66+X$6:X66)*Y$6:Y66*(E$6:E66=E67), ROW(INDIRECT(\"A1:A35\"))))/(12*Y67)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1985,"N",{"$f":"INDEX(SP_Initials,E68)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E68)","v":0},1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E68),IF($B68<YEAR(INDEX(SP_BirthDate,$E68)),0,IF($B68>(YEAR(INDEX(SP_BirthDate,$E68))+INDEX(SP_LifeExp,$E68)),0,$B68-YEAR(INDEX(SP_BirthDate,$E68)))),0)","v":0},{"$f":"MAX($H68+1-INDEX(SP_StartWorkAge,$E68),0)","v":0},{"$f":"IF($B68<SC_TargetRY,1,IF($B68=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B68+1,1,1))),0))","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W67+X$6:X67)*Y$6:Y67*(E$6:E67=E68), ROW(INDIRECT(\"A1:A35\"))))/(12*Y68)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD68:$AD69,SP_PensionPayout,\"Lump sum\",$F68:$F69,\"<>0\")","v":0},{"$f":"SUMIFS($AD68:$AD69,SP_PensionPayout,\"Annuity\",$F68:$F69,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H68<>INDEX(SP_SSPBFA,1),AI66,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE68:AE69, --(E68:E69<>0))","v":0},{"$f":"SUMPRODUCT(AF68:AF69, --(F68:F69<>0))+AI68","v":0},0,""]
[null,1985,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W68+X$6:X68)*Y$6:Y68*(E$6:E68=E69), ROW(INDIRECT(\"A1:A35\"))))/(12*Y69)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1986,"N","",1,0,{"$f":"MOD($E70,2)-($E70-1)","v":1},0,0,1,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K70),TRUE,ISBLANK(K70)), IF(OR($I70=0,$J70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $O68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E70)), $O72/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E70))))), K70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L70),TRUE,ISBLANK(L70)), IF(OR($I70=0,$J70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $P68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E70)), 0))), L70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M70),TRUE,ISBLANK(M70)), IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $Q68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E70)), 0)), M70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N70),TRUE,ISBLANK(N70)), IF($B70=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E70,1)*ABS($J70)-INDEX(SC_ExpensesLivingPF,$E70,2)*(1-ABS($J70)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B70>SP_CurrentYear, $R68*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O70=0, 0,$R72/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J70), N70)","v":0},{"$f":"O70*ABS($J70)","v":0},{"$f":"P70*ABS($J70)","v":0},{"$f":"MAX(S70-ABS($R70)*ABS($J70), 0)","v":0},{"$f":"MAX(T70-MAX(ABS($R70)*ABS($J70)-O70, 0),0)","v":0},{"$f":"IF($H70=0, 0, MAX(MIN(S70-ABS($R70)*ABS($J70), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H70=0, 0, MIN(MAX(T70-MAX(ABS($R70)*ABS($J70)-O70, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W70))","v":0},{"$f":"IF($H70=0,1,IF($B70>=INDEX(SC_SSBaseYear,$E70),1,Y72*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($H70=0, 0, ROUNDDOWN(MIN((W70+X70)*Y70,LT_SSMaxCredit*Y70)/(LT_SSOneCredit*Y70), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W69+X$6:X69)*Y$6:Y69*(E$6:E69=E70), ROW(INDIRECT(\"A1:A35\"))))/(12*Y70)","v":0},{"$f":"IF($H70>0, IF($B70<=INDEX(SC_SSBaseYear,$E70)+2,Y70,1/(1/AB68*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$E70)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$E70))>$B70,0,YEARFRAC(INDEX(SP_PensionSWD,$E70), MIN(DATE($B70+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AC70>0, $B70=SC_TargetRY, INDEX(SP_PensionFAE,$E70)>0),SUMIF(OFFSET(E70,-MIN(INDEX(SP_PensionFAE,$E70),AC70)*2,0,MIN(INDEX(SP_PensionFAE,$E70),AC70)*2),$E70,OFFSET(O70,-MIN(INDEX(SP_PensionFAE,$E70),AC70)*2,0,MIN(INDEX(SP_PensionFAE,$E70),AC70)*2))/MIN(INDEX(SP_PensionFAE,$E70),AC70)*INDEX(SP_PensionPCT,$E70)*AC70,0)","v":0},{"$f":"$S70+$T70","v":0},{"$f":"$Q70","v":0},{"$f":"SUMIFS($AD70:$AD71,SP_PensionPayout,\"Lump sum\",$F70:$F71,\"<>0\")","v":0},{"$f":"SUMIFS($AD70:$AD71,SP_PensionPayout,\"Annuity\",$F70:$F71,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H70<>INDEX(SP_SSPBFA,1),AI68,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE70:AE71, --(E70:E71<>0))","v":0},{"$f":"SUMPRODUCT(AF70:AF71, --(F70:F71<>0))+AI70","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O70)),$O70<0,NOT(ISNUMBER($P70)),$P70<0,NOT(ISNUMBER($Q70)),$Q70<0,NOT(ISNUMBER($R70)),$R70<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL70,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B69+1","v":1986},"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W70+X$6:X70)*Y$6:Y70*(E$6:E70=E71), ROW(INDIRECT(\"A1:A35\"))))/(12*Y71)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1987,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W71+X$6:X71)*Y$6:Y71*(E$6:E71=E72), ROW(INDIRECT(\"A1:A35\"))))/(12*Y72)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD72:$AD73,SP_PensionPayout,\"Lump sum\",$F72:$F73,\"<>0\")","v":0},{"$f":"SUMIFS($AD72:$AD73,SP_PensionPayout,\"Annuity\",$F72:$F73,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H72<>INDEX(SP_SSPBFA,1),AI70,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE72:AE73, --(E72:E73<>0))","v":0},{"$f":"SUMPRODUCT(AF72:AF73, --(F72:F73<>0))+AI72","v":0},0,""]
[null,1987,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W72+X$6:X72)*Y$6:Y72*(E$6:E72=E73), ROW(INDIRECT(\"A1:A35\"))))/(12*Y73)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1988,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W73+X$6:X73)*Y$6:Y73*(E$6:E73=E74), ROW(INDIRECT(\"A1:A35\"))))/(12*Y74)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD74:$AD75,SP_PensionPayout,\"Lump sum\",$F74:$F75,\"<>0\")","v":0},{"$f":"SUMIFS($AD74:$AD75,SP_PensionPayout,\"Annuity\",$F74:$F75,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H74<>INDEX(SP_SSPBFA,1),AI72,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE74:AE75, --(E74:E75<>0))","v":0},{"$f":"SUMPRODUCT(AF74:AF75, --(F74:F75<>0))+AI74","v":0},0,""]
[null,1988,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W74+X$6:X74)*Y$6:Y74*(E$6:E74=E75), ROW(INDIRECT(\"A1:A35\"))))/(12*Y75)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1989,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W75+X$6:X75)*Y$6:Y75*(E$6:E75=E76), ROW(INDIRECT(\"A1:A35\"))))/(12*Y76)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD76:$AD77,SP_PensionPayout,\"Lump sum\",$F76:$F77,\"<>0\")","v":0},{"$f":"SUMIFS($AD76:$AD77,SP_PensionPayout,\"Annuity\",$F76:$F77,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H76<>INDEX(SP_SSPBFA,1),AI74,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE76:AE77, --(E76:E77<>0))","v":0},{"$f":"SUMPRODUCT(AF76:AF77, --(F76:F77<>0))+AI76","v":0},0,""]
[null,1989,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W76+X$6:X76)*Y$6:Y76*(E$6:E76=E77), ROW(INDIRECT(\"A1:A35\"))))/(12*Y77)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1990,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W77+X$6:X77)*Y$6:Y77*(E$6:E77=E78), ROW(INDIRECT(\"A1:A35\"))))/(12*Y78)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD78:$AD79,SP_PensionPayout,\"Lump sum\",$F78:$F79,\"<>0\")","v":0},{"$f":"SUMIFS($AD78:$AD79,SP_PensionPayout,\"Annuity\",$F78:$F79,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H78<>INDEX(SP_SSPBFA,1),AI76,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE78:AE79, --(E78:E79<>0))","v":0},{"$f":"SUMPRODUCT(AF78:AF79, --(F78:F79<>0))+AI78","v":0},0,""]
[null,1990,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W78+X$6:X78)*Y$6:Y78*(E$6:E78=E79), ROW(INDIRECT(\"A1:A35\"))))/(12*Y79)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1991,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W79+X$6:X79)*Y$6:Y79*(E$6:E79=E80), ROW(INDIRECT(\"A1:A35\"))))/(12*Y80)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD80:$AD81,SP_PensionPayout,\"Lump sum\",$F80:$F81,\"<>0\")","v":0},{"$f":"SUMIFS($AD80:$AD81,SP_PensionPayout,\"Annuity\",$F80:$F81,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H80<>INDEX(SP_SSPBFA,1),AI78,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE80:AE81, --(E80:E81<>0))","v":0},{"$f":"SUMPRODUCT(AF80:AF81, --(F80:F81<>0))+AI80","v":0},0,""]
[null,1991,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W80+X$6:X80)*Y$6:Y80*(E$6:E80=E81), ROW(INDIRECT(\"A1:A35\"))))/(12*Y81)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1992,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W81+X$6:X81)*Y$6:Y81*(E$6:E81=E82), ROW(INDIRECT(\"A1:A35\"))))/(12*Y82)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD82:$AD83,SP_PensionPayout,\"Lump sum\",$F82:$F83,\"<>0\")","v":0},{"$f":"SUMIFS($AD82:$AD83,SP_PensionPayout,\"Annuity\",$F82:$F83,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H82<>INDEX(SP_SSPBFA,1),AI80,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE82:AE83, --(E82:E83<>0))","v":0},{"$f":"SUMPRODUCT(AF82:AF83, --(F82:F83<>0))+AI82","v":0},0,""]
[null,1992,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W82+X$6:X82)*Y$6:Y82*(E$6:E82=E83), ROW(INDIRECT(\"A1:A35\"))))/(12*Y83)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1993,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W83+X$6:X83)*Y$6:Y83*(E$6:E83=E84), ROW(INDIRECT(\"A1:A35\"))))/(12*Y84)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD84:$AD85,SP_PensionPayout,\"Lump sum\",$F84:$F85,\"<>0\")","v":0},{"$f":"SUMIFS($AD84:$AD85,SP_PensionPayout,\"Annuity\",$F84:$F85,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H84<>INDEX(SP_SSPBFA,1),AI82,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE84:AE85, --(E84:E85<>0))","v":0},{"$f":"SUMPRODUCT(AF84:AF85, --(F84:F85<>0))+AI84","v":0},0,""]
[null,1993,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W84+X$6:X84)*Y$6:Y84*(E$6:E84=E85), ROW(INDIRECT(\"A1:A35\"))))/(12*Y85)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1994,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W85+X$6:X85)*Y$6:Y85*(E$6:E85=E86), ROW(INDIRECT(\"A1:A35\"))))/(12*Y86)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD86:$AD87,SP_PensionPayout,\"Lump sum\",$F86:$F87,\"<>0\")","v":0},{"$f":"SUMIFS($AD86:$AD87,SP_PensionPayout,\"Annuity\",$F86:$F87,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H86<>INDEX(SP_SSPBFA,1),AI84,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE86:AE87, --(E86:E87<>0))","v":0},{"$f":"SUMPRODUCT(AF86:AF87, --(F86:F87<>0))+AI86","v":0},0,""]
[null,1994,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W86+X$6:X86)*Y$6:Y86*(E$6:E86=E87), ROW(INDIRECT(\"A1:A35\"))))/(12*Y87)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1995,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W87+X$6:X87)*Y$6:Y87*(E$6:E87=E88), ROW(INDIRECT(\"A1:A35\"))))/(12*Y88)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD88:$AD89,SP_PensionPayout,\"Lump sum\",$F88:$F89,\"<>0\")","v":0},{"$f":"SUMIFS($AD88:$AD89,SP_PensionPayout,\"Annuity\",$F88:$F89,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H88<>INDEX(SP_SSPBFA,1),AI86,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE88:AE89, --(E88:E89<>0))","v":0},{"$f":"SUMPRODUCT(AF88:AF89, --(F88:F89<>0))+AI88","v":0},0,""]
[null,1995,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W88+X$6:X88)*Y$6:Y88*(E$6:E88=E89), ROW(INDIRECT(\"A1:A35\"))))/(12*Y89)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1996,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W89+X$6:X89)*Y$6:Y89*(E$6:E89=E90), ROW(INDIRECT(\"A1:A35\"))))/(12*Y90)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD90:$AD91,SP_PensionPayout,\"Lump sum\",$F90:$F91,\"<>0\")","v":0},{"$f":"SUMIFS($AD90:$AD91,SP_PensionPayout,\"Annuity\",$F90:$F91,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H90<>INDEX(SP_SSPBFA,1),AI88,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE90:AE91, --(E90:E91<>0))","v":0},{"$f":"SUMPRODUCT(AF90:AF91, --(F90:F91<>0))+AI90","v":0},0,""]
[null,1996,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W90+X$6:X90)*Y$6:Y90*(E$6:E90=E91), ROW(INDIRECT(\"A1:A35\"))))/(12*Y91)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1997,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W91+X$6:X91)*Y$6:Y91*(E$6:E91=E92), ROW(INDIRECT(\"A1:A35\"))))/(12*Y92)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD92:$AD93,SP_PensionPayout,\"Lump sum\",$F92:$F93,\"<>0\")","v":0},{"$f":"SUMIFS($AD92:$AD93,SP_PensionPayout,\"Annuity\",$F92:$F93,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H92<>INDEX(SP_SSPBFA,1),AI90,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE92:AE93, --(E92:E93<>0))","v":0},{"$f":"SUMPRODUCT(AF92:AF93, --(F92:F93<>0))+AI92","v":0},0,""]
[null,1997,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W92+X$6:X92)*Y$6:Y92*(E$6:E92=E93), ROW(INDIRECT(\"A1:A35\"))))/(12*Y93)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1998,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W93+X$6:X93)*Y$6:Y93*(E$6:E93=E94), ROW(INDIRECT(\"A1:A35\"))))/(12*Y94)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD94:$AD95,SP_PensionPayout,\"Lump sum\",$F94:$F95,\"<>0\")","v":0},{"$f":"SUMIFS($AD94:$AD95,SP_PensionPayout,\"Annuity\",$F94:$F95,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H94<>INDEX(SP_SSPBFA,1),AI92,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE94:AE95, --(E94:E95<>0))","v":0},{"$f":"SUMPRODUCT(AF94:AF95, --(F94:F95<>0))+AI94","v":0},0,""]
[null,1998,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W94+X$6:X94)*Y$6:Y94*(E$6:E94=E95), ROW(INDIRECT(\"A1:A35\"))))/(12*Y95)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1999,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W95+X$6:X95)*Y$6:Y95*(E$6:E95=E96), ROW(INDIRECT(\"A1:A35\"))))/(12*Y96)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD96:$AD97,SP_PensionPayout,\"Lump sum\",$F96:$F97,\"<>0\")","v":0},{"$f":"SUMIFS($AD96:$AD97,SP_PensionPayout,\"Annuity\",$F96:$F97,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H96<>INDEX(SP_SSPBFA,1),AI94,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE96:AE97, --(E96:E97<>0))","v":0},{"$f":"SUMPRODUCT(AF96:AF97, --(F96:F97<>0))+AI96","v":0},0,""]
[null,1999,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W96+X$6:X96)*Y$6:Y96*(E$6:E96=E97), ROW(INDIRECT(\"A1:A35\"))))/(12*Y97)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2000,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W97+X$6:X97)*Y$6:Y97*(E$6:E97=E98), ROW(INDIRECT(\"A1:A35\"))))/(12*Y98)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD98:$AD99,SP_PensionPayout,\"Lump sum\",$F98:$F99,\"<>0\")","v":0},{"$f":"SUMIFS($AD98:$AD99,SP_PensionPayout,\"Annuity\",$F98:$F99,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H98<>INDEX(SP_SSPBFA,1),AI96,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE98:AE99, --(E98:E99<>0))","v":0},{"$f":"SUMPRODUCT(AF98:AF99, --(F98:F99<>0))+AI98","v":0},0,""]
[null,2000,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W98+X$6:X98)*Y$6:Y98*(E$6:E98=E99), ROW(INDIRECT(\"A1:A35\"))))/(12*Y99)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2001,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W99+X$6:X99)*Y$6:Y99*(E$6:E99=E100), ROW(INDIRECT(\"A1:A35\"))))/(12*Y100)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD100:$AD101,SP_PensionPayout,\"Lump sum\",$F100:$F101,\"<>0\")","v":0},{"$f":"SUMIFS($AD100:$AD101,SP_PensionPayout,\"Annuity\",$F100:$F101,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H100<>INDEX(SP_SSPBFA,1),AI98,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE100:AE101, --(E100:E101<>0))","v":0},{"$f":"SUMPRODUCT(AF100:AF101, --(F100:F101<>0))+AI100","v":0},0,""]
[null,2001,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W100+X$6:X100)*Y$6:Y100*(E$6:E100=E101), ROW(INDIRECT(\"A1:A35\"))))/(12*Y101)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2002,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W101+X$6:X101)*Y$6:Y101*(E$6:E101=E102), ROW(INDIRECT(\"A1:A35\"))))/(12*Y102)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD102:$AD103,SP_PensionPayout,\"Lump sum\",$F102:$F103,\"<>0\")","v":0},{"$f":"SUMIFS($AD102:$AD103,SP_PensionPayout,\"Annuity\",$F102:$F103,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H102<>INDEX(SP_SSPBFA,1),AI100,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE102:AE103, --(E102:E103<>0))","v":0},{"$f":"SUMPRODUCT(AF102:AF103, --(F102:F103<>0))+AI102","v":0},0,""]
[null,2002,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W102+X$6:X102)*Y$6:Y102*(E$6:E102=E103), ROW(INDIRECT(\"A1:A35\"))))/(12*Y103)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2003,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W103+X$6:X103)*Y$6:Y103*(E$6:E103=E104), ROW(INDIRECT(\"A1:A35\"))))/(12*Y104)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD104:$AD105,SP_PensionPayout,\"Lump sum\",$F104:$F105,\"<>0\")","v":0},{"$f":"SUMIFS($AD104:$AD105,SP_PensionPayout,\"Annuity\",$F104:$F105,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H104<>INDEX(SP_SSPBFA,1),AI102,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE104:AE105, --(E104:E105<>0))","v":0},{"$f":"SUMPRODUCT(AF104:AF105, --(F104:F105<>0))+AI104","v":0},0,""]
[null,2003,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W104+X$6:X104)*Y$6:Y104*(E$6:E104=E105), ROW(INDIRECT(\"A1:A35\"))))/(12*Y105)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2004,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W105+X$6:X105)*Y$6:Y105*(E$6:E105=E106), ROW(INDIRECT(\"A1:A35\"))))/(12*Y106)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD106:$AD107,SP_PensionPayout,\"Lump sum\",$F106:$F107,\"<>0\")","v":0},{"$f":"SUMIFS($AD106:$AD107,SP_PensionPayout,\"Annuity\",$F106:$F107,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H106<>INDEX(SP_SSPBFA,1),AI104,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE106:AE107, --(E106:E107<>0))","v":0},{"$f":"SUMPRODUCT(AF106:AF107, --(F106:F107<>0))+AI106","v":0},0,""]
[null,2004,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W106+X$6:X106)*Y$6:Y106*(E$6:E106=E107), ROW(INDIRECT(\"A1:A35\"))))/(12*Y107)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2005,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W107+X$6:X107)*Y$6:Y107*(E$6:E107=E108), ROW(INDIRECT(\"A1:A35\"))))/(12*Y108)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD108:$AD109,SP_PensionPayout,\"Lump sum\",$F108:$F109,\"<>0\")","v":0},{"$f":"SUMIFS($AD108:$AD109,SP_PensionPayout,\"Annuity\",$F108:$F109,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H108<>INDEX(SP_SSPBFA,1),AI106,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE108:AE109, --(E108:E109<>0))","v":0},{"$f":"SUMPRODUCT(AF108:AF109, --(F108:F109<>0))+AI108","v":0},0,""]
[null,2005,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W108+X$6:X108)*Y$6:Y108*(E$6:E108=E109), ROW(INDIRECT(\"A1:A35\"))))/(12*Y109)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2006,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W109+X$6:X109)*Y$6:Y109*(E$6:E109=E110), ROW(INDIRECT(\"A1:A35\"))))/(12*Y110)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD110:$AD111,SP_PensionPayout,\"Lump sum\",$F110:$F111,\"<>0\")","v":0},{"$f":"SUMIFS($AD110:$AD111,SP_PensionPayout,\"Annuity\",$F110:$F111,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H110<>INDEX(SP_SSPBFA,1),AI108,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE110:AE111, --(E110:E111<>0))","v":0},{"$f":"SUMPRODUCT(AF110:AF111, --(F110:F111<>0))+AI110","v":0},0,""]
[null,2006,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W110+X$6:X110)*Y$6:Y110*(E$6:E110=E111), ROW(INDIRECT(\"A1:A35\"))))/(12*Y111)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2007,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W111+X$6:X111)*Y$6:Y111*(E$6:E111=E112), ROW(INDIRECT(\"A1:A35\"))))/(12*Y112)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD112:$AD113,SP_PensionPayout,\"Lump sum\",$F112:$F113,\"<>0\")","v":0},{"$f":"SUMIFS($AD112:$AD113,SP_PensionPayout,\"Annuity\",$F112:$F113,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H112<>INDEX(SP_SSPBFA,1),AI110,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE112:AE113, --(E112:E113<>0))","v":0},{"$f":"SUMPRODUCT(AF112:AF113, --(F112:F113<>0))+AI112","v":0},0,""]
[null,2007,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W112+X$6:X112)*Y$6:Y112*(E$6:E112=E113), ROW(INDIRECT(\"A1:A35\"))))/(12*Y113)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2008,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W113+X$6:X113)*Y$6:Y113*(E$6:E113=E114), ROW(INDIRECT(\"A1:A35\"))))/(12*Y114)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD114:$AD115,SP_PensionPayout,\"Lump sum\",$F114:$F115,\"<>0\")","v":0},{"$f":"SUMIFS($AD114:$AD115,SP_PensionPayout,\"Annuity\",$F114:$F115,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H114<>INDEX(SP_SSPBFA,1),AI112,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE114:AE115, --(E114:E115<>0))","v":0},{"$f":"SUMPRODUCT(AF114:AF115, --(F114:F115<>0))+AI114","v":0},0,""]
[null,2008,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W114+X$6:X114)*Y$6:Y114*(E$6:E114=E115), ROW(INDIRECT(\"A1:A35\"))))/(12*Y115)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2009,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W115+X$6:X115)*Y$6:Y115*(E$6:E115=E116), ROW(INDIRECT(\"A1:A35\"))))/(12*Y116)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD116:$AD117,SP_PensionPayout,\"Lump sum\",$F116:$F117,\"<>0\")","v":0},{"$f":"SUMIFS($AD116:$AD117,SP_PensionPayout,\"Annuity\",$F116:$F117,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H116<>INDEX(SP_SSPBFA,1),AI114,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE116:AE117, --(E116:E117<>0))","v":0},{"$f":"SUMPRODUCT(AF116:AF117, --(F116:F117<>0))+AI116","v":0},0,""]
[null,2009,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W116+X$6:X116)*Y$6:Y116*(E$6:E116=E117), ROW(INDIRECT(\"A1:A35\"))))/(12*Y117)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2010,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W117+X$6:X117)*Y$6:Y117*(E$6:E117=E118), ROW(INDIRECT(\"A1:A35\"))))/(12*Y118)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD118:$AD119,SP_PensionPayout,\"Lump sum\",$F118:$F119,\"<>0\")","v":0},{"$f":"SUMIFS($AD118:$AD119,SP_PensionPayout,\"Annuity\",$F118:$F119,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H118<>INDEX(SP_SSPBFA,1),AI116,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE118:AE119, --(E118:E119<>0))","v":0},{"$f":"SUMPRODUCT(AF118:AF119, --(F118:F119<>0))+AI118","v":0},0,""]
[null,2010,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W118+X$6:X118)*Y$6:Y118*(E$6:E118=E119), ROW(INDIRECT(\"A1:A35\"))))/(12*Y119)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2011,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W119+X$6:X119)*Y$6:Y119*(E$6:E119=E120), ROW(INDIRECT(\"A1:A35\"))))/(12*Y120)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD120:$AD121,SP_PensionPayout,\"Lump sum\",$F120:$F121,\"<>0\")","v":0},{"$f":"SUMIFS($AD120:$AD121,SP_PensionPayout,\"Annuity\",$F120:$F121,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H120<>INDEX(SP_SSPBFA,1),AI118,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE120:AE121, --(E120:E121<>0))","v":0},{"$f":"SUMPRODUCT(AF120:AF121, --(F120:F121<>0))+AI120","v":0},0,""]
[null,2011,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W120+X$6:X120)*Y$6:Y120*(E$6:E120=E121), ROW(INDIRECT(\"A1:A35\"))))/(12*Y121)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2012,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W121+X$6:X121)*Y$6:Y121*(E$6:E121=E122), ROW(INDIRECT(\"A1:A35\"))))/(12*Y122)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD122:$AD123,SP_PensionPayout,\"Lump sum\",$F122:$F123,\"<>0\")","v":0},{"$f":"SUMIFS($AD122:$AD123,SP_PensionPayout,\"Annuity\",$F122:$F123,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H122<>INDEX(SP_SSPBFA,1),AI120,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE122:AE123, --(E122:E123<>0))","v":0},{"$f":"SUMPRODUCT(AF122:AF123, --(F122:F123<>0))+AI122","v":0},0,""]
[null,2012,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W122+X$6:X122)*Y$6:Y122*(E$6:E122=E123), ROW(INDIRECT(\"A1:A35\"))))/(12*Y123)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2013,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W123+X$6:X123)*Y$6:Y123*(E$6:E123=E124), ROW(INDIRECT(\"A1:A35\"))))/(12*Y124)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD124:$AD125,SP_PensionPayout,\"Lump sum\",$F124:$F125,\"<>0\")","v":0},{"$f":"SUMIFS($AD124:$AD125,SP_PensionPayout,\"Annuity\",$F124:$F125,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H124<>INDEX(SP_SSPBFA,1),AI122,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE124:AE125, --(E124:E125<>0))","v":0},{"$f":"SUMPRODUCT(AF124:AF125, --(F124:F125<>0))+AI124","v":0},0,""]
[null,2013,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W124+X$6:X124)*Y$6:Y124*(E$6:E124=E125), ROW(INDIRECT(\"A1:A35\"))))/(12*Y125)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2014,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W125+X$6:X125)*Y$6:Y125*(E$6:E125=E126), ROW(INDIRECT(\"A1:A35\"))))/(12*Y126)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD126:$AD127,SP_PensionPayout,\"Lump sum\",$F126:$F127,\"<>0\")","v":0},{"$f":"SUMIFS($AD126:$AD127,SP_PensionPayout,\"Annuity\",$F126:$F127,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H126<>INDEX(SP_SSPBFA,1),AI124,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE126:AE127, --(E126:E127<>0))","v":0},{"$f":"SUMPRODUCT(AF126:AF127, --(F126:F127<>0))+AI126","v":0},0,""]
[null,2014,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W126+X$6:X126)*Y$6:Y126*(E$6:E126=E127), ROW(INDIRECT(\"A1:A35\"))))/(12*Y127)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2015,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W127+X$6:X127)*Y$6:Y127*(E$6:E127=E128), ROW(INDIRECT(\"A1:A35\"))))/(12*Y128)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD128:$AD129,SP_PensionPayout,\"Lump sum\",$F128:$F129,\"<>0\")","v":0},{"$f":"SUMIFS($AD128:$AD129,SP_PensionPayout,\"Annuity\",$F128:$F129,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H128<>INDEX(SP_SSPBFA,1),AI126,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE128:AE129, --(E128:E129<>0))","v":0},{"$f":"SUMPRODUCT(AF128:AF129, --(F128:F129<>0))+AI128","v":0},0,""]
[null,2015,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W128+X$6:X128)*Y$6:Y128*(E$6:E128=E129), ROW(INDIRECT(\"A1:A35\"))))/(12*Y129)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2016,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W129+X$6:X129)*Y$6:Y129*(E$6:E129=E130), ROW(INDIRECT(\"A1:A35\"))))/(12*Y130)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD130:$AD131,SP_PensionPayout,\"Lump sum\",$F130:$F131,\"<>0\")","v":0},{"$f":"SUMIFS($AD130:$AD131,SP_PensionPayout,\"Annuity\",$F130:$F131,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H130<>INDEX(SP_SSPBFA,1),AI128,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE130:AE131, --(E130:E131<>0))","v":0},{"$f":"SUMPRODUCT(AF130:AF131, --(F130:F131<>0))+AI130","v":0},0,""]
[null,2016,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W130+X$6:X130)*Y$6:Y130*(E$6:E130=E131), ROW(INDIRECT(\"A1:A35\"))))/(12*Y131)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2017,"N",{"$f":"INDEX(SP_Initials,E132)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E132)","v":0},1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E132),IF($B132<YEAR(INDEX(SP_BirthDate,$E132)),0,IF($B132>(YEAR(INDEX(SP_BirthDate,$E132))+INDEX(SP_LifeExp,$E132)),0,$B132-YEAR(INDEX(SP_BirthDate,$E132)))),0)","v":0},{"$f":"MAX($H132+1-INDEX(SP_StartWorkAge,$E132),0)","v":0},{"$f":"IF($B132<SC_TargetRY,1,IF($B132=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B132+1,1,1))),0))","v":1},null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W131+X$6:X131)*Y$6:Y131*(E$6:E131=E132), ROW(INDIRECT(\"A1:A35\"))))/(12*Y132)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD132:$AD133,SP_PensionPayout,\"Lump sum\",$F132:$F133,\"<>0\")","v":0},{"$f":"SUMIFS($AD132:$AD133,SP_PensionPayout,\"Annuity\",$F132:$F133,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H132<>INDEX(SP_SSPBFA,1),AI130,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE132:AE133, --(E132:E133<>0))","v":0},{"$f":"SUMPRODUCT(AF132:AF133, --(F132:F133<>0))+AI132","v":0},0,""]
[null,2017,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W132+X$6:X132)*Y$6:Y132*(E$6:E132=E133), ROW(INDIRECT(\"A1:A35\"))))/(12*Y133)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2018,"N","",1,0,{"$f":"MOD($E134,2)-($E134-1)","v":1},0,0,1,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K134),TRUE,ISBLANK(K134)), IF(OR($I134=0,$J134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $O132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E134)), $O136/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E134))))), K134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L134),TRUE,ISBLANK(L134)), IF(OR($I134=0,$J134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $P132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E134)), 0))), L134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M134),TRUE,ISBLANK(M134)), IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $Q132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E134)), 0)), M134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N134),TRUE,ISBLANK(N134)), IF($B134=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E134,1)*ABS($J134)-INDEX(SC_ExpensesLivingPF,$E134,2)*(1-ABS($J134)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B134>SP_CurrentYear, $R132*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O134=0, 0,$R136/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J134), N134)","v":0},{"$f":"O134*ABS($J134)","v":0},{"$f":"P134*ABS($J134)","v":0},{"$f":"MAX(S134-ABS($R134)*ABS($J134), 0)","v":0},{"$f":"MAX(T134-MAX(ABS($R134)*ABS($J134)-O134, 0),0)","v":0},{"$f":"IF($H134=0, 0, MAX(MIN(S134-ABS($R134)*ABS($J134), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H134=0, 0, MIN(MAX(T134-MAX(ABS($R134)*ABS($J134)-O134, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W134))","v":0},{"$f":"IF($H134=0,1,IF($B134>=INDEX(SC_SSBaseYear,$E134),1,Y136*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($H134=0, 0, ROUNDDOWN(MIN((W134+X134)*Y134,LT_SSMaxCredit*Y134)/(LT_SSOneCredit*Y134), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W133+X$6:X133)*Y$6:Y133*(E$6:E133=E134), ROW(INDIRECT(\"A1:A35\"))))/(12*Y134)","v":0},{"$f":"IF($H134>0, IF($B134<=INDEX(SC_SSBaseYear,$E134)+2,Y134,1/(1/AB132*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$E134)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$E134))>$B134,0,YEARFRAC(INDEX(SP_PensionSWD,$E134), MIN(DATE($B134+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AC134>0, $B134=SC_TargetRY, INDEX(SP_PensionFAE,$E134)>0),SUMIF(OFFSET(E134,-MIN(INDEX(SP_PensionFAE,$E134),AC134)*2,0,MIN(INDEX(SP_PensionFAE,$E134),AC134)*2),$E134,OFFSET(O134,-MIN(INDEX(SP_PensionFAE,$E134),AC134)*2,0,MIN(INDEX(SP_PensionFAE,$E134),AC134)*2))/MIN(INDEX(SP_PensionFAE,$E134),AC134)*INDEX(SP_PensionPCT,$E134)*AC134,0)","v":0},{"$f":"$S134+$T134","v":0},{"$f":"$Q134","v":0},{"$f":"SUMIFS($AD134:$AD135,SP_PensionPayout,\"Lump sum\",$F134:$F135,\"<>0\")","v":0},{"$f":"SUMIFS($AD134:$AD135,SP_PensionPayout,\"Annuity\",$F134:$F135,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H134<>INDEX(SP_SSPBFA,1),AI132,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE134:AE135, --(E134:E135<>0))","v":0},{"$f":"SUMPRODUCT(AF134:AF135, --(F134:F135<>0))+AI134","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O134)),$O134<0,NOT(ISNUMBER($P134)),$P134<0,NOT(ISNUMBER($Q134)),$Q134<0,NOT(ISNUMBER($R134)),$R134<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL134,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B133+1","v":2018},"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W134+X$6:X134)*Y$6:Y134*(E$6:E134=E135), ROW(INDIRECT(\"A1:A35\"))))/(12*Y135)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2019,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W135+X$6:X135)*Y$6:Y135*(E$6:E135=E136), ROW(INDIRECT(\"A1:A35\"))))/(12*Y136)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD136:$AD137,SP_PensionPayout,\"Lump sum\",$F136:$F137,\"<>0\")","v":0},{"$f":"SUMIFS($AD136:$AD137,SP_PensionPayout,\"Annuity\",$F136:$F137,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H136<>INDEX(SP_SSPBFA,1),AI134,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE136:AE137, --(E136:E137<>0))","v":0},{"$f":"SUMPRODUCT(AF136:AF137, --(F136:F137<>0))+AI136","v":0},0,""]
[null,2019,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W136+X$6:X136)*Y$6:Y136*(E$6:E136=E137), ROW(INDIRECT(\"A1:A35\"))))/(12*Y137)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2020,"N","",1,0,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W137+X$6:X137)*Y$6:Y137*(E$6:E137=E138), ROW(INDIRECT(\"A1:A35\"))))/(12*Y138)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD138:$AD139,SP_PensionPayout,\"Lump sum\",$F138:$F139,\"<>0\")","v":0},{"$f":"SUMIFS($AD138:$AD139,SP_PensionPayout,\"Annuity\",$F138:$F139,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H138<>INDEX(SP_SSPBFA,1),AI136,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE138:AE139, --(E138:E139<>0))","v":0},{"$f":"SUMPRODUCT(AF138:AF139, --(F138:F139<>0))+AI138","v":0},0,""]
[null,2020,"N","",2,0,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W138+X$6:X138)*Y$6:Y138*(E$6:E138=E139), ROW(INDIRECT(\"A1:A35\"))))/(12*Y139)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2021,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W139+X$6:X139)*Y$6:Y139*(E$6:E139=E140), ROW(INDIRECT(\"A1:A35\"))))/(12*Y140)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD140:$AD141,SP_PensionPayout,\"Lump sum\",$F140:$F141,\"<>0\")","v":0},{"$f":"SUMIFS($AD140:$AD141,SP_PensionPayout,\"Annuity\",$F140:$F141,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H140<>INDEX(SP_SSPBFA,1),AI138,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE140:AE141, --(E140:E141<>0))","v":0},{"$f":"SUMPRODUCT(AF140:AF141, --(F140:F141<>0))+AI140","v":0},0,""]
[null,2021,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W140+X$6:X140)*Y$6:Y140*(E$6:E140=E141), ROW(INDIRECT(\"A1:A35\"))))/(12*Y141)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2022,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W141+X$6:X141)*Y$6:Y141*(E$6:E141=E142), ROW(INDIRECT(\"A1:A35\"))))/(12*Y142)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD142:$AD143,SP_PensionPayout,\"Lump sum\",$F142:$F143,\"<>0\")","v":0},{"$f":"SUMIFS($AD142:$AD143,SP_PensionPayout,\"Annuity\",$F142:$F143,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H142<>INDEX(SP_SSPBFA,1),AI140,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE142:AE143, --(E142:E143<>0))","v":0},{"$f":"SUMPRODUCT(AF142:AF143, --(F142:F143<>0))+AI142","v":0},0,""]
[null,2022,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W142+X$6:X142)*Y$6:Y142*(E$6:E142=E143), ROW(INDIRECT(\"A1:A35\"))))/(12*Y143)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2023,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W143+X$6:X143)*Y$6:Y143*(E$6:E143=E144), ROW(INDIRECT(\"A1:A35\"))))/(12*Y144)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD144:$AD145,SP_PensionPayout,\"Lump sum\",$F144:$F145,\"<>0\")","v":0},{"$f":"SUMIFS($AD144:$AD145,SP_PensionPayout,\"Annuity\",$F144:$F145,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H144<>INDEX(SP_SSPBFA,1),AI142,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE144:AE145, --(E144:E145<>0))","v":0},{"$f":"SUMPRODUCT(AF144:AF145, --(F144:F145<>0))+AI144","v":0},0,""]
[null,2023,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W144+X$6:X144)*Y$6:Y144*(E$6:E144=E145), ROW(INDIRECT(\"A1:A35\"))))/(12*Y145)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2024,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W145+X$6:X145)*Y$6:Y145*(E$6:E145=E146), ROW(INDIRECT(\"A1:A35\"))))/(12*Y146)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD146:$AD147,SP_PensionPayout,\"Lump sum\",$F146:$F147,\"<>0\")","v":0},{"$f":"SUMIFS($AD146:$AD147,SP_PensionPayout,\"Annuity\",$F146:$F147,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H146<>INDEX(SP_SSPBFA,1),AI144,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE146:AE147, --(E146:E147<>0))","v":0},{"$f":"SUMPRODUCT(AF146:AF147, --(F146:F147<>0))+AI146","v":0},0,""]
[null,2024,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W146+X$6:X146)*Y$6:Y146*(E$6:E146=E147), ROW(INDIRECT(\"A1:A35\"))))/(12*Y147)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2025,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W147+X$6:X147)*Y$6:Y147*(E$6:E147=E148), ROW(INDIRECT(\"A1:A35\"))))/(12*Y148)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD148:$AD149,SP_PensionPayout,\"Lump sum\",$F148:$F149,\"<>0\")","v":0},{"$f":"SUMIFS($AD148:$AD149,SP_PensionPayout,\"Annuity\",$F148:$F149,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H148<>INDEX(SP_SSPBFA,1),AI146,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE148:AE149, --(E148:E149<>0))","v":0},{"$f":"SUMPRODUCT(AF148:AF149, --(F148:F149<>0))+AI148","v":0},0,""]
[null,2025,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W148+X$6:X148)*Y$6:Y148*(E$6:E148=E149), ROW(INDIRECT(\"A1:A35\"))))/(12*Y149)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2026,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W149+X$6:X149)*Y$6:Y149*(E$6:E149=E150), ROW(INDIRECT(\"A1:A35\"))))/(12*Y150)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD150:$AD151,SP_PensionPayout,\"Lump sum\",$F150:$F151,\"<>0\")","v":0},{"$f":"SUMIFS($AD150:$AD151,SP_PensionPayout,\"Annuity\",$F150:$F151,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H150<>INDEX(SP_SSPBFA,1),AI148,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE150:AE151, --(E150:E151<>0))","v":0},{"$f":"SUMPRODUCT(AF150:AF151, --(F150:F151<>0))+AI150","v":0},0,""]
[null,2026,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W150+X$6:X150)*Y$6:Y150*(E$6:E150=E151), ROW(INDIRECT(\"A1:A35\"))))/(12*Y151)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2027,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W151+X$6:X151)*Y$6:Y151*(E$6:E151=E152), ROW(INDIRECT(\"A1:A35\"))))/(12*Y152)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD152:$AD153,SP_PensionPayout,\"Lump sum\",$F152:$F153,\"<>0\")","v":0},{"$f":"SUMIFS($AD152:$AD153,SP_PensionPayout,\"Annuity\",$F152:$F153,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H152<>INDEX(SP_SSPBFA,1),AI150,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE152:AE153, --(E152:E153<>0))","v":0},{"$f":"SUMPRODUCT(AF152:AF153, --(F152:F153<>0))+AI152","v":0},0,""]
[null,2027,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W152+X$6:X152)*Y$6:Y152*(E$6:E152=E153), ROW(INDIRECT(\"A1:A35\"))))/(12*Y153)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2028,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W153+X$6:X153)*Y$6:Y153*(E$6:E153=E154), ROW(INDIRECT(\"A1:A35\"))))/(12*Y154)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD154:$AD155,SP_PensionPayout,\"Lump sum\",$F154:$F155,\"<>0\")","v":0},{"$f":"SUMIFS($AD154:$AD155,SP_PensionPayout,\"Annuity\",$F154:$F155,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H154<>INDEX(SP_SSPBFA,1),AI152,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE154:AE155, --(E154:E155<>0))","v":0},{"$f":"SUMPRODUCT(AF154:AF155, --(F154:F155<>0))+AI154","v":0},0,""]
[null,2028,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W154+X$6:X154)*Y$6:Y154*(E$6:E154=E155), ROW(INDIRECT(\"A1:A35\"))))/(12*Y155)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2029,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W155+X$6:X155)*Y$6:Y155*(E$6:E155=E156), ROW(INDIRECT(\"A1:A35\"))))/(12*Y156)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD156:$AD157,SP_PensionPayout,\"Lump sum\",$F156:$F157,\"<>0\")","v":0},{"$f":"SUMIFS($AD156:$AD157,SP_PensionPayout,\"Annuity\",$F156:$F157,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H156<>INDEX(SP_SSPBFA,1),AI154,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE156:AE157, --(E156:E157<>0))","v":0},{"$f":"SUMPRODUCT(AF156:AF157, --(F156:F157<>0))+AI156","v":0},0,""]
[null,2029,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W156+X$6:X156)*Y$6:Y156*(E$6:E156=E157), ROW(INDIRECT(\"A1:A35\"))))/(12*Y157)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2030,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W157+X$6:X157)*Y$6:Y157*(E$6:E157=E158), ROW(INDIRECT(\"A1:A35\"))))/(12*Y158)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD158:$AD159,SP_PensionPayout,\"Lump sum\",$F158:$F159,\"<>0\")","v":0},{"$f":"SUMIFS($AD158:$AD159,SP_PensionPayout,\"Annuity\",$F158:$F159,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H158<>INDEX(SP_SSPBFA,1),AI156,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE158:AE159, --(E158:E159<>0))","v":0},{"$f":"SUMPRODUCT(AF158:AF159, --(F158:F159<>0))+AI158","v":0},0,""]
[null,2030,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W158+X$6:X158)*Y$6:Y158*(E$6:E158=E159), ROW(INDIRECT(\"A1:A35\"))))/(12*Y159)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2031,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W159+X$6:X159)*Y$6:Y159*(E$6:E159=E160), ROW(INDIRECT(\"A1:A35\"))))/(12*Y160)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD160:$AD161,SP_PensionPayout,\"Lump sum\",$F160:$F161,\"<>0\")","v":0},{"$f":"SUMIFS($AD160:$AD161,SP_PensionPayout,\"Annuity\",$F160:$F161,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H160<>INDEX(SP_SSPBFA,1),AI158,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE160:AE161, --(E160:E161<>0))","v":0},{"$f":"SUMPRODUCT(AF160:AF161, --(F160:F161<>0))+AI160","v":0},0,""]
[null,2031,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W160+X$6:X160)*Y$6:Y160*(E$6:E160=E161), ROW(INDIRECT(\"A1:A35\"))))/(12*Y161)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2032,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W161+X$6:X161)*Y$6:Y161*(E$6:E161=E162), ROW(INDIRECT(\"A1:A35\"))))/(12*Y162)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD162:$AD163,SP_PensionPayout,\"Lump sum\",$F162:$F163,\"<>0\")","v":0},{"$f":"SUMIFS($AD162:$AD163,SP_PensionPayout,\"Annuity\",$F162:$F163,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H162<>INDEX(SP_SSPBFA,1),AI160,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE162:AE163, --(E162:E163<>0))","v":0},{"$f":"SUMPRODUCT(AF162:AF163, --(F162:F163<>0))+AI162","v":0},0,""]
[null,2032,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W162+X$6:X162)*Y$6:Y162*(E$6:E162=E163), ROW(INDIRECT(\"A1:A35\"))))/(12*Y163)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2033,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W163+X$6:X163)*Y$6:Y163*(E$6:E163=E164), ROW(INDIRECT(\"A1:A35\"))))/(12*Y164)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD164:$AD165,SP_PensionPayout,\"Lump sum\",$F164:$F165,\"<>0\")","v":0},{"$f":"SUMIFS($AD164:$AD165,SP_PensionPayout,\"Annuity\",$F164:$F165,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H164<>INDEX(SP_SSPBFA,1),AI162,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE164:AE165, --(E164:E165<>0))","v":0},{"$f":"SUMPRODUCT(AF164:AF165, --(F164:F165<>0))+AI164","v":0},0,""]
[null,2033,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W164+X$6:X164)*Y$6:Y164*(E$6:E164=E165), ROW(INDIRECT(\"A1:A35\"))))/(12*Y165)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2034,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W165+X$6:X165)*Y$6:Y165*(E$6:E165=E166), ROW(INDIRECT(\"A1:A35\"))))/(12*Y166)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD166:$AD167,SP_PensionPayout,\"Lump sum\",$F166:$F167,\"<>0\")","v":0},{"$f":"SUMIFS($AD166:$AD167,SP_PensionPayout,\"Annuity\",$F166:$F167,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H166<>INDEX(SP_SSPBFA,1),AI164,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE166:AE167, --(E166:E167<>0))","v":0},{"$f":"SUMPRODUCT(AF166:AF167, --(F166:F167<>0))+AI166","v":0},0,""]
[null,2034,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W166+X$6:X166)*Y$6:Y166*(E$6:E166=E167), ROW(INDIRECT(\"A1:A35\"))))/(12*Y167)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2035,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W167+X$6:X167)*Y$6:Y167*(E$6:E167=E168), ROW(INDIRECT(\"A1:A35\"))))/(12*Y168)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD168:$AD169,SP_PensionPayout,\"Lump sum\",$F168:$F169,\"<>0\")","v":0},{"$f":"SUMIFS($AD168:$AD169,SP_PensionPayout,\"Annuity\",$F168:$F169,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H168<>INDEX(SP_SSPBFA,1),AI166,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE168:AE169, --(E168:E169<>0))","v":0},{"$f":"SUMPRODUCT(AF168:AF169, --(F168:F169<>0))+AI168","v":0},0,""]
[null,2035,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W168+X$6:X168)*Y$6:Y168*(E$6:E168=E169), ROW(INDIRECT(\"A1:A35\"))))/(12*Y169)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2036,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W169+X$6:X169)*Y$6:Y169*(E$6:E169=E170), ROW(INDIRECT(\"A1:A35\"))))/(12*Y170)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD170:$AD171,SP_PensionPayout,\"Lump sum\",$F170:$F171,\"<>0\")","v":0},{"$f":"SUMIFS($AD170:$AD171,SP_PensionPayout,\"Annuity\",$F170:$F171,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H170<>INDEX(SP_SSPBFA,1),AI168,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE170:AE171, --(E170:E171<>0))","v":0},{"$f":"SUMPRODUCT(AF170:AF171, --(F170:F171<>0))+AI170","v":0},0,""]
[null,2036,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W170+X$6:X170)*Y$6:Y170*(E$6:E170=E171), ROW(INDIRECT(\"A1:A35\"))))/(12*Y171)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2037,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W171+X$6:X171)*Y$6:Y171*(E$6:E171=E172), ROW(INDIRECT(\"A1:A35\"))))/(12*Y172)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD172:$AD173,SP_PensionPayout,\"Lump sum\",$F172:$F173,\"<>0\")","v":0},{"$f":"SUMIFS($AD172:$AD173,SP_PensionPayout,\"Annuity\",$F172:$F173,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H172<>INDEX(SP_SSPBFA,1),AI170,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE172:AE173, --(E172:E173<>0))","v":0},{"$f":"SUMPRODUCT(AF172:AF173, --(F172:F173<>0))+AI172","v":0},0,""]
[null,2037,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W172+X$6:X172)*Y$6:Y172*(E$6:E172=E173), ROW(INDIRECT(\"A1:A35\"))))/(12*Y173)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2038,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W173+X$6:X173)*Y$6:Y173*(E$6:E173=E174), ROW(INDIRECT(\"A1:A35\"))))/(12*Y174)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD174:$AD175,SP_PensionPayout,\"Lump sum\",$F174:$F175,\"<>0\")","v":0},{"$f":"SUMIFS($AD174:$AD175,SP_PensionPayout,\"Annuity\",$F174:$F175,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H174<>INDEX(SP_SSPBFA,1),AI172,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE174:AE175, --(E174:E175<>0))","v":0},{"$f":"SUMPRODUCT(AF174:AF175, --(F174:F175<>0))+AI174","v":0},0,""]
[null,2038,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W174+X$6:X174)*Y$6:Y174*(E$6:E174=E175), ROW(INDIRECT(\"A1:A35\"))))/(12*Y175)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2039,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W175+X$6:X175)*Y$6:Y175*(E$6:E175=E176), ROW(INDIRECT(\"A1:A35\"))))/(12*Y176)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD176:$AD177,SP_PensionPayout,\"Lump sum\",$F176:$F177,\"<>0\")","v":0},{"$f":"SUMIFS($AD176:$AD177,SP_PensionPayout,\"Annuity\",$F176:$F177,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H176<>INDEX(SP_SSPBFA,1),AI174,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE176:AE177, --(E176:E177<>0))","v":0},{"$f":"SUMPRODUCT(AF176:AF177, --(F176:F177<>0))+AI176","v":0},0,""]
[null,2039,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W176+X$6:X176)*Y$6:Y176*(E$6:E176=E177), ROW(INDIRECT(\"A1:A35\"))))/(12*Y177)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2040,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W177+X$6:X177)*Y$6:Y177*(E$6:E177=E178), ROW(INDIRECT(\"A1:A35\"))))/(12*Y178)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD178:$AD179,SP_PensionPayout,\"Lump sum\",$F178:$F179,\"<>0\")","v":0},{"$f":"SUMIFS($AD178:$AD179,SP_PensionPayout,\"Annuity\",$F178:$F179,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H178<>INDEX(SP_SSPBFA,1),AI176,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE178:AE179, --(E178:E179<>0))","v":0},{"$f":"SUMPRODUCT(AF178:AF179, --(F178:F179<>0))+AI178","v":0},0,""]
[null,2040,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W178+X$6:X178)*Y$6:Y178*(E$6:E178=E179), ROW(INDIRECT(\"A1:A35\"))))/(12*Y179)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2041,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W179+X$6:X179)*Y$6:Y179*(E$6:E179=E180), ROW(INDIRECT(\"A1:A35\"))))/(12*Y180)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD180:$AD181,SP_PensionPayout,\"Lump sum\",$F180:$F181,\"<>0\")","v":0},{"$f":"SUMIFS($AD180:$AD181,SP_PensionPayout,\"Annuity\",$F180:$F181,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H180<>INDEX(SP_SSPBFA,1),AI178,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE180:AE181, --(E180:E181<>0))","v":0},{"$f":"SUMPRODUCT(AF180:AF181, --(F180:F181<>0))+AI180","v":0},0,""]
[null,2041,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W180+X$6:X180)*Y$6:Y180*(E$6:E180=E181), ROW(INDIRECT(\"A1:A35\"))))/(12*Y181)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2042,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W181+X$6:X181)*Y$6:Y181*(E$6:E181=E182), ROW(INDIRECT(\"A1:A35\"))))/(12*Y182)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD182:$AD183,SP_PensionPayout,\"Lump sum\",$F182:$F183,\"<>0\")","v":0},{"$f":"SUMIFS($AD182:$AD183,SP_PensionPayout,\"Annuity\",$F182:$F183,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H182<>INDEX(SP_SSPBFA,1),AI180,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE182:AE183, --(E182:E183<>0))","v":0},{"$f":"SUMPRODUCT(AF182:AF183, --(F182:F183<>0))+AI182","v":0},0,""]
[null,2042,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W182+X$6:X182)*Y$6:Y182*(E$6:E182=E183), ROW(INDIRECT(\"A1:A35\"))))/(12*Y183)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2043,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W183+X$6:X183)*Y$6:Y183*(E$6:E183=E184), ROW(INDIRECT(\"A1:A35\"))))/(12*Y184)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD184:$AD185,SP_PensionPayout,\"Lump sum\",$F184:$F185,\"<>0\")","v":0},{"$f":"SUMIFS($AD184:$AD185,SP_PensionPayout,\"Annuity\",$F184:$F185,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H184<>INDEX(SP_SSPBFA,1),AI182,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE184:AE185, --(E184:E185<>0))","v":0},{"$f":"SUMPRODUCT(AF184:AF185, --(F184:F185<>0))+AI184","v":0},0,""]
[null,2043,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W184+X$6:X184)*Y$6:Y184*(E$6:E184=E185), ROW(INDIRECT(\"A1:A35\"))))/(12*Y185)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2044,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W185+X$6:X185)*Y$6:Y185*(E$6:E185=E186), ROW(INDIRECT(\"A1:A35\"))))/(12*Y186)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD186:$AD187,SP_PensionPayout,\"Lump sum\",$F186:$F187,\"<>0\")","v":0},{"$f":"SUMIFS($AD186:$AD187,SP_PensionPayout,\"Annuity\",$F186:$F187,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H186<>INDEX(SP_SSPBFA,1),AI184,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE186:AE187, --(E186:E187<>0))","v":0},{"$f":"SUMPRODUCT(AF186:AF187, --(F186:F187<>0))+AI186","v":0},0,""]
[null,2044,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W186+X$6:X186)*Y$6:Y186*(E$6:E186=E187), ROW(INDIRECT(\"A1:A35\"))))/(12*Y187)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2045,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W187+X$6:X187)*Y$6:Y187*(E$6:E187=E188), ROW(INDIRECT(\"A1:A35\"))))/(12*Y188)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD188:$AD189,SP_PensionPayout,\"Lump sum\",$F188:$F189,\"<>0\")","v":0},{"$f":"SUMIFS($AD188:$AD189,SP_PensionPayout,\"Annuity\",$F188:$F189,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H188<>INDEX(SP_SSPBFA,1),AI186,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE188:AE189, --(E188:E189<>0))","v":0},{"$f":"SUMPRODUCT(AF188:AF189, --(F188:F189<>0))+AI188","v":0},0,""]
[null,2045,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W188+X$6:X188)*Y$6:Y188*(E$6:E188=E189), ROW(INDIRECT(\"A1:A35\"))))/(12*Y189)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2046,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W189+X$6:X189)*Y$6:Y189*(E$6:E189=E190), ROW(INDIRECT(\"A1:A35\"))))/(12*Y190)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD190:$AD191,SP_PensionPayout,\"Lump sum\",$F190:$F191,\"<>0\")","v":0},{"$f":"SUMIFS($AD190:$AD191,SP_PensionPayout,\"Annuity\",$F190:$F191,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H190<>INDEX(SP_SSPBFA,1),AI188,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE190:AE191, --(E190:E191<>0))","v":0},{"$f":"SUMPRODUCT(AF190:AF191, --(F190:F191<>0))+AI190","v":0},0,""]
[null,2046,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W190+X$6:X190)*Y$6:Y190*(E$6:E190=E191), ROW(INDIRECT(\"A1:A35\"))))/(12*Y191)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2047,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W191+X$6:X191)*Y$6:Y191*(E$6:E191=E192), ROW(INDIRECT(\"A1:A35\"))))/(12*Y192)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD192:$AD193,SP_PensionPayout,\"Lump sum\",$F192:$F193,\"<>0\")","v":0},{"$f":"SUMIFS($AD192:$AD193,SP_PensionPayout,\"Annuity\",$F192:$F193,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H192<>INDEX(SP_SSPBFA,1),AI190,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE192:AE193, --(E192:E193<>0))","v":0},{"$f":"SUMPRODUCT(AF192:AF193, --(F192:F193<>0))+AI192","v":0},0,""]
[null,2047,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W192+X$6:X192)*Y$6:Y192*(E$6:E192=E193), ROW(INDIRECT(\"A1:A35\"))))/(12*Y193)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2048,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W193+X$6:X193)*Y$6:Y193*(E$6:E193=E194), ROW(INDIRECT(\"A1:A35\"))))/(12*Y194)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD194:$AD195,SP_PensionPayout,\"Lump sum\",$F194:$F195,\"<>0\")","v":0},{"$f":"SUMIFS($AD194:$AD195,SP_PensionPayout,\"Annuity\",$F194:$F195,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H194<>INDEX(SP_SSPBFA,1),AI192,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE194:AE195, --(E194:E195<>0))","v":0},{"$f":"SUMPRODUCT(AF194:AF195, --(F194:F195<>0))+AI194","v":0},0,""]
[null,2048,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W194+X$6:X194)*Y$6:Y194*(E$6:E194=E195), ROW(INDIRECT(\"A1:A35\"))))/(12*Y195)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2049,"N",{"$f":"INDEX(SP_Initials,E196)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E196)","v":0},1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E196),IF($B196<YEAR(INDEX(SP_BirthDate,$E196)),0,IF($B196>(YEAR(INDEX(SP_BirthDate,$E196))+INDEX(SP_LifeExp,$E196)),0,$B196-YEAR(INDEX(SP_BirthDate,$E196)))),0)","v":0},{"$f":"MAX($H196+1-INDEX(SP_StartWorkAge,$E196),0)","v":0},{"$f":"IF($B196<SC_TargetRY,1,IF($B196=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B196+1,1,1))),0))","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W195+X$6:X195)*Y$6:Y195*(E$6:E195=E196), ROW(INDIRECT(\"A1:A35\"))))/(12*Y196)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD196:$AD197,SP_PensionPayout,\"Lump sum\",$F196:$F197,\"<>0\")","v":0},{"$f":"SUMIFS($AD196:$AD197,SP_PensionPayout,\"Annuity\",$F196:$F197,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H196<>INDEX(SP_SSPBFA,1),AI194,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE196:AE197, --(E196:E197<>0))","v":0},{"$f":"SUMPRODUCT(AF196:AF197, --(F196:F197<>0))+AI196","v":0},0,""]
[null,2049,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W196+X$6:X196)*Y$6:Y196*(E$6:E196=E197), ROW(INDIRECT(\"A1:A35\"))))/(12*Y197)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2050,"N","",1,0,{"$f":"MOD($E198,2)-($E198-1)","v":1},0,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K198),TRUE,ISBLANK(K198)), IF(OR($I198=0,$J198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $O196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E198)), $O200/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E198))))), K198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L198),TRUE,ISBLANK(L198)), IF(OR($I198=0,$J198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $P196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E198)), 0))), L198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M198),TRUE,ISBLANK(M198)), IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $Q196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E198)), 0)), M198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N198),TRUE,ISBLANK(N198)), IF($B198=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E198,1)*ABS($J198)-INDEX(SC_ExpensesLivingPF,$E198,2)*(1-ABS($J198)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B198>SP_CurrentYear, $R196*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O198=0, 0,$R200/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J198), N198)","v":0},{"$f":"O198*ABS($J198)","v":0},{"$f":"P198*ABS($J198)","v":0},{"$f":"MAX(S198-ABS($R198)*ABS($J198), 0)","v":0},{"$f":"MAX(T198-MAX(ABS($R198)*ABS($J198)-O198, 0),0)","v":0},{"$f":"IF($H198=0, 0, MAX(MIN(S198-ABS($R198)*ABS($J198), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H198=0, 0, MIN(MAX(T198-MAX(ABS($R198)*ABS($J198)-O198, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W198))","v":0},{"$f":"IF($H198=0,1,IF($B198>=INDEX(SC_SSBaseYear,$E198),1,Y200*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($H198=0, 0, ROUNDDOWN(MIN((W198+X198)*Y198,LT_SSMaxCredit*Y198)/(LT_SSOneCredit*Y198), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W197+X$6:X197)*Y$6:Y197*(E$6:E197=E198), ROW(INDIRECT(\"A1:A35\"))))/(12*Y198)","v":0},{"$f":"IF($H198>0, IF($B198<=INDEX(SC_SSBaseYear,$E198)+2,Y198,1/(1/AB196*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$E198)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$E198))>$B198,0,YEARFRAC(INDEX(SP_PensionSWD,$E198), MIN(DATE($B198+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AC198>0, $B198=SC_TargetRY, INDEX(SP_PensionFAE,$E198)>0),SUMIF(OFFSET(E198,-MIN(INDEX(SP_PensionFAE,$E198),AC198)*2,0,MIN(INDEX(SP_PensionFAE,$E198),AC198)*2),$E198,OFFSET(O198,-MIN(INDEX(SP_PensionFAE,$E198),AC198)*2,0,MIN(INDEX(SP_PensionFAE,$E198),AC198)*2))/MIN(INDEX(SP_PensionFAE,$E198),AC198)*INDEX(SP_PensionPCT,$E198)*AC198,0)","v":0},{"$f":"$S198+$T198","v":0},{"$f":"$Q198","v":0},{"$f":"SUMIFS($AD198:$AD199,SP_PensionPayout,\"Lump sum\",$F198:$F199,\"<>0\")","v":0},{"$f":"SUMIFS($AD198:$AD199,SP_PensionPayout,\"Annuity\",$F198:$F199,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H198<>INDEX(SP_SSPBFA,1),AI196,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE198:AE199, --(E198:E199<>0))","v":0},{"$f":"SUMPRODUCT(AF198:AF199, --(F198:F199<>0))+AI198","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O198)),$O198<0,NOT(ISNUMBER($P198)),$P198<0,NOT(ISNUMBER($Q198)),$Q198<0,NOT(ISNUMBER($R198)),$R198<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL198,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B197+1","v":2050},"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W198+X$6:X198)*Y$6:Y198*(E$6:E198=E199), ROW(INDIRECT(\"A1:A35\"))))/(12*Y199)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2051,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W199+X$6:X199)*Y$6:Y199*(E$6:E199=E200), ROW(INDIRECT(\"A1:A35\"))))/(12*Y200)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD200:$AD201,SP_PensionPayout,\"Lump sum\",$F200:$F201,\"<>0\")","v":0},{"$f":"SUMIFS($AD200:$AD201,SP_PensionPayout,\"Annuity\",$F200:$F201,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H200<>INDEX(SP_SSPBFA,1),AI198,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE200:AE201, --(E200:E201<>0))","v":0},{"$f":"SUMPRODUCT(AF200:AF201, --(F200:F201<>0))+AI200","v":0},0,""]
[null,2051,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W200+X$6:X200)*Y$6:Y200*(E$6:E200=E201), ROW(INDIRECT(\"A1:A35\"))))/(12*Y201)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2052,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W201+X$6:X201)*Y$6:Y201*(E$6:E201=E202), ROW(INDIRECT(\"A1:A35\"))))/(12*Y202)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD202:$AD203,SP_PensionPayout,\"Lump sum\",$F202:$F203,\"<>0\")","v":0},{"$f":"SUMIFS($AD202:$AD203,SP_PensionPayout,\"Annuity\",$F202:$F203,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H202<>INDEX(SP_SSPBFA,1),AI200,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE202:AE203, --(E202:E203<>0))","v":0},{"$f":"SUMPRODUCT(AF202:AF203, --(F202:F203<>0))+AI202","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O202)),$O202<0,NOT(ISNUMBER($P202)),$P202<0,NOT(ISNUMBER($Q202)),$Q202<0,NOT(ISNUMBER($R202)),$R202<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL202,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2052,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W202+X$6:X202)*Y$6:Y202*(E$6:E202=E203), ROW(INDIRECT(\"A1:A35\"))))/(12*Y203)","v":0},1,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O203)),$O203<0,NOT(ISNUMBER($P203)),$P203<0,NOT(ISNUMBER($Q203)),$Q203<0,NOT(ISNUMBER($R203)),$R203<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL203,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2053,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W203+X$6:X203)*Y$6:Y203*(E$6:E203=E204), ROW(INDIRECT(\"A1:A35\"))))/(12*Y204)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD204:$AD205,SP_PensionPayout,\"Lump sum\",$F204:$F205,\"<>0\")","v":0},{"$f":"SUMIFS($AD204:$AD205,SP_PensionPayout,\"Annuity\",$F204:$F205,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H204<>INDEX(SP_SSPBFA,1),AI202,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE204:AE205, --(E204:E205<>0))","v":0},{"$f":"SUMPRODUCT(AF204:AF205, --(F204:F205<>0))+AI204","v":0},0,""]
[null,2053,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W204+X$6:X204)*Y$6:Y204*(E$6:E204=E205), ROW(INDIRECT(\"A1:A35\"))))/(12*Y205)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2054,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W205+X$6:X205)*Y$6:Y205*(E$6:E205=E206), ROW(INDIRECT(\"A1:A35\"))))/(12*Y206)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD206:$AD207,SP_PensionPayout,\"Lump sum\",$F206:$F207,\"<>0\")","v":0},{"$f":"SUMIFS($AD206:$AD207,SP_PensionPayout,\"Annuity\",$F206:$F207,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H206<>INDEX(SP_SSPBFA,1),AI204,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE206:AE207, --(E206:E207<>0))","v":0},{"$f":"SUMPRODUCT(AF206:AF207, --(F206:F207<>0))+AI206","v":0},0,""]
[null,2054,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W206+X$6:X206)*Y$6:Y206*(E$6:E206=E207), ROW(INDIRECT(\"A1:A35\"))))/(12*Y207)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2055,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W207+X$6:X207)*Y$6:Y207*(E$6:E207=E208), ROW(INDIRECT(\"A1:A35\"))))/(12*Y208)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD208:$AD209,SP_PensionPayout,\"Lump sum\",$F208:$F209,\"<>0\")","v":0},{"$f":"SUMIFS($AD208:$AD209,SP_PensionPayout,\"Annuity\",$F208:$F209,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H208<>INDEX(SP_SSPBFA,1),AI206,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE208:AE209, --(E208:E209<>0))","v":0},{"$f":"SUMPRODUCT(AF208:AF209, --(F208:F209<>0))+AI208","v":0},0,""]
[null,2055,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W208+X$6:X208)*Y$6:Y208*(E$6:E208=E209), ROW(INDIRECT(\"A1:A35\"))))/(12*Y209)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2056,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W209+X$6:X209)*Y$6:Y209*(E$6:E209=E210), ROW(INDIRECT(\"A1:A35\"))))/(12*Y210)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD210:$AD211,SP_PensionPayout,\"Lump sum\",$F210:$F211,\"<>0\")","v":0},{"$f":"SUMIFS($AD210:$AD211,SP_PensionPayout,\"Annuity\",$F210:$F211,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H210<>INDEX(SP_SSPBFA,1),AI208,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE210:AE211, --(E210:E211<>0))","v":0},{"$f":"SUMPRODUCT(AF210:AF211, --(F210:F211<>0))+AI210","v":0},0,""]
[null,2056,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W210+X$6:X210)*Y$6:Y210*(E$6:E210=E211), ROW(INDIRECT(\"A1:A35\"))))/(12*Y211)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2057,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W211+X$6:X211)*Y$6:Y211*(E$6:E211=E212), ROW(INDIRECT(\"A1:A35\"))))/(12*Y212)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD212:$AD213,SP_PensionPayout,\"Lump sum\",$F212:$F213,\"<>0\")","v":0},{"$f":"SUMIFS($AD212:$AD213,SP_PensionPayout,\"Annuity\",$F212:$F213,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H212<>INDEX(SP_SSPBFA,1),AI210,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE212:AE213, --(E212:E213<>0))","v":0},{"$f":"SUMPRODUCT(AF212:AF213, --(F212:F213<>0))+AI212","v":0},0,""]
[null,2057,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W212+X$6:X212)*Y$6:Y212*(E$6:E212=E213), ROW(INDIRECT(\"A1:A35\"))))/(12*Y213)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2058,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W213+X$6:X213)*Y$6:Y213*(E$6:E213=E214), ROW(INDIRECT(\"A1:A35\"))))/(12*Y214)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD214:$AD215,SP_PensionPayout,\"Lump sum\",$F214:$F215,\"<>0\")","v":0},{"$f":"SUMIFS($AD214:$AD215,SP_PensionPayout,\"Annuity\",$F214:$F215,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H214<>INDEX(SP_SSPBFA,1),AI212,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE214:AE215, --(E214:E215<>0))","v":0},{"$f":"SUMPRODUCT(AF214:AF215, --(F214:F215<>0))+AI214","v":0},0,""]
[null,2058,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W214+X$6:X214)*Y$6:Y214*(E$6:E214=E215), ROW(INDIRECT(\"A1:A35\"))))/(12*Y215)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2059,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W215+X$6:X215)*Y$6:Y215*(E$6:E215=E216), ROW(INDIRECT(\"A1:A35\"))))/(12*Y216)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD216:$AD217,SP_PensionPayout,\"Lump sum\",$F216:$F217,\"<>0\")","v":0},{"$f":"SUMIFS($AD216:$AD217,SP_PensionPayout,\"Annuity\",$F216:$F217,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H216<>INDEX(SP_SSPBFA,1),AI214,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE216:AE217, --(E216:E217<>0))","v":0},{"$f":"SUMPRODUCT(AF216:AF217, --(F216:F217<>0))+AI216","v":0},0,""]
[null,2059,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W216+X$6:X216)*Y$6:Y216*(E$6:E216=E217), ROW(INDIRECT(\"A1:A35\"))))/(12*Y217)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2060,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W217+X$6:X217)*Y$6:Y217*(E$6:E217=E218), ROW(INDIRECT(\"A1:A35\"))))/(12*Y218)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD218:$AD219,SP_PensionPayout,\"Lump sum\",$F218:$F219,\"<>0\")","v":0},{"$f":"SUMIFS($AD218:$AD219,SP_PensionPayout,\"Annuity\",$F218:$F219,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H218<>INDEX(SP_SSPBFA,1),AI216,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE218:AE219, --(E218:E219<>0))","v":0},{"$f":"SUMPRODUCT(AF218:AF219, --(F218:F219<>0))+AI218","v":0},0,""]
[null,2060,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W218+X$6:X218)*Y$6:Y218*(E$6:E218=E219), ROW(INDIRECT(\"A1:A35\"))))/(12*Y219)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2061,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W219+X$6:X219)*Y$6:Y219*(E$6:E219=E220), ROW(INDIRECT(\"A1:A35\"))))/(12*Y220)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD220:$AD221,SP_PensionPayout,\"Lump sum\",$F220:$F221,\"<>0\")","v":0},{"$f":"SUMIFS($AD220:$AD221,SP_PensionPayout,\"Annuity\",$F220:$F221,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H220<>INDEX(SP_SSPBFA,1),AI218,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE220:AE221, --(E220:E221<>0))","v":0},{"$f":"SUMPRODUCT(AF220:AF221, --(F220:F221<>0))+AI220","v":0},0,""]
[null,2061,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W220+X$6:X220)*Y$6:Y220*(E$6:E220=E221), ROW(INDIRECT(\"A1:A35\"))))/(12*Y221)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2062,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W221+X$6:X221)*Y$6:Y221*(E$6:E221=E222), ROW(INDIRECT(\"A1:A35\"))))/(12*Y222)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD222:$AD223,SP_PensionPayout,\"Lump sum\",$F222:$F223,\"<>0\")","v":0},{"$f":"SUMIFS($AD222:$AD223,SP_PensionPayout,\"Annuity\",$F222:$F223,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H222<>INDEX(SP_SSPBFA,1),AI220,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE222:AE223, --(E222:E223<>0))","v":0},{"$f":"SUMPRODUCT(AF222:AF223, --(F222:F223<>0))+AI222","v":0},0,""]
[null,2062,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W222+X$6:X222)*Y$6:Y222*(E$6:E222=E223), ROW(INDIRECT(\"A1:A35\"))))/(12*Y223)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2063,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W223+X$6:X223)*Y$6:Y223*(E$6:E223=E224), ROW(INDIRECT(\"A1:A35\"))))/(12*Y224)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD224:$AD225,SP_PensionPayout,\"Lump sum\",$F224:$F225,\"<>0\")","v":0},{"$f":"SUMIFS($AD224:$AD225,SP_PensionPayout,\"Annuity\",$F224:$F225,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H224<>INDEX(SP_SSPBFA,1),AI222,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE224:AE225, --(E224:E225<>0))","v":0},{"$f":"SUMPRODUCT(AF224:AF225, --(F224:F225<>0))+AI224","v":0},0,""]
[null,2063,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W224+X$6:X224)*Y$6:Y224*(E$6:E224=E225), ROW(INDIRECT(\"A1:A35\"))))/(12*Y225)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2064,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W225+X$6:X225)*Y$6:Y225*(E$6:E225=E226), ROW(INDIRECT(\"A1:A35\"))))/(12*Y226)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD226:$AD227,SP_PensionPayout,\"Lump sum\",$F226:$F227,\"<>0\")","v":0},{"$f":"SUMIFS($AD226:$AD227,SP_PensionPayout,\"Annuity\",$F226:$F227,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H226<>INDEX(SP_SSPBFA,1),AI224,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE226:AE227, --(E226:E227<>0))","v":0},{"$f":"SUMPRODUCT(AF226:AF227, --(F226:F227<>0))+AI226","v":0},0,""]
[null,2064,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W226+X$6:X226)*Y$6:Y226*(E$6:E226=E227), ROW(INDIRECT(\"A1:A35\"))))/(12*Y227)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2065,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W227+X$6:X227)*Y$6:Y227*(E$6:E227=E228), ROW(INDIRECT(\"A1:A35\"))))/(12*Y228)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD228:$AD229,SP_PensionPayout,\"Lump sum\",$F228:$F229,\"<>0\")","v":0},{"$f":"SUMIFS($AD228:$AD229,SP_PensionPayout,\"Annuity\",$F228:$F229,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H228<>INDEX(SP_SSPBFA,1),AI226,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE228:AE229, --(E228:E229<>0))","v":0},{"$f":"SUMPRODUCT(AF228:AF229, --(F228:F229<>0))+AI228","v":0},0,""]
[null,2065,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W228+X$6:X228)*Y$6:Y228*(E$6:E228=E229), ROW(INDIRECT(\"A1:A35\"))))/(12*Y229)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2066,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W229+X$6:X229)*Y$6:Y229*(E$6:E229=E230), ROW(INDIRECT(\"A1:A35\"))))/(12*Y230)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD230:$AD231,SP_PensionPayout,\"Lump sum\",$F230:$F231,\"<>0\")","v":0},{"$f":"SUMIFS($AD230:$AD231,SP_PensionPayout,\"Annuity\",$F230:$F231,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H230<>INDEX(SP_SSPBFA,1),AI228,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE230:AE231, --(E230:E231<>0))","v":0},{"$f":"SUMPRODUCT(AF230:AF231, --(F230:F231<>0))+AI230","v":0},0,""]
[null,2066,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W230+X$6:X230)*Y$6:Y230*(E$6:E230=E231), ROW(INDIRECT(\"A1:A35\"))))/(12*Y231)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2067,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W231+X$6:X231)*Y$6:Y231*(E$6:E231=E232), ROW(INDIRECT(\"A1:A35\"))))/(12*Y232)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD232:$AD233,SP_PensionPayout,\"Lump sum\",$F232:$F233,\"<>0\")","v":0},{"$f":"SUMIFS($AD232:$AD233,SP_PensionPayout,\"Annuity\",$F232:$F233,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H232<>INDEX(SP_SSPBFA,1),AI230,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE232:AE233, --(E232:E233<>0))","v":0},{"$f":"SUMPRODUCT(AF232:AF233, --(F232:F233<>0))+AI232","v":0},0,""]
[null,2067,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W232+X$6:X232)*Y$6:Y232*(E$6:E232=E233), ROW(INDIRECT(\"A1:A35\"))))/(12*Y233)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2068,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W233+X$6:X233)*Y$6:Y233*(E$6:E233=E234), ROW(INDIRECT(\"A1:A35\"))))/(12*Y234)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD234:$AD235,SP_PensionPayout,\"Lump sum\",$F234:$F235,\"<>0\")","v":0},{"$f":"SUMIFS($AD234:$AD235,SP_PensionPayout,\"Annuity\",$F234:$F235,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H234<>INDEX(SP_SSPBFA,1),AI232,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE234:AE235, --(E234:E235<>0))","v":0},{"$f":"SUMPRODUCT(AF234:AF235, --(F234:F235<>0))+AI234","v":0},0,""]
[null,2068,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W234+X$6:X234)*Y$6:Y234*(E$6:E234=E235), ROW(INDIRECT(\"A1:A35\"))))/(12*Y235)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2069,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W235+X$6:X235)*Y$6:Y235*(E$6:E235=E236), ROW(INDIRECT(\"A1:A35\"))))/(12*Y236)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD236:$AD237,SP_PensionPayout,\"Lump sum\",$F236:$F237,\"<>0\")","v":0},{"$f":"SUMIFS($AD236:$AD237,SP_PensionPayout,\"Annuity\",$F236:$F237,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H236<>INDEX(SP_SSPBFA,1),AI234,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE236:AE237, --(E236:E237<>0))","v":0},{"$f":"SUMPRODUCT(AF236:AF237, --(F236:F237<>0))+AI236","v":0},0,""]
[null,2069,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W236+X$6:X236)*Y$6:Y236*(E$6:E236=E237), ROW(INDIRECT(\"A1:A35\"))))/(12*Y237)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2070,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W237+X$6:X237)*Y$6:Y237*(E$6:E237=E238), ROW(INDIRECT(\"A1:A35\"))))/(12*Y238)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD238:$AD239,SP_PensionPayout,\"Lump sum\",$F238:$F239,\"<>0\")","v":0},{"$f":"SUMIFS($AD238:$AD239,SP_PensionPayout,\"Annuity\",$F238:$F239,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H238<>INDEX(SP_SSPBFA,1),AI236,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE238:AE239, --(E238:E239<>0))","v":0},{"$f":"SUMPRODUCT(AF238:AF239, --(F238:F239<>0))+AI238","v":0},0,""]
[null,2070,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W238+X$6:X238)*Y$6:Y238*(E$6:E238=E239), ROW(INDIRECT(\"A1:A35\"))))/(12*Y239)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2071,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W239+X$6:X239)*Y$6:Y239*(E$6:E239=E240), ROW(INDIRECT(\"A1:A35\"))))/(12*Y240)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD240:$AD241,SP_PensionPayout,\"Lump sum\",$F240:$F241,\"<>0\")","v":0},{"$f":"SUMIFS($AD240:$AD241,SP_PensionPayout,\"Annuity\",$F240:$F241,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H240<>INDEX(SP_SSPBFA,1),AI238,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE240:AE241, --(E240:E241<>0))","v":0},{"$f":"SUMPRODUCT(AF240:AF241, --(F240:F241<>0))+AI240","v":0},0,""]
[null,2071,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W240+X$6:X240)*Y$6:Y240*(E$6:E240=E241), ROW(INDIRECT(\"A1:A35\"))))/(12*Y241)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2072,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W241+X$6:X241)*Y$6:Y241*(E$6:E241=E242), ROW(INDIRECT(\"A1:A35\"))))/(12*Y242)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD242:$AD243,SP_PensionPayout,\"Lump sum\",$F242:$F243,\"<>0\")","v":0},{"$f":"SUMIFS($AD242:$AD243,SP_PensionPayout,\"Annuity\",$F242:$F243,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H242<>INDEX(SP_SSPBFA,1),AI240,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE242:AE243, --(E242:E243<>0))","v":0},{"$f":"SUMPRODUCT(AF242:AF243, --(F242:F243<>0))+AI242","v":0},0,""]
[null,2072,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W242+X$6:X242)*Y$6:Y242*(E$6:E242=E243), ROW(INDIRECT(\"A1:A35\"))))/(12*Y243)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2073,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W243+X$6:X243)*Y$6:Y243*(E$6:E243=E244), ROW(INDIRECT(\"A1:A35\"))))/(12*Y244)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD244:$AD245,SP_PensionPayout,\"Lump sum\",$F244:$F245,\"<>0\")","v":0},{"$f":"SUMIFS($AD244:$AD245,SP_PensionPayout,\"Annuity\",$F244:$F245,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H244<>INDEX(SP_SSPBFA,1),AI242,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE244:AE245, --(E244:E245<>0))","v":0},{"$f":"SUMPRODUCT(AF244:AF245, --(F244:F245<>0))+AI244","v":0},0,""]
[null,2073,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W244+X$6:X244)*Y$6:Y244*(E$6:E244=E245), ROW(INDIRECT(\"A1:A35\"))))/(12*Y245)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2074,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W245+X$6:X245)*Y$6:Y245*(E$6:E245=E246), ROW(INDIRECT(\"A1:A35\"))))/(12*Y246)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD246:$AD247,SP_PensionPayout,\"Lump sum\",$F246:$F247,\"<>0\")","v":0},{"$f":"SUMIFS($AD246:$AD247,SP_PensionPayout,\"Annuity\",$F246:$F247,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H246<>INDEX(SP_SSPBFA,1),AI244,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE246:AE247, --(E246:E247<>0))","v":0},{"$f":"SUMPRODUCT(AF246:AF247, --(F246:F247<>0))+AI246","v":0},0,""]
[null,2074,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W246+X$6:X246)*Y$6:Y246*(E$6:E246=E247), ROW(INDIRECT(\"A1:A35\"))))/(12*Y247)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2075,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W247+X$6:X247)*Y$6:Y247*(E$6:E247=E248), ROW(INDIRECT(\"A1:A35\"))))/(12*Y248)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD248:$AD249,SP_PensionPayout,\"Lump sum\",$F248:$F249,\"<>0\")","v":0},{"$f":"SUMIFS($AD248:$AD249,SP_PensionPayout,\"Annuity\",$F248:$F249,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H248<>INDEX(SP_SSPBFA,1),AI246,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE248:AE249, --(E248:E249<>0))","v":0},{"$f":"SUMPRODUCT(AF248:AF249, --(F248:F249<>0))+AI248","v":0},0,""]
[null,2075,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W248+X$6:X248)*Y$6:Y248*(E$6:E248=E249), ROW(INDIRECT(\"A1:A35\"))))/(12*Y249)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2076,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W249+X$6:X249)*Y$6:Y249*(E$6:E249=E250), ROW(INDIRECT(\"A1:A35\"))))/(12*Y250)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD250:$AD251,SP_PensionPayout,\"Lump sum\",$F250:$F251,\"<>0\")","v":0},{"$f":"SUMIFS($AD250:$AD251,SP_PensionPayout,\"Annuity\",$F250:$F251,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H250<>INDEX(SP_SSPBFA,1),AI248,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE250:AE251, --(E250:E251<>0))","v":0},{"$f":"SUMPRODUCT(AF250:AF251, --(F250:F251<>0))+AI250","v":0},0,""]
[null,2076,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W250+X$6:X250)*Y$6:Y250*(E$6:E250=E251), ROW(INDIRECT(\"A1:A35\"))))/(12*Y251)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2077,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W251+X$6:X251)*Y$6:Y251*(E$6:E251=E252), ROW(INDIRECT(\"A1:A35\"))))/(12*Y252)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD252:$AD253,SP_PensionPayout,\"Lump sum\",$F252:$F253,\"<>0\")","v":0},{"$f":"SUMIFS($AD252:$AD253,SP_PensionPayout,\"Annuity\",$F252:$F253,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H252<>INDEX(SP_SSPBFA,1),AI250,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE252:AE253, --(E252:E253<>0))","v":0},{"$f":"SUMPRODUCT(AF252:AF253, --(F252:F253<>0))+AI252","v":0},0,""]
[null,2077,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W252+X$6:X252)*Y$6:Y252*(E$6:E252=E253), ROW(INDIRECT(\"A1:A35\"))))/(12*Y253)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2078,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W253+X$6:X253)*Y$6:Y253*(E$6:E253=E254), ROW(INDIRECT(\"A1:A35\"))))/(12*Y254)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD254:$AD255,SP_PensionPayout,\"Lump sum\",$F254:$F255,\"<>0\")","v":0},{"$f":"SUMIFS($AD254:$AD255,SP_PensionPayout,\"Annuity\",$F254:$F255,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H254<>INDEX(SP_SSPBFA,1),AI252,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE254:AE255, --(E254:E255<>0))","v":0},{"$f":"SUMPRODUCT(AF254:AF255, --(F254:F255<>0))+AI254","v":0},0,""]
[null,2078,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W254+X$6:X254)*Y$6:Y254*(E$6:E254=E255), ROW(INDIRECT(\"A1:A35\"))))/(12*Y255)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2079,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W255+X$6:X255)*Y$6:Y255*(E$6:E255=E256), ROW(INDIRECT(\"A1:A35\"))))/(12*Y256)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD256:$AD257,SP_PensionPayout,\"Lump sum\",$F256:$F257,\"<>0\")","v":0},{"$f":"SUMIFS($AD256:$AD257,SP_PensionPayout,\"Annuity\",$F256:$F257,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H256<>INDEX(SP_SSPBFA,1),AI254,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE256:AE257, --(E256:E257<>0))","v":0},{"$f":"SUMPRODUCT(AF256:AF257, --(F256:F257<>0))+AI256","v":0},0,""]
[null,2079,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W256+X$6:X256)*Y$6:Y256*(E$6:E256=E257), ROW(INDIRECT(\"A1:A35\"))))/(12*Y257)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2080,"N","",1,{"$f":"INDEX(SC_TaxIndex,$E258)","v":0},1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W257+X$6:X257)*Y$6:Y257*(E$6:E257=E258), ROW(INDIRECT(\"A1:A35\"))))/(12*Y258)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD258:$AD259,SP_PensionPayout,\"Lump sum\",$F258:$F259,\"<>0\")","v":0},{"$f":"SUMIFS($AD258:$AD259,SP_PensionPayout,\"Annuity\",$F258:$F259,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H258<>INDEX(SP_SSPBFA,1),AI256,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE258:AE259, --(E258:E259<>0))","v":0},{"$f":"SUMPRODUCT(AF258:AF259, --(F258:F259<>0))+AI258","v":0},0,""]
[null,2080,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W258+X$6:X258)*Y$6:Y258*(E$6:E258=E259), ROW(INDIRECT(\"A1:A35\"))))/(12*Y259)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2081,"N",{"$f":"INDEX(SP_Initials,E260)","v":""},1,0,{"$f":"MOD($E260,2)-($E260-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E260),IF($B260<YEAR(INDEX(SP_BirthDate,$E260)),0,IF($B260>(YEAR(INDEX(SP_BirthDate,$E260))+INDEX(SP_LifeExp,$E260)),0,$B260-YEAR(INDEX(SP_BirthDate,$E260)))),0)","v":0},{"$f":"MAX($H260+1-INDEX(SP_StartWorkAge,$E260),0)","v":0},{"$f":"IF($B260<SC_TargetRY,1,IF($B260=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B260+1,1,1))),0))","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W259+X$6:X259)*Y$6:Y259*(E$6:E259=E260), ROW(INDIRECT(\"A1:A35\"))))/(12*Y260)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD260:$AD261,SP_PensionPayout,\"Lump sum\",$F260:$F261,\"<>0\")","v":0},{"$f":"SUMIFS($AD260:$AD261,SP_PensionPayout,\"Annuity\",$F260:$F261,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H260<>INDEX(SP_SSPBFA,1),AI258,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE260:AE261, --(E260:E261<>0))","v":0},{"$f":"SUMPRODUCT(AF260:AF261, --(F260:F261<>0))+AI260","v":0},0,""]
[null,2081,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W260+X$6:X260)*Y$6:Y260*(E$6:E260=E261), ROW(INDIRECT(\"A1:A35\"))))/(12*Y261)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2082,"N","",1,0,1,0,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K262),TRUE,ISBLANK(K262)), IF(OR($I262=0,$J262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $O260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E262)), $O264/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E262))))), K262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L262),TRUE,ISBLANK(L262)), IF(OR($I262=0,$J262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $P260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E262)), 0))), L262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M262),TRUE,ISBLANK(M262)), IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $Q260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E262)), 0)), M262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N262),TRUE,ISBLANK(N262)), IF($B262=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E262,1)*ABS($J262)-INDEX(SC_ExpensesLivingPF,$E262,2)*(1-ABS($J262)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B262>SP_CurrentYear, $R260*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O262=0, 0,$R264/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J262), N262)","v":0},{"$f":"O262*ABS($J262)","v":0},{"$f":"P262*ABS($J262)","v":0},{"$f":"MAX(S262-ABS($R262)*ABS($J262), 0)","v":0},{"$f":"MAX(T262-MAX(ABS($R262)*ABS($J262)-O262, 0),0)","v":0},{"$f":"IF($H262=0, 0, MAX(MIN(S262-ABS($R262)*ABS($J262), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H262=0, 0, MIN(MAX(T262-MAX(ABS($R262)*ABS($J262)-O262, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W262))","v":0},{"$f":"IF($H262=0,1,IF($B262>=INDEX(SC_SSBaseYear,$E262),1,Y264*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($H262=0, 0, ROUNDDOWN(MIN((W262+X262)*Y262,LT_SSMaxCredit*Y262)/(LT_SSOneCredit*Y262), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W261+X$6:X261)*Y$6:Y261*(E$6:E261=E262), ROW(INDIRECT(\"A1:A35\"))))/(12*Y262)","v":0},{"$f":"IF($H262>0, IF($B262<=INDEX(SC_SSBaseYear,$E262)+2,Y262,1/(1/AB260*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$E262)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$E262))>$B262,0,YEARFRAC(INDEX(SP_PensionSWD,$E262), MIN(DATE($B262+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AC262>0, $B262=SC_TargetRY, INDEX(SP_PensionFAE,$E262)>0),SUMIF(OFFSET(E262,-MIN(INDEX(SP_PensionFAE,$E262),AC262)*2,0,MIN(INDEX(SP_PensionFAE,$E262),AC262)*2),$E262,OFFSET(O262,-MIN(INDEX(SP_PensionFAE,$E262),AC262)*2,0,MIN(INDEX(SP_PensionFAE,$E262),AC262)*2))/MIN(INDEX(SP_PensionFAE,$E262),AC262)*INDEX(SP_PensionPCT,$E262)*AC262,0)","v":0},{"$f":"$S262+$T262","v":0},{"$f":"$Q262","v":0},{"$f":"SUMIFS($AD262:$AD263,SP_PensionPayout,\"Lump sum\",$F262:$F263,\"<>0\")","v":0},{"$f":"SUMIFS($AD262:$AD263,SP_PensionPayout,\"Annuity\",$F262:$F263,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H262<>INDEX(SP_SSPBFA,1),AI260,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE262:AE263, --(E262:E263<>0))","v":0},{"$f":"SUMPRODUCT(AF262:AF263, --(F262:F263<>0))+AI262","v":0},0,""]
[null,{"$f":"B261+1","v":2082},"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W262+X$6:X262)*Y$6:Y262*(E$6:E262=E263), ROW(INDIRECT(\"A1:A35\"))))/(12*Y263)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2083,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W263+X$6:X263)*Y$6:Y263*(E$6:E263=E264), ROW(INDIRECT(\"A1:A35\"))))/(12*Y264)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD264:$AD265,SP_PensionPayout,\"Lump sum\",$F264:$F265,\"<>0\")","v":0},{"$f":"SUMIFS($AD264:$AD265,SP_PensionPayout,\"Annuity\",$F264:$F265,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H264<>INDEX(SP_SSPBFA,1),AI262,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE264:AE265, --(E264:E265<>0))","v":0},{"$f":"SUMPRODUCT(AF264:AF265, --(F264:F265<>0))+AI264","v":0},0,""]
[null,2083,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W264+X$6:X264)*Y$6:Y264*(E$6:E264=E265), ROW(INDIRECT(\"A1:A35\"))))/(12*Y265)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2084,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W265+X$6:X265)*Y$6:Y265*(E$6:E265=E266), ROW(INDIRECT(\"A1:A35\"))))/(12*Y266)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD266:$AD267,SP_PensionPayout,\"Lump sum\",$F266:$F267,\"<>0\")","v":0},{"$f":"SUMIFS($AD266:$AD267,SP_PensionPayout,\"Annuity\",$F266:$F267,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H266<>INDEX(SP_SSPBFA,1),AI264,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE266:AE267, --(E266:E267<>0))","v":0},{"$f":"SUMPRODUCT(AF266:AF267, --(F266:F267<>0))+AI266","v":0},0,""]
[null,2084,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W266+X$6:X266)*Y$6:Y266*(E$6:E266=E267), ROW(INDIRECT(\"A1:A35\"))))/(12*Y267)","v":0},1,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($O267)),$O267<0,NOT(ISNUMBER($P267)),$P267<0,NOT(ISNUMBER($Q267)),$Q267<0,NOT(ISNUMBER($R267)),$R267<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AL267,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2085,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W267+X$6:X267)*Y$6:Y267*(E$6:E267=E268), ROW(INDIRECT(\"A1:A35\"))))/(12*Y268)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD268:$AD269,SP_PensionPayout,\"Lump sum\",$F268:$F269,\"<>0\")","v":0},{"$f":"SUMIFS($AD268:$AD269,SP_PensionPayout,\"Annuity\",$F268:$F269,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H268<>INDEX(SP_SSPBFA,1),AI266,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE268:AE269, --(E268:E269<>0))","v":0},{"$f":"SUMPRODUCT(AF268:AF269, --(F268:F269<>0))+AI268","v":0},0,""]
[null,2085,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W268+X$6:X268)*Y$6:Y268*(E$6:E268=E269), ROW(INDIRECT(\"A1:A35\"))))/(12*Y269)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2086,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W269+X$6:X269)*Y$6:Y269*(E$6:E269=E270), ROW(INDIRECT(\"A1:A35\"))))/(12*Y270)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD270:$AD271,SP_PensionPayout,\"Lump sum\",$F270:$F271,\"<>0\")","v":0},{"$f":"SUMIFS($AD270:$AD271,SP_PensionPayout,\"Annuity\",$F270:$F271,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H270<>INDEX(SP_SSPBFA,1),AI268,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE270:AE271, --(E270:E271<>0))","v":0},{"$f":"SUMPRODUCT(AF270:AF271, --(F270:F271<>0))+AI270","v":0},0,""]
[null,2086,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W270+X$6:X270)*Y$6:Y270*(E$6:E270=E271), ROW(INDIRECT(\"A1:A35\"))))/(12*Y271)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2087,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W271+X$6:X271)*Y$6:Y271*(E$6:E271=E272), ROW(INDIRECT(\"A1:A35\"))))/(12*Y272)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD272:$AD273,SP_PensionPayout,\"Lump sum\",$F272:$F273,\"<>0\")","v":0},{"$f":"SUMIFS($AD272:$AD273,SP_PensionPayout,\"Annuity\",$F272:$F273,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H272<>INDEX(SP_SSPBFA,1),AI270,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE272:AE273, --(E272:E273<>0))","v":0},{"$f":"SUMPRODUCT(AF272:AF273, --(F272:F273<>0))+AI272","v":0},0,""]
[null,2087,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W272+X$6:X272)*Y$6:Y272*(E$6:E272=E273), ROW(INDIRECT(\"A1:A35\"))))/(12*Y273)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2088,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W273+X$6:X273)*Y$6:Y273*(E$6:E273=E274), ROW(INDIRECT(\"A1:A35\"))))/(12*Y274)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD274:$AD275,SP_PensionPayout,\"Lump sum\",$F274:$F275,\"<>0\")","v":0},{"$f":"SUMIFS($AD274:$AD275,SP_PensionPayout,\"Annuity\",$F274:$F275,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H274<>INDEX(SP_SSPBFA,1),AI272,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE274:AE275, --(E274:E275<>0))","v":0},{"$f":"SUMPRODUCT(AF274:AF275, --(F274:F275<>0))+AI274","v":0},0,""]
[null,2088,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W274+X$6:X274)*Y$6:Y274*(E$6:E274=E275), ROW(INDIRECT(\"A1:A35\"))))/(12*Y275)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2089,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W275+X$6:X275)*Y$6:Y275*(E$6:E275=E276), ROW(INDIRECT(\"A1:A35\"))))/(12*Y276)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD276:$AD277,SP_PensionPayout,\"Lump sum\",$F276:$F277,\"<>0\")","v":0},{"$f":"SUMIFS($AD276:$AD277,SP_PensionPayout,\"Annuity\",$F276:$F277,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H276<>INDEX(SP_SSPBFA,1),AI274,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE276:AE277, --(E276:E277<>0))","v":0},{"$f":"SUMPRODUCT(AF276:AF277, --(F276:F277<>0))+AI276","v":0},0,""]
[null,2089,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W276+X$6:X276)*Y$6:Y276*(E$6:E276=E277), ROW(INDIRECT(\"A1:A35\"))))/(12*Y277)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2090,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W277+X$6:X277)*Y$6:Y277*(E$6:E277=E278), ROW(INDIRECT(\"A1:A35\"))))/(12*Y278)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD278:$AD279,SP_PensionPayout,\"Lump sum\",$F278:$F279,\"<>0\")","v":0},{"$f":"SUMIFS($AD278:$AD279,SP_PensionPayout,\"Annuity\",$F278:$F279,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H278<>INDEX(SP_SSPBFA,1),AI276,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE278:AE279, --(E278:E279<>0))","v":0},{"$f":"SUMPRODUCT(AF278:AF279, --(F278:F279<>0))+AI278","v":0},0,""]
[null,2090,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W278+X$6:X278)*Y$6:Y278*(E$6:E278=E279), ROW(INDIRECT(\"A1:A35\"))))/(12*Y279)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2091,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W279+X$6:X279)*Y$6:Y279*(E$6:E279=E280), ROW(INDIRECT(\"A1:A35\"))))/(12*Y280)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD280:$AD281,SP_PensionPayout,\"Lump sum\",$F280:$F281,\"<>0\")","v":0},{"$f":"SUMIFS($AD280:$AD281,SP_PensionPayout,\"Annuity\",$F280:$F281,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H280<>INDEX(SP_SSPBFA,1),AI278,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE280:AE281, --(E280:E281<>0))","v":0},{"$f":"SUMPRODUCT(AF280:AF281, --(F280:F281<>0))+AI280","v":0},0,""]
[null,2091,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W280+X$6:X280)*Y$6:Y280*(E$6:E280=E281), ROW(INDIRECT(\"A1:A35\"))))/(12*Y281)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2092,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W281+X$6:X281)*Y$6:Y281*(E$6:E281=E282), ROW(INDIRECT(\"A1:A35\"))))/(12*Y282)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD282:$AD283,SP_PensionPayout,\"Lump sum\",$F282:$F283,\"<>0\")","v":0},{"$f":"SUMIFS($AD282:$AD283,SP_PensionPayout,\"Annuity\",$F282:$F283,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H282<>INDEX(SP_SSPBFA,1),AI280,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE282:AE283, --(E282:E283<>0))","v":0},{"$f":"SUMPRODUCT(AF282:AF283, --(F282:F283<>0))+AI282","v":0},0,""]
[null,2092,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W282+X$6:X282)*Y$6:Y282*(E$6:E282=E283), ROW(INDIRECT(\"A1:A35\"))))/(12*Y283)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2093,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W283+X$6:X283)*Y$6:Y283*(E$6:E283=E284), ROW(INDIRECT(\"A1:A35\"))))/(12*Y284)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD284:$AD285,SP_PensionPayout,\"Lump sum\",$F284:$F285,\"<>0\")","v":0},{"$f":"SUMIFS($AD284:$AD285,SP_PensionPayout,\"Annuity\",$F284:$F285,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H284<>INDEX(SP_SSPBFA,1),AI282,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE284:AE285, --(E284:E285<>0))","v":0},{"$f":"SUMPRODUCT(AF284:AF285, --(F284:F285<>0))+AI284","v":0},0,""]
[null,2093,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W284+X$6:X284)*Y$6:Y284*(E$6:E284=E285), ROW(INDIRECT(\"A1:A35\"))))/(12*Y285)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2094,"N",{"$f":"INDEX(SP_Initials,E286)","v":""},1,0,1,0,0,0,null,null,null,null,0,0,0,0,{"$f":"O286*ABS($J286)","v":0},0,0,0,0,0,1,{"$f":"IF($H286=0, 0, ROUNDDOWN(MIN((W286+X286)*Y286,LT_SSMaxCredit*Y286)/(LT_SSOneCredit*Y286), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W285+X$6:X285)*Y$6:Y285*(E$6:E285=E286), ROW(INDIRECT(\"A1:A35\"))))/(12*Y286)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD286:$AD287,SP_PensionPayout,\"Lump sum\",$F286:$F287,\"<>0\")","v":0},{"$f":"SUMIFS($AD286:$AD287,SP_PensionPayout,\"Annuity\",$F286:$F287,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H286<>INDEX(SP_SSPBFA,1),AI284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE286:AE287, --(E286:E287<>0))","v":0},{"$f":"SUMPRODUCT(AF286:AF287, --(F286:F287<>0))+AI286","v":0},0,""]
[null,2094,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W286+X$6:X286)*Y$6:Y286*(E$6:E286=E287), ROW(INDIRECT(\"A1:A35\"))))/(12*Y287)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2095,"N","",1,0,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W285+X$6:X285)*Y$6:Y285*(E$6:E285=E288), ROW(INDIRECT(\"A1:A35\"))))/(12*Y288)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AD288:$AD289,SP_PensionPayout,\"Lump sum\",$F288:$F289,\"<>0\")","v":0},{"$f":"SUMIFS($AD288:$AD289,SP_PensionPayout,\"Annuity\",$F288:$F289,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H288<>INDEX(SP_SSPBFA,1),AI284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE288:AE289, --(E288:E289<>0))","v":0},{"$f":"SUMPRODUCT(AF288:AF289, --(F288:F289<>0))+AI288","v":0},0,""]
[null,2095,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W288+X$6:X288)*Y$6:Y288*(E$6:E288=E289), ROW(INDIRECT(\"A1:A35\"))))/(12*Y289)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2096,"N",{"$f":"INDEX(SP_Initials,E290)","v":""},1,0,1,0,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(K290),TRUE,ISBLANK(K290)), IF(OR($I290=0,$J290=0),0,IF($B290=SP_CurrentYear, 0, IF($B290>SP_CurrentYear, $O288*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $E290)), $O292/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $E290))))), K290)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(L290),TRUE,ISBLANK(L290)), IF(OR($I290=0,$J290=0),0,IF($B290=SP_CurrentYear, 0, IF($B290>SP_CurrentYear, $P288*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $E290)), 0))), L290)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M290),TRUE,ISBLANK(M290)), IF($B290=SP_CurrentYear, 0, IF($B290>SP_CurrentYear, $Q288*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $E290)), 0)), M290)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N290),TRUE,ISBLANK(N290)), IF($B290=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$E290,1)*ABS($J290)-INDEX(SC_ExpensesLivingPF,$E290,2)*(1-ABS($J290)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B290>SP_CurrentYear, $R288*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($O290=0, 0,$R292/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($J290), N290)","v":0},{"$f":"O290*ABS($J290)","v":0},{"$f":"P290*ABS($J290)","v":0},{"$f":"MAX(S290-ABS($R290)*ABS($J290), 0)","v":0},{"$f":"MAX(T290-MAX(ABS($R290)*ABS($J290)-O290, 0),0)","v":0},{"$f":"IF($H290=0, 0, MAX(MIN(S290-ABS($R290)*ABS($J290), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($H290=0, 0, MIN(MAX(T290-MAX(ABS($R290)*ABS($J290)-O290, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-W290))","v":0},1,{"$f":"IF($H290=0, 0, ROUNDDOWN(MIN((W290+X290)*Y290,LT_SSMaxCredit*Y290)/(LT_SSOneCredit*Y290), 0))","v":0},{"$f":"AVERAGE(LARGE((W$6:W287+X$6:X287)*Y$6:Y287*(E$6:E287=E290), ROW(INDIRECT(\"A1:A35\"))))/(12*Y290)","v":0},{"$f":"IF($H290>0, IF($B290<=INDEX(SC_SSBaseYear,$E290)+2,Y290,1/(1/AB288*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},0,{"$f":"IF(AND(AC290>0, $B290=SC_TargetRY, INDEX(SP_PensionFAE,$E290)>0),SUMIF(OFFSET(E290,-MIN(INDEX(SP_PensionFAE,$E290),AC290)*2,0,MIN(INDEX(SP_PensionFAE,$E290),AC290)*2),$E290,OFFSET(O290,-MIN(INDEX(SP_PensionFAE,$E290),AC290)*2,0,MIN(INDEX(SP_PensionFAE,$E290),AC290)*2))/MIN(INDEX(SP_PensionFAE,$E290),AC290)*INDEX(SP_PensionPCT,$E290)*AC290,0)","v":0},0,0,{"$f":"SUMIFS($AD290:$AD291,SP_PensionPayout,\"Lump sum\",$F290:$F291,\"<>0\")","v":0},{"$f":"SUMIFS($AD290:$AD291,SP_PensionPayout,\"Annuity\",$F290:$F291,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($H290<>INDEX(SP_SSPBFA,1),AI286,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AE290:AE291, --(E290:E291<>0))","v":0},{"$f":"SUMPRODUCT(AF290:AF291, --(F290:F291<>0))+AI290","v":0},0,{"$f":"IFERROR(VLOOKUP(AL290,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2096,"N","",2,0,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"AVERAGE(LARGE((W$6:W290+X$6:X290)*Y$6:Y290*(E$6:E290=E291), ROW(INDIRECT(\"A1:A35\"))))/(12*Y291)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]

{"sheet":"Expenses","index":4,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":true,"merged":[[21,1,42,1],[3,1,13,1],[1,4,1,7],[49,4,49,7],[14,1,18,1]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,"Monthly Expenses (Real Dollars)"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"FLTP","FLTV",null,null,null,null,null,"Shadow",null,"Shadow TD","Default",null,"Default TD"]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},"Home and Mortgage",{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A4/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A4/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},"Home Value:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F4),TRUE,ISBLANK(F4)), M4, F4)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($D4,IF(OR(NOT(ISNUMBER($J4)),$J4<0),202,IF($J4=0,103,0)),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(P4,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A5/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Origination Date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F5),TRUE,ISBLANK(F5)), \"\", IF($F5=\"\",\"\",EDATE(DATE(YEAR($F5),MONTH($F5),1), IF(DAY($F5)=1, 0, 1))))","v":""},null,null,null,null,null,{"$f":"IFERROR(IF($D5,IF($J5=\"\",0,IF(ISERROR(DATEVALUE(TEXT($J5,\"mm/dd/yyyy\"))),200,IF(YEAR($J5)>SC_YearStop,206,0))),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A6/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Original Balance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F6),TRUE,ISBLANK(F6)), M6, F6)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($D6,IF(OR(NOT(ISNUMBER($J6)),$J6<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A7/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Term:",null,"months",null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F7),TRUE,ISBLANK(F7)), M7, F7)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($D7,IF(OR(NOT(ISNUMBER($J7)),$J7<0),202,0),0),203)","v":0},""]
[56,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A8/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Interest Rate:",null,"/year","Tax Deductible",null,{"$f":"IF(IF(COLUMN()=COLUMN(F8),TRUE,ISBLANK(F8)), M8, F8)","v":3.3000000000000002E-2},null,null,{"$f":"INDEX(SC_EA_ARBonds,EAIDX)+1.5%","v":3.3000000000000002E-2},null,null,{"$f":"IFERROR(IF($D8,IF(OR(NOT(ISNUMBER($J8)),$J8<0),202,IF($J8=0,103,0)),0),203)","v":0},""]
[56,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A9/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Principal Payment:",{"$f":"IFERROR(-PPMT(SP_MortRate/12,IFERROR(DATEDIF(SP_MortOriginDate, SP_CurrentDate, \"m\")+1,0),SP_MortNper,SP_MortOriginBalance,0,0),0)","v":0},null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(H9),TRUE,ISBLANK(H9)), O9, H9)","v":"No"},null,null,"No",0,""]
[56,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A10/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Interest Payment:",{"$f":"IFERROR(-IPMT(SP_MortRate/12,IFERROR(DATEDIF(SP_MortOriginDate, SP_CurrentDate, \"m\")+1,0),SP_MortNper,SP_MortOriginBalance,0,0),0)","v":0},null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(H10),TRUE,ISBLANK(H10)), O10, H10)","v":"Fed/State:1"},null,null,"Fed/State:1",0,""]
[56,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A11/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Real Estate Tax:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F11),TRUE,ISBLANK(F11)), M11, F11)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(H11),TRUE,ISBLANK(H11)), O11, H11)","v":"Fed/State:1"},{"$f":"VLOOKUP(SP_Taxes, LT_StateTax, 6, FALSE)*SP_HomeValue/12","v":0},null,"Fed/State:1",{"$f":"IFERROR(IF($D11,IF(OR(NOT(ISNUMBER($J11)),$J11<0),202,0),0),203)","v":0},""]
[56,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A12/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Home Insurance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F12),TRUE,ISBLANK(F12)), M12, F12)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(H12),TRUE,ISBLANK(H12)), O12, H12)","v":"No"},{"$f":"0.35%*SP_HomeValue/12","v":0},null,"No",{"$f":"IFERROR(IF($D12,IF(OR(NOT(ISNUMBER($J12)),$J12<0),202,0),0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A13/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Extra Payment:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F13),TRUE,ISBLANK(F13)), M13, F13)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(H13),TRUE,ISBLANK(H13)), O13, H13)","v":"No"},0,null,"No",{"$f":"IFERROR(IF($D13,IF(OR(NOT(ISNUMBER($J13)),$J13<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A14/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Mortgage Payment:",{"$f":"SUM(F9:F13)","v":0},null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},"HECM",{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A15/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Origination Date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F15),TRUE,ISBLANK(F15)), \"\", IF($F15=\"\",\"\",EDATE(DATE(YEAR($F15),MONTH($F15),1), IF(DAY($F15)=1, 0, 1))))","v":""},null,null,null,null,null,{"$f":"IFERROR(IF($D15,IF($J15=\"\",0,IF(ISERROR(DATEVALUE(TEXT($J15,\"mm/dd/yyyy\"))),200,IF(YEAR($J15)>SC_YearStop,206,0))),0),203)","v":0},""]
[40,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A16/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Original Balance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F16),TRUE,ISBLANK(F16)), M16, F16)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($D16,IF(OR(NOT(ISNUMBER($J16)),$J16<0),202,0),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(P16,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A17/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Term:",{"$f":"IF(SP_HECMOriginDate=\"\",0,MAX(IF(INDEX(SC_ShowRetireatee,1),OFFSET(LT_AnnuityLifeTable,INDEX(SC_EX_Age,(YEAR(SP_HECMOriginDate)-SC_YearEpoch)*2+1),3,1,1),0),IF(INDEX(SC_ShowRetireatee,2),OFFSET(LT_AnnuityLifeTable,INDEX(SC_EX_Age,(YEAR(SP_HECMOriginDate)-SC_YearEpoch)*2+2),6,1,1),0))*12)","v":0},"months"]
[40,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A18/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Interest Rate:",null,"/year",null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F18),TRUE,ISBLANK(F18)), M18, F18)","v":3.3000000000000002E-2},null,null,{"$f":"INDEX(SP_EA_BondYield,IFERROR(YEAR(SP_HECMOriginDate)-SC_YearEpoch+1,EAIDX))+1.5%","v":3.3000000000000002E-2},null,null,{"$f":"IFERROR(IF($D18,IF(OR(NOT(ISNUMBER($J18)),$J18<0),202,IF($J18=0,103,0)),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(P18,IV_CodeTable,2,FALSE),\"\")","v":""}]
[40,null,{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A19/POWER(2,LOG(SC_ParameterMode,2))),2))","v":0},0,"Principal Limit Factor:",{"$f":"0.75/POWER(1+(0.66*SP_HECMRate),SC_HECMNper/12)","v":0.75}]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,"FLTP","FLTV",null,"Accumulation Phase","Distribution Phase","Tax Deductible","Shadow","Shadow AP","Shadow DP","Shadow TD","Default Tags","Default AP","Default TD",null,""]
[62,"Present and Future Living Expenses",{"$f":"IF(SC_ViewMode=VMWIPED,0,MOD(INT($A22/POWER(2,LOG(SC_ViewMode,2))),2))","v":0},0,"Health Care:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F22),TRUE,ISBLANK(F22)), N22, F22)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(G22),TRUE,ISBLANK(G22)), J22, G22)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(H22),TRUE,ISBLANK(H22)), O22, H22)","v":"FICA/Fed/State:1"},null,0,"FICA/Fed/State:1",{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J22)),$J22<0,NOT(ISNUMBER($K22)),$K22<0),202,0),203)","v":0},""]
[62,null,0,0,"Life Insurance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(F23),TRUE,ISBLANK(F23)), N23, F23)","v":0},0,"No",null,0,"No",{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J23)),$J23<0,NOT(ISNUMBER($K23)),$K23<0),202,0),203)","v":0},""]
[62,null,0,0,"Dependent Care:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Charitable Donations:",null,null,null,null,0,0,"Fed/State:1",null,0,"Fed/State:1",0,""]
[62,null,0,0,"Self-Employment Expenses:",null,null,null,null,0,0,"Fed/State:1",null,0,"Fed/State:1",0,""]
[62,null,0,0,"Long-Term Care / Disability Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},null,0,0,"Home Maintenance:",null,null,null,null,0,0,"No",null,{"$f":"1%*SP_HomeValue/12","v":0},"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMDEBUG,VMONLINE+VMMACRO+VMDEBUG)","v":62},null,0,0,"Rent:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMDEBUG,VMONLINE+VMMACRO+VMDEBUG)","v":62},null,0,0,"Renter's Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,0,0,"Utilities:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Internet, Cable, Phone:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Auto and Transportation:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Auto Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0," Food and Entertainment:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Clothing:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Vacation and Travel:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[62,null,0,0,"Additional Discretionary:",null,null,null,null,0,{"$f":"IF(IF(COLUMN()=COLUMN(G38),TRUE,ISBLANK(G38)), J38, G38)","v":0},"No",null,0,"No",0,""]
[62,null,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E39),TRUE,ISBLANK(E39)), M39, E39)","v":"Miscellaneous 1:"},0,0,"No","Miscellaneous 1:",0,"No",0,""]
[62,null,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E40),TRUE,ISBLANK(E40)), M40, E40)","v":"Miscellaneous 2:"},0,0,"No","Miscellaneous 2:",0,"No",0,""]
[62,null,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E41),TRUE,ISBLANK(E41)), M41, E41)","v":"Miscellaneous 3:"},0,0,"No","Miscellaneous 3:",0,"No",0,""]
[62,null,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E42),TRUE,ISBLANK(E42)), M42, E42)","v":"Miscellaneous 4:"},0,0,"No","Miscellaneous 4:",0,"No",0,""]
[62,null,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E43),TRUE,ISBLANK(E43)), M43, E43)","v":"Miscellaneous 5:"},0,0,"No","Miscellaneous 5:",0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Pre-FICA Deductions 1:",{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($L$22:$L$43=\"FICA/Fed/State:1\"))","v":0},{"$f":"-SUMPRODUCT(ABS(K$22:K$43),--($L$22:$L$43=\"FICA/Fed/State:1\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Pre-FICA Deductions 2:",{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($L$22:$L$43=\"FICA/Fed/State:2\"))","v":0},{"$f":"-SUMPRODUCT(ABS(K$22:K$43),--($L$22:$L$43=\"FICA/Fed/State:2\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Deductible Expenses 1:",{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($L$22:$L$43=\"Fed/State:1\"))","v":0},{"$f":"-SUMPRODUCT(ABS(K$22:K$43),--($L$22:$L$43=\"Fed/State:1\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Deductible Expenses 2:",{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($L$22:$L$43=\"Fed/State:2\"))","v":0},{"$f":"-SUMPRODUCT(ABS(K$22:K$43),--($L$22:$L$43=\"Fed/State:2\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Total Living Expenses:",{"$f":"-SUMPRODUCT(ABS(J$22:J$43))","v":0},{"$f":"-SUMPRODUCT(ABS(K$22:K$43))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,"Average Monthly Cash Flow (Real Dollars)"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,"Accumulation Phase","Distribution Phase"]
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},null,null,null,"Code:","A","D"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,"Active Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeActive, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeActive, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Passive Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomePassive, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomePassive, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Social Security Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeSS, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeSS, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Gross Income Excluding Capital Income:",{"$f":"SUM(F54:F56)","v":0},{"$f":"SUM(G54:G56)","v":0}]
[62,null,null,null,"Savings Contributions:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_SavingsContrib, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_SavingsContrib, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Expenses:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Expenses, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Expenses, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Income Taxes:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_TotalTaxes, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_TotalTaxes, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[62,null,null,null,"Interest on Debt:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Debt, SC_ZX_CodeA, F$53, SC_ZX_ValueType, \"R\"),0)*SP_DebtRate/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Debt, SC_ZX_CodeA, G$53, SC_ZX_ValueType, \"R\"),0)*SP_DebtRate/12","v":0}]
[62,null,null,null,"Surplus or Deficit:",{"$f":"SUM(F57:F61)","v":0},{"$f":"SUM(G57:G61)","v":0}]

{"sheet":"Portfolio","index":5,"n_rows":169,"n_cols":75,"rows_kept":169,"cut":false,"hidden":true,"merged":[[1,14,1,21],[149,18,150,18],[151,18,152,18],[153,18,154,18],[155,18,156,18],[157,18,158,18],[159,18,160,18],[161,18,162,18],[163,18,164,18],[165,18,166,18],[167,18,168,18],[105,18,106,18],[107,18,108,18],[109,18,110,18],[111,18,112,18],[113,18,114,18],[115,18,116,18],[117,18,118,18],[119,18,120,18],[121,18,122,18],[123,18,124,18],[125,18,126,18],[127,18,128,18],[129,18,130,18],[131,18,132,18],[133,18,134,18],[135,18,136,18],[137,18,138,18],[75,18,76,18],[77,18,78,18],[79,18,80,18],[81,18,82,18],[117,70,118,70],[83,70,84,70],[83,18,84,18],[85,18,86,18],[87,18,88,18],[89,18,90,18],[91,18,92,18],[93,18,94,18],[95,18,96,18],[97,18,98,18],[99,18,100,18],[141,18,142,18],[143,18,144,18],[145,18,146,18],[147,18,148,18],[5,16,6,16],[5,20,6,20],[5,21,6,21],[5,70,6,70],[145,19,146,19],[147,19,148,19],[29,70,30,70],[31,70,32,70],[33,70,34,70],[35,70,36,70],[37,70,38,70],[39,70,40,70],[41,70,42,70],[43,70,44,70],[45,70,46,70],[85,70,86,70],[87,70,88,70],[69,70,70,70],[79,70,80,70],[81,70,82,70],[47,70,48,70],[49,70,50,70],[51,70,52,70],[53,70,54,70],[55,70,56,70],[57,70,58,70],[101,70,102,70],[103,70,104,70],[105,70,106,70],[107,70,108,70],[109,70,110,70],[111,70,112,70],[113,70,114,70],[115,70,116,70],[59,70,60,70],[61,70,62,70],[63,70,64,70],[99,70,100,70],[65,70,66,70],[67,70,68,70],[89,70,90,70],[91,70,92,70],[93,70,94,70],[95,70,96,70],[97,70,98,70],[145,15,146,15],[11,15,12,15],[13,15,14,15],[15,15,16,15],[65,15,66,15],[149,19,150,19],[49,15,50,15],[51,15,52,15],[53,15,54,15],[55,15,56,15],[57,15,58,15],[59,15,60,15],[81,17,82,17],[83,17,84,17],[85,17,86,17],[87,17,88,17],[89,17,90,17],[91,17,92,17],[101,17,102,17],[103,17,104,17],[105,17,106,17],[107,17,108,17],[41,17,42,17],[43,17,44,17],[45,17,46,17],[47,17,48,17],[49,17,50,17],[71,17,72,17],[75,17,76,17],[73,17,74,17],[135,70,136,70],[163,70,164,70],[165,70,166,70],[155,70,156,70],[157,70,158,70],[159,70,160,70],[161,70,162,70],[5,71,6,71],[151,15,152,15],[153,15,154,15],[155,15,156,15],[157,15,158,15],[159,15,160,15],[97,15,98,15],[99,15,100,15],[101,15,102,15],[103,15,104,15],[105,15,106,15],[107,15,108,15],[109,15,110,15],[111,15,112,15],[113,15,114,15],[79,15,80,15],[81,15,82,15],[83,15,84,15],[85,15,86,15],[71,15,72,15],[73,15,74,15],[43,15,44,15],[45,15,46,15],[47,15,48,15],[89,15,90,15],[11,70,12,70],[13,70,14,70],[15,70,16,70],[17,70,18,70],[19,70,20,70],[21,70,22,70],[23,70,24,70],[25,70,26,70],[27,70,28,70],[71,70,72,70],[73,70,74,70],[75,70,76,70],[77,70,78,70],[167,71,168,71],[167,70,168,70],[137,70,138,70],[139,70,140,70],[141,70,142,70],[143,70,144,70],[145,70,146,70],[147,70,148,70],[149,70,150,70],[151,70,152,70],[153,70,154,70],[119,70,120,70],[121,70,122,70],[123,70,124,70],[125,70,126,70],[127,70,128,70],[129,70,130,70],[131,70,132,70],[133,70,134,70],[167,73,168,73],[167,74,168,74],[163,71,164,71],[165,73,166,73],[165,74,166,74],[165,71,166,71],[163,73,164,73],[163,74,164,74],[163,72,164,72],[165,72,166,72],[167,72,168,72],[155,71,156,71],[157,73,158,73],[157,74,158,74],[157,71,158,71],[155,73,156,73],[155,74,156,74],[159,71,160,71],[135,74,136,74],[131,72,132,72],[133,72,134,72],[135,72,136,72],[137,72,138,72],[161,73,162,73],[161,74,162,74],[161,71,162,71],[159,73,160,73],[159,74,160,74],[155,72,156,72],[157,72,158,72],[159,72,160,72],[161,72,162,72],[147,71,148,71],[149,73,150,73],[149,74,150,74],[149,71,150,71],[147,73,148,73],[147,74,148,74],[151,71,152,71],[153,73,154,73],[153,74,154,74],[153,71,154,71],[151,73,152,73],[151,74,152,74],[147,72,148,72],[149,72,150,72],[151,72,152,72],[153,72,154,72],[119,74,120,74],[115,72,116,72],[117,72,118,72],[119,72,120,72],[121,72,122,72],[139,71,140,71],[141,73,142,73],[141,74,142,74],[141,71,142,71],[139,73,140,73],[139,74,140,74],[143,71,144,71],[145,73,146,73],[145,74,146,74],[145,71,146,71],[143,73,144,73],[143,74,144,74],[139,72,140,72],[141,72,142,72],[143,72,144,72],[145,72,146,72],[131,71,132,71],[133,73,134,73],[133,74,134,74],[133,71,134,71],[131,73,132,73],[131,74,132,74],[135,71,136,71],[137,73,138,73],[137,74,138,74],[137,71,138,71],[135,73,136,73],[103,74,104,74],[99,72,100,72],[101,72,102,72],[103,72,104,72],[105,72,106,72],[123,71,124,71],[125,73,126,73],[125,74,126,74],[125,71,126,71],[123,73,124,73],[123,74,124,74],[127,71,128,71],[129,73,130,73],[129,74,130,74],[129,71,130,71],[127,73,128,73],[127,74,128,74],[123,72,124,72],[125,72,126,72],[127,72,128,72],[129,72,130,72],[115,71,116,71],[117,73,118,73],[117,74,118,74],[117,71,118,71],[115,73,116,73],[115,74,116,74],[119,71,120,71],[121,73,122,73],[121,74,122,74],[121,71,122,71],[119,73,120,73],[87,74,88,74],[83,72,84,72],[85,72,86,72],[87,72,88,72],[89,72,90,72],[107,71,108,71],[109,73,110,73],[109,74,110,74],[109,71,110,71],[107,73,108,73],[107,74,108,74],[111,71,112,71],[113,73,114,73],[113,74,114,74],[113,71,114,71],[111,73,112,73],[111,74,112,74],[107,72,108,72],[109,72,110,72],[111,72,112,72],[113,72,114,72],[99,71,100,71],[101,73,102,73],[101,74,102,74],[101,71,102,71],[99,73,100,73],[99,74,100,74],[103,71,104,71],[105,73,106,73],[105,74,106,74],[105,71,106,71],[103,73,104,73],[71,74,72,74],[67,72,68,72],[69,72,70,72],[71,72,72,72],[73,72,74,72],[91,71,92,71],[93,73,94,73],[93,74,94,74],[93,71,94,71],[91,73,92,73],[91,74,92,74],[95,71,96,71],[97,73,98,73],[97,74,98,74],[97,71,98,71],[95,73,96,73],[95,74,96,74],[91,72,92,72],[93,72,94,72],[95,72,96,72],[97,72,98,72],[83,71,84,71],[85,73,86,73],[85,74,86,74],[85,71,86,71],[83,73,84,73],[83,74,84,74],[87,71,88,71],[89,73,90,73],[89,74,90,74],[89,71,90,71],[87,73,88,73],[55,74,56,74],[51,72,52,72],[53,72,54,72],[55,72,56,72],[57,72,58,72],[75,71,76,71],[77,73,78,73],[77,74,78,74],[77,71,78,71],[75,73,76,73],[75,74,76,74],[79,71,80,71],[81,73,82,73],[81,74,82,74],[81,71,82,71],[79,73,80,73],[79,74,80,74],[75,72,76,72],[77,72,78,72],[79,72,80,72],[81,72,82,72],[67,71,68,71],[69,73,70,73],[69,74,70,74],[69,71,70,71],[67,73,68,73],[67,74,68,74],[71,71,72,71],[73,73,74,73],[73,74,74,74],[73,71,74,71],[71,73,72,73],[39,74,40,74],[35,72,36,72],[37,72,38,72],[39,72,40,72],[41,72,42,72],[59,71,60,71],[61,73,62,73],[61,74,62,74],[61,71,62,71],[59,73,60,73],[59,74,60,74],[63,71,64,71],[65,73,66,73],[65,74,66,74],[65,71,66,71],[63,73,64,73],[63,74,64,74],[59,72,60,72],[61,72,62,72],[63,72,64,72],[65,72,66,72],[51,71,52,71],[53,73,54,73],[53,74,54,74],[53,71,54,71],[51,73,52,73],[51,74,52,74],[55,71,56,71],[57,73,58,73],[57,74,58,74],[57,71,58,71],[55,73,56,73],[31,72,32,72],[33,72,34,72],[21,73,22,73],[21,74,22,74],[21,71,22,71],[43,71,44,71],[45,73,46,73],[45,74,46,74],[45,71,46,71],[43,73,44,73],[43,74,44,74],[47,71,48,71],[49,73,50,73],[49,74,50,74],[49,71,50,71],[47,73,48,73],[47,74,48,74],[43,72,44,72],[45,72,46,72],[47,72,48,72],[49,72,50,72],[35,71,36,71],[37,73,38,73],[37,74,38,74],[37,71,38,71],[35,73,36,73],[35,74,36,74],[39,71,40,71],[41,73,42,73],[41,74,42,74],[41,71,42,71],[39,73,40,73],[13,73,14,73],[13,74,14,74],[13,71,14,71],[11,73,12,73],[11,74,12,74],[15,71,16,71],[17,73,18,73],[17,74,18,74],[17,71,18,71],[15,73,16,73],[15,74,16,74],[11,72,12,72],[13,72,14,72],[15,72,16,72],[17,72,18,72],[29,73,30,73],[29,74,30,74],[29,71,30,71],[27,73,28,73],[27,74,28,74],[27,72,28,72],[29,72,30,72],[125,14,126,14],[125,16,126,16],[125,20,126,20],[125,21,126,21],[127,14,128,14],[127,16,128,16],[127,20,128,20],[127,21,128,21],[125,15,126,15],[127,15,128,15],[121,14,122,14],[121,16,122,16],[121,20,122,20],[119,16,120,16],[19,73,20,73],[19,74,20,74],[23,71,24,71],[25,73,26,73],[25,74,26,74],[25,71,26,71],[23,73,24,73],[23,74,24,74],[19,72,20,72],[21,72,22,72],[23,72,24,72],[25,72,26,72],[31,71,32,71],[33,73,34,73],[33,74,34,74],[33,71,34,71],[31,73,32,73],[31,74,32,74],[137,14,138,14],[137,16,138,16],[137,20,138,20],[137,21,138,21],[139,14,140,14],[139,16,140,16],[139,20,140,20],[139,21,140,21],[133,14,134,14],[133,16,134,16],[133,20,134,20],[133,21,134,21],[135,14,136,14],[135,16,136,16],[135,20,136,20],[129,15,130,15],[131,15,132,15],[139,18,140,18],[159,14,160,14],[159,16,160,16],[159,20,160,20],[159,21,160,21],[133,19,134,19],[135,19,136,19],[137,19,138,19],[139,19,140,19],[133,15,134,15],[135,15,136,15],[137,15,138,15],[139,15,140,15],[147,15,148,15],[149,15,150,15],[135,21,136,21],[141,19,142,19],[143,19,144,19],[157,14,158,14],[157,16,158,16],[157,20,158,20],[157,21,158,21],[147,14,148,14],[147,16,148,16],[147,20,148,20],[147,21,148,21],[141,14,142,14],[141,16,142,16],[141,20,142,20],[141,21,142,21],[143,14,144,14],[143,16,144,16],[143,20,144,20],[153,14,154,14],[153,16,154,16],[153,20,154,20],[153,21,154,21],[155,14,156,14],[155,16,156,16],[155,20,156,20],[155,21,156,21],[149,14,150,14],[149,16,150,16],[149,20,150,20],[149,21,150,21],[11,71,12,71],[19,71,20,71],[27,71,28,71],[131,14,132,14],[131,16,132,16],[131,20,132,20],[131,21,132,21],[151,14,152,14],[151,16,152,16],[151,20,152,20],[151,21,152,21],[145,14,146,14],[145,16,146,16],[145,20,146,20],[145,21,146,21],[129,14,130,14],[129,16,130,16],[129,20,130,20],[129,21,130,21],[119,14,120,14],[167,14,168,14],[167,16,168,16],[167,20,168,20],[167,21,168,21],[161,14,162,14],[161,16,162,16],[161,20,162,20],[161,21,162,21],[163,14,164,14],[163,16,164,16],[163,20,164,20],[163,21,164,21],[165,14,166,14],[165,16,166,16],[165,20,166,20],[165,21,166,21],[165,19,166,19],[167,19,168,19],[161,15,162,15],[163,15,164,15],[165,15,166,15],[167,15,168,15],[161,19,162,19],[163,19,164,19],[161,17,162,17],[163,17,164,17],[165,17,166,17],[167,17,168,17],[119,20,120,20],[119,21,120,21],[117,15,118,15],[119,15,120,15],[121,15,122,15],[123,15,124,15],[159,19,160,19],[125,19,126,19],[127,19,128,19],[129,19,130,19],[131,19,132,19],[159,17,160,17],[125,17,126,17],[127,17,128,17],[129,17,130,17],[131,17,132,17],[133,17,134,17],[135,17,136,17],[137,17,138,17],[139,17,140,17],[141,17,142,17],[143,17,144,17],[143,21,144,21],[145,17,146,17],[147,17,148,17],[149,17,150,17],[151,17,152,17],[153,17,154,17],[155,17,156,17],[157,17,158,17],[141,15,142,15],[143,15,144,15],[115,14,116,14],[115,16,116,16],[115,20,116,20],[115,21,116,21],[115,15,116,15],[115,17,116,17],[117,17,118,17],[119,17,120,17],[121,17,122,17],[123,17,124,17],[109,14,110,14],[109,16,110,16],[109,20,110,20],[109,21,110,21],[111,14,112,14],[111,16,112,16],[111,20,112,20],[111,21,112,21],[115,19,116,19],[117,19,118,19],[119,19,120,19],[121,19,122,19],[123,19,124,19],[121,21,122,21],[123,14,124,14],[123,16,124,16],[123,20,124,20],[123,21,124,21],[117,14,118,14],[117,16,118,16],[117,20,118,20],[117,21,118,21],[105,14,106,14],[105,16,106,16],[105,20,106,20],[105,21,106,21],[109,19,110,19],[111,19,112,19],[113,19,114,19],[107,14,108,14],[107,16,108,16],[107,20,108,20],[107,21,108,21],[109,17,110,17],[111,17,112,17],[113,17,114,17],[101,14,102,14],[101,16,102,16],[101,20,102,20],[101,21,102,21],[103,14,104,14],[103,16,104,16],[103,20,104,20],[103,21,104,21],[101,19,102,19],[103,19,104,19],[105,19,106,19],[107,19,108,19],[113,14,114,14],[113,16,114,16],[113,20,114,20],[113,21,114,21],[101,18,102,18],[103,18,104,18],[97,14,98,14],[97,16,98,16],[97,20,98,20],[97,21,98,21],[99,14,100,14],[99,16,100,16],[99,20,100,20],[99,21,100,21],[93,14,94,14],[93,16,94,16],[93,20,94,20],[93,21,94,21],[93,19,94,19],[95,19,96,19],[95,14,96,14],[95,16,96,16],[95,20,96,20],[95,21,96,21],[93,15,94,15],[95,15,96,15],[97,19,98,19],[99,19,100,19],[93,17,94,17],[95,17,96,17],[97,17,98,17],[99,17,100,17],[89,14,90,14],[89,16,90,16],[89,20,90,20],[89,21,90,21],[91,14,92,14],[91,16,92,16],[91,20,92,20],[91,21,92,21],[85,14,86,14],[85,16,86,16],[85,20,86,20],[85,21,86,21],[87,14,88,14],[87,16,88,16],[87,20,88,20],[87,21,88,21],[81,14,82,14],[81,16,82,16],[81,20,82,20],[81,21,82,21],[81,19,82,19],[83,19,84,19],[85,19,86,19],[87,19,88,19],[89,19,90,19],[91,19,92,19],[83,14,84,14],[83,16,84,16],[83,20,84,20],[83,21,84,21],[91,15,92,15],[87,15,88,15],[77,20,78,20],[77,21,78,21],[79,14,80,14],[79,16,80,16],[79,20,80,20],[79,21,80,21],[73,14,74,14],[73,16,74,16],[73,20,74,20],[73,21,74,21],[75,14,76,14],[75,16,76,16],[75,20,76,20],[75,21,76,21],[69,14,70,14],[69,16,70,16],[69,20,70,20],[69,21,70,21],[69,19,70,19],[71,19,72,19],[73,19,74,19],[75,19,76,19],[77,19,78,19],[79,19,80,19],[71,14,72,14],[71,16,72,16],[71,20,72,20],[71,21,72,21],[75,15,76,15],[77,15,78,15],[79,17,80,17],[69,18,70,18],[65,20,66,20],[65,21,66,21],[67,14,68,14],[67,16,68,16],[67,20,68,20],[67,21,68,21],[61,14,62,14],[61,16,62,16],[61,20,62,20],[61,21,62,21],[63,14,64,14],[63,16,64,16],[63,20,64,20],[63,21,64,21],[57,14,58,14],[57,16,58,16],[57,20,58,20],[57,21,58,21],[57,19,58,19],[59,19,60,19],[61,19,62,19],[63,19,64,19],[65,19,66,19],[67,19,68,19],[59,14,60,14],[59,16,60,16],[59,20,60,20],[59,21,60,21],[61,15,62,15],[63,15,64,15],[67,15,68,15],[57,18,58,18],[53,20,54,20],[53,21,54,21],[55,14,56,14],[55,16,56,16],[55,20,56,20],[55,21,56,21],[49,14,50,14],[49,16,50,16],[49,20,50,20],[49,21,50,21],[51,14,52,14],[51,16,52,16],[51,20,52,20],[51,21,52,21],[45,14,46,14],[45,16,46,16],[45,20,46,20],[45,21,46,21],[45,19,46,19],[47,19,48,19],[49,19,50,19],[51,19,52,19],[53,19,54,19],[55,19,56,19],[47,14,48,14],[47,16,48,16],[47,20,48,20],[47,21,48,21],[45,18,46,18],[47,18,48,18],[49,18,50,18],[51,18,52,18],[41,20,42,20],[41,21,42,21],[43,14,44,14],[43,16,44,16],[43,20,44,20],[43,21,44,21],[37,14,38,14],[37,16,38,16],[37,20,38,20],[37,21,38,21],[39,14,40,14],[39,16,40,16],[39,20,40,20],[39,21,40,21],[33,14,34,14],[33,16,34,16],[33,20,34,20],[33,21,34,21],[41,19,42,19],[43,19,44,19],[35,14,36,14],[35,16,36,16],[35,20,36,20],[35,21,36,21],[33,15,34,15],[41,15,42,15],[37,17,38,17],[39,17,40,17],[37,19,38,19],[39,19,40,19],[35,15,36,15],[37,15,38,15],[11,20,12,20],[11,21,12,21],[29,14,30,14],[29,16,30,16],[29,20,30,20],[29,21,30,21],[31,14,32,14],[31,16,32,16],[31,20,32,20],[31,21,32,21],[25,14,26,14],[25,16,26,16],[25,20,26,20],[25,21,26,21],[27,14,28,14],[27,16,28,16],[27,20,28,20],[27,21,28,21],[21,14,22,14],[21,16,22,16],[21,20,22,20],[21,21,22,21],[17,14,18,14],[17,16,18,16],[17,20,18,20],[17,21,18,21],[19,14,20,14],[19,16,20,16],[19,20,20,20],[19,21,20,21],[13,20,14,20],[11,18,12,18],[1,70,1,74],[1,22,1,28],[1,29,1,35],[1,57,1,63],[7,73,8,73],[9,14,10,14],[9,16,10,16],[9,20,10,20],[9,21,10,21],[7,74,8,74],[7,71,8,71],[9,74,10,74],[7,72,8,72],[9,72,10,72],[1,64,1,69],[7,14,8,14],[7,16,8,16],[7,20,8,20],[7,21,8,21],[9,73,10,73],[1,50,1,56],[7,70,8,70],[9,70,10,70],[5,72,6,72],[5,73,6,73],[5,74,6,74],[7,15,8,15],[9,15,10,15],[5,14,6,14],[5,15,6,15],[5,19,6,19],[9,71,10,71],[13,21,14,21],[15,14,16,14],[15,16,16,16],[15,20,16,20],[15,21,16,21],[23,14,24,14],[23,16,24,16],[23,20,24,20],[23,21,24,21],[25,15,26,15],[27,15,28,15],[29,15,30,15],[31,15,32,15],[17,15,18,15],[19,15,20,15],[21,15,22,15],[23,15,24,15],[13,18,14,18],[15,18,16,18],[17,18,18,18],[19,18,20,18],[21,18,22,18],[23,18,24,18],[25,18,26,18],[27,18,28,18],[29,18,30,18],[31,18,32,18],[13,14,14,14],[13,16,14,16],[3,72,4,72],[3,73,4,73],[3,74,4,74]],"merged_total":1171,"flags":["merged_cut"]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,62,62,62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Account",null,null,null,null,null,null,null,"401(k)/403(b)",null,null,null,null,null,null,"Roth 401(k)/403(b)",null,null,null,null,null,null,"SEP/SIMPLE/Solo 401(k)",null,null,null,null,null,null,"Roth Solo 401(k)",null,null,null,null,null,null,"Traditional IRA",null,null,null,null,null,null,"Roth IRA",null,null,null,null,null,null,"Individual",null,null,null,null,null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$","RI","RN","TN","RO","Age","APW","CDW","OFF","+/-","Years to Retirement","Rate of Return","Balance","Cost Basis","Deposit","Rollover","Accessible Balance","Percent of Accessible Balance","Withdrawals","Return","Balance","Deposit","Match","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Deposit","Match","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Deposit","Spouse Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Deductible IRA Contrib","Non-Deductible IRA Contrib","Long Term Capital Gains","Short Term Capital Gains","Taxable Capital Income","Non-Taxable Capital Income","IRA Contrib","Capital Income","Accessible Balance","Before-Tax Balance","After-Tax Balance"]
[null,0,null,null,null,null,null,null,{"$f":"IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))","v":1},{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.16666666666666663},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)","v":0},1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,ABS($J4)*OFFSET(N$10,$K4,0))","v":7.899999999999999E-3},{"$f":"OFFSET(O$10,$K4,0)","v":0},{"$f":"OFFSET(P$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(Q$10,$K4,0)*$L4)","v":0},0,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(U$10,$K4,0)*$L4)","v":0},{"$f":"(O4+Q4+R4+U4)*$N4*$L4","v":0},{"$f":"OFFSET(W$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(X$10,$K4,0)*$L4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(Y$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(AB$10,$K4,0)*$L4)","v":0},{"$f":"(W4+X4+Y4+AB4)*$N4*$L4","v":0},{"$f":"OFFSET(AD$10,$K4,0)","v":0},{"$f":"OFFSET(AE$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(AF$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(AI$10,$K4,0)*$L4)","v":0},{"$f":"(AD4+AF4+AI4)*$N4*$L4","v":0},{"$f":"OFFSET(AK$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(AL$10,$K4,0)*$L4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(AM$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(AP$10,$K4,0)*$L4)","v":0},{"$f":"(AK4+AL4+AM4+AP4)*$N4*$L4","v":0},{"$f":"OFFSET(AR$10,$K4,0)","v":0},{"$f":"OFFSET(AS$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(AT$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(AW$10,$K4,0)*$L4)","v":0},{"$f":"(AR4+AT4+AW4)*$N4*$L4","v":0},{"$f":"OFFSET(AY$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(AZ$10,$K4,0)*$L4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(BA$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(BD$10,$K4,0)*$L4)","v":0},{"$f":"(AY4+AZ4+BA4+BD4)*$N4*$L4","v":0},{"$f":"OFFSET(BF$10,$K4,0)","v":0},{"$f":"OFFSET(BG$10,$K4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)<(1/12),ABS($J4),MAX(ABS(MAX(IF($I4<=0,$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4>=0,$I4,1),IF($J4>=0,$J4,1))-1,0)/ABS($I4))*OFFSET(BH$10,$K4,0)*$L4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I4)>(11/12),ABS($J4),MAX(ABS(MAX(IF($I4>=0,-1+$I4,-1),IF($J4<=0,$J4,-1)))+MIN(IF($I4<=0,1+$I4,1),IF($J4>=0,$J4,1))-1,0)/(1-ABS($I4)))*OFFSET(BK$10,$K4,0)*$L4)","v":0},{"$f":"(BF4+BH4+BK4)*$N4*$L4","v":0}]
[null,0,null,null,null,null,null,null,{"$f":"IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))","v":1},{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.16666666666666663},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)","v":1},1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,ABS($J5)*OFFSET(N$10,$K5,0))","v":7.899999999999999E-3},null,null,null,null,null,null,null,null,{"$f":"OFFSET(W$10,$K5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(X$10,$K5,0)*$L5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(Y$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(AB$10,$K5,0)*$L5)","v":0},{"$f":"(W5+X5+Y5+AB5)*$N5*$L5","v":0},{"$f":"OFFSET(AD$10,$K5,0)","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(AF$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(AI$10,$K5,0)*$L5)","v":0},{"$f":"(AD5+AF5+AI5)*$N5*$L5","v":0},{"$f":"OFFSET(AK$10,$K5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(AL$10,$K5,0)*$L5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(AM$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(AP$10,$K5,0)*$L5)","v":0},{"$f":"(AK5+AL5+AM5+AP5)*$N5*$L5","v":0},{"$f":"OFFSET(AR$10,$K5,0)","v":0},{"$f":"OFFSET(AS$10,$K5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(AT$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(AW$10,$K5,0)*$L5)","v":0},{"$f":"(AR5+AT5+AW5)*$N5*$L5","v":0},{"$f":"OFFSET(AY$10,$K5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(AZ$10,$K5,0)*$L5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(BA$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(BD$10,$K5,0)*$L5)","v":0},{"$f":"(AY5+AZ5+BA5+BD5)*$N5*$L5","v":0},{"$f":"OFFSET(BF$10,$K5,0)","v":0},{"$f":"OFFSET(BG$10,$K5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)<(1/12),ABS($J5),MAX(ABS(MAX(IF($I5<=0,$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5>=0,$I5,1),IF($J5>=0,$J5,1))-1,0)/ABS($I5))*OFFSET(BH$10,$K5,0)*$L5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I5)>(11/12),ABS($J5),MAX(ABS(MAX(IF($I5>=0,-1+$I5,-1),IF($J5<=0,$J5,-1)))+MIN(IF($I5<=0,1+$I5,1),IF($J5>=0,$J5,1))-1,0)/(1-ABS($I5)))*OFFSET(BK$10,$K5,0)*$L5)","v":0},{"$f":"(BF5+BH5+BK5)*$N5*$L5","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O4+Q4+R4+U4+V4,0)","v":0},{"$f":"MAX(P4+Q4+IF((O4+Q4+R4)>0,MAX(U4/(O4+Q4+R4)*(P4+Q4),U4),0),0)","v":0},null,null,null,null,null,null,{"$f":"MAX(W4+X4+Y4+AB4+AC4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AD4+AF4+AI4+AJ4,0)","v":0},{"$f":"MAX(AE4+AF4+AI4,0)","v":0},null,null,null,null,null,{"$f":"MAX(AK4+AL4+AM4+AP4+AQ4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AR4+AT4+AW4+AX4,0)","v":0},{"$f":"MAX(AS4+AT4+AW4,0)","v":0},null,null,null,null,null,{"$f":"MAX(AY4+AZ4+BA4+BD4+BE4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(BF4+BH4+BK4+BL4,0)","v":0},{"$f":"MAX(BG4+BH4+BK4,0)","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,{"$f":"MAX(AK5+AL5+AM5+AP5+AQ5,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AR5+AT5+AW5+AX5,0)","v":0},{"$f":"MAX(AS5+AT5+AW5,0)","v":0},null,null,null,null,null,{"$f":"MAX(AY5+AZ5+BA5+BD5+BE5,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(BF5+BH5+BK5+BL5,0)","v":0},{"$f":"MAX(BG5+BH5+BK5,0)","v":0}]
[null,{"$f":"SP_CurrentYear-1","v":2019},"N",{"$f":"INDEX(SP_Initials,E8)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$E8)","v":0},{"$f":"MOD($E8,2)-($E8-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E8),IF($B8<YEAR(INDEX(SP_BirthDate,$E8)),0,IF($B8>(YEAR(INDEX(SP_BirthDate,$E8))+INDEX(SP_LifeExp,$E8)),0,$B8-YEAR(INDEX(SP_BirthDate,$E8)))),0)","v":0},{"$f":"INDEX(SC_EX_APW,EXIDX+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.16666666666666663},{"$f":"ROW()-ROW($A$8)","v":0},-1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($J8)*OFFSET(N$10,$K8,0))/(1+ABS($J8)*OFFSET(N$10,$K8,0)))","v":7.8380791745212806E-3},{"$f":"SP_CoreBalance","v":0},{"$f":"SP_CoreCostBasis","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(Q$10,$K8,0)*$L8)","v":0},0,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(U$10,$K8,0)*$L8)","v":0},{"$f":"O8*$N8*$L8","v":0},{"$f":"INDEX(SP_401KBalance,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(X$10,$K8,0)*$L8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(Y$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(AB$10,$K8,0)*$L8)","v":0},{"$f":"W8*$N8*$L8","v":0},{"$f":"INDEX(SP_Roth401KBalance,$E8)","v":0},{"$f":"INDEX(SP_Roth401KCostBasis,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(AF$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(AI$10,$K8,0)*$L8)","v":0},{"$f":"AD8*$N8*$L8","v":0},{"$f":"INDEX(SP_Solo401KBalance,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(AL$10,$K8,0)*$L8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(AM$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(AP$10,$K8,0)*$L8)","v":0},{"$f":"AK8*$N8*$L8","v":0},{"$f":"INDEX(SP_RothSolo401KBalance,$E8)","v":0},{"$f":"INDEX(SP_RothSolo401KCostBasis,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(AT$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(AW$10,$K8,0)*$L8)","v":0},{"$f":"AR8*$N8*$L8","v":0},{"$f":"INDEX(SP_IRABalance,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(AZ$10,$K8,0)*$L8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(BA$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(BD$10,$K8,0)*$L8)","v":0},{"$f":"AY8*$N8*$L8","v":0},{"$f":"INDEX(SP_RothIRABalance,$E8)","v":0},{"$f":"INDEX(SP_RothIRACostBasis,$E8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)<(1/12),ABS($J8),MAX(ABS(MAX(IF($I8<=0,$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8>=0,$I8,1),IF($J8>=0,$J8,1))-1,0)/ABS($I8))*OFFSET(BH$10,$K8,0)*$L8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I8)>(11/12),ABS($J8),MAX(ABS(MAX(IF($I8>=0,-1+$I8,-1),IF($J8<=0,$J8,-1)))+MIN(IF($I8<=0,1+$I8,1),IF($J8>=0,$J8,1))-1,0)/(1-ABS($I8)))*OFFSET(BK$10,$K8,0)*$L8)","v":0},{"$f":"BF8*$N8*$L8","v":0}]
[null,2019,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,{"$f":"INDEX(SC_EX_APW,EXIDX+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.16666666666666663},{"$f":"ROW()-ROW($A$8)","v":1},-1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($J9)*OFFSET(N$10,$K9,0))/(1+ABS($J9)*OFFSET(N$10,$K9,0)))","v":7.8380791745212806E-3},null,null,null,null,null,null,null,null,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(X$10,$K9,0)*$L9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(Y$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(AB$10,$K9,0)*$L9)","v":0},{"$f":"W9*$N9*$L9","v":0},0,{"$f":"INDEX(SP_Roth401KCostBasis,$E9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(AF$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(AI$10,$K9,0)*$L9)","v":0},{"$f":"AD9*$N9*$L9","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(AL$10,$K9,0)*$L9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(AM$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(AP$10,$K9,0)*$L9)","v":0},{"$f":"AK9*$N9*$L9","v":0},0,{"$f":"INDEX(SP_RothSolo401KCostBasis,$E9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(AT$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(AW$10,$K9,0)*$L9)","v":0},{"$f":"AR9*$N9*$L9","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(AZ$10,$K9,0)*$L9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(BA$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(BD$10,$K9,0)*$L9)","v":0},{"$f":"AY9*$N9*$L9","v":0},0,{"$f":"INDEX(SP_RothIRACostBasis,$E9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)<(1/12),ABS($J9),MAX(ABS(MAX(IF($I9<=0,$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9>=0,$I9,1),IF($J9>=0,$J9,1))-1,0)/ABS($I9))*OFFSET(BH$10,$K9,0)*$L9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($I9)>(11/12),ABS($J9),MAX(ABS(MAX(IF($I9>=0,-1+$I9,-1),IF($J9<=0,$J9,-1)))+MIN(IF($I9<=0,1+$I9,1),IF($J9>=0,$J9,1))-1,0)/(1-ABS($I9)))*OFFSET(BK$10,$K9,0)*$L9)","v":0},{"$f":"BF9*$N9*$L9","v":0}]
[null,{"$f":"B8+1","v":2020},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B10","v":1},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":4.7400000000000005E-2},{"$f":"MAX(O8+Q8+R8+U8+V8,0)","v":0},{"$f":"MAX(P8+Q8+IF((O8+Q8+R8)>0,MAX(U8/(O8+Q8+R8)*(P8+Q8),U8),0),0)","v":0},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":0},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":0},{"$f":"O10+Q10+R10","v":0},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S10/SC_ZX_BalanceAccessibleA, 0)","v":0},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S10))","v":0},{"$f":"(O10+Q10+R10+U10)*$N10","v":0},{"$f":"MAX(W8+X8+Y8+AB8+AC8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$E10),0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$E10),0)","v":0},{"$f":"(W10+X10+Y10)*IF($H10>=INDEX(SP_401KDistribAge,$E10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, Z10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z10))","v":0},{"$f":"(W10+X10+Y10+AB10)*$N10","v":0},{"$f":"MAX(AD8+AF8+AI8+AJ8,0)","v":0},{"$f":"MAX(AE8+AF8+AI8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$E10),0)","v":0},{"$f":"(AD10+AF10)*IF($H10>=INDEX(SP_401KDistribAge,$E10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AG10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG10))","v":0},{"$f":"(AD10+AF10+AI10)*$N10","v":0},{"$f":"MAX(AK8+AL8+AM8+AP8+AQ8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$E10),0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$E10),0)","v":0},{"$f":"(AK10+AL10+AM10)*IF($H10>=INDEX(SP_Solo401KDistribAge,$E10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AN10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN10))","v":0},{"$f":"(AK10+AL10+AM10+AP10)*$N10","v":0},{"$f":"MAX(AR8+AT8+AW8+AX8,0)","v":0},{"$f":"MAX(AS8+AT8+AW8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$E10),0)","v":0},{"$f":"(AR10+AT10)*IF($H10>=INDEX(SP_401KDistribAge,$E10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AU10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU10))","v":0},{"$f":"(AR10+AT10+AW10)*$N10","v":0},{"$f":"MAX(AY8+AZ8+BA8+BD8+BE8,0)","v":0},{"$f":"MAX(INDEX(SP_IRAContrib,$E10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($E10,$G10,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"(AY10+AZ10+BA10)*IF($H10>=INDEX(SP_IRADistribAge,$E10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BB10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY10))","v":0},{"$f":"(AY10+AZ10+BA10+BD10)*$N10","v":0},{"$f":"MAX(BF8+BH8+BK8+BL8,0)","v":0},{"$f":"MAX(BG8+BH8+BK8,0)","v":0},{"$f":"MAX(INDEX(SP_RothIRAContrib,$E10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"IF($H10>=INDEX(SP_IRADistribAge,$E10),BF10+BH10,MIN(BF10+BH10,BG10+BH10))","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BI10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI10))","v":0},{"$f":"(BF10+BH10+BK10)*$N10","v":0},{"$f":"-(X10+AL10+AZ10)-OFFSET(BA10,$G10,0)","v":0},{"$f":"-(AF10+AT10+BH10)","v":0},{"$f":"-($U10-IF(($O10+$Q10+$R10)>0,MAX($U10/($O10+$Q10+$R10)*($P10+$Q10),$U10),0))*LT_InvestmentQDI","v":0},{"$f":"-($U10-IF(($O10+$Q10+$R10)>0,MAX($U10/($O10+$Q10+$R10)*($P10+$Q10),$U10),0))*(1-LT_InvestmentQDI)","v":0},{"$f":"BO10+BP10-AB10-AP10-BD10","v":0},{"$f":"-U10-BO10-BP10-AI10-AW10-BK10","v":0},{"$f":"SUMPRODUCT($BM10:$BM11+$BN10:$BN11, --($F10:$F11<>0))","v":0},{"$f":"SUMPRODUCT($BQ10:$BQ11+$BR10:$BR11, --($F10:$F11<>0))","v":0},{"$f":"$S10+SUMPRODUCT($Z10:$Z11+$AG10:$AG11+$AN10:$AN11+$AU10:$AU11+$BB10:$BB11+$BI10:$BI11, --($F10:$F11<>0))","v":0},{"$f":"MAX($O10-$P10,0)+SUMPRODUCT($W10:$W11+$AK10:$AK11+$AY10:$AY11, --($F10:$F11<>0))","v":0},{"$f":"MIN($O10,$P10)+SUMPRODUCT($AD10:$AD11+$AR10:$AR11+$BF10:$BF11, --($F10:$F11<>0))","v":0}]
[null,{"$f":"B9+1","v":2020},"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":4.7400000000000005E-2},null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, Z11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AG11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG11))","v":0},0,0,0,0,0,0,{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AU11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BB11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BI11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI11))","v":0},0,0,0,{"$f":"-($U11-IF(($O11+$Q11+$R11)>0,MAX($U11/($O11+$Q11+$R11)*($P11+$Q11),$U11),0))*LT_InvestmentQDI","v":0},{"$f":"-($U11-IF(($O11+$Q11+$R11)>0,MAX($U11/($O11+$Q11+$R11)*($P11+$Q11),$U11),0))*(1-LT_InvestmentQDI)","v":0},0,0]
[null,{"$f":"B10+1","v":2021},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B12","v":0},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O10+Q10+R10+U10+V10,0)","v":0},{"$f":"MAX(P10+Q10+IF((O10+Q10+R10)>0,MAX(U10/(O10+Q10+R10)*(P10+Q10),U10),0),0)","v":0},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O12+Q12+R12","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S12/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S12))","v":{"$error":"#VALUE!"}},{"$f":"(O12+Q12+R12+U12)*$N12","v":{"$error":"#VALUE!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U12-IF(($O12+$Q12+$R12)>0,MAX($U12/($O12+$Q12+$R12)*($P12+$Q12),$U12),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U12-IF(($O12+$Q12+$R12)>0,MAX($U12/($O12+$Q12+$R12)*($P12+$Q12),$U12),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM12:$BM13+$BN12:$BN13, --($F12:$F13<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ12:$BQ13+$BR12:$BR13, --($F12:$F13<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S12+SUMPRODUCT($Z12:$Z13+$AG12:$AG13+$AN12:$AN13+$AU12:$AU13+$BB12:$BB13+$BI12:$BI13, --($F12:$F13<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O12-$P12,0)+SUMPRODUCT($W12:$W13+$AK12:$AK13+$AY12:$AY13, --($F12:$F13<>0))","v":0},{"$f":"MIN($O12,$P12)+SUMPRODUCT($AD12:$AD13+$AR12:$AR13+$BF12:$BF13, --($F12:$F13<>0))","v":0}]
[null,2021,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, Z13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AG13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AN13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AU13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BB13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BI13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U13-IF(($O13+$Q13+$R13)>0,MAX($U13/($O13+$Q13+$R13)*($P13+$Q13),$U13),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U13-IF(($O13+$Q13+$R13)>0,MAX($U13/($O13+$Q13+$R13)*($P13+$Q13),$U13),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B12+1","v":2022},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B14","v":-1},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O12+Q12+R12+U12+V12,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P12+Q12+IF((O12+Q12+R12)>0,MAX(U12/(O12+Q12+R12)*(P12+Q12),U12),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O14+Q14+R14","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S14/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S14))","v":{"$error":"#VALUE!"}},{"$f":"(O14+Q14+R14+U14)*$N14","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U14-IF(($O14+$Q14+$R14)>0,MAX($U14/($O14+$Q14+$R14)*($P14+$Q14),$U14),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U14-IF(($O14+$Q14+$R14)>0,MAX($U14/($O14+$Q14+$R14)*($P14+$Q14),$U14),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM14:$BM15+$BN14:$BN15, --($F14:$F15<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ14:$BQ15+$BR14:$BR15, --($F14:$F15<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S14+SUMPRODUCT($Z14:$Z15+$AG14:$AG15+$AN14:$AN15+$AU14:$AU15+$BB14:$BB15+$BI14:$BI15, --($F14:$F15<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O14-$P14,0)+SUMPRODUCT($W14:$W15+$AK14:$AK15+$AY14:$AY15, --($F14:$F15<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O14,$P14)+SUMPRODUCT($AD14:$AD15+$AR14:$AR15+$BF14:$BF15, --($F14:$F15<>0))","v":{"$error":"#VALUE!"}}]
[null,2022,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U15-IF(($O15+$Q15+$R15)>0,MAX($U15/($O15+$Q15+$R15)*($P15+$Q15),$U15),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U15-IF(($O15+$Q15+$R15)>0,MAX($U15/($O15+$Q15+$R15)*($P15+$Q15),$U15),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B14+1","v":2023},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B16","v":-2},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O14+Q14+R14+U14+V14,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P14+Q14+IF((O14+Q14+R14)>0,MAX(U14/(O14+Q14+R14)*(P14+Q14),U14),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O16+Q16+R16","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S16/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S16))","v":{"$error":"#VALUE!"}},{"$f":"(O16+Q16+R16+U16)*$N16","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U16-IF(($O16+$Q16+$R16)>0,MAX($U16/($O16+$Q16+$R16)*($P16+$Q16),$U16),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U16-IF(($O16+$Q16+$R16)>0,MAX($U16/($O16+$Q16+$R16)*($P16+$Q16),$U16),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM16:$BM17+$BN16:$BN17, --($F16:$F17<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ16:$BQ17+$BR16:$BR17, --($F16:$F17<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S16+SUMPRODUCT($Z16:$Z17+$AG16:$AG17+$AN16:$AN17+$AU16:$AU17+$BB16:$BB17+$BI16:$BI17, --($F16:$F17<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O16-$P16,0)+SUMPRODUCT($W16:$W17+$AK16:$AK17+$AY16:$AY17, --($F16:$F17<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O16,$P16)+SUMPRODUCT($AD16:$AD17+$AR16:$AR17+$BF16:$BF17, --($F16:$F17<>0))","v":{"$error":"#VALUE!"}}]
[null,2023,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U17-IF(($O17+$Q17+$R17)>0,MAX($U17/($O17+$Q17+$R17)*($P17+$Q17),$U17),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U17-IF(($O17+$Q17+$R17)>0,MAX($U17/($O17+$Q17+$R17)*($P17+$Q17),$U17),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B16+1","v":2024},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B18","v":-3},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O16+Q16+R16+U16+V16,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P16+Q16+IF((O16+Q16+R16)>0,MAX(U16/(O16+Q16+R16)*(P16+Q16),U16),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O18+Q18+R18","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S18/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S18))","v":{"$error":"#VALUE!"}},{"$f":"(O18+Q18+R18+U18)*$N18","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U18-IF(($O18+$Q18+$R18)>0,MAX($U18/($O18+$Q18+$R18)*($P18+$Q18),$U18),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U18-IF(($O18+$Q18+$R18)>0,MAX($U18/($O18+$Q18+$R18)*($P18+$Q18),$U18),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM18:$BM19+$BN18:$BN19, --($F18:$F19<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ18:$BQ19+$BR18:$BR19, --($F18:$F19<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S18+SUMPRODUCT($Z18:$Z19+$AG18:$AG19+$AN18:$AN19+$AU18:$AU19+$BB18:$BB19+$BI18:$BI19, --($F18:$F19<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O18-$P18,0)+SUMPRODUCT($W18:$W19+$AK18:$AK19+$AY18:$AY19, --($F18:$F19<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O18,$P18)+SUMPRODUCT($AD18:$AD19+$AR18:$AR19+$BF18:$BF19, --($F18:$F19<>0))","v":{"$error":"#VALUE!"}}]
[null,2024,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U19-IF(($O19+$Q19+$R19)>0,MAX($U19/($O19+$Q19+$R19)*($P19+$Q19),$U19),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U19-IF(($O19+$Q19+$R19)>0,MAX($U19/($O19+$Q19+$R19)*($P19+$Q19),$U19),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B18+1","v":2025},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B20","v":-4},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O18+Q18+R18+U18+V18,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P18+Q18+IF((O18+Q18+R18)>0,MAX(U18/(O18+Q18+R18)*(P18+Q18),U18),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O20+Q20+R20","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S20/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S20))","v":{"$error":"#VALUE!"}},{"$f":"(O20+Q20+R20+U20)*$N20","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U20-IF(($O20+$Q20+$R20)>0,MAX($U20/($O20+$Q20+$R20)*($P20+$Q20),$U20),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U20-IF(($O20+$Q20+$R20)>0,MAX($U20/($O20+$Q20+$R20)*($P20+$Q20),$U20),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM20:$BM21+$BN20:$BN21, --($F20:$F21<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ20:$BQ21+$BR20:$BR21, --($F20:$F21<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S20+SUMPRODUCT($Z20:$Z21+$AG20:$AG21+$AN20:$AN21+$AU20:$AU21+$BB20:$BB21+$BI20:$BI21, --($F20:$F21<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O20-$P20,0)+SUMPRODUCT($W20:$W21+$AK20:$AK21+$AY20:$AY21, --($F20:$F21<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O20,$P20)+SUMPRODUCT($AD20:$AD21+$AR20:$AR21+$BF20:$BF21, --($F20:$F21<>0))","v":{"$error":"#VALUE!"}}]
[null,2025,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U21-IF(($O21+$Q21+$R21)>0,MAX($U21/($O21+$Q21+$R21)*($P21+$Q21),$U21),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U21-IF(($O21+$Q21+$R21)>0,MAX($U21/($O21+$Q21+$R21)*($P21+$Q21),$U21),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B20+1","v":2026},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B22","v":-5},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O20+Q20+R20+U20+V20,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P20+Q20+IF((O20+Q20+R20)>0,MAX(U20/(O20+Q20+R20)*(P20+Q20),U20),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O22+Q22+R22","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S22/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S22))","v":{"$error":"#VALUE!"}},{"$f":"(O22+Q22+R22+U22)*$N22","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U22-IF(($O22+$Q22+$R22)>0,MAX($U22/($O22+$Q22+$R22)*($P22+$Q22),$U22),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U22-IF(($O22+$Q22+$R22)>0,MAX($U22/($O22+$Q22+$R22)*($P22+$Q22),$U22),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM22:$BM23+$BN22:$BN23, --($F22:$F23<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ22:$BQ23+$BR22:$BR23, --($F22:$F23<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S22+SUMPRODUCT($Z22:$Z23+$AG22:$AG23+$AN22:$AN23+$AU22:$AU23+$BB22:$BB23+$BI22:$BI23, --($F22:$F23<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O22-$P22,0)+SUMPRODUCT($W22:$W23+$AK22:$AK23+$AY22:$AY23, --($F22:$F23<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O22,$P22)+SUMPRODUCT($AD22:$AD23+$AR22:$AR23+$BF22:$BF23, --($F22:$F23<>0))","v":{"$error":"#VALUE!"}}]
[null,2026,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U23-IF(($O23+$Q23+$R23)>0,MAX($U23/($O23+$Q23+$R23)*($P23+$Q23),$U23),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U23-IF(($O23+$Q23+$R23)>0,MAX($U23/($O23+$Q23+$R23)*($P23+$Q23),$U23),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B22+1","v":2027},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B24","v":-6},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O22+Q22+R22+U22+V22,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P22+Q22+IF((O22+Q22+R22)>0,MAX(U22/(O22+Q22+R22)*(P22+Q22),U22),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O24+Q24+R24","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S24/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S24))","v":{"$error":"#VALUE!"}},{"$f":"(O24+Q24+R24+U24)*$N24","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U24-IF(($O24+$Q24+$R24)>0,MAX($U24/($O24+$Q24+$R24)*($P24+$Q24),$U24),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U24-IF(($O24+$Q24+$R24)>0,MAX($U24/($O24+$Q24+$R24)*($P24+$Q24),$U24),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM24:$BM25+$BN24:$BN25, --($F24:$F25<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ24:$BQ25+$BR24:$BR25, --($F24:$F25<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S24+SUMPRODUCT($Z24:$Z25+$AG24:$AG25+$AN24:$AN25+$AU24:$AU25+$BB24:$BB25+$BI24:$BI25, --($F24:$F25<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O24-$P24,0)+SUMPRODUCT($W24:$W25+$AK24:$AK25+$AY24:$AY25, --($F24:$F25<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O24,$P24)+SUMPRODUCT($AD24:$AD25+$AR24:$AR25+$BF24:$BF25, --($F24:$F25<>0))","v":{"$error":"#VALUE!"}}]
[null,2027,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U25-IF(($O25+$Q25+$R25)>0,MAX($U25/($O25+$Q25+$R25)*($P25+$Q25),$U25),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U25-IF(($O25+$Q25+$R25)>0,MAX($U25/($O25+$Q25+$R25)*($P25+$Q25),$U25),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B24+1","v":2028},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B26","v":-7},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O24+Q24+R24+U24+V24,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P24+Q24+IF((O24+Q24+R24)>0,MAX(U24/(O24+Q24+R24)*(P24+Q24),U24),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O26+Q26+R26","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S26/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S26))","v":{"$error":"#VALUE!"}},{"$f":"(O26+Q26+R26+U26)*$N26","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U26-IF(($O26+$Q26+$R26)>0,MAX($U26/($O26+$Q26+$R26)*($P26+$Q26),$U26),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U26-IF(($O26+$Q26+$R26)>0,MAX($U26/($O26+$Q26+$R26)*($P26+$Q26),$U26),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM26:$BM27+$BN26:$BN27, --($F26:$F27<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ26:$BQ27+$BR26:$BR27, --($F26:$F27<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S26+SUMPRODUCT($Z26:$Z27+$AG26:$AG27+$AN26:$AN27+$AU26:$AU27+$BB26:$BB27+$BI26:$BI27, --($F26:$F27<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O26-$P26,0)+SUMPRODUCT($W26:$W27+$AK26:$AK27+$AY26:$AY27, --($F26:$F27<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O26,$P26)+SUMPRODUCT($AD26:$AD27+$AR26:$AR27+$BF26:$BF27, --($F26:$F27<>0))","v":{"$error":"#VALUE!"}}]
[null,2028,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U27-IF(($O27+$Q27+$R27)>0,MAX($U27/($O27+$Q27+$R27)*($P27+$Q27),$U27),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U27-IF(($O27+$Q27+$R27)>0,MAX($U27/($O27+$Q27+$R27)*($P27+$Q27),$U27),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B26+1","v":2029},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B28","v":-8},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O26+Q26+R26+U26+V26,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P26+Q26+IF((O26+Q26+R26)>0,MAX(U26/(O26+Q26+R26)*(P26+Q26),U26),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O28+Q28+R28","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S28/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S28))","v":{"$error":"#VALUE!"}},{"$f":"(O28+Q28+R28+U28)*$N28","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U28-IF(($O28+$Q28+$R28)>0,MAX($U28/($O28+$Q28+$R28)*($P28+$Q28),$U28),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U28-IF(($O28+$Q28+$R28)>0,MAX($U28/($O28+$Q28+$R28)*($P28+$Q28),$U28),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM28:$BM29+$BN28:$BN29, --($F28:$F29<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ28:$BQ29+$BR28:$BR29, --($F28:$F29<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S28+SUMPRODUCT($Z28:$Z29+$AG28:$AG29+$AN28:$AN29+$AU28:$AU29+$BB28:$BB29+$BI28:$BI29, --($F28:$F29<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O28-$P28,0)+SUMPRODUCT($W28:$W29+$AK28:$AK29+$AY28:$AY29, --($F28:$F29<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O28,$P28)+SUMPRODUCT($AD28:$AD29+$AR28:$AR29+$BF28:$BF29, --($F28:$F29<>0))","v":{"$error":"#VALUE!"}}]
[null,2029,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U29-IF(($O29+$Q29+$R29)>0,MAX($U29/($O29+$Q29+$R29)*($P29+$Q29),$U29),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U29-IF(($O29+$Q29+$R29)>0,MAX($U29/($O29+$Q29+$R29)*($P29+$Q29),$U29),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B28+1","v":2030},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B30","v":-9},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O28+Q28+R28+U28+V28,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P28+Q28+IF((O28+Q28+R28)>0,MAX(U28/(O28+Q28+R28)*(P28+Q28),U28),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O30+Q30+R30","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S30/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S30))","v":{"$error":"#VALUE!"}},{"$f":"(O30+Q30+R30+U30)*$N30","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U30-IF(($O30+$Q30+$R30)>0,MAX($U30/($O30+$Q30+$R30)*($P30+$Q30),$U30),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U30-IF(($O30+$Q30+$R30)>0,MAX($U30/($O30+$Q30+$R30)*($P30+$Q30),$U30),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM30:$BM31+$BN30:$BN31, --($F30:$F31<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ30:$BQ31+$BR30:$BR31, --($F30:$F31<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S30+SUMPRODUCT($Z30:$Z31+$AG30:$AG31+$AN30:$AN31+$AU30:$AU31+$BB30:$BB31+$BI30:$BI31, --($F30:$F31<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O30-$P30,0)+SUMPRODUCT($W30:$W31+$AK30:$AK31+$AY30:$AY31, --($F30:$F31<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O30,$P30)+SUMPRODUCT($AD30:$AD31+$AR30:$AR31+$BF30:$BF31, --($F30:$F31<>0))","v":{"$error":"#VALUE!"}}]
[null,2030,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U31-IF(($O31+$Q31+$R31)>0,MAX($U31/($O31+$Q31+$R31)*($P31+$Q31),$U31),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U31-IF(($O31+$Q31+$R31)>0,MAX($U31/($O31+$Q31+$R31)*($P31+$Q31),$U31),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B30+1","v":2031},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B32","v":-10},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O30+Q30+R30+U30+V30,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P30+Q30+IF((O30+Q30+R30)>0,MAX(U30/(O30+Q30+R30)*(P30+Q30),U30),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O32+Q32+R32","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S32/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S32))","v":{"$error":"#VALUE!"}},{"$f":"(O32+Q32+R32+U32)*$N32","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U32-IF(($O32+$Q32+$R32)>0,MAX($U32/($O32+$Q32+$R32)*($P32+$Q32),$U32),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U32-IF(($O32+$Q32+$R32)>0,MAX($U32/($O32+$Q32+$R32)*($P32+$Q32),$U32),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM32:$BM33+$BN32:$BN33, --($F32:$F33<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ32:$BQ33+$BR32:$BR33, --($F32:$F33<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S32+SUMPRODUCT($Z32:$Z33+$AG32:$AG33+$AN32:$AN33+$AU32:$AU33+$BB32:$BB33+$BI32:$BI33, --($F32:$F33<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O32-$P32,0)+SUMPRODUCT($W32:$W33+$AK32:$AK33+$AY32:$AY33, --($F32:$F33<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O32,$P32)+SUMPRODUCT($AD32:$AD33+$AR32:$AR33+$BF32:$BF33, --($F32:$F33<>0))","v":{"$error":"#VALUE!"}}]
[null,2031,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U33-IF(($O33+$Q33+$R33)>0,MAX($U33/($O33+$Q33+$R33)*($P33+$Q33),$U33),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U33-IF(($O33+$Q33+$R33)>0,MAX($U33/($O33+$Q33+$R33)*($P33+$Q33),$U33),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B32+1","v":2032},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B34","v":-11},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O32+Q32+R32+U32+V32,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P32+Q32+IF((O32+Q32+R32)>0,MAX(U32/(O32+Q32+R32)*(P32+Q32),U32),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O34+Q34+R34","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S34/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S34))","v":{"$error":"#VALUE!"}},{"$f":"(O34+Q34+R34+U34)*$N34","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U34-IF(($O34+$Q34+$R34)>0,MAX($U34/($O34+$Q34+$R34)*($P34+$Q34),$U34),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U34-IF(($O34+$Q34+$R34)>0,MAX($U34/($O34+$Q34+$R34)*($P34+$Q34),$U34),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM34:$BM35+$BN34:$BN35, --($F34:$F35<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ34:$BQ35+$BR34:$BR35, --($F34:$F35<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S34+SUMPRODUCT($Z34:$Z35+$AG34:$AG35+$AN34:$AN35+$AU34:$AU35+$BB34:$BB35+$BI34:$BI35, --($F34:$F35<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O34-$P34,0)+SUMPRODUCT($W34:$W35+$AK34:$AK35+$AY34:$AY35, --($F34:$F35<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O34,$P34)+SUMPRODUCT($AD34:$AD35+$AR34:$AR35+$BF34:$BF35, --($F34:$F35<>0))","v":{"$error":"#VALUE!"}}]
[null,2032,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U35-IF(($O35+$Q35+$R35)>0,MAX($U35/($O35+$Q35+$R35)*($P35+$Q35),$U35),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U35-IF(($O35+$Q35+$R35)>0,MAX($U35/($O35+$Q35+$R35)*($P35+$Q35),$U35),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B34+1","v":2033},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B36","v":-12},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O34+Q34+R34+U34+V34,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P34+Q34+IF((O34+Q34+R34)>0,MAX(U34/(O34+Q34+R34)*(P34+Q34),U34),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O36+Q36+R36","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S36/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S36))","v":{"$error":"#VALUE!"}},{"$f":"(O36+Q36+R36+U36)*$N36","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U36-IF(($O36+$Q36+$R36)>0,MAX($U36/($O36+$Q36+$R36)*($P36+$Q36),$U36),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U36-IF(($O36+$Q36+$R36)>0,MAX($U36/($O36+$Q36+$R36)*($P36+$Q36),$U36),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM36:$BM37+$BN36:$BN37, --($F36:$F37<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ36:$BQ37+$BR36:$BR37, --($F36:$F37<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S36+SUMPRODUCT($Z36:$Z37+$AG36:$AG37+$AN36:$AN37+$AU36:$AU37+$BB36:$BB37+$BI36:$BI37, --($F36:$F37<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O36-$P36,0)+SUMPRODUCT($W36:$W37+$AK36:$AK37+$AY36:$AY37, --($F36:$F37<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O36,$P36)+SUMPRODUCT($AD36:$AD37+$AR36:$AR37+$BF36:$BF37, --($F36:$F37<>0))","v":{"$error":"#VALUE!"}}]
[null,2033,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U37-IF(($O37+$Q37+$R37)>0,MAX($U37/($O37+$Q37+$R37)*($P37+$Q37),$U37),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U37-IF(($O37+$Q37+$R37)>0,MAX($U37/($O37+$Q37+$R37)*($P37+$Q37),$U37),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B36+1","v":2034},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B38","v":-13},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O36+Q36+R36+U36+V36,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P36+Q36+IF((O36+Q36+R36)>0,MAX(U36/(O36+Q36+R36)*(P36+Q36),U36),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O38+Q38+R38","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S38/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S38))","v":{"$error":"#VALUE!"}},{"$f":"(O38+Q38+R38+U38)*$N38","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U38-IF(($O38+$Q38+$R38)>0,MAX($U38/($O38+$Q38+$R38)*($P38+$Q38),$U38),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U38-IF(($O38+$Q38+$R38)>0,MAX($U38/($O38+$Q38+$R38)*($P38+$Q38),$U38),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM38:$BM39+$BN38:$BN39, --($F38:$F39<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ38:$BQ39+$BR38:$BR39, --($F38:$F39<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S38+SUMPRODUCT($Z38:$Z39+$AG38:$AG39+$AN38:$AN39+$AU38:$AU39+$BB38:$BB39+$BI38:$BI39, --($F38:$F39<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O38-$P38,0)+SUMPRODUCT($W38:$W39+$AK38:$AK39+$AY38:$AY39, --($F38:$F39<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O38,$P38)+SUMPRODUCT($AD38:$AD39+$AR38:$AR39+$BF38:$BF39, --($F38:$F39<>0))","v":{"$error":"#VALUE!"}}]
[null,2034,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U39-IF(($O39+$Q39+$R39)>0,MAX($U39/($O39+$Q39+$R39)*($P39+$Q39),$U39),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U39-IF(($O39+$Q39+$R39)>0,MAX($U39/($O39+$Q39+$R39)*($P39+$Q39),$U39),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B38+1","v":2035},"N",{"$f":"INDEX(SP_Initials,E40)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E40),IF($B40<YEAR(INDEX(SP_BirthDate,$E40)),0,IF($B40>(YEAR(INDEX(SP_BirthDate,$E40))+INDEX(SP_LifeExp,$E40)),0,$B40-YEAR(INDEX(SP_BirthDate,$E40)))),0)","v":0},null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B40","v":-14},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O38+Q38+R38+U38+V38,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P38+Q38+IF((O38+Q38+R38)>0,MAX(U38/(O38+Q38+R38)*(P38+Q38),U38),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O40+Q40+R40","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S40/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S40))","v":{"$error":"#VALUE!"}},{"$f":"(O40+Q40+R40+U40)*$N40","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U40-IF(($O40+$Q40+$R40)>0,MAX($U40/($O40+$Q40+$R40)*($P40+$Q40),$U40),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U40-IF(($O40+$Q40+$R40)>0,MAX($U40/($O40+$Q40+$R40)*($P40+$Q40),$U40),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM40:$BM41+$BN40:$BN41, --($F40:$F41<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ40:$BQ41+$BR40:$BR41, --($F40:$F41<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S40+SUMPRODUCT($Z40:$Z41+$AG40:$AG41+$AN40:$AN41+$AU40:$AU41+$BB40:$BB41+$BI40:$BI41, --($F40:$F41<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O40-$P40,0)+SUMPRODUCT($W40:$W41+$AK40:$AK41+$AY40:$AY41, --($F40:$F41<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O40,$P40)+SUMPRODUCT($AD40:$AD41+$AR40:$AR41+$BF40:$BF41, --($F40:$F41<>0))","v":{"$error":"#VALUE!"}}]
[null,2035,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U41-IF(($O41+$Q41+$R41)>0,MAX($U41/($O41+$Q41+$R41)*($P41+$Q41),$U41),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U41-IF(($O41+$Q41+$R41)>0,MAX($U41/($O41+$Q41+$R41)*($P41+$Q41),$U41),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B40+1","v":2036},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B42","v":-15},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O40+Q40+R40+U40+V40,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P40+Q40+IF((O40+Q40+R40)>0,MAX(U40/(O40+Q40+R40)*(P40+Q40),U40),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O42+Q42+R42","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S42/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S42))","v":{"$error":"#VALUE!"}},{"$f":"(O42+Q42+R42+U42)*$N42","v":{"$error":"#VALUE!"}},{"$f":"MAX(W40+X40+Y40+AB40+AC40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$E42),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$E42),0)","v":{"$error":"#REF!"}},{"$f":"(W42+X42+Y42)*IF($H42>=INDEX(SP_401KDistribAge,$E42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z42))","v":{"$error":"#REF!"}},{"$f":"(W42+X42+Y42+AB42)*$N42","v":{"$error":"#REF!"}},{"$f":"MAX(AD40+AF40+AI40+AJ40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AE40+AF40+AI40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$E42),0)","v":{"$error":"#REF!"}},{"$f":"(AD42+AF42)*IF($H42>=INDEX(SP_401KDistribAge,$E42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG42))","v":{"$error":"#REF!"}},{"$f":"(AD42+AF42+AI42)*$N42","v":{"$error":"#REF!"}},{"$f":"MAX(AK40+AL40+AM40+AP40+AQ40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$E42),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$E42),0)","v":{"$error":"#REF!"}},{"$f":"(AK42+AL42+AM42)*IF($H42>=INDEX(SP_Solo401KDistribAge,$E42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN42))","v":{"$error":"#REF!"}},{"$f":"(AK42+AL42+AM42+AP42)*$N42","v":{"$error":"#REF!"}},{"$f":"MAX(AR40+AT40+AW40+AX40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AS40+AT40+AW40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$E42),0)","v":{"$error":"#REF!"}},{"$f":"(AR42+AT42)*IF($H42>=INDEX(SP_401KDistribAge,$E42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU42))","v":{"$error":"#REF!"}},{"$f":"(AR42+AT42+AW42)*$N42","v":{"$error":"#REF!"}},{"$f":"MAX(AY40+AZ40+BA40+BD40+BE40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$E42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($E42,$G42,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AY42+AZ42+BA42)*IF($H42>=INDEX(SP_IRADistribAge,$E42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY42))","v":{"$error":"#REF!"}},{"$f":"(AY42+AZ42+BA42+BD42)*$N42","v":{"$error":"#REF!"}},{"$f":"MAX(BF40+BH40+BK40+BL40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BG40+BH40+BK40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$E42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H42>=INDEX(SP_IRADistribAge,$E42),BF42+BH42,MIN(BF42+BH42,BG42+BH42))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI42))","v":{"$error":"#REF!"}},{"$f":"(BF42+BH42+BK42)*$N42","v":{"$error":"#REF!"}},{"$f":"-(X42+AL42+AZ42)-OFFSET(BA42,$G42,0)","v":{"$error":"#REF!"}},{"$f":"-(AF42+AT42+BH42)","v":{"$error":"#REF!"}},{"$f":"-($U42-IF(($O42+$Q42+$R42)>0,MAX($U42/($O42+$Q42+$R42)*($P42+$Q42),$U42),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U42-IF(($O42+$Q42+$R42)>0,MAX($U42/($O42+$Q42+$R42)*($P42+$Q42),$U42),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BO42+BP42-AB42-AP42-BD42","v":{"$error":"#VALUE!"}},{"$f":"-U42-BO42-BP42-AI42-AW42-BK42","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BM42:$BM43+$BN42:$BN43, --($F42:$F43<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ42:$BQ43+$BR42:$BR43, --($F42:$F43<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S42+SUMPRODUCT($Z42:$Z43+$AG42:$AG43+$AN42:$AN43+$AU42:$AU43+$BB42:$BB43+$BI42:$BI43, --($F42:$F43<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O42-$P42,0)+SUMPRODUCT($W42:$W43+$AK42:$AK43+$AY42:$AY43, --($F42:$F43<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O42,$P42)+SUMPRODUCT($AD42:$AD43+$AR42:$AR43+$BF42:$BF43, --($F42:$F43<>0))","v":{"$error":"#VALUE!"}}]
[null,2036,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U43-IF(($O43+$Q43+$R43)>0,MAX($U43/($O43+$Q43+$R43)*($P43+$Q43),$U43),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U43-IF(($O43+$Q43+$R43)>0,MAX($U43/($O43+$Q43+$R43)*($P43+$Q43),$U43),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B42+1","v":2037},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B44","v":-16},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O42+Q42+R42+U42+V42,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P42+Q42+IF((O42+Q42+R42)>0,MAX(U42/(O42+Q42+R42)*(P42+Q42),U42),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O44+Q44+R44","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S44/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S44))","v":{"$error":"#VALUE!"}},{"$f":"(O44+Q44+R44+U44)*$N44","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U44-IF(($O44+$Q44+$R44)>0,MAX($U44/($O44+$Q44+$R44)*($P44+$Q44),$U44),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U44-IF(($O44+$Q44+$R44)>0,MAX($U44/($O44+$Q44+$R44)*($P44+$Q44),$U44),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM44:$BM45+$BN44:$BN45, --($F44:$F45<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ44:$BQ45+$BR44:$BR45, --($F44:$F45<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S44+SUMPRODUCT($Z44:$Z45+$AG44:$AG45+$AN44:$AN45+$AU44:$AU45+$BB44:$BB45+$BI44:$BI45, --($F44:$F45<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O44-$P44,0)+SUMPRODUCT($W44:$W45+$AK44:$AK45+$AY44:$AY45, --($F44:$F45<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O44,$P44)+SUMPRODUCT($AD44:$AD45+$AR44:$AR45+$BF44:$BF45, --($F44:$F45<>0))","v":{"$error":"#VALUE!"}}]
[null,2037,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U45-IF(($O45+$Q45+$R45)>0,MAX($U45/($O45+$Q45+$R45)*($P45+$Q45),$U45),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U45-IF(($O45+$Q45+$R45)>0,MAX($U45/($O45+$Q45+$R45)*($P45+$Q45),$U45),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B44+1","v":2038},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B46","v":-17},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O44+Q44+R44+U44+V44,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P44+Q44+IF((O44+Q44+R44)>0,MAX(U44/(O44+Q44+R44)*(P44+Q44),U44),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O46+Q46+R46","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S46/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S46))","v":{"$error":"#VALUE!"}},{"$f":"(O46+Q46+R46+U46)*$N46","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U46-IF(($O46+$Q46+$R46)>0,MAX($U46/($O46+$Q46+$R46)*($P46+$Q46),$U46),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U46-IF(($O46+$Q46+$R46)>0,MAX($U46/($O46+$Q46+$R46)*($P46+$Q46),$U46),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM46:$BM47+$BN46:$BN47, --($F46:$F47<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ46:$BQ47+$BR46:$BR47, --($F46:$F47<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S46+SUMPRODUCT($Z46:$Z47+$AG46:$AG47+$AN46:$AN47+$AU46:$AU47+$BB46:$BB47+$BI46:$BI47, --($F46:$F47<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O46-$P46,0)+SUMPRODUCT($W46:$W47+$AK46:$AK47+$AY46:$AY47, --($F46:$F47<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O46,$P46)+SUMPRODUCT($AD46:$AD47+$AR46:$AR47+$BF46:$BF47, --($F46:$F47<>0))","v":{"$error":"#VALUE!"}}]
[null,2038,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U47-IF(($O47+$Q47+$R47)>0,MAX($U47/($O47+$Q47+$R47)*($P47+$Q47),$U47),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U47-IF(($O47+$Q47+$R47)>0,MAX($U47/($O47+$Q47+$R47)*($P47+$Q47),$U47),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B46+1","v":2039},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B48","v":-18},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O46+Q46+R46+U46+V46,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P46+Q46+IF((O46+Q46+R46)>0,MAX(U46/(O46+Q46+R46)*(P46+Q46),U46),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O48+Q48+R48","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S48/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S48))","v":{"$error":"#VALUE!"}},{"$f":"(O48+Q48+R48+U48)*$N48","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U48-IF(($O48+$Q48+$R48)>0,MAX($U48/($O48+$Q48+$R48)*($P48+$Q48),$U48),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U48-IF(($O48+$Q48+$R48)>0,MAX($U48/($O48+$Q48+$R48)*($P48+$Q48),$U48),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM48:$BM49+$BN48:$BN49, --($F48:$F49<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ48:$BQ49+$BR48:$BR49, --($F48:$F49<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S48+SUMPRODUCT($Z48:$Z49+$AG48:$AG49+$AN48:$AN49+$AU48:$AU49+$BB48:$BB49+$BI48:$BI49, --($F48:$F49<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O48-$P48,0)+SUMPRODUCT($W48:$W49+$AK48:$AK49+$AY48:$AY49, --($F48:$F49<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O48,$P48)+SUMPRODUCT($AD48:$AD49+$AR48:$AR49+$BF48:$BF49, --($F48:$F49<>0))","v":{"$error":"#VALUE!"}}]
[null,2039,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U49-IF(($O49+$Q49+$R49)>0,MAX($U49/($O49+$Q49+$R49)*($P49+$Q49),$U49),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U49-IF(($O49+$Q49+$R49)>0,MAX($U49/($O49+$Q49+$R49)*($P49+$Q49),$U49),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B48+1","v":2040},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B50","v":-19},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O48+Q48+R48+U48+V48,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P48+Q48+IF((O48+Q48+R48)>0,MAX(U48/(O48+Q48+R48)*(P48+Q48),U48),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O50+Q50+R50","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S50/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S50))","v":{"$error":"#VALUE!"}},{"$f":"(O50+Q50+R50+U50)*$N50","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U50-IF(($O50+$Q50+$R50)>0,MAX($U50/($O50+$Q50+$R50)*($P50+$Q50),$U50),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U50-IF(($O50+$Q50+$R50)>0,MAX($U50/($O50+$Q50+$R50)*($P50+$Q50),$U50),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM50:$BM51+$BN50:$BN51, --($F50:$F51<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ50:$BQ51+$BR50:$BR51, --($F50:$F51<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S50+SUMPRODUCT($Z50:$Z51+$AG50:$AG51+$AN50:$AN51+$AU50:$AU51+$BB50:$BB51+$BI50:$BI51, --($F50:$F51<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O50-$P50,0)+SUMPRODUCT($W50:$W51+$AK50:$AK51+$AY50:$AY51, --($F50:$F51<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O50,$P50)+SUMPRODUCT($AD50:$AD51+$AR50:$AR51+$BF50:$BF51, --($F50:$F51<>0))","v":{"$error":"#VALUE!"}}]
[null,2040,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U51-IF(($O51+$Q51+$R51)>0,MAX($U51/($O51+$Q51+$R51)*($P51+$Q51),$U51),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U51-IF(($O51+$Q51+$R51)>0,MAX($U51/($O51+$Q51+$R51)*($P51+$Q51),$U51),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B50+1","v":2041},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B52","v":-20},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O50+Q50+R50+U50+V50,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P50+Q50+IF((O50+Q50+R50)>0,MAX(U50/(O50+Q50+R50)*(P50+Q50),U50),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O52+Q52+R52","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S52/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S52))","v":{"$error":"#VALUE!"}},{"$f":"(O52+Q52+R52+U52)*$N52","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U52-IF(($O52+$Q52+$R52)>0,MAX($U52/($O52+$Q52+$R52)*($P52+$Q52),$U52),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U52-IF(($O52+$Q52+$R52)>0,MAX($U52/($O52+$Q52+$R52)*($P52+$Q52),$U52),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM52:$BM53+$BN52:$BN53, --($F52:$F53<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ52:$BQ53+$BR52:$BR53, --($F52:$F53<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S52+SUMPRODUCT($Z52:$Z53+$AG52:$AG53+$AN52:$AN53+$AU52:$AU53+$BB52:$BB53+$BI52:$BI53, --($F52:$F53<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O52-$P52,0)+SUMPRODUCT($W52:$W53+$AK52:$AK53+$AY52:$AY53, --($F52:$F53<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O52,$P52)+SUMPRODUCT($AD52:$AD53+$AR52:$AR53+$BF52:$BF53, --($F52:$F53<>0))","v":{"$error":"#VALUE!"}}]
[null,2041,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U53-IF(($O53+$Q53+$R53)>0,MAX($U53/($O53+$Q53+$R53)*($P53+$Q53),$U53),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U53-IF(($O53+$Q53+$R53)>0,MAX($U53/($O53+$Q53+$R53)*($P53+$Q53),$U53),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B52+1","v":2042},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B54","v":-21},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O52+Q52+R52+U52+V52,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P52+Q52+IF((O52+Q52+R52)>0,MAX(U52/(O52+Q52+R52)*(P52+Q52),U52),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O54+Q54+R54","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S54/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S54))","v":{"$error":"#VALUE!"}},{"$f":"(O54+Q54+R54+U54)*$N54","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U54-IF(($O54+$Q54+$R54)>0,MAX($U54/($O54+$Q54+$R54)*($P54+$Q54),$U54),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U54-IF(($O54+$Q54+$R54)>0,MAX($U54/($O54+$Q54+$R54)*($P54+$Q54),$U54),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM54:$BM55+$BN54:$BN55, --($F54:$F55<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ54:$BQ55+$BR54:$BR55, --($F54:$F55<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S54+SUMPRODUCT($Z54:$Z55+$AG54:$AG55+$AN54:$AN55+$AU54:$AU55+$BB54:$BB55+$BI54:$BI55, --($F54:$F55<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O54-$P54,0)+SUMPRODUCT($W54:$W55+$AK54:$AK55+$AY54:$AY55, --($F54:$F55<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O54,$P54)+SUMPRODUCT($AD54:$AD55+$AR54:$AR55+$BF54:$BF55, --($F54:$F55<>0))","v":{"$error":"#VALUE!"}}]
[null,2042,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U55-IF(($O55+$Q55+$R55)>0,MAX($U55/($O55+$Q55+$R55)*($P55+$Q55),$U55),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U55-IF(($O55+$Q55+$R55)>0,MAX($U55/($O55+$Q55+$R55)*($P55+$Q55),$U55),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B54+1","v":2043},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B56","v":-22},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O54+Q54+R54+U54+V54,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P54+Q54+IF((O54+Q54+R54)>0,MAX(U54/(O54+Q54+R54)*(P54+Q54),U54),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O56+Q56+R56","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S56/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S56))","v":{"$error":"#VALUE!"}},{"$f":"(O56+Q56+R56+U56)*$N56","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U56-IF(($O56+$Q56+$R56)>0,MAX($U56/($O56+$Q56+$R56)*($P56+$Q56),$U56),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U56-IF(($O56+$Q56+$R56)>0,MAX($U56/($O56+$Q56+$R56)*($P56+$Q56),$U56),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM56:$BM57+$BN56:$BN57, --($F56:$F57<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ56:$BQ57+$BR56:$BR57, --($F56:$F57<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S56+SUMPRODUCT($Z56:$Z57+$AG56:$AG57+$AN56:$AN57+$AU56:$AU57+$BB56:$BB57+$BI56:$BI57, --($F56:$F57<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O56-$P56,0)+SUMPRODUCT($W56:$W57+$AK56:$AK57+$AY56:$AY57, --($F56:$F57<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O56,$P56)+SUMPRODUCT($AD56:$AD57+$AR56:$AR57+$BF56:$BF57, --($F56:$F57<>0))","v":{"$error":"#VALUE!"}}]
[null,2043,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U57-IF(($O57+$Q57+$R57)>0,MAX($U57/($O57+$Q57+$R57)*($P57+$Q57),$U57),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U57-IF(($O57+$Q57+$R57)>0,MAX($U57/($O57+$Q57+$R57)*($P57+$Q57),$U57),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B56+1","v":2044},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B58","v":-23},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O56+Q56+R56+U56+V56,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P56+Q56+IF((O56+Q56+R56)>0,MAX(U56/(O56+Q56+R56)*(P56+Q56),U56),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O58+Q58+R58","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S58/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S58))","v":{"$error":"#VALUE!"}},{"$f":"(O58+Q58+R58+U58)*$N58","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U58-IF(($O58+$Q58+$R58)>0,MAX($U58/($O58+$Q58+$R58)*($P58+$Q58),$U58),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U58-IF(($O58+$Q58+$R58)>0,MAX($U58/($O58+$Q58+$R58)*($P58+$Q58),$U58),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM58:$BM59+$BN58:$BN59, --($F58:$F59<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ58:$BQ59+$BR58:$BR59, --($F58:$F59<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S58+SUMPRODUCT($Z58:$Z59+$AG58:$AG59+$AN58:$AN59+$AU58:$AU59+$BB58:$BB59+$BI58:$BI59, --($F58:$F59<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O58-$P58,0)+SUMPRODUCT($W58:$W59+$AK58:$AK59+$AY58:$AY59, --($F58:$F59<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O58,$P58)+SUMPRODUCT($AD58:$AD59+$AR58:$AR59+$BF58:$BF59, --($F58:$F59<>0))","v":{"$error":"#VALUE!"}}]
[null,2044,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U59-IF(($O59+$Q59+$R59)>0,MAX($U59/($O59+$Q59+$R59)*($P59+$Q59),$U59),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U59-IF(($O59+$Q59+$R59)>0,MAX($U59/($O59+$Q59+$R59)*($P59+$Q59),$U59),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B58+1","v":2045},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B60","v":-24},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O58+Q58+R58+U58+V58,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P58+Q58+IF((O58+Q58+R58)>0,MAX(U58/(O58+Q58+R58)*(P58+Q58),U58),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O60+Q60+R60","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S60/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S60))","v":{"$error":"#VALUE!"}},{"$f":"(O60+Q60+R60+U60)*$N60","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U60-IF(($O60+$Q60+$R60)>0,MAX($U60/($O60+$Q60+$R60)*($P60+$Q60),$U60),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U60-IF(($O60+$Q60+$R60)>0,MAX($U60/($O60+$Q60+$R60)*($P60+$Q60),$U60),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM60:$BM61+$BN60:$BN61, --($F60:$F61<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ60:$BQ61+$BR60:$BR61, --($F60:$F61<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S60+SUMPRODUCT($Z60:$Z61+$AG60:$AG61+$AN60:$AN61+$AU60:$AU61+$BB60:$BB61+$BI60:$BI61, --($F60:$F61<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O60-$P60,0)+SUMPRODUCT($W60:$W61+$AK60:$AK61+$AY60:$AY61, --($F60:$F61<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O60,$P60)+SUMPRODUCT($AD60:$AD61+$AR60:$AR61+$BF60:$BF61, --($F60:$F61<>0))","v":{"$error":"#VALUE!"}}]
[null,2045,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U61-IF(($O61+$Q61+$R61)>0,MAX($U61/($O61+$Q61+$R61)*($P61+$Q61),$U61),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U61-IF(($O61+$Q61+$R61)>0,MAX($U61/($O61+$Q61+$R61)*($P61+$Q61),$U61),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B60+1","v":2046},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B62","v":-25},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O60+Q60+R60+U60+V60,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P60+Q60+IF((O60+Q60+R60)>0,MAX(U60/(O60+Q60+R60)*(P60+Q60),U60),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O62+Q62+R62","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S62/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S62))","v":{"$error":"#VALUE!"}},{"$f":"(O62+Q62+R62+U62)*$N62","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U62-IF(($O62+$Q62+$R62)>0,MAX($U62/($O62+$Q62+$R62)*($P62+$Q62),$U62),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U62-IF(($O62+$Q62+$R62)>0,MAX($U62/($O62+$Q62+$R62)*($P62+$Q62),$U62),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM62:$BM63+$BN62:$BN63, --($F62:$F63<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ62:$BQ63+$BR62:$BR63, --($F62:$F63<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S62+SUMPRODUCT($Z62:$Z63+$AG62:$AG63+$AN62:$AN63+$AU62:$AU63+$BB62:$BB63+$BI62:$BI63, --($F62:$F63<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O62-$P62,0)+SUMPRODUCT($W62:$W63+$AK62:$AK63+$AY62:$AY63, --($F62:$F63<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O62,$P62)+SUMPRODUCT($AD62:$AD63+$AR62:$AR63+$BF62:$BF63, --($F62:$F63<>0))","v":{"$error":"#VALUE!"}}]
[null,2046,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U63-IF(($O63+$Q63+$R63)>0,MAX($U63/($O63+$Q63+$R63)*($P63+$Q63),$U63),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U63-IF(($O63+$Q63+$R63)>0,MAX($U63/($O63+$Q63+$R63)*($P63+$Q63),$U63),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B62+1","v":2047},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B64","v":-26},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O62+Q62+R62+U62+V62,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P62+Q62+IF((O62+Q62+R62)>0,MAX(U62/(O62+Q62+R62)*(P62+Q62),U62),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O64+Q64+R64","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S64/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S64))","v":{"$error":"#VALUE!"}},{"$f":"(O64+Q64+R64+U64)*$N64","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U64-IF(($O64+$Q64+$R64)>0,MAX($U64/($O64+$Q64+$R64)*($P64+$Q64),$U64),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U64-IF(($O64+$Q64+$R64)>0,MAX($U64/($O64+$Q64+$R64)*($P64+$Q64),$U64),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM64:$BM65+$BN64:$BN65, --($F64:$F65<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ64:$BQ65+$BR64:$BR65, --($F64:$F65<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S64+SUMPRODUCT($Z64:$Z65+$AG64:$AG65+$AN64:$AN65+$AU64:$AU65+$BB64:$BB65+$BI64:$BI65, --($F64:$F65<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O64-$P64,0)+SUMPRODUCT($W64:$W65+$AK64:$AK65+$AY64:$AY65, --($F64:$F65<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O64,$P64)+SUMPRODUCT($AD64:$AD65+$AR64:$AR65+$BF64:$BF65, --($F64:$F65<>0))","v":{"$error":"#VALUE!"}}]
[null,2047,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U65-IF(($O65+$Q65+$R65)>0,MAX($U65/($O65+$Q65+$R65)*($P65+$Q65),$U65),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U65-IF(($O65+$Q65+$R65)>0,MAX($U65/($O65+$Q65+$R65)*($P65+$Q65),$U65),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B64+1","v":2048},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B66","v":-27},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O64+Q64+R64+U64+V64,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P64+Q64+IF((O64+Q64+R64)>0,MAX(U64/(O64+Q64+R64)*(P64+Q64),U64),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O66+Q66+R66","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S66/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S66))","v":{"$error":"#VALUE!"}},{"$f":"(O66+Q66+R66+U66)*$N66","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U66-IF(($O66+$Q66+$R66)>0,MAX($U66/($O66+$Q66+$R66)*($P66+$Q66),$U66),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U66-IF(($O66+$Q66+$R66)>0,MAX($U66/($O66+$Q66+$R66)*($P66+$Q66),$U66),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM66:$BM67+$BN66:$BN67, --($F66:$F67<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ66:$BQ67+$BR66:$BR67, --($F66:$F67<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S66+SUMPRODUCT($Z66:$Z67+$AG66:$AG67+$AN66:$AN67+$AU66:$AU67+$BB66:$BB67+$BI66:$BI67, --($F66:$F67<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O66-$P66,0)+SUMPRODUCT($W66:$W67+$AK66:$AK67+$AY66:$AY67, --($F66:$F67<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O66,$P66)+SUMPRODUCT($AD66:$AD67+$AR66:$AR67+$BF66:$BF67, --($F66:$F67<>0))","v":{"$error":"#VALUE!"}}]
[null,2048,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U67-IF(($O67+$Q67+$R67)>0,MAX($U67/($O67+$Q67+$R67)*($P67+$Q67),$U67),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U67-IF(($O67+$Q67+$R67)>0,MAX($U67/($O67+$Q67+$R67)*($P67+$Q67),$U67),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B66+1","v":2049},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B68","v":-28},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O66+Q66+R66+U66+V66,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P66+Q66+IF((O66+Q66+R66)>0,MAX(U66/(O66+Q66+R66)*(P66+Q66),U66),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O68+Q68+R68","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S68/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S68))","v":{"$error":"#VALUE!"}},{"$f":"(O68+Q68+R68+U68)*$N68","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U68-IF(($O68+$Q68+$R68)>0,MAX($U68/($O68+$Q68+$R68)*($P68+$Q68),$U68),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U68-IF(($O68+$Q68+$R68)>0,MAX($U68/($O68+$Q68+$R68)*($P68+$Q68),$U68),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM68:$BM69+$BN68:$BN69, --($F68:$F69<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ68:$BQ69+$BR68:$BR69, --($F68:$F69<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S68+SUMPRODUCT($Z68:$Z69+$AG68:$AG69+$AN68:$AN69+$AU68:$AU69+$BB68:$BB69+$BI68:$BI69, --($F68:$F69<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O68-$P68,0)+SUMPRODUCT($W68:$W69+$AK68:$AK69+$AY68:$AY69, --($F68:$F69<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O68,$P68)+SUMPRODUCT($AD68:$AD69+$AR68:$AR69+$BF68:$BF69, --($F68:$F69<>0))","v":{"$error":"#VALUE!"}}]
[null,2049,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U69-IF(($O69+$Q69+$R69)>0,MAX($U69/($O69+$Q69+$R69)*($P69+$Q69),$U69),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U69-IF(($O69+$Q69+$R69)>0,MAX($U69/($O69+$Q69+$R69)*($P69+$Q69),$U69),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B68+1","v":2050},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B70","v":-29},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O68+Q68+R68+U68+V68,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P68+Q68+IF((O68+Q68+R68)>0,MAX(U68/(O68+Q68+R68)*(P68+Q68),U68),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O70+Q70+R70","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S70/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S70))","v":{"$error":"#VALUE!"}},{"$f":"(O70+Q70+R70+U70)*$N70","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U70-IF(($O70+$Q70+$R70)>0,MAX($U70/($O70+$Q70+$R70)*($P70+$Q70),$U70),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U70-IF(($O70+$Q70+$R70)>0,MAX($U70/($O70+$Q70+$R70)*($P70+$Q70),$U70),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM70:$BM71+$BN70:$BN71, --($F70:$F71<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ70:$BQ71+$BR70:$BR71, --($F70:$F71<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S70+SUMPRODUCT($Z70:$Z71+$AG70:$AG71+$AN70:$AN71+$AU70:$AU71+$BB70:$BB71+$BI70:$BI71, --($F70:$F71<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O70-$P70,0)+SUMPRODUCT($W70:$W71+$AK70:$AK71+$AY70:$AY71, --($F70:$F71<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O70,$P70)+SUMPRODUCT($AD70:$AD71+$AR70:$AR71+$BF70:$BF71, --($F70:$F71<>0))","v":{"$error":"#VALUE!"}}]
[null,2050,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U71-IF(($O71+$Q71+$R71)>0,MAX($U71/($O71+$Q71+$R71)*($P71+$Q71),$U71),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U71-IF(($O71+$Q71+$R71)>0,MAX($U71/($O71+$Q71+$R71)*($P71+$Q71),$U71),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2051},"N",{"$f":"INDEX(SP_Initials,E72)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E72)","v":0},{"$f":"MOD($E72,2)-($E72-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E72),IF($B72<YEAR(INDEX(SP_BirthDate,$E72)),0,IF($B72>(YEAR(INDEX(SP_BirthDate,$E72))+INDEX(SP_LifeExp,$E72)),0,$B72-YEAR(INDEX(SP_BirthDate,$E72)))),0)","v":0},null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B72","v":-30},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O70+Q70+R70+U70+V70,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P70+Q70+IF((O70+Q70+R70)>0,MAX(U70/(O70+Q70+R70)*(P70+Q70),U70),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O72+Q72+R72","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S72/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S72))","v":{"$error":"#VALUE!"}},{"$f":"(O72+Q72+R72+U72)*$N72","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U72-IF(($O72+$Q72+$R72)>0,MAX($U72/($O72+$Q72+$R72)*($P72+$Q72),$U72),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U72-IF(($O72+$Q72+$R72)>0,MAX($U72/($O72+$Q72+$R72)*($P72+$Q72),$U72),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM72:$BM73+$BN72:$BN73, --($F72:$F73<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ72:$BQ73+$BR72:$BR73, --($F72:$F73<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S72+SUMPRODUCT($Z72:$Z73+$AG72:$AG73+$AN72:$AN73+$AU72:$AU73+$BB72:$BB73+$BI72:$BI73, --($F72:$F73<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O72-$P72,0)+SUMPRODUCT($W72:$W73+$AK72:$AK73+$AY72:$AY73, --($F72:$F73<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O72,$P72)+SUMPRODUCT($AD72:$AD73+$AR72:$AR73+$BF72:$BF73, --($F72:$F73<>0))","v":{"$error":"#VALUE!"}}]
[null,2051,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U73-IF(($O73+$Q73+$R73)>0,MAX($U73/($O73+$Q73+$R73)*($P73+$Q73),$U73),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U73-IF(($O73+$Q73+$R73)>0,MAX($U73/($O73+$Q73+$R73)*($P73+$Q73),$U73),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B72+1","v":2052},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B74","v":-31},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O72+Q72+R72+U72+V72,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P72+Q72+IF((O72+Q72+R72)>0,MAX(U72/(O72+Q72+R72)*(P72+Q72),U72),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O74+Q74+R74","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S74/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S74))","v":{"$error":"#VALUE!"}},{"$f":"(O74+Q74+R74+U74)*$N74","v":{"$error":"#VALUE!"}},{"$f":"MAX(W72+X72+Y72+AB72+AC72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$E74),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$E74),0)","v":{"$error":"#REF!"}},{"$f":"(W74+X74+Y74)*IF($H74>=INDEX(SP_401KDistribAge,$E74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z74))","v":{"$error":"#REF!"}},{"$f":"(W74+X74+Y74+AB74)*$N74","v":{"$error":"#REF!"}},{"$f":"MAX(AD72+AF72+AI72+AJ72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AE72+AF72+AI72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$E74),0)","v":{"$error":"#REF!"}},{"$f":"(AD74+AF74)*IF($H74>=INDEX(SP_401KDistribAge,$E74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG74))","v":{"$error":"#REF!"}},{"$f":"(AD74+AF74+AI74)*$N74","v":{"$error":"#REF!"}},{"$f":"MAX(AK72+AL72+AM72+AP72+AQ72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$E74),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$E74),0)","v":{"$error":"#REF!"}},{"$f":"(AK74+AL74+AM74)*IF($H74>=INDEX(SP_Solo401KDistribAge,$E74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN74))","v":{"$error":"#REF!"}},{"$f":"(AK74+AL74+AM74+AP74)*$N74","v":{"$error":"#REF!"}},{"$f":"MAX(AR72+AT72+AW72+AX72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AS72+AT72+AW72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$E74),0)","v":{"$error":"#REF!"}},{"$f":"(AR74+AT74)*IF($H74>=INDEX(SP_401KDistribAge,$E74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU74))","v":{"$error":"#REF!"}},{"$f":"(AR74+AT74+AW74)*$N74","v":{"$error":"#REF!"}},{"$f":"MAX(AY72+AZ72+BA72+BD72+BE72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$E74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($E74,$G74,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AY74+AZ74+BA74)*IF($H74>=INDEX(SP_IRADistribAge,$E74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY74))","v":{"$error":"#REF!"}},{"$f":"(AY74+AZ74+BA74+BD74)*$N74","v":{"$error":"#REF!"}},{"$f":"MAX(BF72+BH72+BK72+BL72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BG72+BH72+BK72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$E74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H74>=INDEX(SP_IRADistribAge,$E74),BF74+BH74,MIN(BF74+BH74,BG74+BH74))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI74))","v":{"$error":"#REF!"}},{"$f":"(BF74+BH74+BK74)*$N74","v":{"$error":"#REF!"}},{"$f":"-(X74+AL74+AZ74)-OFFSET(BA74,$G74,0)","v":{"$error":"#REF!"}},{"$f":"-(AF74+AT74+BH74)","v":{"$error":"#REF!"}},{"$f":"-($U74-IF(($O74+$Q74+$R74)>0,MAX($U74/($O74+$Q74+$R74)*($P74+$Q74),$U74),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U74-IF(($O74+$Q74+$R74)>0,MAX($U74/($O74+$Q74+$R74)*($P74+$Q74),$U74),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BO74+BP74-AB74-AP74-BD74","v":{"$error":"#VALUE!"}},{"$f":"-U74-BO74-BP74-AI74-AW74-BK74","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BM74:$BM75+$BN74:$BN75, --($F74:$F75<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ74:$BQ75+$BR74:$BR75, --($F74:$F75<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S74+SUMPRODUCT($Z74:$Z75+$AG74:$AG75+$AN74:$AN75+$AU74:$AU75+$BB74:$BB75+$BI74:$BI75, --($F74:$F75<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O74-$P74,0)+SUMPRODUCT($W74:$W75+$AK74:$AK75+$AY74:$AY75, --($F74:$F75<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O74,$P74)+SUMPRODUCT($AD74:$AD75+$AR74:$AR75+$BF74:$BF75, --($F74:$F75<>0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B73+1","v":2052},"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U75-IF(($O75+$Q75+$R75)>0,MAX($U75/($O75+$Q75+$R75)*($P75+$Q75),$U75),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U75-IF(($O75+$Q75+$R75)>0,MAX($U75/($O75+$Q75+$R75)*($P75+$Q75),$U75),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B74+1","v":2053},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B76","v":-32},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O74+Q74+R74+U74+V74,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P74+Q74+IF((O74+Q74+R74)>0,MAX(U74/(O74+Q74+R74)*(P74+Q74),U74),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O76+Q76+R76","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S76/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S76))","v":{"$error":"#VALUE!"}},{"$f":"(O76+Q76+R76+U76)*$N76","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U76-IF(($O76+$Q76+$R76)>0,MAX($U76/($O76+$Q76+$R76)*($P76+$Q76),$U76),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U76-IF(($O76+$Q76+$R76)>0,MAX($U76/($O76+$Q76+$R76)*($P76+$Q76),$U76),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM76:$BM77+$BN76:$BN77, --($F76:$F77<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ76:$BQ77+$BR76:$BR77, --($F76:$F77<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S76+SUMPRODUCT($Z76:$Z77+$AG76:$AG77+$AN76:$AN77+$AU76:$AU77+$BB76:$BB77+$BI76:$BI77, --($F76:$F77<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O76-$P76,0)+SUMPRODUCT($W76:$W77+$AK76:$AK77+$AY76:$AY77, --($F76:$F77<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O76,$P76)+SUMPRODUCT($AD76:$AD77+$AR76:$AR77+$BF76:$BF77, --($F76:$F77<>0))","v":{"$error":"#VALUE!"}}]
[null,2053,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, Z77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AG77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AN77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AU77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BB77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BI77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U77-IF(($O77+$Q77+$R77)>0,MAX($U77/($O77+$Q77+$R77)*($P77+$Q77),$U77),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U77-IF(($O77+$Q77+$R77)>0,MAX($U77/($O77+$Q77+$R77)*($P77+$Q77),$U77),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B76+1","v":2054},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B78","v":-33},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O76+Q76+R76+U76+V76,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P76+Q76+IF((O76+Q76+R76)>0,MAX(U76/(O76+Q76+R76)*(P76+Q76),U76),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O78+Q78+R78","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S78/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S78))","v":{"$error":"#VALUE!"}},{"$f":"(O78+Q78+R78+U78)*$N78","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U78-IF(($O78+$Q78+$R78)>0,MAX($U78/($O78+$Q78+$R78)*($P78+$Q78),$U78),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U78-IF(($O78+$Q78+$R78)>0,MAX($U78/($O78+$Q78+$R78)*($P78+$Q78),$U78),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM78:$BM79+$BN78:$BN79, --($F78:$F79<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ78:$BQ79+$BR78:$BR79, --($F78:$F79<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S78+SUMPRODUCT($Z78:$Z79+$AG78:$AG79+$AN78:$AN79+$AU78:$AU79+$BB78:$BB79+$BI78:$BI79, --($F78:$F79<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O78-$P78,0)+SUMPRODUCT($W78:$W79+$AK78:$AK79+$AY78:$AY79, --($F78:$F79<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O78,$P78)+SUMPRODUCT($AD78:$AD79+$AR78:$AR79+$BF78:$BF79, --($F78:$F79<>0))","v":{"$error":"#VALUE!"}}]
[null,2054,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U79-IF(($O79+$Q79+$R79)>0,MAX($U79/($O79+$Q79+$R79)*($P79+$Q79),$U79),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U79-IF(($O79+$Q79+$R79)>0,MAX($U79/($O79+$Q79+$R79)*($P79+$Q79),$U79),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B78+1","v":2055},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B80","v":-34},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O78+Q78+R78+U78+V78,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P78+Q78+IF((O78+Q78+R78)>0,MAX(U78/(O78+Q78+R78)*(P78+Q78),U78),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O80+Q80+R80","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S80/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S80))","v":{"$error":"#VALUE!"}},{"$f":"(O80+Q80+R80+U80)*$N80","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U80-IF(($O80+$Q80+$R80)>0,MAX($U80/($O80+$Q80+$R80)*($P80+$Q80),$U80),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U80-IF(($O80+$Q80+$R80)>0,MAX($U80/($O80+$Q80+$R80)*($P80+$Q80),$U80),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM80:$BM81+$BN80:$BN81, --($F80:$F81<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ80:$BQ81+$BR80:$BR81, --($F80:$F81<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S80+SUMPRODUCT($Z80:$Z81+$AG80:$AG81+$AN80:$AN81+$AU80:$AU81+$BB80:$BB81+$BI80:$BI81, --($F80:$F81<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O80-$P80,0)+SUMPRODUCT($W80:$W81+$AK80:$AK81+$AY80:$AY81, --($F80:$F81<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O80,$P80)+SUMPRODUCT($AD80:$AD81+$AR80:$AR81+$BF80:$BF81, --($F80:$F81<>0))","v":{"$error":"#VALUE!"}}]
[null,2055,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U81-IF(($O81+$Q81+$R81)>0,MAX($U81/($O81+$Q81+$R81)*($P81+$Q81),$U81),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U81-IF(($O81+$Q81+$R81)>0,MAX($U81/($O81+$Q81+$R81)*($P81+$Q81),$U81),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B80+1","v":2056},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B82","v":-35},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O80+Q80+R80+U80+V80,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P80+Q80+IF((O80+Q80+R80)>0,MAX(U80/(O80+Q80+R80)*(P80+Q80),U80),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O82+Q82+R82","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S82/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S82))","v":{"$error":"#VALUE!"}},{"$f":"(O82+Q82+R82+U82)*$N82","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U82-IF(($O82+$Q82+$R82)>0,MAX($U82/($O82+$Q82+$R82)*($P82+$Q82),$U82),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U82-IF(($O82+$Q82+$R82)>0,MAX($U82/($O82+$Q82+$R82)*($P82+$Q82),$U82),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM82:$BM83+$BN82:$BN83, --($F82:$F83<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ82:$BQ83+$BR82:$BR83, --($F82:$F83<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S82+SUMPRODUCT($Z82:$Z83+$AG82:$AG83+$AN82:$AN83+$AU82:$AU83+$BB82:$BB83+$BI82:$BI83, --($F82:$F83<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O82-$P82,0)+SUMPRODUCT($W82:$W83+$AK82:$AK83+$AY82:$AY83, --($F82:$F83<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O82,$P82)+SUMPRODUCT($AD82:$AD83+$AR82:$AR83+$BF82:$BF83, --($F82:$F83<>0))","v":{"$error":"#VALUE!"}}]
[null,2056,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U83-IF(($O83+$Q83+$R83)>0,MAX($U83/($O83+$Q83+$R83)*($P83+$Q83),$U83),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U83-IF(($O83+$Q83+$R83)>0,MAX($U83/($O83+$Q83+$R83)*($P83+$Q83),$U83),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B82+1","v":2057},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B84","v":-36},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O82+Q82+R82+U82+V82,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P82+Q82+IF((O82+Q82+R82)>0,MAX(U82/(O82+Q82+R82)*(P82+Q82),U82),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O84+Q84+R84","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S84/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S84))","v":{"$error":"#VALUE!"}},{"$f":"(O84+Q84+R84+U84)*$N84","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U84-IF(($O84+$Q84+$R84)>0,MAX($U84/($O84+$Q84+$R84)*($P84+$Q84),$U84),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U84-IF(($O84+$Q84+$R84)>0,MAX($U84/($O84+$Q84+$R84)*($P84+$Q84),$U84),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM84:$BM85+$BN84:$BN85, --($F84:$F85<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ84:$BQ85+$BR84:$BR85, --($F84:$F85<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S84+SUMPRODUCT($Z84:$Z85+$AG84:$AG85+$AN84:$AN85+$AU84:$AU85+$BB84:$BB85+$BI84:$BI85, --($F84:$F85<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O84-$P84,0)+SUMPRODUCT($W84:$W85+$AK84:$AK85+$AY84:$AY85, --($F84:$F85<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O84,$P84)+SUMPRODUCT($AD84:$AD85+$AR84:$AR85+$BF84:$BF85, --($F84:$F85<>0))","v":{"$error":"#VALUE!"}}]
[null,2057,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U85-IF(($O85+$Q85+$R85)>0,MAX($U85/($O85+$Q85+$R85)*($P85+$Q85),$U85),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U85-IF(($O85+$Q85+$R85)>0,MAX($U85/($O85+$Q85+$R85)*($P85+$Q85),$U85),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B84+1","v":2058},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B86","v":-37},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O84+Q84+R84+U84+V84,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P84+Q84+IF((O84+Q84+R84)>0,MAX(U84/(O84+Q84+R84)*(P84+Q84),U84),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O86+Q86+R86","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S86/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S86))","v":{"$error":"#VALUE!"}},{"$f":"(O86+Q86+R86+U86)*$N86","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U86-IF(($O86+$Q86+$R86)>0,MAX($U86/($O86+$Q86+$R86)*($P86+$Q86),$U86),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U86-IF(($O86+$Q86+$R86)>0,MAX($U86/($O86+$Q86+$R86)*($P86+$Q86),$U86),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM86:$BM87+$BN86:$BN87, --($F86:$F87<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ86:$BQ87+$BR86:$BR87, --($F86:$F87<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S86+SUMPRODUCT($Z86:$Z87+$AG86:$AG87+$AN86:$AN87+$AU86:$AU87+$BB86:$BB87+$BI86:$BI87, --($F86:$F87<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O86-$P86,0)+SUMPRODUCT($W86:$W87+$AK86:$AK87+$AY86:$AY87, --($F86:$F87<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O86,$P86)+SUMPRODUCT($AD86:$AD87+$AR86:$AR87+$BF86:$BF87, --($F86:$F87<>0))","v":{"$error":"#VALUE!"}}]
[null,2058,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U87-IF(($O87+$Q87+$R87)>0,MAX($U87/($O87+$Q87+$R87)*($P87+$Q87),$U87),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U87-IF(($O87+$Q87+$R87)>0,MAX($U87/($O87+$Q87+$R87)*($P87+$Q87),$U87),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B86+1","v":2059},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B88","v":-38},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O86+Q86+R86+U86+V86,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P86+Q86+IF((O86+Q86+R86)>0,MAX(U86/(O86+Q86+R86)*(P86+Q86),U86),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O88+Q88+R88","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S88/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S88))","v":{"$error":"#VALUE!"}},{"$f":"(O88+Q88+R88+U88)*$N88","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U88-IF(($O88+$Q88+$R88)>0,MAX($U88/($O88+$Q88+$R88)*($P88+$Q88),$U88),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U88-IF(($O88+$Q88+$R88)>0,MAX($U88/($O88+$Q88+$R88)*($P88+$Q88),$U88),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM88:$BM89+$BN88:$BN89, --($F88:$F89<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ88:$BQ89+$BR88:$BR89, --($F88:$F89<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S88+SUMPRODUCT($Z88:$Z89+$AG88:$AG89+$AN88:$AN89+$AU88:$AU89+$BB88:$BB89+$BI88:$BI89, --($F88:$F89<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O88-$P88,0)+SUMPRODUCT($W88:$W89+$AK88:$AK89+$AY88:$AY89, --($F88:$F89<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O88,$P88)+SUMPRODUCT($AD88:$AD89+$AR88:$AR89+$BF88:$BF89, --($F88:$F89<>0))","v":{"$error":"#VALUE!"}}]
[null,2059,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U89-IF(($O89+$Q89+$R89)>0,MAX($U89/($O89+$Q89+$R89)*($P89+$Q89),$U89),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U89-IF(($O89+$Q89+$R89)>0,MAX($U89/($O89+$Q89+$R89)*($P89+$Q89),$U89),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B88+1","v":2060},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B90","v":-39},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O88+Q88+R88+U88+V88,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P88+Q88+IF((O88+Q88+R88)>0,MAX(U88/(O88+Q88+R88)*(P88+Q88),U88),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O90+Q90+R90","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S90/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S90))","v":{"$error":"#VALUE!"}},{"$f":"(O90+Q90+R90+U90)*$N90","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U90-IF(($O90+$Q90+$R90)>0,MAX($U90/($O90+$Q90+$R90)*($P90+$Q90),$U90),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U90-IF(($O90+$Q90+$R90)>0,MAX($U90/($O90+$Q90+$R90)*($P90+$Q90),$U90),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM90:$BM91+$BN90:$BN91, --($F90:$F91<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ90:$BQ91+$BR90:$BR91, --($F90:$F91<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S90+SUMPRODUCT($Z90:$Z91+$AG90:$AG91+$AN90:$AN91+$AU90:$AU91+$BB90:$BB91+$BI90:$BI91, --($F90:$F91<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O90-$P90,0)+SUMPRODUCT($W90:$W91+$AK90:$AK91+$AY90:$AY91, --($F90:$F91<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O90,$P90)+SUMPRODUCT($AD90:$AD91+$AR90:$AR91+$BF90:$BF91, --($F90:$F91<>0))","v":{"$error":"#VALUE!"}}]
[null,2060,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U91-IF(($O91+$Q91+$R91)>0,MAX($U91/($O91+$Q91+$R91)*($P91+$Q91),$U91),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U91-IF(($O91+$Q91+$R91)>0,MAX($U91/($O91+$Q91+$R91)*($P91+$Q91),$U91),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B90+1","v":2061},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B92","v":-40},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O90+Q90+R90+U90+V90,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P90+Q90+IF((O90+Q90+R90)>0,MAX(U90/(O90+Q90+R90)*(P90+Q90),U90),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O92+Q92+R92","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S92/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S92))","v":{"$error":"#VALUE!"}},{"$f":"(O92+Q92+R92+U92)*$N92","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U92-IF(($O92+$Q92+$R92)>0,MAX($U92/($O92+$Q92+$R92)*($P92+$Q92),$U92),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U92-IF(($O92+$Q92+$R92)>0,MAX($U92/($O92+$Q92+$R92)*($P92+$Q92),$U92),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM92:$BM93+$BN92:$BN93, --($F92:$F93<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ92:$BQ93+$BR92:$BR93, --($F92:$F93<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S92+SUMPRODUCT($Z92:$Z93+$AG92:$AG93+$AN92:$AN93+$AU92:$AU93+$BB92:$BB93+$BI92:$BI93, --($F92:$F93<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O92-$P92,0)+SUMPRODUCT($W92:$W93+$AK92:$AK93+$AY92:$AY93, --($F92:$F93<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O92,$P92)+SUMPRODUCT($AD92:$AD93+$AR92:$AR93+$BF92:$BF93, --($F92:$F93<>0))","v":{"$error":"#VALUE!"}}]
[null,2061,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U93-IF(($O93+$Q93+$R93)>0,MAX($U93/($O93+$Q93+$R93)*($P93+$Q93),$U93),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U93-IF(($O93+$Q93+$R93)>0,MAX($U93/($O93+$Q93+$R93)*($P93+$Q93),$U93),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B92+1","v":2062},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B94","v":-41},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O92+Q92+R92+U92+V92,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P92+Q92+IF((O92+Q92+R92)>0,MAX(U92/(O92+Q92+R92)*(P92+Q92),U92),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O94+Q94+R94","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S94/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S94))","v":{"$error":"#VALUE!"}},{"$f":"(O94+Q94+R94+U94)*$N94","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U94-IF(($O94+$Q94+$R94)>0,MAX($U94/($O94+$Q94+$R94)*($P94+$Q94),$U94),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U94-IF(($O94+$Q94+$R94)>0,MAX($U94/($O94+$Q94+$R94)*($P94+$Q94),$U94),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM94:$BM95+$BN94:$BN95, --($F94:$F95<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ94:$BQ95+$BR94:$BR95, --($F94:$F95<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S94+SUMPRODUCT($Z94:$Z95+$AG94:$AG95+$AN94:$AN95+$AU94:$AU95+$BB94:$BB95+$BI94:$BI95, --($F94:$F95<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O94-$P94,0)+SUMPRODUCT($W94:$W95+$AK94:$AK95+$AY94:$AY95, --($F94:$F95<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O94,$P94)+SUMPRODUCT($AD94:$AD95+$AR94:$AR95+$BF94:$BF95, --($F94:$F95<>0))","v":{"$error":"#VALUE!"}}]
[null,2062,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U95-IF(($O95+$Q95+$R95)>0,MAX($U95/($O95+$Q95+$R95)*($P95+$Q95),$U95),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U95-IF(($O95+$Q95+$R95)>0,MAX($U95/($O95+$Q95+$R95)*($P95+$Q95),$U95),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B94+1","v":2063},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B96","v":-42},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O94+Q94+R94+U94+V94,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P94+Q94+IF((O94+Q94+R94)>0,MAX(U94/(O94+Q94+R94)*(P94+Q94),U94),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O96+Q96+R96","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S96/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S96))","v":{"$error":"#VALUE!"}},{"$f":"(O96+Q96+R96+U96)*$N96","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U96-IF(($O96+$Q96+$R96)>0,MAX($U96/($O96+$Q96+$R96)*($P96+$Q96),$U96),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U96-IF(($O96+$Q96+$R96)>0,MAX($U96/($O96+$Q96+$R96)*($P96+$Q96),$U96),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM96:$BM97+$BN96:$BN97, --($F96:$F97<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ96:$BQ97+$BR96:$BR97, --($F96:$F97<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S96+SUMPRODUCT($Z96:$Z97+$AG96:$AG97+$AN96:$AN97+$AU96:$AU97+$BB96:$BB97+$BI96:$BI97, --($F96:$F97<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O96-$P96,0)+SUMPRODUCT($W96:$W97+$AK96:$AK97+$AY96:$AY97, --($F96:$F97<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O96,$P96)+SUMPRODUCT($AD96:$AD97+$AR96:$AR97+$BF96:$BF97, --($F96:$F97<>0))","v":{"$error":"#VALUE!"}}]
[null,2063,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U97-IF(($O97+$Q97+$R97)>0,MAX($U97/($O97+$Q97+$R97)*($P97+$Q97),$U97),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U97-IF(($O97+$Q97+$R97)>0,MAX($U97/($O97+$Q97+$R97)*($P97+$Q97),$U97),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B96+1","v":2064},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B98","v":-43},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O96+Q96+R96+U96+V96,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P96+Q96+IF((O96+Q96+R96)>0,MAX(U96/(O96+Q96+R96)*(P96+Q96),U96),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O98+Q98+R98","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S98/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S98))","v":{"$error":"#VALUE!"}},{"$f":"(O98+Q98+R98+U98)*$N98","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U98-IF(($O98+$Q98+$R98)>0,MAX($U98/($O98+$Q98+$R98)*($P98+$Q98),$U98),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U98-IF(($O98+$Q98+$R98)>0,MAX($U98/($O98+$Q98+$R98)*($P98+$Q98),$U98),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM98:$BM99+$BN98:$BN99, --($F98:$F99<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ98:$BQ99+$BR98:$BR99, --($F98:$F99<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S98+SUMPRODUCT($Z98:$Z99+$AG98:$AG99+$AN98:$AN99+$AU98:$AU99+$BB98:$BB99+$BI98:$BI99, --($F98:$F99<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O98-$P98,0)+SUMPRODUCT($W98:$W99+$AK98:$AK99+$AY98:$AY99, --($F98:$F99<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O98,$P98)+SUMPRODUCT($AD98:$AD99+$AR98:$AR99+$BF98:$BF99, --($F98:$F99<>0))","v":{"$error":"#VALUE!"}}]
[null,2064,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U99-IF(($O99+$Q99+$R99)>0,MAX($U99/($O99+$Q99+$R99)*($P99+$Q99),$U99),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U99-IF(($O99+$Q99+$R99)>0,MAX($U99/($O99+$Q99+$R99)*($P99+$Q99),$U99),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B98+1","v":2065},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B100","v":-44},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O98+Q98+R98+U98+V98,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P98+Q98+IF((O98+Q98+R98)>0,MAX(U98/(O98+Q98+R98)*(P98+Q98),U98),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O100+Q100+R100","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S100/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S100))","v":{"$error":"#VALUE!"}},{"$f":"(O100+Q100+R100+U100)*$N100","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U100-IF(($O100+$Q100+$R100)>0,MAX($U100/($O100+$Q100+$R100)*($P100+$Q100),$U100),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U100-IF(($O100+$Q100+$R100)>0,MAX($U100/($O100+$Q100+$R100)*($P100+$Q100),$U100),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM100:$BM101+$BN100:$BN101, --($F100:$F101<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ100:$BQ101+$BR100:$BR101, --($F100:$F101<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S100+SUMPRODUCT($Z100:$Z101+$AG100:$AG101+$AN100:$AN101+$AU100:$AU101+$BB100:$BB101+$BI100:$BI101, --($F100:$F101<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O100-$P100,0)+SUMPRODUCT($W100:$W101+$AK100:$AK101+$AY100:$AY101, --($F100:$F101<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O100,$P100)+SUMPRODUCT($AD100:$AD101+$AR100:$AR101+$BF100:$BF101, --($F100:$F101<>0))","v":{"$error":"#VALUE!"}}]
[null,2065,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U101-IF(($O101+$Q101+$R101)>0,MAX($U101/($O101+$Q101+$R101)*($P101+$Q101),$U101),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U101-IF(($O101+$Q101+$R101)>0,MAX($U101/($O101+$Q101+$R101)*($P101+$Q101),$U101),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B100+1","v":2066},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B102","v":-45},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O100+Q100+R100+U100+V100,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P100+Q100+IF((O100+Q100+R100)>0,MAX(U100/(O100+Q100+R100)*(P100+Q100),U100),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O102+Q102+R102","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S102/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S102))","v":{"$error":"#VALUE!"}},{"$f":"(O102+Q102+R102+U102)*$N102","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U102-IF(($O102+$Q102+$R102)>0,MAX($U102/($O102+$Q102+$R102)*($P102+$Q102),$U102),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U102-IF(($O102+$Q102+$R102)>0,MAX($U102/($O102+$Q102+$R102)*($P102+$Q102),$U102),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM102:$BM103+$BN102:$BN103, --($F102:$F103<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ102:$BQ103+$BR102:$BR103, --($F102:$F103<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S102+SUMPRODUCT($Z102:$Z103+$AG102:$AG103+$AN102:$AN103+$AU102:$AU103+$BB102:$BB103+$BI102:$BI103, --($F102:$F103<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O102-$P102,0)+SUMPRODUCT($W102:$W103+$AK102:$AK103+$AY102:$AY103, --($F102:$F103<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O102,$P102)+SUMPRODUCT($AD102:$AD103+$AR102:$AR103+$BF102:$BF103, --($F102:$F103<>0))","v":{"$error":"#VALUE!"}}]
[null,2066,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U103-IF(($O103+$Q103+$R103)>0,MAX($U103/($O103+$Q103+$R103)*($P103+$Q103),$U103),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U103-IF(($O103+$Q103+$R103)>0,MAX($U103/($O103+$Q103+$R103)*($P103+$Q103),$U103),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B102+1","v":2067},"N",{"$f":"INDEX(SP_Initials,E104)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E104),IF($B104<YEAR(INDEX(SP_BirthDate,$E104)),0,IF($B104>(YEAR(INDEX(SP_BirthDate,$E104))+INDEX(SP_LifeExp,$E104)),0,$B104-YEAR(INDEX(SP_BirthDate,$E104)))),0)","v":0},null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B104","v":-46},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O102+Q102+R102+U102+V102,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P102+Q102+IF((O102+Q102+R102)>0,MAX(U102/(O102+Q102+R102)*(P102+Q102),U102),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O104+Q104+R104","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S104/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S104))","v":{"$error":"#VALUE!"}},{"$f":"(O104+Q104+R104+U104)*$N104","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U104-IF(($O104+$Q104+$R104)>0,MAX($U104/($O104+$Q104+$R104)*($P104+$Q104),$U104),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U104-IF(($O104+$Q104+$R104)>0,MAX($U104/($O104+$Q104+$R104)*($P104+$Q104),$U104),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM104:$BM105+$BN104:$BN105, --($F104:$F105<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ104:$BQ105+$BR104:$BR105, --($F104:$F105<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S104+SUMPRODUCT($Z104:$Z105+$AG104:$AG105+$AN104:$AN105+$AU104:$AU105+$BB104:$BB105+$BI104:$BI105, --($F104:$F105<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O104-$P104,0)+SUMPRODUCT($W104:$W105+$AK104:$AK105+$AY104:$AY105, --($F104:$F105<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O104,$P104)+SUMPRODUCT($AD104:$AD105+$AR104:$AR105+$BF104:$BF105, --($F104:$F105<>0))","v":{"$error":"#VALUE!"}}]
[null,2067,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U105-IF(($O105+$Q105+$R105)>0,MAX($U105/($O105+$Q105+$R105)*($P105+$Q105),$U105),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U105-IF(($O105+$Q105+$R105)>0,MAX($U105/($O105+$Q105+$R105)*($P105+$Q105),$U105),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B104+1","v":2068},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B106","v":-47},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O104+Q104+R104+U104+V104,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P104+Q104+IF((O104+Q104+R104)>0,MAX(U104/(O104+Q104+R104)*(P104+Q104),U104),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O106+Q106+R106","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S106/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S106))","v":{"$error":"#VALUE!"}},{"$f":"(O106+Q106+R106+U106)*$N106","v":{"$error":"#VALUE!"}},{"$f":"MAX(W104+X104+Y104+AB104+AC104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$E106),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$E106),0)","v":{"$error":"#REF!"}},{"$f":"(W106+X106+Y106)*IF($H106>=INDEX(SP_401KDistribAge,$E106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z106))","v":{"$error":"#REF!"}},{"$f":"(W106+X106+Y106+AB106)*$N106","v":{"$error":"#REF!"}},{"$f":"MAX(AD104+AF104+AI104+AJ104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AE104+AF104+AI104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$E106),0)","v":{"$error":"#REF!"}},{"$f":"(AD106+AF106)*IF($H106>=INDEX(SP_401KDistribAge,$E106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG106))","v":{"$error":"#REF!"}},{"$f":"(AD106+AF106+AI106)*$N106","v":{"$error":"#REF!"}},{"$f":"MAX(AK104+AL104+AM104+AP104+AQ104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$E106),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$E106),0)","v":{"$error":"#REF!"}},{"$f":"(AK106+AL106+AM106)*IF($H106>=INDEX(SP_Solo401KDistribAge,$E106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN106))","v":{"$error":"#REF!"}},{"$f":"(AK106+AL106+AM106+AP106)*$N106","v":{"$error":"#REF!"}},{"$f":"MAX(AR104+AT104+AW104+AX104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AS104+AT104+AW104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$E106),0)","v":{"$error":"#REF!"}},{"$f":"(AR106+AT106)*IF($H106>=INDEX(SP_401KDistribAge,$E106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU106))","v":{"$error":"#REF!"}},{"$f":"(AR106+AT106+AW106)*$N106","v":{"$error":"#REF!"}},{"$f":"MAX(AY104+AZ104+BA104+BD104+BE104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$E106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($E106,$G106,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AY106+AZ106+BA106)*IF($H106>=INDEX(SP_IRADistribAge,$E106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY106))","v":{"$error":"#REF!"}},{"$f":"(AY106+AZ106+BA106+BD106)*$N106","v":{"$error":"#REF!"}},{"$f":"MAX(BF104+BH104+BK104+BL104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BG104+BH104+BK104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$E106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H106>=INDEX(SP_IRADistribAge,$E106),BF106+BH106,MIN(BF106+BH106,BG106+BH106))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI106))","v":{"$error":"#REF!"}},{"$f":"(BF106+BH106+BK106)*$N106","v":{"$error":"#REF!"}},{"$f":"-(X106+AL106+AZ106)-OFFSET(BA106,$G106,0)","v":{"$error":"#REF!"}},{"$f":"-(AF106+AT106+BH106)","v":{"$error":"#REF!"}},{"$f":"-($U106-IF(($O106+$Q106+$R106)>0,MAX($U106/($O106+$Q106+$R106)*($P106+$Q106),$U106),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U106-IF(($O106+$Q106+$R106)>0,MAX($U106/($O106+$Q106+$R106)*($P106+$Q106),$U106),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BO106+BP106-AB106-AP106-BD106","v":{"$error":"#VALUE!"}},{"$f":"-U106-BO106-BP106-AI106-AW106-BK106","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BM106:$BM107+$BN106:$BN107, --($F106:$F107<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ106:$BQ107+$BR106:$BR107, --($F106:$F107<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S106+SUMPRODUCT($Z106:$Z107+$AG106:$AG107+$AN106:$AN107+$AU106:$AU107+$BB106:$BB107+$BI106:$BI107, --($F106:$F107<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O106-$P106,0)+SUMPRODUCT($W106:$W107+$AK106:$AK107+$AY106:$AY107, --($F106:$F107<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O106,$P106)+SUMPRODUCT($AD106:$AD107+$AR106:$AR107+$BF106:$BF107, --($F106:$F107<>0))","v":{"$error":"#VALUE!"}}]
[null,2068,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U107-IF(($O107+$Q107+$R107)>0,MAX($U107/($O107+$Q107+$R107)*($P107+$Q107),$U107),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U107-IF(($O107+$Q107+$R107)>0,MAX($U107/($O107+$Q107+$R107)*($P107+$Q107),$U107),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B106+1","v":2069},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B108","v":-48},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O106+Q106+R106+U106+V106,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P106+Q106+IF((O106+Q106+R106)>0,MAX(U106/(O106+Q106+R106)*(P106+Q106),U106),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O108+Q108+R108","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S108/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S108))","v":{"$error":"#VALUE!"}},{"$f":"(O108+Q108+R108+U108)*$N108","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U108-IF(($O108+$Q108+$R108)>0,MAX($U108/($O108+$Q108+$R108)*($P108+$Q108),$U108),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U108-IF(($O108+$Q108+$R108)>0,MAX($U108/($O108+$Q108+$R108)*($P108+$Q108),$U108),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM108:$BM109+$BN108:$BN109, --($F108:$F109<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ108:$BQ109+$BR108:$BR109, --($F108:$F109<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S108+SUMPRODUCT($Z108:$Z109+$AG108:$AG109+$AN108:$AN109+$AU108:$AU109+$BB108:$BB109+$BI108:$BI109, --($F108:$F109<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O108-$P108,0)+SUMPRODUCT($W108:$W109+$AK108:$AK109+$AY108:$AY109, --($F108:$F109<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O108,$P108)+SUMPRODUCT($AD108:$AD109+$AR108:$AR109+$BF108:$BF109, --($F108:$F109<>0))","v":{"$error":"#VALUE!"}}]
[null,2069,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U109-IF(($O109+$Q109+$R109)>0,MAX($U109/($O109+$Q109+$R109)*($P109+$Q109),$U109),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U109-IF(($O109+$Q109+$R109)>0,MAX($U109/($O109+$Q109+$R109)*($P109+$Q109),$U109),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B108+1","v":2070},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B110","v":-49},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O108+Q108+R108+U108+V108,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P108+Q108+IF((O108+Q108+R108)>0,MAX(U108/(O108+Q108+R108)*(P108+Q108),U108),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O110+Q110+R110","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S110/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S110))","v":{"$error":"#VALUE!"}},{"$f":"(O110+Q110+R110+U110)*$N110","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U110-IF(($O110+$Q110+$R110)>0,MAX($U110/($O110+$Q110+$R110)*($P110+$Q110),$U110),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U110-IF(($O110+$Q110+$R110)>0,MAX($U110/($O110+$Q110+$R110)*($P110+$Q110),$U110),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM110:$BM111+$BN110:$BN111, --($F110:$F111<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ110:$BQ111+$BR110:$BR111, --($F110:$F111<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S110+SUMPRODUCT($Z110:$Z111+$AG110:$AG111+$AN110:$AN111+$AU110:$AU111+$BB110:$BB111+$BI110:$BI111, --($F110:$F111<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O110-$P110,0)+SUMPRODUCT($W110:$W111+$AK110:$AK111+$AY110:$AY111, --($F110:$F111<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O110,$P110)+SUMPRODUCT($AD110:$AD111+$AR110:$AR111+$BF110:$BF111, --($F110:$F111<>0))","v":{"$error":"#VALUE!"}}]
[null,2070,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U111-IF(($O111+$Q111+$R111)>0,MAX($U111/($O111+$Q111+$R111)*($P111+$Q111),$U111),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U111-IF(($O111+$Q111+$R111)>0,MAX($U111/($O111+$Q111+$R111)*($P111+$Q111),$U111),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B110+1","v":2071},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B112","v":-50},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O110+Q110+R110+U110+V110,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P110+Q110+IF((O110+Q110+R110)>0,MAX(U110/(O110+Q110+R110)*(P110+Q110),U110),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O112+Q112+R112","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S112/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S112))","v":{"$error":"#VALUE!"}},{"$f":"(O112+Q112+R112+U112)*$N112","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U112-IF(($O112+$Q112+$R112)>0,MAX($U112/($O112+$Q112+$R112)*($P112+$Q112),$U112),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U112-IF(($O112+$Q112+$R112)>0,MAX($U112/($O112+$Q112+$R112)*($P112+$Q112),$U112),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM112:$BM113+$BN112:$BN113, --($F112:$F113<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ112:$BQ113+$BR112:$BR113, --($F112:$F113<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S112+SUMPRODUCT($Z112:$Z113+$AG112:$AG113+$AN112:$AN113+$AU112:$AU113+$BB112:$BB113+$BI112:$BI113, --($F112:$F113<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O112-$P112,0)+SUMPRODUCT($W112:$W113+$AK112:$AK113+$AY112:$AY113, --($F112:$F113<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O112,$P112)+SUMPRODUCT($AD112:$AD113+$AR112:$AR113+$BF112:$BF113, --($F112:$F113<>0))","v":{"$error":"#VALUE!"}}]
[null,2071,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U113-IF(($O113+$Q113+$R113)>0,MAX($U113/($O113+$Q113+$R113)*($P113+$Q113),$U113),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U113-IF(($O113+$Q113+$R113)>0,MAX($U113/($O113+$Q113+$R113)*($P113+$Q113),$U113),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B112+1","v":2072},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B114","v":-51},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O112+Q112+R112+U112+V112,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P112+Q112+IF((O112+Q112+R112)>0,MAX(U112/(O112+Q112+R112)*(P112+Q112),U112),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O114+Q114+R114","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S114/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S114))","v":{"$error":"#VALUE!"}},{"$f":"(O114+Q114+R114+U114)*$N114","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U114-IF(($O114+$Q114+$R114)>0,MAX($U114/($O114+$Q114+$R114)*($P114+$Q114),$U114),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U114-IF(($O114+$Q114+$R114)>0,MAX($U114/($O114+$Q114+$R114)*($P114+$Q114),$U114),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM114:$BM115+$BN114:$BN115, --($F114:$F115<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ114:$BQ115+$BR114:$BR115, --($F114:$F115<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S114+SUMPRODUCT($Z114:$Z115+$AG114:$AG115+$AN114:$AN115+$AU114:$AU115+$BB114:$BB115+$BI114:$BI115, --($F114:$F115<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O114-$P114,0)+SUMPRODUCT($W114:$W115+$AK114:$AK115+$AY114:$AY115, --($F114:$F115<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O114,$P114)+SUMPRODUCT($AD114:$AD115+$AR114:$AR115+$BF114:$BF115, --($F114:$F115<>0))","v":{"$error":"#VALUE!"}}]
[null,2072,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U115-IF(($O115+$Q115+$R115)>0,MAX($U115/($O115+$Q115+$R115)*($P115+$Q115),$U115),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U115-IF(($O115+$Q115+$R115)>0,MAX($U115/($O115+$Q115+$R115)*($P115+$Q115),$U115),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B114+1","v":2073},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B116","v":-52},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O114+Q114+R114+U114+V114,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P114+Q114+IF((O114+Q114+R114)>0,MAX(U114/(O114+Q114+R114)*(P114+Q114),U114),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O116+Q116+R116","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S116/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S116))","v":{"$error":"#VALUE!"}},{"$f":"(O116+Q116+R116+U116)*$N116","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U116-IF(($O116+$Q116+$R116)>0,MAX($U116/($O116+$Q116+$R116)*($P116+$Q116),$U116),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U116-IF(($O116+$Q116+$R116)>0,MAX($U116/($O116+$Q116+$R116)*($P116+$Q116),$U116),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM116:$BM117+$BN116:$BN117, --($F116:$F117<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ116:$BQ117+$BR116:$BR117, --($F116:$F117<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S116+SUMPRODUCT($Z116:$Z117+$AG116:$AG117+$AN116:$AN117+$AU116:$AU117+$BB116:$BB117+$BI116:$BI117, --($F116:$F117<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O116-$P116,0)+SUMPRODUCT($W116:$W117+$AK116:$AK117+$AY116:$AY117, --($F116:$F117<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O116,$P116)+SUMPRODUCT($AD116:$AD117+$AR116:$AR117+$BF116:$BF117, --($F116:$F117<>0))","v":{"$error":"#VALUE!"}}]
[null,2073,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U117-IF(($O117+$Q117+$R117)>0,MAX($U117/($O117+$Q117+$R117)*($P117+$Q117),$U117),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U117-IF(($O117+$Q117+$R117)>0,MAX($U117/($O117+$Q117+$R117)*($P117+$Q117),$U117),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B116+1","v":2074},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B118","v":-53},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O116+Q116+R116+U116+V116,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P116+Q116+IF((O116+Q116+R116)>0,MAX(U116/(O116+Q116+R116)*(P116+Q116),U116),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O118+Q118+R118","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S118/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S118))","v":{"$error":"#VALUE!"}},{"$f":"(O118+Q118+R118+U118)*$N118","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U118-IF(($O118+$Q118+$R118)>0,MAX($U118/($O118+$Q118+$R118)*($P118+$Q118),$U118),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U118-IF(($O118+$Q118+$R118)>0,MAX($U118/($O118+$Q118+$R118)*($P118+$Q118),$U118),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM118:$BM119+$BN118:$BN119, --($F118:$F119<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ118:$BQ119+$BR118:$BR119, --($F118:$F119<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S118+SUMPRODUCT($Z118:$Z119+$AG118:$AG119+$AN118:$AN119+$AU118:$AU119+$BB118:$BB119+$BI118:$BI119, --($F118:$F119<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O118-$P118,0)+SUMPRODUCT($W118:$W119+$AK118:$AK119+$AY118:$AY119, --($F118:$F119<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O118,$P118)+SUMPRODUCT($AD118:$AD119+$AR118:$AR119+$BF118:$BF119, --($F118:$F119<>0))","v":{"$error":"#VALUE!"}}]
[null,2074,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U119-IF(($O119+$Q119+$R119)>0,MAX($U119/($O119+$Q119+$R119)*($P119+$Q119),$U119),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U119-IF(($O119+$Q119+$R119)>0,MAX($U119/($O119+$Q119+$R119)*($P119+$Q119),$U119),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B118+1","v":2075},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B120","v":-54},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O118+Q118+R118+U118+V118,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P118+Q118+IF((O118+Q118+R118)>0,MAX(U118/(O118+Q118+R118)*(P118+Q118),U118),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O120+Q120+R120","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S120/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S120))","v":{"$error":"#VALUE!"}},{"$f":"(O120+Q120+R120+U120)*$N120","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U120-IF(($O120+$Q120+$R120)>0,MAX($U120/($O120+$Q120+$R120)*($P120+$Q120),$U120),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U120-IF(($O120+$Q120+$R120)>0,MAX($U120/($O120+$Q120+$R120)*($P120+$Q120),$U120),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM120:$BM121+$BN120:$BN121, --($F120:$F121<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ120:$BQ121+$BR120:$BR121, --($F120:$F121<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S120+SUMPRODUCT($Z120:$Z121+$AG120:$AG121+$AN120:$AN121+$AU120:$AU121+$BB120:$BB121+$BI120:$BI121, --($F120:$F121<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O120-$P120,0)+SUMPRODUCT($W120:$W121+$AK120:$AK121+$AY120:$AY121, --($F120:$F121<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O120,$P120)+SUMPRODUCT($AD120:$AD121+$AR120:$AR121+$BF120:$BF121, --($F120:$F121<>0))","v":{"$error":"#VALUE!"}}]
[null,2075,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U121-IF(($O121+$Q121+$R121)>0,MAX($U121/($O121+$Q121+$R121)*($P121+$Q121),$U121),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U121-IF(($O121+$Q121+$R121)>0,MAX($U121/($O121+$Q121+$R121)*($P121+$Q121),$U121),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B120+1","v":2076},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B122","v":-55},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O120+Q120+R120+U120+V120,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P120+Q120+IF((O120+Q120+R120)>0,MAX(U120/(O120+Q120+R120)*(P120+Q120),U120),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O122+Q122+R122","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S122/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S122))","v":{"$error":"#VALUE!"}},{"$f":"(O122+Q122+R122+U122)*$N122","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U122-IF(($O122+$Q122+$R122)>0,MAX($U122/($O122+$Q122+$R122)*($P122+$Q122),$U122),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U122-IF(($O122+$Q122+$R122)>0,MAX($U122/($O122+$Q122+$R122)*($P122+$Q122),$U122),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM122:$BM123+$BN122:$BN123, --($F122:$F123<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ122:$BQ123+$BR122:$BR123, --($F122:$F123<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S122+SUMPRODUCT($Z122:$Z123+$AG122:$AG123+$AN122:$AN123+$AU122:$AU123+$BB122:$BB123+$BI122:$BI123, --($F122:$F123<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O122-$P122,0)+SUMPRODUCT($W122:$W123+$AK122:$AK123+$AY122:$AY123, --($F122:$F123<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O122,$P122)+SUMPRODUCT($AD122:$AD123+$AR122:$AR123+$BF122:$BF123, --($F122:$F123<>0))","v":{"$error":"#VALUE!"}}]
[null,2076,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U123-IF(($O123+$Q123+$R123)>0,MAX($U123/($O123+$Q123+$R123)*($P123+$Q123),$U123),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U123-IF(($O123+$Q123+$R123)>0,MAX($U123/($O123+$Q123+$R123)*($P123+$Q123),$U123),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B122+1","v":2077},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B124","v":-56},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O122+Q122+R122+U122+V122,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P122+Q122+IF((O122+Q122+R122)>0,MAX(U122/(O122+Q122+R122)*(P122+Q122),U122),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O124+Q124+R124","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S124/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S124))","v":{"$error":"#VALUE!"}},{"$f":"(O124+Q124+R124+U124)*$N124","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U124-IF(($O124+$Q124+$R124)>0,MAX($U124/($O124+$Q124+$R124)*($P124+$Q124),$U124),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U124-IF(($O124+$Q124+$R124)>0,MAX($U124/($O124+$Q124+$R124)*($P124+$Q124),$U124),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM124:$BM125+$BN124:$BN125, --($F124:$F125<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ124:$BQ125+$BR124:$BR125, --($F124:$F125<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S124+SUMPRODUCT($Z124:$Z125+$AG124:$AG125+$AN124:$AN125+$AU124:$AU125+$BB124:$BB125+$BI124:$BI125, --($F124:$F125<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O124-$P124,0)+SUMPRODUCT($W124:$W125+$AK124:$AK125+$AY124:$AY125, --($F124:$F125<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O124,$P124)+SUMPRODUCT($AD124:$AD125+$AR124:$AR125+$BF124:$BF125, --($F124:$F125<>0))","v":{"$error":"#VALUE!"}}]
[null,2077,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U125-IF(($O125+$Q125+$R125)>0,MAX($U125/($O125+$Q125+$R125)*($P125+$Q125),$U125),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U125-IF(($O125+$Q125+$R125)>0,MAX($U125/($O125+$Q125+$R125)*($P125+$Q125),$U125),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B124+1","v":2078},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B126","v":-57},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O124+Q124+R124+U124+V124,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P124+Q124+IF((O124+Q124+R124)>0,MAX(U124/(O124+Q124+R124)*(P124+Q124),U124),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O126+Q126+R126","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S126/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S126))","v":{"$error":"#VALUE!"}},{"$f":"(O126+Q126+R126+U126)*$N126","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U126-IF(($O126+$Q126+$R126)>0,MAX($U126/($O126+$Q126+$R126)*($P126+$Q126),$U126),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U126-IF(($O126+$Q126+$R126)>0,MAX($U126/($O126+$Q126+$R126)*($P126+$Q126),$U126),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM126:$BM127+$BN126:$BN127, --($F126:$F127<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ126:$BQ127+$BR126:$BR127, --($F126:$F127<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S126+SUMPRODUCT($Z126:$Z127+$AG126:$AG127+$AN126:$AN127+$AU126:$AU127+$BB126:$BB127+$BI126:$BI127, --($F126:$F127<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O126-$P126,0)+SUMPRODUCT($W126:$W127+$AK126:$AK127+$AY126:$AY127, --($F126:$F127<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O126,$P126)+SUMPRODUCT($AD126:$AD127+$AR126:$AR127+$BF126:$BF127, --($F126:$F127<>0))","v":{"$error":"#VALUE!"}}]
[null,2078,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U127-IF(($O127+$Q127+$R127)>0,MAX($U127/($O127+$Q127+$R127)*($P127+$Q127),$U127),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U127-IF(($O127+$Q127+$R127)>0,MAX($U127/($O127+$Q127+$R127)*($P127+$Q127),$U127),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B126+1","v":2079},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B128","v":-58},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O126+Q126+R126+U126+V126,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P126+Q126+IF((O126+Q126+R126)>0,MAX(U126/(O126+Q126+R126)*(P126+Q126),U126),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O128+Q128+R128","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S128/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S128))","v":{"$error":"#VALUE!"}},{"$f":"(O128+Q128+R128+U128)*$N128","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U128-IF(($O128+$Q128+$R128)>0,MAX($U128/($O128+$Q128+$R128)*($P128+$Q128),$U128),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U128-IF(($O128+$Q128+$R128)>0,MAX($U128/($O128+$Q128+$R128)*($P128+$Q128),$U128),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM128:$BM129+$BN128:$BN129, --($F128:$F129<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ128:$BQ129+$BR128:$BR129, --($F128:$F129<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S128+SUMPRODUCT($Z128:$Z129+$AG128:$AG129+$AN128:$AN129+$AU128:$AU129+$BB128:$BB129+$BI128:$BI129, --($F128:$F129<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O128-$P128,0)+SUMPRODUCT($W128:$W129+$AK128:$AK129+$AY128:$AY129, --($F128:$F129<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O128,$P128)+SUMPRODUCT($AD128:$AD129+$AR128:$AR129+$BF128:$BF129, --($F128:$F129<>0))","v":{"$error":"#VALUE!"}}]
[null,2079,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U129-IF(($O129+$Q129+$R129)>0,MAX($U129/($O129+$Q129+$R129)*($P129+$Q129),$U129),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U129-IF(($O129+$Q129+$R129)>0,MAX($U129/($O129+$Q129+$R129)*($P129+$Q129),$U129),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B128+1","v":2080},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B130","v":-59},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O128+Q128+R128+U128+V128,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P128+Q128+IF((O128+Q128+R128)>0,MAX(U128/(O128+Q128+R128)*(P128+Q128),U128),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O130+Q130+R130","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S130/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S130))","v":{"$error":"#VALUE!"}},{"$f":"(O130+Q130+R130+U130)*$N130","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U130-IF(($O130+$Q130+$R130)>0,MAX($U130/($O130+$Q130+$R130)*($P130+$Q130),$U130),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U130-IF(($O130+$Q130+$R130)>0,MAX($U130/($O130+$Q130+$R130)*($P130+$Q130),$U130),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM130:$BM131+$BN130:$BN131, --($F130:$F131<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ130:$BQ131+$BR130:$BR131, --($F130:$F131<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S130+SUMPRODUCT($Z130:$Z131+$AG130:$AG131+$AN130:$AN131+$AU130:$AU131+$BB130:$BB131+$BI130:$BI131, --($F130:$F131<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O130-$P130,0)+SUMPRODUCT($W130:$W131+$AK130:$AK131+$AY130:$AY131, --($F130:$F131<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O130,$P130)+SUMPRODUCT($AD130:$AD131+$AR130:$AR131+$BF130:$BF131, --($F130:$F131<>0))","v":{"$error":"#VALUE!"}}]
[null,2080,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U131-IF(($O131+$Q131+$R131)>0,MAX($U131/($O131+$Q131+$R131)*($P131+$Q131),$U131),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U131-IF(($O131+$Q131+$R131)>0,MAX($U131/($O131+$Q131+$R131)*($P131+$Q131),$U131),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B130+1","v":2081},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B132","v":-60},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O130+Q130+R130+U130+V130,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P130+Q130+IF((O130+Q130+R130)>0,MAX(U130/(O130+Q130+R130)*(P130+Q130),U130),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O132+Q132+R132","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S132/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S132))","v":{"$error":"#VALUE!"}},{"$f":"(O132+Q132+R132+U132)*$N132","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U132-IF(($O132+$Q132+$R132)>0,MAX($U132/($O132+$Q132+$R132)*($P132+$Q132),$U132),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U132-IF(($O132+$Q132+$R132)>0,MAX($U132/($O132+$Q132+$R132)*($P132+$Q132),$U132),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM132:$BM133+$BN132:$BN133, --($F132:$F133<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ132:$BQ133+$BR132:$BR133, --($F132:$F133<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S132+SUMPRODUCT($Z132:$Z133+$AG132:$AG133+$AN132:$AN133+$AU132:$AU133+$BB132:$BB133+$BI132:$BI133, --($F132:$F133<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O132-$P132,0)+SUMPRODUCT($W132:$W133+$AK132:$AK133+$AY132:$AY133, --($F132:$F133<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O132,$P132)+SUMPRODUCT($AD132:$AD133+$AR132:$AR133+$BF132:$BF133, --($F132:$F133<>0))","v":{"$error":"#VALUE!"}}]
[null,2081,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U133-IF(($O133+$Q133+$R133)>0,MAX($U133/($O133+$Q133+$R133)*($P133+$Q133),$U133),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U133-IF(($O133+$Q133+$R133)>0,MAX($U133/($O133+$Q133+$R133)*($P133+$Q133),$U133),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B132+1","v":2082},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B134","v":-61},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O132+Q132+R132+U132+V132,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P132+Q132+IF((O132+Q132+R132)>0,MAX(U132/(O132+Q132+R132)*(P132+Q132),U132),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O134+Q134+R134","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S134/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S134))","v":{"$error":"#VALUE!"}},{"$f":"(O134+Q134+R134+U134)*$N134","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U134-IF(($O134+$Q134+$R134)>0,MAX($U134/($O134+$Q134+$R134)*($P134+$Q134),$U134),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U134-IF(($O134+$Q134+$R134)>0,MAX($U134/($O134+$Q134+$R134)*($P134+$Q134),$U134),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM134:$BM135+$BN134:$BN135, --($F134:$F135<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ134:$BQ135+$BR134:$BR135, --($F134:$F135<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S134+SUMPRODUCT($Z134:$Z135+$AG134:$AG135+$AN134:$AN135+$AU134:$AU135+$BB134:$BB135+$BI134:$BI135, --($F134:$F135<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O134-$P134,0)+SUMPRODUCT($W134:$W135+$AK134:$AK135+$AY134:$AY135, --($F134:$F135<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O134,$P134)+SUMPRODUCT($AD134:$AD135+$AR134:$AR135+$BF134:$BF135, --($F134:$F135<>0))","v":{"$error":"#VALUE!"}}]
[null,2082,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U135-IF(($O135+$Q135+$R135)>0,MAX($U135/($O135+$Q135+$R135)*($P135+$Q135),$U135),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U135-IF(($O135+$Q135+$R135)>0,MAX($U135/($O135+$Q135+$R135)*($P135+$Q135),$U135),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B134+1","v":2083},"N",{"$f":"INDEX(SP_Initials,E136)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E136)","v":0},{"$f":"MOD($E136,2)-($E136-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E136),IF($B136<YEAR(INDEX(SP_BirthDate,$E136)),0,IF($B136>(YEAR(INDEX(SP_BirthDate,$E136))+INDEX(SP_LifeExp,$E136)),0,$B136-YEAR(INDEX(SP_BirthDate,$E136)))),0)","v":0},null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B136","v":-62},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O134+Q134+R134+U134+V134,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P134+Q134+IF((O134+Q134+R134)>0,MAX(U134/(O134+Q134+R134)*(P134+Q134),U134),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O136+Q136+R136","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S136/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S136))","v":{"$error":"#VALUE!"}},{"$f":"(O136+Q136+R136+U136)*$N136","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U136-IF(($O136+$Q136+$R136)>0,MAX($U136/($O136+$Q136+$R136)*($P136+$Q136),$U136),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U136-IF(($O136+$Q136+$R136)>0,MAX($U136/($O136+$Q136+$R136)*($P136+$Q136),$U136),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM136:$BM137+$BN136:$BN137, --($F136:$F137<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ136:$BQ137+$BR136:$BR137, --($F136:$F137<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S136+SUMPRODUCT($Z136:$Z137+$AG136:$AG137+$AN136:$AN137+$AU136:$AU137+$BB136:$BB137+$BI136:$BI137, --($F136:$F137<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O136-$P136,0)+SUMPRODUCT($W136:$W137+$AK136:$AK137+$AY136:$AY137, --($F136:$F137<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O136,$P136)+SUMPRODUCT($AD136:$AD137+$AR136:$AR137+$BF136:$BF137, --($F136:$F137<>0))","v":{"$error":"#VALUE!"}}]
[null,2083,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U137-IF(($O137+$Q137+$R137)>0,MAX($U137/($O137+$Q137+$R137)*($P137+$Q137),$U137),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U137-IF(($O137+$Q137+$R137)>0,MAX($U137/($O137+$Q137+$R137)*($P137+$Q137),$U137),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B136+1","v":2084},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B138","v":-63},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O136+Q136+R136+U136+V136,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P136+Q136+IF((O136+Q136+R136)>0,MAX(U136/(O136+Q136+R136)*(P136+Q136),U136),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O138+Q138+R138","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S138/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S138))","v":{"$error":"#VALUE!"}},{"$f":"(O138+Q138+R138+U138)*$N138","v":{"$error":"#VALUE!"}},{"$f":"MAX(W136+X136+Y136+AB136+AC136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$E138),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$E138),0)","v":{"$error":"#REF!"}},{"$f":"(W138+X138+Y138)*IF($H138>=INDEX(SP_401KDistribAge,$E138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z138))","v":{"$error":"#REF!"}},{"$f":"(W138+X138+Y138+AB138)*$N138","v":{"$error":"#REF!"}},{"$f":"MAX(AD136+AF136+AI136+AJ136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AE136+AF136+AI136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$E138),0)","v":{"$error":"#REF!"}},{"$f":"(AD138+AF138)*IF($H138>=INDEX(SP_401KDistribAge,$E138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG138))","v":{"$error":"#REF!"}},{"$f":"(AD138+AF138+AI138)*$N138","v":{"$error":"#REF!"}},{"$f":"MAX(AK136+AL136+AM136+AP136+AQ136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$E138),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$E138),0)","v":{"$error":"#REF!"}},{"$f":"(AK138+AL138+AM138)*IF($H138>=INDEX(SP_Solo401KDistribAge,$E138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN138))","v":{"$error":"#REF!"}},{"$f":"(AK138+AL138+AM138+AP138)*$N138","v":{"$error":"#REF!"}},{"$f":"MAX(AR136+AT136+AW136+AX136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AS136+AT136+AW136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$E138),0)","v":{"$error":"#REF!"}},{"$f":"(AR138+AT138)*IF($H138>=INDEX(SP_401KDistribAge,$E138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU138))","v":{"$error":"#REF!"}},{"$f":"(AR138+AT138+AW138)*$N138","v":{"$error":"#REF!"}},{"$f":"MAX(AY136+AZ136+BA136+BD136+BE136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$E138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($E138,$G138,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AY138+AZ138+BA138)*IF($H138>=INDEX(SP_IRADistribAge,$E138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY138))","v":{"$error":"#REF!"}},{"$f":"(AY138+AZ138+BA138+BD138)*$N138","v":{"$error":"#REF!"}},{"$f":"MAX(BF136+BH136+BK136+BL136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BG136+BH136+BK136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$E138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H138>=INDEX(SP_IRADistribAge,$E138),BF138+BH138,MIN(BF138+BH138,BG138+BH138))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI138))","v":{"$error":"#REF!"}},{"$f":"(BF138+BH138+BK138)*$N138","v":{"$error":"#REF!"}},{"$f":"-(X138+AL138+AZ138)-OFFSET(BA138,$G138,0)","v":{"$error":"#REF!"}},{"$f":"-(AF138+AT138+BH138)","v":{"$error":"#REF!"}},{"$f":"-($U138-IF(($O138+$Q138+$R138)>0,MAX($U138/($O138+$Q138+$R138)*($P138+$Q138),$U138),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U138-IF(($O138+$Q138+$R138)>0,MAX($U138/($O138+$Q138+$R138)*($P138+$Q138),$U138),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BO138+BP138-AB138-AP138-BD138","v":{"$error":"#VALUE!"}},{"$f":"-U138-BO138-BP138-AI138-AW138-BK138","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BM138:$BM139+$BN138:$BN139, --($F138:$F139<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ138:$BQ139+$BR138:$BR139, --($F138:$F139<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S138+SUMPRODUCT($Z138:$Z139+$AG138:$AG139+$AN138:$AN139+$AU138:$AU139+$BB138:$BB139+$BI138:$BI139, --($F138:$F139<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O138-$P138,0)+SUMPRODUCT($W138:$W139+$AK138:$AK139+$AY138:$AY139, --($F138:$F139<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O138,$P138)+SUMPRODUCT($AD138:$AD139+$AR138:$AR139+$BF138:$BF139, --($F138:$F139<>0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B137+1","v":2084},"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U139-IF(($O139+$Q139+$R139)>0,MAX($U139/($O139+$Q139+$R139)*($P139+$Q139),$U139),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U139-IF(($O139+$Q139+$R139)>0,MAX($U139/($O139+$Q139+$R139)*($P139+$Q139),$U139),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B138+1","v":2085},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B140","v":-64},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O138+Q138+R138+U138+V138,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P138+Q138+IF((O138+Q138+R138)>0,MAX(U138/(O138+Q138+R138)*(P138+Q138),U138),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O140+Q140+R140","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S140/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S140))","v":{"$error":"#VALUE!"}},{"$f":"(O140+Q140+R140+U140)*$N140","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U140-IF(($O140+$Q140+$R140)>0,MAX($U140/($O140+$Q140+$R140)*($P140+$Q140),$U140),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U140-IF(($O140+$Q140+$R140)>0,MAX($U140/($O140+$Q140+$R140)*($P140+$Q140),$U140),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM140:$BM141+$BN140:$BN141, --($F140:$F141<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ140:$BQ141+$BR140:$BR141, --($F140:$F141<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S140+SUMPRODUCT($Z140:$Z141+$AG140:$AG141+$AN140:$AN141+$AU140:$AU141+$BB140:$BB141+$BI140:$BI141, --($F140:$F141<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O140-$P140,0)+SUMPRODUCT($W140:$W141+$AK140:$AK141+$AY140:$AY141, --($F140:$F141<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O140,$P140)+SUMPRODUCT($AD140:$AD141+$AR140:$AR141+$BF140:$BF141, --($F140:$F141<>0))","v":{"$error":"#VALUE!"}}]
[null,2085,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, Z141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AG141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AN141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AU141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BB141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BI141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U141-IF(($O141+$Q141+$R141)>0,MAX($U141/($O141+$Q141+$R141)*($P141+$Q141),$U141),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U141-IF(($O141+$Q141+$R141)>0,MAX($U141/($O141+$Q141+$R141)*($P141+$Q141),$U141),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B140+1","v":2086},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B142","v":-65},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O140+Q140+R140+U140+V140,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P140+Q140+IF((O140+Q140+R140)>0,MAX(U140/(O140+Q140+R140)*(P140+Q140),U140),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O142+Q142+R142","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S142/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S142))","v":{"$error":"#VALUE!"}},{"$f":"(O142+Q142+R142+U142)*$N142","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U142-IF(($O142+$Q142+$R142)>0,MAX($U142/($O142+$Q142+$R142)*($P142+$Q142),$U142),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U142-IF(($O142+$Q142+$R142)>0,MAX($U142/($O142+$Q142+$R142)*($P142+$Q142),$U142),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM142:$BM143+$BN142:$BN143, --($F142:$F143<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ142:$BQ143+$BR142:$BR143, --($F142:$F143<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S142+SUMPRODUCT($Z142:$Z143+$AG142:$AG143+$AN142:$AN143+$AU142:$AU143+$BB142:$BB143+$BI142:$BI143, --($F142:$F143<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O142-$P142,0)+SUMPRODUCT($W142:$W143+$AK142:$AK143+$AY142:$AY143, --($F142:$F143<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O142,$P142)+SUMPRODUCT($AD142:$AD143+$AR142:$AR143+$BF142:$BF143, --($F142:$F143<>0))","v":{"$error":"#VALUE!"}}]
[null,2086,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U143-IF(($O143+$Q143+$R143)>0,MAX($U143/($O143+$Q143+$R143)*($P143+$Q143),$U143),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U143-IF(($O143+$Q143+$R143)>0,MAX($U143/($O143+$Q143+$R143)*($P143+$Q143),$U143),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B142+1","v":2087},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B144","v":-66},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O142+Q142+R142+U142+V142,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P142+Q142+IF((O142+Q142+R142)>0,MAX(U142/(O142+Q142+R142)*(P142+Q142),U142),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O144+Q144+R144","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S144/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S144))","v":{"$error":"#VALUE!"}},{"$f":"(O144+Q144+R144+U144)*$N144","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U144-IF(($O144+$Q144+$R144)>0,MAX($U144/($O144+$Q144+$R144)*($P144+$Q144),$U144),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U144-IF(($O144+$Q144+$R144)>0,MAX($U144/($O144+$Q144+$R144)*($P144+$Q144),$U144),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM144:$BM145+$BN144:$BN145, --($F144:$F145<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ144:$BQ145+$BR144:$BR145, --($F144:$F145<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S144+SUMPRODUCT($Z144:$Z145+$AG144:$AG145+$AN144:$AN145+$AU144:$AU145+$BB144:$BB145+$BI144:$BI145, --($F144:$F145<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O144-$P144,0)+SUMPRODUCT($W144:$W145+$AK144:$AK145+$AY144:$AY145, --($F144:$F145<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O144,$P144)+SUMPRODUCT($AD144:$AD145+$AR144:$AR145+$BF144:$BF145, --($F144:$F145<>0))","v":{"$error":"#VALUE!"}}]
[null,2087,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U145-IF(($O145+$Q145+$R145)>0,MAX($U145/($O145+$Q145+$R145)*($P145+$Q145),$U145),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U145-IF(($O145+$Q145+$R145)>0,MAX($U145/($O145+$Q145+$R145)*($P145+$Q145),$U145),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B144+1","v":2088},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B146","v":-67},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O144+Q144+R144+U144+V144,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P144+Q144+IF((O144+Q144+R144)>0,MAX(U144/(O144+Q144+R144)*(P144+Q144),U144),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O146+Q146+R146","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S146/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S146))","v":{"$error":"#VALUE!"}},{"$f":"(O146+Q146+R146+U146)*$N146","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U146-IF(($O146+$Q146+$R146)>0,MAX($U146/($O146+$Q146+$R146)*($P146+$Q146),$U146),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U146-IF(($O146+$Q146+$R146)>0,MAX($U146/($O146+$Q146+$R146)*($P146+$Q146),$U146),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM146:$BM147+$BN146:$BN147, --($F146:$F147<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ146:$BQ147+$BR146:$BR147, --($F146:$F147<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S146+SUMPRODUCT($Z146:$Z147+$AG146:$AG147+$AN146:$AN147+$AU146:$AU147+$BB146:$BB147+$BI146:$BI147, --($F146:$F147<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O146-$P146,0)+SUMPRODUCT($W146:$W147+$AK146:$AK147+$AY146:$AY147, --($F146:$F147<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O146,$P146)+SUMPRODUCT($AD146:$AD147+$AR146:$AR147+$BF146:$BF147, --($F146:$F147<>0))","v":{"$error":"#VALUE!"}}]
[null,2088,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U147-IF(($O147+$Q147+$R147)>0,MAX($U147/($O147+$Q147+$R147)*($P147+$Q147),$U147),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U147-IF(($O147+$Q147+$R147)>0,MAX($U147/($O147+$Q147+$R147)*($P147+$Q147),$U147),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B146+1","v":2089},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B148","v":-68},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O146+Q146+R146+U146+V146,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P146+Q146+IF((O146+Q146+R146)>0,MAX(U146/(O146+Q146+R146)*(P146+Q146),U146),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O148+Q148+R148","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S148/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S148))","v":{"$error":"#VALUE!"}},{"$f":"(O148+Q148+R148+U148)*$N148","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U148-IF(($O148+$Q148+$R148)>0,MAX($U148/($O148+$Q148+$R148)*($P148+$Q148),$U148),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U148-IF(($O148+$Q148+$R148)>0,MAX($U148/($O148+$Q148+$R148)*($P148+$Q148),$U148),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM148:$BM149+$BN148:$BN149, --($F148:$F149<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ148:$BQ149+$BR148:$BR149, --($F148:$F149<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S148+SUMPRODUCT($Z148:$Z149+$AG148:$AG149+$AN148:$AN149+$AU148:$AU149+$BB148:$BB149+$BI148:$BI149, --($F148:$F149<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O148-$P148,0)+SUMPRODUCT($W148:$W149+$AK148:$AK149+$AY148:$AY149, --($F148:$F149<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O148,$P148)+SUMPRODUCT($AD148:$AD149+$AR148:$AR149+$BF148:$BF149, --($F148:$F149<>0))","v":{"$error":"#VALUE!"}}]
[null,2089,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U149-IF(($O149+$Q149+$R149)>0,MAX($U149/($O149+$Q149+$R149)*($P149+$Q149),$U149),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U149-IF(($O149+$Q149+$R149)>0,MAX($U149/($O149+$Q149+$R149)*($P149+$Q149),$U149),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B148+1","v":2090},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B150","v":-69},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O148+Q148+R148+U148+V148,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P148+Q148+IF((O148+Q148+R148)>0,MAX(U148/(O148+Q148+R148)*(P148+Q148),U148),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O150+Q150+R150","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S150/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S150))","v":{"$error":"#VALUE!"}},{"$f":"(O150+Q150+R150+U150)*$N150","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U150-IF(($O150+$Q150+$R150)>0,MAX($U150/($O150+$Q150+$R150)*($P150+$Q150),$U150),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U150-IF(($O150+$Q150+$R150)>0,MAX($U150/($O150+$Q150+$R150)*($P150+$Q150),$U150),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM150:$BM151+$BN150:$BN151, --($F150:$F151<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ150:$BQ151+$BR150:$BR151, --($F150:$F151<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S150+SUMPRODUCT($Z150:$Z151+$AG150:$AG151+$AN150:$AN151+$AU150:$AU151+$BB150:$BB151+$BI150:$BI151, --($F150:$F151<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O150-$P150,0)+SUMPRODUCT($W150:$W151+$AK150:$AK151+$AY150:$AY151, --($F150:$F151<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O150,$P150)+SUMPRODUCT($AD150:$AD151+$AR150:$AR151+$BF150:$BF151, --($F150:$F151<>0))","v":{"$error":"#VALUE!"}}]
[null,2090,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U151-IF(($O151+$Q151+$R151)>0,MAX($U151/($O151+$Q151+$R151)*($P151+$Q151),$U151),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U151-IF(($O151+$Q151+$R151)>0,MAX($U151/($O151+$Q151+$R151)*($P151+$Q151),$U151),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B150+1","v":2091},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B152","v":-70},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O150+Q150+R150+U150+V150,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P150+Q150+IF((O150+Q150+R150)>0,MAX(U150/(O150+Q150+R150)*(P150+Q150),U150),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O152+Q152+R152","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S152/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S152))","v":{"$error":"#VALUE!"}},{"$f":"(O152+Q152+R152+U152)*$N152","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U152-IF(($O152+$Q152+$R152)>0,MAX($U152/($O152+$Q152+$R152)*($P152+$Q152),$U152),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U152-IF(($O152+$Q152+$R152)>0,MAX($U152/($O152+$Q152+$R152)*($P152+$Q152),$U152),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM152:$BM153+$BN152:$BN153, --($F152:$F153<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ152:$BQ153+$BR152:$BR153, --($F152:$F153<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S152+SUMPRODUCT($Z152:$Z153+$AG152:$AG153+$AN152:$AN153+$AU152:$AU153+$BB152:$BB153+$BI152:$BI153, --($F152:$F153<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O152-$P152,0)+SUMPRODUCT($W152:$W153+$AK152:$AK153+$AY152:$AY153, --($F152:$F153<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O152,$P152)+SUMPRODUCT($AD152:$AD153+$AR152:$AR153+$BF152:$BF153, --($F152:$F153<>0))","v":{"$error":"#VALUE!"}}]
[null,2091,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U153-IF(($O153+$Q153+$R153)>0,MAX($U153/($O153+$Q153+$R153)*($P153+$Q153),$U153),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U153-IF(($O153+$Q153+$R153)>0,MAX($U153/($O153+$Q153+$R153)*($P153+$Q153),$U153),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B152+1","v":2092},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B154","v":-71},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O152+Q152+R152+U152+V152,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P152+Q152+IF((O152+Q152+R152)>0,MAX(U152/(O152+Q152+R152)*(P152+Q152),U152),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O154+Q154+R154","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S154/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S154))","v":{"$error":"#VALUE!"}},{"$f":"(O154+Q154+R154+U154)*$N154","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U154-IF(($O154+$Q154+$R154)>0,MAX($U154/($O154+$Q154+$R154)*($P154+$Q154),$U154),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U154-IF(($O154+$Q154+$R154)>0,MAX($U154/($O154+$Q154+$R154)*($P154+$Q154),$U154),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM154:$BM155+$BN154:$BN155, --($F154:$F155<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ154:$BQ155+$BR154:$BR155, --($F154:$F155<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S154+SUMPRODUCT($Z154:$Z155+$AG154:$AG155+$AN154:$AN155+$AU154:$AU155+$BB154:$BB155+$BI154:$BI155, --($F154:$F155<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O154-$P154,0)+SUMPRODUCT($W154:$W155+$AK154:$AK155+$AY154:$AY155, --($F154:$F155<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O154,$P154)+SUMPRODUCT($AD154:$AD155+$AR154:$AR155+$BF154:$BF155, --($F154:$F155<>0))","v":{"$error":"#VALUE!"}}]
[null,2092,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U155-IF(($O155+$Q155+$R155)>0,MAX($U155/($O155+$Q155+$R155)*($P155+$Q155),$U155),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U155-IF(($O155+$Q155+$R155)>0,MAX($U155/($O155+$Q155+$R155)*($P155+$Q155),$U155),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B154+1","v":2093},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B156","v":-72},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O154+Q154+R154+U154+V154,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P154+Q154+IF((O154+Q154+R154)>0,MAX(U154/(O154+Q154+R154)*(P154+Q154),U154),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O156+Q156+R156","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S156/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S156))","v":{"$error":"#VALUE!"}},{"$f":"(O156+Q156+R156+U156)*$N156","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U156-IF(($O156+$Q156+$R156)>0,MAX($U156/($O156+$Q156+$R156)*($P156+$Q156),$U156),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U156-IF(($O156+$Q156+$R156)>0,MAX($U156/($O156+$Q156+$R156)*($P156+$Q156),$U156),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM156:$BM157+$BN156:$BN157, --($F156:$F157<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ156:$BQ157+$BR156:$BR157, --($F156:$F157<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S156+SUMPRODUCT($Z156:$Z157+$AG156:$AG157+$AN156:$AN157+$AU156:$AU157+$BB156:$BB157+$BI156:$BI157, --($F156:$F157<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O156-$P156,0)+SUMPRODUCT($W156:$W157+$AK156:$AK157+$AY156:$AY157, --($F156:$F157<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O156,$P156)+SUMPRODUCT($AD156:$AD157+$AR156:$AR157+$BF156:$BF157, --($F156:$F157<>0))","v":{"$error":"#VALUE!"}}]
[null,2093,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U157-IF(($O157+$Q157+$R157)>0,MAX($U157/($O157+$Q157+$R157)*($P157+$Q157),$U157),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U157-IF(($O157+$Q157+$R157)>0,MAX($U157/($O157+$Q157+$R157)*($P157+$Q157),$U157),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B156+1","v":2094},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B158","v":-73},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O156+Q156+R156+U156+V156,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P156+Q156+IF((O156+Q156+R156)>0,MAX(U156/(O156+Q156+R156)*(P156+Q156),U156),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O158+Q158+R158","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S158/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S158))","v":{"$error":"#VALUE!"}},{"$f":"(O158+Q158+R158+U158)*$N158","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U158-IF(($O158+$Q158+$R158)>0,MAX($U158/($O158+$Q158+$R158)*($P158+$Q158),$U158),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U158-IF(($O158+$Q158+$R158)>0,MAX($U158/($O158+$Q158+$R158)*($P158+$Q158),$U158),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM158:$BM159+$BN158:$BN159, --($F158:$F159<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ158:$BQ159+$BR158:$BR159, --($F158:$F159<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S158+SUMPRODUCT($Z158:$Z159+$AG158:$AG159+$AN158:$AN159+$AU158:$AU159+$BB158:$BB159+$BI158:$BI159, --($F158:$F159<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O158-$P158,0)+SUMPRODUCT($W158:$W159+$AK158:$AK159+$AY158:$AY159, --($F158:$F159<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O158,$P158)+SUMPRODUCT($AD158:$AD159+$AR158:$AR159+$BF158:$BF159, --($F158:$F159<>0))","v":{"$error":"#VALUE!"}}]
[null,2094,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U159-IF(($O159+$Q159+$R159)>0,MAX($U159/($O159+$Q159+$R159)*($P159+$Q159),$U159),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U159-IF(($O159+$Q159+$R159)>0,MAX($U159/($O159+$Q159+$R159)*($P159+$Q159),$U159),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B158+1","v":2095},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B160","v":-74},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O158+Q158+R158+U158+V158,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P158+Q158+IF((O158+Q158+R158)>0,MAX(U158/(O158+Q158+R158)*(P158+Q158),U158),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O160+Q160+R160","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S160/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S160))","v":{"$error":"#VALUE!"}},{"$f":"(O160+Q160+R160+U160)*$N160","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U160-IF(($O160+$Q160+$R160)>0,MAX($U160/($O160+$Q160+$R160)*($P160+$Q160),$U160),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U160-IF(($O160+$Q160+$R160)>0,MAX($U160/($O160+$Q160+$R160)*($P160+$Q160),$U160),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM160:$BM161+$BN160:$BN161, --($F160:$F161<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ160:$BQ161+$BR160:$BR161, --($F160:$F161<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S160+SUMPRODUCT($Z160:$Z161+$AG160:$AG161+$AN160:$AN161+$AU160:$AU161+$BB160:$BB161+$BI160:$BI161, --($F160:$F161<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O160-$P160,0)+SUMPRODUCT($W160:$W161+$AK160:$AK161+$AY160:$AY161, --($F160:$F161<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O160,$P160)+SUMPRODUCT($AD160:$AD161+$AR160:$AR161+$BF160:$BF161, --($F160:$F161<>0))","v":{"$error":"#VALUE!"}}]
[null,2095,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U161-IF(($O161+$Q161+$R161)>0,MAX($U161/($O161+$Q161+$R161)*($P161+$Q161),$U161),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U161-IF(($O161+$Q161+$R161)>0,MAX($U161/($O161+$Q161+$R161)*($P161+$Q161),$U161),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B160+1","v":2096},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B162","v":-75},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O160+Q160+R160+U160+V160,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P160+Q160+IF((O160+Q160+R160)>0,MAX(U160/(O160+Q160+R160)*(P160+Q160),U160),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O162+Q162+R162","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S162/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S162))","v":{"$error":"#VALUE!"}},{"$f":"(O162+Q162+R162+U162)*$N162","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U162-IF(($O162+$Q162+$R162)>0,MAX($U162/($O162+$Q162+$R162)*($P162+$Q162),$U162),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U162-IF(($O162+$Q162+$R162)>0,MAX($U162/($O162+$Q162+$R162)*($P162+$Q162),$U162),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM162:$BM163+$BN162:$BN163, --($F162:$F163<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ162:$BQ163+$BR162:$BR163, --($F162:$F163<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S162+SUMPRODUCT($Z162:$Z163+$AG162:$AG163+$AN162:$AN163+$AU162:$AU163+$BB162:$BB163+$BI162:$BI163, --($F162:$F163<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O162-$P162,0)+SUMPRODUCT($W162:$W163+$AK162:$AK163+$AY162:$AY163, --($F162:$F163<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O162,$P162)+SUMPRODUCT($AD162:$AD163+$AR162:$AR163+$BF162:$BF163, --($F162:$F163<>0))","v":{"$error":"#VALUE!"}}]
[null,2096,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U163-IF(($O163+$Q163+$R163)>0,MAX($U163/($O163+$Q163+$R163)*($P163+$Q163),$U163),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U163-IF(($O163+$Q163+$R163)>0,MAX($U163/($O163+$Q163+$R163)*($P163+$Q163),$U163),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B162+1","v":2097},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B164","v":-76},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O162+Q162+R162+U162+V162,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P162+Q162+IF((O162+Q162+R162)>0,MAX(U162/(O162+Q162+R162)*(P162+Q162),U162),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O164+Q164+R164","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S164/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S164))","v":{"$error":"#VALUE!"}},{"$f":"(O164+Q164+R164+U164)*$N164","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U164-IF(($O164+$Q164+$R164)>0,MAX($U164/($O164+$Q164+$R164)*($P164+$Q164),$U164),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U164-IF(($O164+$Q164+$R164)>0,MAX($U164/($O164+$Q164+$R164)*($P164+$Q164),$U164),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM164:$BM165+$BN164:$BN165, --($F164:$F165<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ164:$BQ165+$BR164:$BR165, --($F164:$F165<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S164+SUMPRODUCT($Z164:$Z165+$AG164:$AG165+$AN164:$AN165+$AU164:$AU165+$BB164:$BB165+$BI164:$BI165, --($F164:$F165<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O164-$P164,0)+SUMPRODUCT($W164:$W165+$AK164:$AK165+$AY164:$AY165, --($F164:$F165<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O164,$P164)+SUMPRODUCT($AD164:$AD165+$AR164:$AR165+$BF164:$BF165, --($F164:$F165<>0))","v":{"$error":"#VALUE!"}}]
[null,2097,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U165-IF(($O165+$Q165+$R165)>0,MAX($U165/($O165+$Q165+$R165)*($P165+$Q165),$U165),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U165-IF(($O165+$Q165+$R165)>0,MAX($U165/($O165+$Q165+$R165)*($P165+$Q165),$U165),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B164+1","v":2098},"N","",1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B166","v":-77},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O164+Q164+R164+U164+V164,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P164+Q164+IF((O164+Q164+R164)>0,MAX(U164/(O164+Q164+R164)*(P164+Q164),U164),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O166+Q166+R166","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S166/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S166))","v":{"$error":"#VALUE!"}},{"$f":"(O166+Q166+R166+U166)*$N166","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U166-IF(($O166+$Q166+$R166)>0,MAX($U166/($O166+$Q166+$R166)*($P166+$Q166),$U166),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U166-IF(($O166+$Q166+$R166)>0,MAX($U166/($O166+$Q166+$R166)*($P166+$Q166),$U166),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM166:$BM167+$BN166:$BN167, --($F166:$F167<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ166:$BQ167+$BR166:$BR167, --($F166:$F167<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S166+SUMPRODUCT($Z166:$Z167+$AG166:$AG167+$AN166:$AN167+$AU166:$AU167+$BB166:$BB167+$BI166:$BI167, --($F166:$F167<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O166-$P166,0)+SUMPRODUCT($W166:$W167+$AK166:$AK167+$AY166:$AY167, --($F166:$F167<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O166,$P166)+SUMPRODUCT($AD166:$AD167+$AR166:$AR167+$BF166:$BF167, --($F166:$F167<>0))","v":{"$error":"#VALUE!"}}]
[null,2098,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U167-IF(($O167+$Q167+$R167)>0,MAX($U167/($O167+$Q167+$R167)*($P167+$Q167),$U167),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U167-IF(($O167+$Q167+$R167)>0,MAX($U167/($O167+$Q167+$R167)*($P167+$Q167),$U167),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B166+1","v":2099},"N",{"$f":"INDEX(SP_Initials,E168)","v":""},1,0,1,0,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B168","v":-78},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},{"$f":"MAX(O166+Q166+R166+U166+V166,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(P166+Q166+IF((O166+Q166+R166)>0,MAX(U166/(O166+Q166+R166)*(P166+Q166),U166),0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_CodeA=\"X\", 0, INDEX(SC_EX_RolloverCore,EXIDX))","v":{"$error":"#VALUE!"}},{"$f":"O168+Q168+R168","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, S168/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(T168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),S168))","v":{"$error":"#VALUE!"}},{"$f":"(O168+Q168+R168+U168)*$N168","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U168-IF(($O168+$Q168+$R168)>0,MAX($U168/($O168+$Q168+$R168)*($P168+$Q168),$U168),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($U168-IF(($O168+$Q168+$R168)>0,MAX($U168/($O168+$Q168+$R168)*($P168+$Q168),$U168),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BM168:$BM169+$BN168:$BN169, --($F168:$F169<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BQ168:$BQ169+$BR168:$BR169, --($F168:$F169<>0))","v":{"$error":"#VALUE!"}},{"$f":"$S168+SUMPRODUCT($Z168:$Z169+$AG168:$AG169+$AN168:$AN169+$AU168:$AU169+$BB168:$BB169+$BI168:$BI169, --($F168:$F169<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($O168-$P168,0)+SUMPRODUCT($W168:$W169+$AK168:$AK169+$AY168:$AY169, --($F168:$F169<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($O168,$P168)+SUMPRODUCT($AD168:$AD169+$AR168:$AR169+$BF168:$BF169, --($F168:$F169<>0))","v":{"$error":"#VALUE!"}}]
[null,2099,"N","",2,0,-1,0,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AA169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),Z169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AH169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AG169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AO169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AN169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AV169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AU169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BC169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AY169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BJ169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BI169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($U169-IF(($O169+$Q169+$R169)>0,MAX($U169/($O169+$Q169+$R169)*($P169+$Q169),$U169),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($U169-IF(($O169+$Q169+$R169)>0,MAX($U169/($O169+$Q169+$R169)*($P169+$Q169),$U169),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Annuitizer","index":6,"n_rows":86,"n_cols":633,"rows_kept":86,"cut":false,"hidden":true,"merged":[[1,9,1,26],[1,507,1,512],[1,513,1,518],[1,519,1,524],[1,525,1,530],[1,531,1,536],[1,537,1,542],[1,543,1,548],[1,549,1,554],[1,501,1,506],[1,399,1,404],[1,405,1,410],[1,411,1,416],[1,417,1,422],[1,423,1,428],[1,429,1,434],[1,435,1,440],[1,441,1,446],[1,447,1,452],[1,453,1,458],[1,459,1,464],[1,381,1,386],[1,387,1,392],[1,393,1,398],[1,555,1,560],[1,615,1,620],[1,621,1,626],[1,627,1,632],[1,561,1,566],[1,567,1,572],[1,573,1,578],[1,579,1,584],[1,585,1,590],[1,591,1,596],[1,597,1,602],[1,603,1,608],[1,609,1,614],[1,465,1,470],[1,471,1,476],[1,477,1,482],[1,483,1,488],[1,489,1,494],[1,495,1,500],[1,123,1,128],[1,129,1,134],[1,135,1,140],[1,345,1,350],[1,351,1,356],[1,357,1,362],[1,363,1,368],[1,369,1,374],[1,375,1,380],[1,189,1,194],[1,195,1,200],[1,201,1,206],[1,207,1,212],[1,213,1,218],[1,219,1,224],[1,225,1,230],[1,231,1,236],[1,237,1,242],[1,27,1,32],[1,141,1,146],[1,147,1,152],[1,153,1,158],[1,159,1,164],[1,165,1,170],[1,171,1,176],[1,177,1,182],[1,183,1,188],[1,33,1,38],[1,39,1,44],[1,45,1,50],[1,51,1,56],[1,57,1,62],[1,63,1,68],[1,69,1,74],[1,75,1,80],[1,81,1,86],[1,87,1,92],[1,93,1,98],[1,99,1,104],[1,105,1,110],[1,111,1,116],[1,117,1,122],[1,333,1,338],[1,339,1,344],[1,243,1,248],[1,249,1,254],[1,255,1,260],[1,261,1,266],[1,267,1,272],[1,273,1,278],[1,279,1,284],[1,285,1,290],[1,291,1,296],[1,297,1,302],[1,303,1,308],[1,309,1,314],[1,315,1,320],[1,321,1,326],[1,327,1,332]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,null,62,62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},62,62,62,62,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,"Annuity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Household",null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":0},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":1},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":2},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":3},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":4},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":5},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":6},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":7},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":8},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":9},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":10},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":11},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":12},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":13},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":14},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":15},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":16},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":17},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":18},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":19},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":20},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":21},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":22},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":23},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":24},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":25},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":26},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":27},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":28},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":29},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":30},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":31},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":32},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":33},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":34},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":35},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":36},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":37},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":38},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":39},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":40},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":41},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":42},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":43},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":44},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":45},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":46},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":47},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":48},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":49},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":50},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":51},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":52},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":53},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":54},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":55},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":56},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":57},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":58},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":59},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":60},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":61},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":62},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":63},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":64},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":65},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":66},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":67},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":68},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":69},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":70},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":71},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":72},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":73},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":74},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":75},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":76},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":77},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":78},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":79},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":80},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":81},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":82},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":83},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":84},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":85},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":86},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":87},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":88},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":89},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":90},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":91},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":92},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":93},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":94},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":95},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":96},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":97},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":98},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AH2))/6)","v":99}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},"APW","CDW","OFF","+/-","AIR","AIRI","Deferral Period","Guar Term","AFF","AFV","AFI","Fixed ROR","Variable ROR","Rate of Return","Balance","Cost Basis","Deposit","Lump Sum","Rollover","Withdrawal","Return","Weight","Annuity Contrib","Taxable Annuity Income","Non-Taxable Annuity Income","Annuity Income","Before-Tax Balance","After-Tax Balance","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI","PYW","P(1)","P(2)","DFF","DFV","DFI"]
[null,0,null,null,null,{"$f":"IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))","v":1},{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.16666666666666663},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)","v":0},1,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,ABS($G4)*OFFSET(S$7,$H4,0))","v":-2.2952402388541505E-2},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,OFFSET(T$7,$H4,0))","v":0},{"$f":"OFFSET(U$7,$H4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($F4)<(1/12),ABS($G4),MAX(ABS(MAX(IF($F4<=0,$F4,-1),IF($G4<=0,$G4,-1)))+MIN(IF($F4>=0,$F4,1),IF($G4>=0,$G4,1))-1,0)/ABS($F4))*OFFSET(V$7,$H4,0)*$I4)","v":0},null,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($F4)>(11/12),ABS($G4),MAX(ABS(MAX(IF($F4>=0,-1+$F4,-1),IF($G4<=0,$G4,-1)))+MIN(IF($F4<=0,1+$F4,1),IF($G4>=0,$G4,1))-1,0)/(1-ABS($F4)))*OFFSET(Y$7,$H4,0)*$I4)","v":0},{"$f":"(T4+V4+X4+Y4)*S$4*I$4","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T4+SUM(V4:Z4),0)","v":0},{"$f":"MAX(U4+V4+IF((T4+V4+X4)>0,MAX(Y4/(T4+V4+X4)*(U4+V4),Y4),0),0)","v":0}]
[null,{"$f":"SP_CurrentYear-1","v":2019},null,null,null,{"$f":"INDEX(SC_EX_APW,EXIDX1+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.16666666666666663},{"$f":"0","v":0},-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($G6)*OFFSET(S$7,$H6,0))/(1+ABS($G6)*OFFSET(S$7,$H6,0)))","v":-2.3491590834113039E-2},{"$f":"SP_AnnyBalance","v":0},{"$f":"SP_AnnyCostBasis","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($F6)<(1/12),ABS($G6),MAX(ABS(MAX(IF($F6<=0,$F6,-1),IF($G6<=0,$G6,-1)))+MIN(IF($F6>=0,$F6,1),IF($G6>=0,$G6,1))-1,0)/ABS($F6))*OFFSET(V$7,$H6,0)*$I6)","v":0},0,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($F6)>(11/12),ABS($G6),MAX(ABS(MAX(IF($F6>=0,-1+$F6,-1),IF($G6<=0,$G6,-1)))+MIN(IF($F6<=0,1+$F6,1),IF($G6>=0,$G6,1))-1,0)/(1-ABS($F6)))*OFFSET(Y$7,$H6,0)*$I6)","v":0},{"$f":"T6*S$6*I$6","v":0}]
[null,{"$f":"B6+1","v":2020},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,IF($B7>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,IF($B7>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},{"$f":"INDEX(SC_EX_APW,EXIDX1)","v":1},null,null,null,{"$f":"MIN(MAX(IF(SP_AnnyRate=\"Indexed\",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)","v":2.9999999999999992E-3},{"$f":"$J7-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":2.9999999999999992E-3},{"$f":"YEAR(SP_TargetRD)-$B7","v":1},{"$f":"MAX(YEAR(SP_TargetRD)-$B7+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":12},{"$f":"SUMPRODUCT($AH7:$XI7*(MOD(COLUMN($AH7:$XI7)-COLUMN($AH7),6)=3))","v":10.804547214311146},{"$f":"SUMPRODUCT($AH7:$XI7*(MOD(COLUMN($AH7:$XI7)-COLUMN($AH7),6)=4))","v":9.0015510363072071},{"$f":"SUMPRODUCT($AH7:$XI7*(MOD(COLUMN($AH7:$XI7)-COLUMN($AH7),6)=5))","v":10.804547214311146},{"$f":"IF((N7-AK7)>0,($N8-N7+AK7)/(N7-AK7),0)","v":-0.13771441433124906},{"$f":"IF((O7-AL7)>0,($N8-O7+AL7)/(O7-AL7),0)","v":3.4999999999999865E-2},{"$f":"IF(SP_AnnyRate=\"Variable\",$R7,$Q7)","v":-0.13771441433124906},{"$f":"MAX(T6+SUM(V6:Z6),0)","v":0},{"$f":"MAX(U6+V6+W6+IF((T6+V6+W6+X6)>0,MAX(Y6*((U6+V6+W6)/(T6+SUM(V6:X6))),Y6),0),0)","v":0},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($F7),0)","v":0},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":0},{"$f":"INDEX(SC_EX_RolloverAnny,EXIDX1)","v":0},{"$f":"IF($P7>0,-(T7+SUM(V7:X7))*ABS($AH7)/$P7,0)","v":0},{"$f":"(T7+SUM(V7:Y7))*S7","v":0},{"$f":"(T7+SUM(V7:Y7))","v":0},{"$f":"-$V7","v":0},{"$f":"-(Y7-IF((T7+SUM(V7:X7))>0,MAX(Y7*((U7+V7+W7)/(T7+SUM(V7:X7))),Y7),0))","v":0},{"$f":"-$Y7-$AC7","v":0},{"$f":"$AC7+$AD7","v":0},{"$f":"MAX($T7-$U7,0)","v":0},{"$f":"MIN($T7,$U7)","v":0},{"$f":"IF(($B7+AH$2)<SC_TargetRY,0,IF(($B7+AH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+AH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+AH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":0},{"$f":"IF($D7>0,IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,AH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,AH$2,1)),100%),0)","v":0},{"$f":"ABS(AH7)*IF(AH$2<$M7,1,(AI7+AJ7)-(AI7*AJ7))/POWER(1+$J7,AH$2)","v":0},{"$f":"ABS(AH7)*IF(AH$2<$M7,1,(AI7+AJ7)-(AI7*AJ7))/POWER(1+$J8,AH$2)","v":0},{"$f":"ABS(AH7)*IF(AH$2<$M7,1,(AI7+AJ7)-(AI7*AJ7))/POWER(1+$K7,AH$2)","v":0},1,{"$f":"IF($D7>0,IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,AN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,AN$2,1)),100%),0)","v":0},{"$f":"ABS(AN7)*IF(AN$2<$M7,1,(AO7+AP7)-(AO7*AP7))/POWER(1+$J7,AN$2)","v":0.99700897308075787},{"$f":"ABS(AN7)*IF(AN$2<$M7,1,(AO7+AP7)-(AO7*AP7))/POWER(1+$J8,AN$2)","v":0.96618357487922713},{"$f":"ABS(AN7)*IF(AN$2<$M7,1,(AO7+AP7)-(AO7*AP7))/POWER(1+$K7,AN$2)","v":0.99700897308075787},1,{"$f":"IF($D7>0,IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,AT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,AT$2,1)),100%),0)","v":0},{"$f":"ABS(AT7)*IF(AT$2<$M7,1,(AU7+AV7)-(AU7*AV7))/POWER(1+$J7,AT$2)","v":0.99402689240354736},{"$f":"ABS(AT7)*IF(AT$2<$M7,1,(AU7+AV7)-(AU7*AV7))/POWER(1+$J8,AT$2)","v":0.93351070036640305},{"$f":"ABS(AT7)*IF(AT$2<$M7,1,(AU7+AV7)-(AU7*AV7))/POWER(1+$K7,AT$2)","v":0.99402689240354736},{"$f":"IF(($B7+AZ$2)<SC_TargetRY,0,IF(($B7+AZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+AZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+AZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,AZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,AZ$2,1)),100%),0)","v":0},{"$f":"ABS(AZ7)*IF(AZ$2<$M7,1,(BA7+BB7)-(BA7*BB7))/POWER(1+$J7,AZ$2)","v":0.99105373120991769},{"$f":"ABS(AZ7)*IF(AZ$2<$M7,1,(BA7+BB7)-(BA7*BB7))/POWER(1+$J8,AZ$2)","v":0.90194270566802237},{"$f":"ABS(AZ7)*IF(AZ$2<$M7,1,(BA7+BB7)-(BA7*BB7))/POWER(1+$K7,AZ$2)","v":0.99105373120991769},1,{"$f":"IF($D7>0,IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,BF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,BF$2,1)),100%),0)","v":0},{"$f":"ABS(BF7)*IF(BF$2<$M7,1,(BG7+BH7)-(BG7*BH7))/POWER(1+$J7,BF$2)","v":0.98808946282145349},{"$f":"ABS(BF7)*IF(BF$2<$M7,1,(BG7+BH7)-(BG7*BH7))/POWER(1+$J8,BF$2)","v":0.87144222769857238},{"$f":"ABS(BF7)*IF(BF$2<$M7,1,(BG7+BH7)-(BG7*BH7))/POWER(1+$K7,BF$2)","v":0.98808946282145349},1,{"$f":"IF($D7>0,IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,BL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,BL$2,1)),100%),0)","v":0},{"$f":"ABS(BL7)*IF(BL$2<$M7,1,(BM7+BN7)-(BM7*BN7))/POWER(1+$J7,BL$2)","v":0.9851340606395349},{"$f":"ABS(BL7)*IF(BL$2<$M7,1,(BM7+BN7)-(BM7*BN7))/POWER(1+$J8,BL$2)","v":0.84197316685852419},{"$f":"ABS(BL7)*IF(BL$2<$M7,1,(BM7+BN7)-(BM7*BN7))/POWER(1+$K7,BL$2)","v":0.9851340606395349},1,{"$f":"IF($D7>0,IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,BR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,BR$2,1)),100%),0)","v":0},{"$f":"ABS(BR7)*IF(BR$2<$M7,1,(BS7+BT7)-(BS7*BT7))/POWER(1+$J7,BR$2)","v":0.98218749814509987},{"$f":"ABS(BR7)*IF(BR$2<$M7,1,(BS7+BT7)-(BS7*BT7))/POWER(1+$J8,BR$2)","v":0.81350064430775282},{"$f":"ABS(BR7)*IF(BR$2<$M7,1,(BS7+BT7)-(BS7*BT7))/POWER(1+$K7,BR$2)","v":0.98218749814509987},1,{"$f":"IF($D7>0,IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,BX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,BX$2,1)),100%),0)","v":0},{"$f":"ABS(BX7)*IF(BX$2<$M7,1,(BY7+BZ7)-(BY7*BZ7))/POWER(1+$J7,BX$2)","v":0.97924974889840477},{"$f":"ABS(BX7)*IF(BX$2<$M7,1,(BY7+BZ7)-(BY7*BZ7))/POWER(1+$J8,BX$2)","v":0.78599096068381913},{"$f":"ABS(BX7)*IF(BX$2<$M7,1,(BY7+BZ7)-(BY7*BZ7))/POWER(1+$K7,BX$2)","v":0.97924974889840477},1,{"$f":"IF($D7>0,IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,CD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,CD$2,1)),100%),0)","v":0},{"$f":"ABS(CD7)*IF(CD$2<$M7,1,(CE7+CF7)-(CE7*CF7))/POWER(1+$J7,CD$2)","v":0.97632078653878851},{"$f":"ABS(CD7)*IF(CD$2<$M7,1,(CE7+CF7)-(CE7*CF7))/POWER(1+$J8,CD$2)","v":0.75941155621625056},{"$f":"ABS(CD7)*IF(CD$2<$M7,1,(CE7+CF7)-(CE7*CF7))/POWER(1+$K7,CD$2)","v":0.97632078653878851},1,{"$f":"IF($D7>0,IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,CJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,CJ$2,1)),100%),0)","v":0},{"$f":"ABS(CJ7)*IF(CJ$2<$M7,1,(CK7+CL7)-(CK7*CL7))/POWER(1+$J7,CJ$2)","v":0.97340058478443536},{"$f":"ABS(CJ7)*IF(CJ$2<$M7,1,(CK7+CL7)-(CK7*CL7))/POWER(1+$J8,CJ$2)","v":0.73373097218961414},{"$f":"ABS(CJ7)*IF(CJ$2<$M7,1,(CK7+CL7)-(CK7*CL7))/POWER(1+$K7,CJ$2)","v":0.97340058478443536},1,{"$f":"IF($D7>0,IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,CP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,CP$2,1)),100%),0)","v":0},{"$f":"ABS(CP7)*IF(CP$2<$M7,1,(CQ7+CR7)-(CQ7*CR7))/POWER(1+$J7,CP$2)","v":0.97048911743213906},{"$f":"ABS(CP7)*IF(CP$2<$M7,1,(CQ7+CR7)-(CQ7*CR7))/POWER(1+$J8,CP$2)","v":0.70891881370977217},{"$f":"ABS(CP7)*IF(CP$2<$M7,1,(CQ7+CR7)-(CQ7*CR7))/POWER(1+$K7,CP$2)","v":0.97048911743213906},1,{"$f":"IF($D7>0,IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,CV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,CV$2,1)),100%),0)","v":0},{"$f":"ABS(CV7)*IF(CV$2<$M7,1,(CW7+CX7)-(CW7*CX7))/POWER(1+$J7,CV$2)","v":0.96758635835706785},{"$f":"ABS(CV7)*IF(CV$2<$M7,1,(CW7+CX7)-(CW7*CX7))/POWER(1+$J8,CV$2)","v":0.68494571372924851},{"$f":"ABS(CV7)*IF(CV$2<$M7,1,(CW7+CX7)-(CW7*CX7))/POWER(1+$K7,CV$2)","v":0.96758635835706785},1,{"$f":"IF($D7>0,IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,DB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,DB$2,1)),100%),0)","v":0},{"$f":"ABS(DB7)*IF(DB$2<$M7,1,(DC7+DD7)-(DC7*DD7))/POWER(1+$J7,DB$2)","v":0},{"$f":"ABS(DB7)*IF(DB$2<$M7,1,(DC7+DD7)-(DC7*DD7))/POWER(1+$J8,DB$2)","v":0},{"$f":"ABS(DB7)*IF(DB$2<$M7,1,(DC7+DD7)-(DC7*DD7))/POWER(1+$K7,DB$2)","v":0},1,{"$f":"IF($D7>0,IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,DH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,DH$2,1)),100%),0)","v":0},{"$f":"ABS(DH7)*IF(DH$2<$M7,1,(DI7+DJ7)-(DI7*DJ7))/POWER(1+$J7,DH$2)","v":0},{"$f":"ABS(DH7)*IF(DH$2<$M7,1,(DI7+DJ7)-(DI7*DJ7))/POWER(1+$J8,DH$2)","v":0},{"$f":"ABS(DH7)*IF(DH$2<$M7,1,(DI7+DJ7)-(DI7*DJ7))/POWER(1+$K7,DH$2)","v":0},{"$f":"IF(($B7+DN$2)<SC_TargetRY,0,IF(($B7+DN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+DN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+DN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,DN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,DN$2,1)),100%),0)","v":0},{"$f":"ABS(DN7)*IF(DN$2<$M7,1,(DO7+DP7)-(DO7*DP7))/POWER(1+$J7,DN$2)","v":0},{"$f":"ABS(DN7)*IF(DN$2<$M7,1,(DO7+DP7)-(DO7*DP7))/POWER(1+$J8,DN$2)","v":0},{"$f":"ABS(DN7)*IF(DN$2<$M7,1,(DO7+DP7)-(DO7*DP7))/POWER(1+$K7,DN$2)","v":0},1,{"$f":"IF($D7>0,IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,DT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,DT$2,1)),100%),0)","v":0},{"$f":"ABS(DT7)*IF(DT$2<$M7,1,(DU7+DV7)-(DU7*DV7))/POWER(1+$J7,DT$2)","v":0},{"$f":"ABS(DT7)*IF(DT$2<$M7,1,(DU7+DV7)-(DU7*DV7))/POWER(1+$J8,DT$2)","v":0},{"$f":"ABS(DT7)*IF(DT$2<$M7,1,(DU7+DV7)-(DU7*DV7))/POWER(1+$K7,DT$2)","v":0},1,{"$f":"IF($D7>0,IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,DZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,DZ$2,1)),100%),0)","v":0},{"$f":"ABS(DZ7)*IF(DZ$2<$M7,1,(EA7+EB7)-(EA7*EB7))/POWER(1+$J7,DZ$2)","v":0},{"$f":"ABS(DZ7)*IF(DZ$2<$M7,1,(EA7+EB7)-(EA7*EB7))/POWER(1+$J8,DZ$2)","v":0},{"$f":"ABS(DZ7)*IF(DZ$2<$M7,1,(EA7+EB7)-(EA7*EB7))/POWER(1+$K7,DZ$2)","v":0},1,{"$f":"IF($D7>0,IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,EF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,EF$2,1)),100%),0)","v":0},{"$f":"ABS(EF7)*IF(EF$2<$M7,1,(EG7+EH7)-(EG7*EH7))/POWER(1+$J7,EF$2)","v":0},{"$f":"ABS(EF7)*IF(EF$2<$M7,1,(EG7+EH7)-(EG7*EH7))/POWER(1+$J8,EF$2)","v":0},{"$f":"ABS(EF7)*IF(EF$2<$M7,1,(EG7+EH7)-(EG7*EH7))/POWER(1+$K7,EF$2)","v":0},1,{"$f":"IF($D7>0,IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,EL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,EL$2,1)),100%),0)","v":0},{"$f":"ABS(EL7)*IF(EL$2<$M7,1,(EM7+EN7)-(EM7*EN7))/POWER(1+$J7,EL$2)","v":0},{"$f":"ABS(EL7)*IF(EL$2<$M7,1,(EM7+EN7)-(EM7*EN7))/POWER(1+$J8,EL$2)","v":0},{"$f":"ABS(EL7)*IF(EL$2<$M7,1,(EM7+EN7)-(EM7*EN7))/POWER(1+$K7,EL$2)","v":0},1,{"$f":"IF($D7>0,IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,ER$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,ER$2,1)),100%),0)","v":0},{"$f":"ABS(ER7)*IF(ER$2<$M7,1,(ES7+ET7)-(ES7*ET7))/POWER(1+$J7,ER$2)","v":0},{"$f":"ABS(ER7)*IF(ER$2<$M7,1,(ES7+ET7)-(ES7*ET7))/POWER(1+$J8,ER$2)","v":0},{"$f":"ABS(ER7)*IF(ER$2<$M7,1,(ES7+ET7)-(ES7*ET7))/POWER(1+$K7,ER$2)","v":0},1,{"$f":"IF($D7>0,IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,EX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,EX$2,1)),100%),0)","v":0},{"$f":"ABS(EX7)*IF(EX$2<$M7,1,(EY7+EZ7)-(EY7*EZ7))/POWER(1+$J7,EX$2)","v":0},{"$f":"ABS(EX7)*IF(EX$2<$M7,1,(EY7+EZ7)-(EY7*EZ7))/POWER(1+$J8,EX$2)","v":0},{"$f":"ABS(EX7)*IF(EX$2<$M7,1,(EY7+EZ7)-(EY7*EZ7))/POWER(1+$K7,EX$2)","v":0},1,{"$f":"IF($D7>0,IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,FD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,FD$2,1)),100%),0)","v":0},{"$f":"ABS(FD7)*IF(FD$2<$M7,1,(FE7+FF7)-(FE7*FF7))/POWER(1+$J7,FD$2)","v":0},{"$f":"ABS(FD7)*IF(FD$2<$M7,1,(FE7+FF7)-(FE7*FF7))/POWER(1+$J8,FD$2)","v":0},{"$f":"ABS(FD7)*IF(FD$2<$M7,1,(FE7+FF7)-(FE7*FF7))/POWER(1+$K7,FD$2)","v":0},1,{"$f":"IF($D7>0,IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,FJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,FJ$2,1)),100%),0)","v":0},{"$f":"ABS(FJ7)*IF(FJ$2<$M7,1,(FK7+FL7)-(FK7*FL7))/POWER(1+$J7,FJ$2)","v":0},{"$f":"ABS(FJ7)*IF(FJ$2<$M7,1,(FK7+FL7)-(FK7*FL7))/POWER(1+$J8,FJ$2)","v":0},{"$f":"ABS(FJ7)*IF(FJ$2<$M7,1,(FK7+FL7)-(FK7*FL7))/POWER(1+$K7,FJ$2)","v":0},1,{"$f":"IF($D7>0,IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,FP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,FP$2,1)),100%),0)","v":0},{"$f":"ABS(FP7)*IF(FP$2<$M7,1,(FQ7+FR7)-(FQ7*FR7))/POWER(1+$J7,FP$2)","v":0},{"$f":"ABS(FP7)*IF(FP$2<$M7,1,(FQ7+FR7)-(FQ7*FR7))/POWER(1+$J8,FP$2)","v":0},{"$f":"ABS(FP7)*IF(FP$2<$M7,1,(FQ7+FR7)-(FQ7*FR7))/POWER(1+$K7,FP$2)","v":0},1,{"$f":"IF($D7>0,IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,FV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,FV$2,1)),100%),0)","v":0},{"$f":"ABS(FV7)*IF(FV$2<$M7,1,(FW7+FX7)-(FW7*FX7))/POWER(1+$J7,FV$2)","v":0},{"$f":"ABS(FV7)*IF(FV$2<$M7,1,(FW7+FX7)-(FW7*FX7))/POWER(1+$J8,FV$2)","v":0},{"$f":"ABS(FV7)*IF(FV$2<$M7,1,(FW7+FX7)-(FW7*FX7))/POWER(1+$K7,FV$2)","v":0},{"$f":"IF(($B7+GB$2)<SC_TargetRY,0,IF(($B7+GB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+GB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+GB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,GB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,GB$2,1)),100%),0)","v":0},{"$f":"ABS(GB7)*IF(GB$2<$M7,1,(GC7+GD7)-(GC7*GD7))/POWER(1+$J7,GB$2)","v":0},{"$f":"ABS(GB7)*IF(GB$2<$M7,1,(GC7+GD7)-(GC7*GD7))/POWER(1+$J8,GB$2)","v":0},{"$f":"ABS(GB7)*IF(GB$2<$M7,1,(GC7+GD7)-(GC7*GD7))/POWER(1+$K7,GB$2)","v":0},1,{"$f":"IF($D7>0,IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,GH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,GH$2,1)),100%),0)","v":0},{"$f":"ABS(GH7)*IF(GH$2<$M7,1,(GI7+GJ7)-(GI7*GJ7))/POWER(1+$J7,GH$2)","v":0},{"$f":"ABS(GH7)*IF(GH$2<$M7,1,(GI7+GJ7)-(GI7*GJ7))/POWER(1+$J8,GH$2)","v":0},{"$f":"ABS(GH7)*IF(GH$2<$M7,1,(GI7+GJ7)-(GI7*GJ7))/POWER(1+$K7,GH$2)","v":0},1,{"$f":"IF($D7>0,IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,GN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,GN$2,1)),100%),0)","v":0},{"$f":"ABS(GN7)*IF(GN$2<$M7,1,(GO7+GP7)-(GO7*GP7))/POWER(1+$J7,GN$2)","v":0},{"$f":"ABS(GN7)*IF(GN$2<$M7,1,(GO7+GP7)-(GO7*GP7))/POWER(1+$J8,GN$2)","v":0},{"$f":"ABS(GN7)*IF(GN$2<$M7,1,(GO7+GP7)-(GO7*GP7))/POWER(1+$K7,GN$2)","v":0},1,{"$f":"IF($D7>0,IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,GT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,GT$2,1)),100%),0)","v":0},{"$f":"ABS(GT7)*IF(GT$2<$M7,1,(GU7+GV7)-(GU7*GV7))/POWER(1+$J7,GT$2)","v":0},{"$f":"ABS(GT7)*IF(GT$2<$M7,1,(GU7+GV7)-(GU7*GV7))/POWER(1+$J8,GT$2)","v":0},{"$f":"ABS(GT7)*IF(GT$2<$M7,1,(GU7+GV7)-(GU7*GV7))/POWER(1+$K7,GT$2)","v":0},1,{"$f":"IF($D7>0,IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,GZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,GZ$2,1)),100%),0)","v":0},{"$f":"ABS(GZ7)*IF(GZ$2<$M7,1,(HA7+HB7)-(HA7*HB7))/POWER(1+$J7,GZ$2)","v":0},{"$f":"ABS(GZ7)*IF(GZ$2<$M7,1,(HA7+HB7)-(HA7*HB7))/POWER(1+$J8,GZ$2)","v":0},{"$f":"ABS(GZ7)*IF(GZ$2<$M7,1,(HA7+HB7)-(HA7*HB7))/POWER(1+$K7,GZ$2)","v":0},1,{"$f":"IF($D7>0,IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,HF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,HF$2,1)),100%),0)","v":0},{"$f":"ABS(HF7)*IF(HF$2<$M7,1,(HG7+HH7)-(HG7*HH7))/POWER(1+$J7,HF$2)","v":0},{"$f":"ABS(HF7)*IF(HF$2<$M7,1,(HG7+HH7)-(HG7*HH7))/POWER(1+$J8,HF$2)","v":0},{"$f":"ABS(HF7)*IF(HF$2<$M7,1,(HG7+HH7)-(HG7*HH7))/POWER(1+$K7,HF$2)","v":0},1,{"$f":"IF($D7>0,IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,HL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,HL$2,1)),100%),0)","v":0},{"$f":"ABS(HL7)*IF(HL$2<$M7,1,(HM7+HN7)-(HM7*HN7))/POWER(1+$J7,HL$2)","v":0},{"$f":"ABS(HL7)*IF(HL$2<$M7,1,(HM7+HN7)-(HM7*HN7))/POWER(1+$J8,HL$2)","v":0},{"$f":"ABS(HL7)*IF(HL$2<$M7,1,(HM7+HN7)-(HM7*HN7))/POWER(1+$K7,HL$2)","v":0},1,{"$f":"IF($D7>0,IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,HR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,HR$2,1)),100%),0)","v":0},{"$f":"ABS(HR7)*IF(HR$2<$M7,1,(HS7+HT7)-(HS7*HT7))/POWER(1+$J7,HR$2)","v":0},{"$f":"ABS(HR7)*IF(HR$2<$M7,1,(HS7+HT7)-(HS7*HT7))/POWER(1+$J8,HR$2)","v":0},{"$f":"ABS(HR7)*IF(HR$2<$M7,1,(HS7+HT7)-(HS7*HT7))/POWER(1+$K7,HR$2)","v":0},1,{"$f":"IF($D7>0,IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,HX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,HX$2,1)),100%),0)","v":0},{"$f":"ABS(HX7)*IF(HX$2<$M7,1,(HY7+HZ7)-(HY7*HZ7))/POWER(1+$J7,HX$2)","v":0},{"$f":"ABS(HX7)*IF(HX$2<$M7,1,(HY7+HZ7)-(HY7*HZ7))/POWER(1+$J8,HX$2)","v":0},{"$f":"ABS(HX7)*IF(HX$2<$M7,1,(HY7+HZ7)-(HY7*HZ7))/POWER(1+$K7,HX$2)","v":0},1,{"$f":"IF($D7>0,IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,ID$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,ID$2,1)),100%),0)","v":0},{"$f":"ABS(ID7)*IF(ID$2<$M7,1,(IE7+IF7)-(IE7*IF7))/POWER(1+$J7,ID$2)","v":0},{"$f":"ABS(ID7)*IF(ID$2<$M7,1,(IE7+IF7)-(IE7*IF7))/POWER(1+$J8,ID$2)","v":0},{"$f":"ABS(ID7)*IF(ID$2<$M7,1,(IE7+IF7)-(IE7*IF7))/POWER(1+$K7,ID$2)","v":0},1,{"$f":"IF($D7>0,IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,IJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,IJ$2,1)),100%),0)","v":0},{"$f":"ABS(IJ7)*IF(IJ$2<$M7,1,(IK7+IL7)-(IK7*IL7))/POWER(1+$J7,IJ$2)","v":0},{"$f":"ABS(IJ7)*IF(IJ$2<$M7,1,(IK7+IL7)-(IK7*IL7))/POWER(1+$J8,IJ$2)","v":0},{"$f":"ABS(IJ7)*IF(IJ$2<$M7,1,(IK7+IL7)-(IK7*IL7))/POWER(1+$K7,IJ$2)","v":0},{"$f":"IF(($B7+IP$2)<SC_TargetRY,0,IF(($B7+IP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+IP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+IP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,IP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,IP$2,1)),100%),0)","v":0},{"$f":"ABS(IP7)*IF(IP$2<$M7,1,(IQ7+IR7)-(IQ7*IR7))/POWER(1+$J7,IP$2)","v":0},{"$f":"ABS(IP7)*IF(IP$2<$M7,1,(IQ7+IR7)-(IQ7*IR7))/POWER(1+$J8,IP$2)","v":0},{"$f":"ABS(IP7)*IF(IP$2<$M7,1,(IQ7+IR7)-(IQ7*IR7))/POWER(1+$K7,IP$2)","v":0},1,{"$f":"IF($D7>0,IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,IV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,IV$2,1)),100%),0)","v":0},{"$f":"ABS(IV7)*IF(IV$2<$M7,1,(IW7+IX7)-(IW7*IX7))/POWER(1+$J7,IV$2)","v":0},{"$f":"ABS(IV7)*IF(IV$2<$M7,1,(IW7+IX7)-(IW7*IX7))/POWER(1+$J8,IV$2)","v":0},{"$f":"ABS(IV7)*IF(IV$2<$M7,1,(IW7+IX7)-(IW7*IX7))/POWER(1+$K7,IV$2)","v":0},1,{"$f":"IF($D7>0,IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,JB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,JB$2,1)),100%),0)","v":0},{"$f":"ABS(JB7)*IF(JB$2<$M7,1,(JC7+JD7)-(JC7*JD7))/POWER(1+$J7,JB$2)","v":0},{"$f":"ABS(JB7)*IF(JB$2<$M7,1,(JC7+JD7)-(JC7*JD7))/POWER(1+$J8,JB$2)","v":0},{"$f":"ABS(JB7)*IF(JB$2<$M7,1,(JC7+JD7)-(JC7*JD7))/POWER(1+$K7,JB$2)","v":0},1,{"$f":"IF($D7>0,IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,JH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,JH$2,1)),100%),0)","v":0},{"$f":"ABS(JH7)*IF(JH$2<$M7,1,(JI7+JJ7)-(JI7*JJ7))/POWER(1+$J7,JH$2)","v":0},{"$f":"ABS(JH7)*IF(JH$2<$M7,1,(JI7+JJ7)-(JI7*JJ7))/POWER(1+$J8,JH$2)","v":0},{"$f":"ABS(JH7)*IF(JH$2<$M7,1,(JI7+JJ7)-(JI7*JJ7))/POWER(1+$K7,JH$2)","v":0},1,{"$f":"IF($D7>0,IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,JN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,JN$2,1)),100%),0)","v":0},{"$f":"ABS(JN7)*IF(JN$2<$M7,1,(JO7+JP7)-(JO7*JP7))/POWER(1+$J7,JN$2)","v":0},{"$f":"ABS(JN7)*IF(JN$2<$M7,1,(JO7+JP7)-(JO7*JP7))/POWER(1+$J8,JN$2)","v":0},{"$f":"ABS(JN7)*IF(JN$2<$M7,1,(JO7+JP7)-(JO7*JP7))/POWER(1+$K7,JN$2)","v":0},1,{"$f":"IF($D7>0,IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,JT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,JT$2,1)),100%),0)","v":0},{"$f":"ABS(JT7)*IF(JT$2<$M7,1,(JU7+JV7)-(JU7*JV7))/POWER(1+$J7,JT$2)","v":0},{"$f":"ABS(JT7)*IF(JT$2<$M7,1,(JU7+JV7)-(JU7*JV7))/POWER(1+$J8,JT$2)","v":0},{"$f":"ABS(JT7)*IF(JT$2<$M7,1,(JU7+JV7)-(JU7*JV7))/POWER(1+$K7,JT$2)","v":0},1,{"$f":"IF($D7>0,IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,JZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,JZ$2,1)),100%),0)","v":0},{"$f":"ABS(JZ7)*IF(JZ$2<$M7,1,(KA7+KB7)-(KA7*KB7))/POWER(1+$J7,JZ$2)","v":0},{"$f":"ABS(JZ7)*IF(JZ$2<$M7,1,(KA7+KB7)-(KA7*KB7))/POWER(1+$J8,JZ$2)","v":0},{"$f":"ABS(JZ7)*IF(JZ$2<$M7,1,(KA7+KB7)-(KA7*KB7))/POWER(1+$K7,JZ$2)","v":0},1,{"$f":"IF($D7>0,IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,KF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,KF$2,1)),100%),0)","v":0},{"$f":"ABS(KF7)*IF(KF$2<$M7,1,(KG7+KH7)-(KG7*KH7))/POWER(1+$J7,KF$2)","v":0},{"$f":"ABS(KF7)*IF(KF$2<$M7,1,(KG7+KH7)-(KG7*KH7))/POWER(1+$J8,KF$2)","v":0},{"$f":"ABS(KF7)*IF(KF$2<$M7,1,(KG7+KH7)-(KG7*KH7))/POWER(1+$K7,KF$2)","v":0},1,{"$f":"IF($D7>0,IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,KL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,KL$2,1)),100%),0)","v":0},{"$f":"ABS(KL7)*IF(KL$2<$M7,1,(KM7+KN7)-(KM7*KN7))/POWER(1+$J7,KL$2)","v":0},{"$f":"ABS(KL7)*IF(KL$2<$M7,1,(KM7+KN7)-(KM7*KN7))/POWER(1+$J8,KL$2)","v":0},{"$f":"ABS(KL7)*IF(KL$2<$M7,1,(KM7+KN7)-(KM7*KN7))/POWER(1+$K7,KL$2)","v":0},1,{"$f":"IF($D7>0,IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,KR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,KR$2,1)),100%),0)","v":0},{"$f":"ABS(KR7)*IF(KR$2<$M7,1,(KS7+KT7)-(KS7*KT7))/POWER(1+$J7,KR$2)","v":0},{"$f":"ABS(KR7)*IF(KR$2<$M7,1,(KS7+KT7)-(KS7*KT7))/POWER(1+$J8,KR$2)","v":0},{"$f":"ABS(KR7)*IF(KR$2<$M7,1,(KS7+KT7)-(KS7*KT7))/POWER(1+$K7,KR$2)","v":0},1,{"$f":"IF($D7>0,IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,KX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,KX$2,1)),100%),0)","v":0},{"$f":"ABS(KX7)*IF(KX$2<$M7,1,(KY7+KZ7)-(KY7*KZ7))/POWER(1+$J7,KX$2)","v":0},{"$f":"ABS(KX7)*IF(KX$2<$M7,1,(KY7+KZ7)-(KY7*KZ7))/POWER(1+$J8,KX$2)","v":0},{"$f":"ABS(KX7)*IF(KX$2<$M7,1,(KY7+KZ7)-(KY7*KZ7))/POWER(1+$K7,KX$2)","v":0},{"$f":"IF(($B7+LD$2)<SC_TargetRY,0,IF(($B7+LD$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+LD$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+LD$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,LD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,LD$2,1)),100%),0)","v":0},{"$f":"ABS(LD7)*IF(LD$2<$M7,1,(LE7+LF7)-(LE7*LF7))/POWER(1+$J7,LD$2)","v":0},{"$f":"ABS(LD7)*IF(LD$2<$M7,1,(LE7+LF7)-(LE7*LF7))/POWER(1+$J8,LD$2)","v":0},{"$f":"ABS(LD7)*IF(LD$2<$M7,1,(LE7+LF7)-(LE7*LF7))/POWER(1+$K7,LD$2)","v":0},1,{"$f":"IF($D7>0,IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,LJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,LJ$2,1)),100%),0)","v":0},{"$f":"ABS(LJ7)*IF(LJ$2<$M7,1,(LK7+LL7)-(LK7*LL7))/POWER(1+$J7,LJ$2)","v":0},{"$f":"ABS(LJ7)*IF(LJ$2<$M7,1,(LK7+LL7)-(LK7*LL7))/POWER(1+$J8,LJ$2)","v":0},{"$f":"ABS(LJ7)*IF(LJ$2<$M7,1,(LK7+LL7)-(LK7*LL7))/POWER(1+$K7,LJ$2)","v":0},1,{"$f":"IF($D7>0,IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,LP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,LP$2,1)),100%),0)","v":0},{"$f":"ABS(LP7)*IF(LP$2<$M7,1,(LQ7+LR7)-(LQ7*LR7))/POWER(1+$J7,LP$2)","v":0},{"$f":"ABS(LP7)*IF(LP$2<$M7,1,(LQ7+LR7)-(LQ7*LR7))/POWER(1+$J8,LP$2)","v":0},{"$f":"ABS(LP7)*IF(LP$2<$M7,1,(LQ7+LR7)-(LQ7*LR7))/POWER(1+$K7,LP$2)","v":0},1,{"$f":"IF($D7>0,IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,LV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,LV$2,1)),100%),0)","v":0},{"$f":"ABS(LV7)*IF(LV$2<$M7,1,(LW7+LX7)-(LW7*LX7))/POWER(1+$J7,LV$2)","v":0},{"$f":"ABS(LV7)*IF(LV$2<$M7,1,(LW7+LX7)-(LW7*LX7))/POWER(1+$J8,LV$2)","v":0},{"$f":"ABS(LV7)*IF(LV$2<$M7,1,(LW7+LX7)-(LW7*LX7))/POWER(1+$K7,LV$2)","v":0},1,{"$f":"IF($D7>0,IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,MB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,MB$2,1)),100%),0)","v":0},{"$f":"ABS(MB7)*IF(MB$2<$M7,1,(MC7+MD7)-(MC7*MD7))/POWER(1+$J7,MB$2)","v":0},{"$f":"ABS(MB7)*IF(MB$2<$M7,1,(MC7+MD7)-(MC7*MD7))/POWER(1+$J8,MB$2)","v":0},{"$f":"ABS(MB7)*IF(MB$2<$M7,1,(MC7+MD7)-(MC7*MD7))/POWER(1+$K7,MB$2)","v":0},1,{"$f":"IF($D7>0,IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,MH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,MH$2,1)),100%),0)","v":0},{"$f":"ABS(MH7)*IF(MH$2<$M7,1,(MI7+MJ7)-(MI7*MJ7))/POWER(1+$J7,MH$2)","v":0},{"$f":"ABS(MH7)*IF(MH$2<$M7,1,(MI7+MJ7)-(MI7*MJ7))/POWER(1+$J8,MH$2)","v":0},{"$f":"ABS(MH7)*IF(MH$2<$M7,1,(MI7+MJ7)-(MI7*MJ7))/POWER(1+$K7,MH$2)","v":0},1,{"$f":"IF($D7>0,IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,MN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,MN$2,1)),100%),0)","v":0},{"$f":"ABS(MN7)*IF(MN$2<$M7,1,(MO7+MP7)-(MO7*MP7))/POWER(1+$J7,MN$2)","v":0},{"$f":"ABS(MN7)*IF(MN$2<$M7,1,(MO7+MP7)-(MO7*MP7))/POWER(1+$J8,MN$2)","v":0},{"$f":"ABS(MN7)*IF(MN$2<$M7,1,(MO7+MP7)-(MO7*MP7))/POWER(1+$K7,MN$2)","v":0},1,{"$f":"IF($D7>0,IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,MT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,MT$2,1)),100%),0)","v":0},{"$f":"ABS(MT7)*IF(MT$2<$M7,1,(MU7+MV7)-(MU7*MV7))/POWER(1+$J7,MT$2)","v":0},{"$f":"ABS(MT7)*IF(MT$2<$M7,1,(MU7+MV7)-(MU7*MV7))/POWER(1+$J8,MT$2)","v":0},{"$f":"ABS(MT7)*IF(MT$2<$M7,1,(MU7+MV7)-(MU7*MV7))/POWER(1+$K7,MT$2)","v":0},1,{"$f":"IF($D7>0,IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,MZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,MZ$2,1)),100%),0)","v":0},{"$f":"ABS(MZ7)*IF(MZ$2<$M7,1,(NA7+NB7)-(NA7*NB7))/POWER(1+$J7,MZ$2)","v":0},{"$f":"ABS(MZ7)*IF(MZ$2<$M7,1,(NA7+NB7)-(NA7*NB7))/POWER(1+$J8,MZ$2)","v":0},{"$f":"ABS(MZ7)*IF(MZ$2<$M7,1,(NA7+NB7)-(NA7*NB7))/POWER(1+$K7,MZ$2)","v":0},1,{"$f":"IF($D7>0,IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,NF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,NF$2,1)),100%),0)","v":0},{"$f":"ABS(NF7)*IF(NF$2<$M7,1,(NG7+NH7)-(NG7*NH7))/POWER(1+$J7,NF$2)","v":0},{"$f":"ABS(NF7)*IF(NF$2<$M7,1,(NG7+NH7)-(NG7*NH7))/POWER(1+$J8,NF$2)","v":0},{"$f":"ABS(NF7)*IF(NF$2<$M7,1,(NG7+NH7)-(NG7*NH7))/POWER(1+$K7,NF$2)","v":0},1,{"$f":"IF($D7>0,IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,NL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,NL$2,1)),100%),0)","v":0},{"$f":"ABS(NL7)*IF(NL$2<$M7,1,(NM7+NN7)-(NM7*NN7))/POWER(1+$J7,NL$2)","v":0},{"$f":"ABS(NL7)*IF(NL$2<$M7,1,(NM7+NN7)-(NM7*NN7))/POWER(1+$J8,NL$2)","v":0},{"$f":"ABS(NL7)*IF(NL$2<$M7,1,(NM7+NN7)-(NM7*NN7))/POWER(1+$K7,NL$2)","v":0},{"$f":"IF(($B7+NR$2)<SC_TargetRY,0,IF(($B7+NR$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+NR$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+NR$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,NR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,NR$2,1)),100%),0)","v":0},{"$f":"ABS(NR7)*IF(NR$2<$M7,1,(NS7+NT7)-(NS7*NT7))/POWER(1+$J7,NR$2)","v":0},{"$f":"ABS(NR7)*IF(NR$2<$M7,1,(NS7+NT7)-(NS7*NT7))/POWER(1+$J8,NR$2)","v":0},{"$f":"ABS(NR7)*IF(NR$2<$M7,1,(NS7+NT7)-(NS7*NT7))/POWER(1+$K7,NR$2)","v":0},1,{"$f":"IF($D7>0,IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,NX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,NX$2,1)),100%),0)","v":0},{"$f":"ABS(NX7)*IF(NX$2<$M7,1,(NY7+NZ7)-(NY7*NZ7))/POWER(1+$J7,NX$2)","v":0},{"$f":"ABS(NX7)*IF(NX$2<$M7,1,(NY7+NZ7)-(NY7*NZ7))/POWER(1+$J8,NX$2)","v":0},{"$f":"ABS(NX7)*IF(NX$2<$M7,1,(NY7+NZ7)-(NY7*NZ7))/POWER(1+$K7,NX$2)","v":0},1,{"$f":"IF($D7>0,IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,OD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,OD$2,1)),100%),0)","v":0},{"$f":"ABS(OD7)*IF(OD$2<$M7,1,(OE7+OF7)-(OE7*OF7))/POWER(1+$J7,OD$2)","v":0},{"$f":"ABS(OD7)*IF(OD$2<$M7,1,(OE7+OF7)-(OE7*OF7))/POWER(1+$J8,OD$2)","v":0},{"$f":"ABS(OD7)*IF(OD$2<$M7,1,(OE7+OF7)-(OE7*OF7))/POWER(1+$K7,OD$2)","v":0},1,{"$f":"IF($D7>0,IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,OJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,OJ$2,1)),100%),0)","v":0},{"$f":"ABS(OJ7)*IF(OJ$2<$M7,1,(OK7+OL7)-(OK7*OL7))/POWER(1+$J7,OJ$2)","v":0},{"$f":"ABS(OJ7)*IF(OJ$2<$M7,1,(OK7+OL7)-(OK7*OL7))/POWER(1+$J8,OJ$2)","v":0},{"$f":"ABS(OJ7)*IF(OJ$2<$M7,1,(OK7+OL7)-(OK7*OL7))/POWER(1+$K7,OJ$2)","v":0},1,{"$f":"IF($D7>0,IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,OP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,OP$2,1)),100%),0)","v":0},{"$f":"ABS(OP7)*IF(OP$2<$M7,1,(OQ7+OR7)-(OQ7*OR7))/POWER(1+$J7,OP$2)","v":0},{"$f":"ABS(OP7)*IF(OP$2<$M7,1,(OQ7+OR7)-(OQ7*OR7))/POWER(1+$J8,OP$2)","v":0},{"$f":"ABS(OP7)*IF(OP$2<$M7,1,(OQ7+OR7)-(OQ7*OR7))/POWER(1+$K7,OP$2)","v":0},1,{"$f":"IF($D7>0,IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,OV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,OV$2,1)),100%),0)","v":0},{"$f":"ABS(OV7)*IF(OV$2<$M7,1,(OW7+OX7)-(OW7*OX7))/POWER(1+$J7,OV$2)","v":0},{"$f":"ABS(OV7)*IF(OV$2<$M7,1,(OW7+OX7)-(OW7*OX7))/POWER(1+$J8,OV$2)","v":0},{"$f":"ABS(OV7)*IF(OV$2<$M7,1,(OW7+OX7)-(OW7*OX7))/POWER(1+$K7,OV$2)","v":0},1,{"$f":"IF($D7>0,IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,PB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,PB$2,1)),100%),0)","v":0},{"$f":"ABS(PB7)*IF(PB$2<$M7,1,(PC7+PD7)-(PC7*PD7))/POWER(1+$J7,PB$2)","v":0},{"$f":"ABS(PB7)*IF(PB$2<$M7,1,(PC7+PD7)-(PC7*PD7))/POWER(1+$J8,PB$2)","v":0},{"$f":"ABS(PB7)*IF(PB$2<$M7,1,(PC7+PD7)-(PC7*PD7))/POWER(1+$K7,PB$2)","v":0},1,{"$f":"IF($D7>0,IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,PH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,PH$2,1)),100%),0)","v":0},{"$f":"ABS(PH7)*IF(PH$2<$M7,1,(PI7+PJ7)-(PI7*PJ7))/POWER(1+$J7,PH$2)","v":0},{"$f":"ABS(PH7)*IF(PH$2<$M7,1,(PI7+PJ7)-(PI7*PJ7))/POWER(1+$J8,PH$2)","v":0},{"$f":"ABS(PH7)*IF(PH$2<$M7,1,(PI7+PJ7)-(PI7*PJ7))/POWER(1+$K7,PH$2)","v":0},1,{"$f":"IF($D7>0,IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,PN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,PN$2,1)),100%),0)","v":0},{"$f":"ABS(PN7)*IF(PN$2<$M7,1,(PO7+PP7)-(PO7*PP7))/POWER(1+$J7,PN$2)","v":0},{"$f":"ABS(PN7)*IF(PN$2<$M7,1,(PO7+PP7)-(PO7*PP7))/POWER(1+$J8,PN$2)","v":0},{"$f":"ABS(PN7)*IF(PN$2<$M7,1,(PO7+PP7)-(PO7*PP7))/POWER(1+$K7,PN$2)","v":0},1,{"$f":"IF($D7>0,IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,PT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,PT$2,1)),100%),0)","v":0},{"$f":"ABS(PT7)*IF(PT$2<$M7,1,(PU7+PV7)-(PU7*PV7))/POWER(1+$J7,PT$2)","v":0},{"$f":"ABS(PT7)*IF(PT$2<$M7,1,(PU7+PV7)-(PU7*PV7))/POWER(1+$J8,PT$2)","v":0},{"$f":"ABS(PT7)*IF(PT$2<$M7,1,(PU7+PV7)-(PU7*PV7))/POWER(1+$K7,PT$2)","v":0},1,{"$f":"IF($D7>0,IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,PZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,PZ$2,1)),100%),0)","v":0},{"$f":"ABS(PZ7)*IF(PZ$2<$M7,1,(QA7+QB7)-(QA7*QB7))/POWER(1+$J7,PZ$2)","v":0},{"$f":"ABS(PZ7)*IF(PZ$2<$M7,1,(QA7+QB7)-(QA7*QB7))/POWER(1+$J8,PZ$2)","v":0},{"$f":"ABS(PZ7)*IF(PZ$2<$M7,1,(QA7+QB7)-(QA7*QB7))/POWER(1+$K7,PZ$2)","v":0},{"$f":"IF(($B7+QF$2)<SC_TargetRY,0,IF(($B7+QF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+QF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+QF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,QF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,QF$2,1)),100%),0)","v":0},{"$f":"ABS(QF7)*IF(QF$2<$M7,1,(QG7+QH7)-(QG7*QH7))/POWER(1+$J7,QF$2)","v":0},{"$f":"ABS(QF7)*IF(QF$2<$M7,1,(QG7+QH7)-(QG7*QH7))/POWER(1+$J8,QF$2)","v":0},{"$f":"ABS(QF7)*IF(QF$2<$M7,1,(QG7+QH7)-(QG7*QH7))/POWER(1+$K7,QF$2)","v":0},1,{"$f":"IF($D7>0,IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,QL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,QL$2,1)),100%),0)","v":0},{"$f":"ABS(QL7)*IF(QL$2<$M7,1,(QM7+QN7)-(QM7*QN7))/POWER(1+$J7,QL$2)","v":0},{"$f":"ABS(QL7)*IF(QL$2<$M7,1,(QM7+QN7)-(QM7*QN7))/POWER(1+$J8,QL$2)","v":0},{"$f":"ABS(QL7)*IF(QL$2<$M7,1,(QM7+QN7)-(QM7*QN7))/POWER(1+$K7,QL$2)","v":0},1,{"$f":"IF($D7>0,IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,QR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,QR$2,1)),100%),0)","v":0},{"$f":"ABS(QR7)*IF(QR$2<$M7,1,(QS7+QT7)-(QS7*QT7))/POWER(1+$J7,QR$2)","v":0},{"$f":"ABS(QR7)*IF(QR$2<$M7,1,(QS7+QT7)-(QS7*QT7))/POWER(1+$J8,QR$2)","v":0},{"$f":"ABS(QR7)*IF(QR$2<$M7,1,(QS7+QT7)-(QS7*QT7))/POWER(1+$K7,QR$2)","v":0},1,{"$f":"IF($D7>0,IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,QX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,QX$2,1)),100%),0)","v":0},{"$f":"ABS(QX7)*IF(QX$2<$M7,1,(QY7+QZ7)-(QY7*QZ7))/POWER(1+$J7,QX$2)","v":0},{"$f":"ABS(QX7)*IF(QX$2<$M7,1,(QY7+QZ7)-(QY7*QZ7))/POWER(1+$J8,QX$2)","v":0},{"$f":"ABS(QX7)*IF(QX$2<$M7,1,(QY7+QZ7)-(QY7*QZ7))/POWER(1+$K7,QX$2)","v":0},1,{"$f":"IF($D7>0,IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,RD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,RD$2,1)),100%),0)","v":0},{"$f":"ABS(RD7)*IF(RD$2<$M7,1,(RE7+RF7)-(RE7*RF7))/POWER(1+$J7,RD$2)","v":0},{"$f":"ABS(RD7)*IF(RD$2<$M7,1,(RE7+RF7)-(RE7*RF7))/POWER(1+$J8,RD$2)","v":0},{"$f":"ABS(RD7)*IF(RD$2<$M7,1,(RE7+RF7)-(RE7*RF7))/POWER(1+$K7,RD$2)","v":0},1,{"$f":"IF($D7>0,IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,RJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,RJ$2,1)),100%),0)","v":0},{"$f":"ABS(RJ7)*IF(RJ$2<$M7,1,(RK7+RL7)-(RK7*RL7))/POWER(1+$J7,RJ$2)","v":0},{"$f":"ABS(RJ7)*IF(RJ$2<$M7,1,(RK7+RL7)-(RK7*RL7))/POWER(1+$J8,RJ$2)","v":0},{"$f":"ABS(RJ7)*IF(RJ$2<$M7,1,(RK7+RL7)-(RK7*RL7))/POWER(1+$K7,RJ$2)","v":0},1,{"$f":"IF($D7>0,IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,RP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,RP$2,1)),100%),0)","v":0},{"$f":"ABS(RP7)*IF(RP$2<$M7,1,(RQ7+RR7)-(RQ7*RR7))/POWER(1+$J7,RP$2)","v":0},{"$f":"ABS(RP7)*IF(RP$2<$M7,1,(RQ7+RR7)-(RQ7*RR7))/POWER(1+$J8,RP$2)","v":0},{"$f":"ABS(RP7)*IF(RP$2<$M7,1,(RQ7+RR7)-(RQ7*RR7))/POWER(1+$K7,RP$2)","v":0},1,{"$f":"IF($D7>0,IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,RV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,RV$2,1)),100%),0)","v":0},{"$f":"ABS(RV7)*IF(RV$2<$M7,1,(RW7+RX7)-(RW7*RX7))/POWER(1+$J7,RV$2)","v":0},{"$f":"ABS(RV7)*IF(RV$2<$M7,1,(RW7+RX7)-(RW7*RX7))/POWER(1+$J8,RV$2)","v":0},{"$f":"ABS(RV7)*IF(RV$2<$M7,1,(RW7+RX7)-(RW7*RX7))/POWER(1+$K7,RV$2)","v":0},1,{"$f":"IF($D7>0,IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,SB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,SB$2,1)),100%),0)","v":0},{"$f":"ABS(SB7)*IF(SB$2<$M7,1,(SC7+SD7)-(SC7*SD7))/POWER(1+$J7,SB$2)","v":0},{"$f":"ABS(SB7)*IF(SB$2<$M7,1,(SC7+SD7)-(SC7*SD7))/POWER(1+$J8,SB$2)","v":0},{"$f":"ABS(SB7)*IF(SB$2<$M7,1,(SC7+SD7)-(SC7*SD7))/POWER(1+$K7,SB$2)","v":0},1,{"$f":"IF($D7>0,IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,SH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,SH$2,1)),100%),0)","v":0},{"$f":"ABS(SH7)*IF(SH$2<$M7,1,(SI7+SJ7)-(SI7*SJ7))/POWER(1+$J7,SH$2)","v":0},{"$f":"ABS(SH7)*IF(SH$2<$M7,1,(SI7+SJ7)-(SI7*SJ7))/POWER(1+$J8,SH$2)","v":0},{"$f":"ABS(SH7)*IF(SH$2<$M7,1,(SI7+SJ7)-(SI7*SJ7))/POWER(1+$K7,SH$2)","v":0},1,{"$f":"IF($D7>0,IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,SN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,SN$2,1)),100%),0)","v":0},{"$f":"ABS(SN7)*IF(SN$2<$M7,1,(SO7+SP7)-(SO7*SP7))/POWER(1+$J7,SN$2)","v":0},{"$f":"ABS(SN7)*IF(SN$2<$M7,1,(SO7+SP7)-(SO7*SP7))/POWER(1+$J8,SN$2)","v":0},{"$f":"ABS(SN7)*IF(SN$2<$M7,1,(SO7+SP7)-(SO7*SP7))/POWER(1+$K7,SN$2)","v":0},{"$f":"IF(($B7+ST$2)<SC_TargetRY,0,IF(($B7+ST$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+ST$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+ST$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,ST$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,ST$2,1)),100%),0)","v":0},{"$f":"ABS(ST7)*IF(ST$2<$M7,1,(SU7+SV7)-(SU7*SV7))/POWER(1+$J7,ST$2)","v":0},{"$f":"ABS(ST7)*IF(ST$2<$M7,1,(SU7+SV7)-(SU7*SV7))/POWER(1+$J8,ST$2)","v":0},{"$f":"ABS(ST7)*IF(ST$2<$M7,1,(SU7+SV7)-(SU7*SV7))/POWER(1+$K7,ST$2)","v":0},1,{"$f":"IF($D7>0,IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,SZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,SZ$2,1)),100%),0)","v":0},{"$f":"ABS(SZ7)*IF(SZ$2<$M7,1,(TA7+TB7)-(TA7*TB7))/POWER(1+$J7,SZ$2)","v":0},{"$f":"ABS(SZ7)*IF(SZ$2<$M7,1,(TA7+TB7)-(TA7*TB7))/POWER(1+$J8,SZ$2)","v":0},{"$f":"ABS(SZ7)*IF(SZ$2<$M7,1,(TA7+TB7)-(TA7*TB7))/POWER(1+$K7,SZ$2)","v":0},1,{"$f":"IF($D7>0,IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,TF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,TF$2,1)),100%),0)","v":0},{"$f":"ABS(TF7)*IF(TF$2<$M7,1,(TG7+TH7)-(TG7*TH7))/POWER(1+$J7,TF$2)","v":0},{"$f":"ABS(TF7)*IF(TF$2<$M7,1,(TG7+TH7)-(TG7*TH7))/POWER(1+$J8,TF$2)","v":0},{"$f":"ABS(TF7)*IF(TF$2<$M7,1,(TG7+TH7)-(TG7*TH7))/POWER(1+$K7,TF$2)","v":0},1,{"$f":"IF($D7>0,IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,TL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,TL$2,1)),100%),0)","v":0},{"$f":"ABS(TL7)*IF(TL$2<$M7,1,(TM7+TN7)-(TM7*TN7))/POWER(1+$J7,TL$2)","v":0},{"$f":"ABS(TL7)*IF(TL$2<$M7,1,(TM7+TN7)-(TM7*TN7))/POWER(1+$J8,TL$2)","v":0},{"$f":"ABS(TL7)*IF(TL$2<$M7,1,(TM7+TN7)-(TM7*TN7))/POWER(1+$K7,TL$2)","v":0},1,{"$f":"IF($D7>0,IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,TR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,TR$2,1)),100%),0)","v":0},{"$f":"ABS(TR7)*IF(TR$2<$M7,1,(TS7+TT7)-(TS7*TT7))/POWER(1+$J7,TR$2)","v":0},{"$f":"ABS(TR7)*IF(TR$2<$M7,1,(TS7+TT7)-(TS7*TT7))/POWER(1+$J8,TR$2)","v":0},{"$f":"ABS(TR7)*IF(TR$2<$M7,1,(TS7+TT7)-(TS7*TT7))/POWER(1+$K7,TR$2)","v":0},1,{"$f":"IF($D7>0,IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,TX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,TX$2,1)),100%),0)","v":0},{"$f":"ABS(TX7)*IF(TX$2<$M7,1,(TY7+TZ7)-(TY7*TZ7))/POWER(1+$J7,TX$2)","v":0},{"$f":"ABS(TX7)*IF(TX$2<$M7,1,(TY7+TZ7)-(TY7*TZ7))/POWER(1+$J8,TX$2)","v":0},{"$f":"ABS(TX7)*IF(TX$2<$M7,1,(TY7+TZ7)-(TY7*TZ7))/POWER(1+$K7,TX$2)","v":0},1,{"$f":"IF($D7>0,IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,UD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,UD$2,1)),100%),0)","v":0},{"$f":"ABS(UD7)*IF(UD$2<$M7,1,(UE7+UF7)-(UE7*UF7))/POWER(1+$J7,UD$2)","v":0},{"$f":"ABS(UD7)*IF(UD$2<$M7,1,(UE7+UF7)-(UE7*UF7))/POWER(1+$J8,UD$2)","v":0},{"$f":"ABS(UD7)*IF(UD$2<$M7,1,(UE7+UF7)-(UE7*UF7))/POWER(1+$K7,UD$2)","v":0},1,{"$f":"IF($D7>0,IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,UJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,UJ$2,1)),100%),0)","v":0},{"$f":"ABS(UJ7)*IF(UJ$2<$M7,1,(UK7+UL7)-(UK7*UL7))/POWER(1+$J7,UJ$2)","v":0},{"$f":"ABS(UJ7)*IF(UJ$2<$M7,1,(UK7+UL7)-(UK7*UL7))/POWER(1+$J8,UJ$2)","v":0},{"$f":"ABS(UJ7)*IF(UJ$2<$M7,1,(UK7+UL7)-(UK7*UL7))/POWER(1+$K7,UJ$2)","v":0},1,{"$f":"IF($D7>0,IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,UP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,UP$2,1)),100%),0)","v":0},{"$f":"ABS(UP7)*IF(UP$2<$M7,1,(UQ7+UR7)-(UQ7*UR7))/POWER(1+$J7,UP$2)","v":0},{"$f":"ABS(UP7)*IF(UP$2<$M7,1,(UQ7+UR7)-(UQ7*UR7))/POWER(1+$J8,UP$2)","v":0},{"$f":"ABS(UP7)*IF(UP$2<$M7,1,(UQ7+UR7)-(UQ7*UR7))/POWER(1+$K7,UP$2)","v":0},1,{"$f":"IF($D7>0,IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,UV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,UV$2,1)),100%),0)","v":0},{"$f":"ABS(UV7)*IF(UV$2<$M7,1,(UW7+UX7)-(UW7*UX7))/POWER(1+$J7,UV$2)","v":0},{"$f":"ABS(UV7)*IF(UV$2<$M7,1,(UW7+UX7)-(UW7*UX7))/POWER(1+$J8,UV$2)","v":0},{"$f":"ABS(UV7)*IF(UV$2<$M7,1,(UW7+UX7)-(UW7*UX7))/POWER(1+$K7,UV$2)","v":0},1,{"$f":"IF($D7>0,IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,VB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,VB$2,1)),100%),0)","v":0},{"$f":"ABS(VB7)*IF(VB$2<$M7,1,(VC7+VD7)-(VC7*VD7))/POWER(1+$J7,VB$2)","v":0},{"$f":"ABS(VB7)*IF(VB$2<$M7,1,(VC7+VD7)-(VC7*VD7))/POWER(1+$J8,VB$2)","v":0},{"$f":"ABS(VB7)*IF(VB$2<$M7,1,(VC7+VD7)-(VC7*VD7))/POWER(1+$K7,VB$2)","v":0},{"$f":"IF(($B7+VH$2)<SC_TargetRY,0,IF(($B7+VH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+VH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+VH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D7>0,IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,VH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,VH$2,1)),100%),0)","v":0},{"$f":"ABS(VH7)*IF(VH$2<$M7,1,(VI7+VJ7)-(VI7*VJ7))/POWER(1+$J7,VH$2)","v":0},{"$f":"ABS(VH7)*IF(VH$2<$M7,1,(VI7+VJ7)-(VI7*VJ7))/POWER(1+$J8,VH$2)","v":0},{"$f":"ABS(VH7)*IF(VH$2<$M7,1,(VI7+VJ7)-(VI7*VJ7))/POWER(1+$K7,VH$2)","v":0},1,{"$f":"IF($D7>0,IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,VN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,VN$2,1)),100%),0)","v":0},{"$f":"ABS(VN7)*IF(VN$2<$M7,1,(VO7+VP7)-(VO7*VP7))/POWER(1+$J7,VN$2)","v":0},{"$f":"ABS(VN7)*IF(VN$2<$M7,1,(VO7+VP7)-(VO7*VP7))/POWER(1+$J8,VN$2)","v":0},{"$f":"ABS(VN7)*IF(VN$2<$M7,1,(VO7+VP7)-(VO7*VP7))/POWER(1+$K7,VN$2)","v":0},1,{"$f":"IF($D7>0,IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,VT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,VT$2,1)),100%),0)","v":0},{"$f":"ABS(VT7)*IF(VT$2<$M7,1,(VU7+VV7)-(VU7*VV7))/POWER(1+$J7,VT$2)","v":0},{"$f":"ABS(VT7)*IF(VT$2<$M7,1,(VU7+VV7)-(VU7*VV7))/POWER(1+$J8,VT$2)","v":0},{"$f":"ABS(VT7)*IF(VT$2<$M7,1,(VU7+VV7)-(VU7*VV7))/POWER(1+$K7,VT$2)","v":0},1,{"$f":"IF($D7>0,IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,VZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,VZ$2,1)),100%),0)","v":0},{"$f":"ABS(VZ7)*IF(VZ$2<$M7,1,(WA7+WB7)-(WA7*WB7))/POWER(1+$J7,VZ$2)","v":0},{"$f":"ABS(VZ7)*IF(VZ$2<$M7,1,(WA7+WB7)-(WA7*WB7))/POWER(1+$J8,VZ$2)","v":0},{"$f":"ABS(VZ7)*IF(VZ$2<$M7,1,(WA7+WB7)-(WA7*WB7))/POWER(1+$K7,VZ$2)","v":0},1,{"$f":"IF($D7>0,IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,WF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,WF$2,1)),100%),0)","v":0},{"$f":"ABS(WF7)*IF(WF$2<$M7,1,(WG7+WH7)-(WG7*WH7))/POWER(1+$J7,WF$2)","v":0},{"$f":"ABS(WF7)*IF(WF$2<$M7,1,(WG7+WH7)-(WG7*WH7))/POWER(1+$J8,WF$2)","v":0},{"$f":"ABS(WF7)*IF(WF$2<$M7,1,(WG7+WH7)-(WG7*WH7))/POWER(1+$K7,WF$2)","v":0},1,{"$f":"IF($D7>0,IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,WL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,WL$2,1)),100%),0)","v":0},{"$f":"ABS(WL7)*IF(WL$2<$M7,1,(WM7+WN7)-(WM7*WN7))/POWER(1+$J7,WL$2)","v":0},{"$f":"ABS(WL7)*IF(WL$2<$M7,1,(WM7+WN7)-(WM7*WN7))/POWER(1+$J8,WL$2)","v":0},{"$f":"ABS(WL7)*IF(WL$2<$M7,1,(WM7+WN7)-(WM7*WN7))/POWER(1+$K7,WL$2)","v":0},1,{"$f":"IF($D7>0,IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,WR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,WR$2,1)),100%),0)","v":0},{"$f":"ABS(WR7)*IF(WR$2<$M7,1,(WS7+WT7)-(WS7*WT7))/POWER(1+$J7,WR$2)","v":0},{"$f":"ABS(WR7)*IF(WR$2<$M7,1,(WS7+WT7)-(WS7*WT7))/POWER(1+$J8,WR$2)","v":0},{"$f":"ABS(WR7)*IF(WR$2<$M7,1,(WS7+WT7)-(WS7*WT7))/POWER(1+$K7,WR$2)","v":0},1,{"$f":"IF($D7>0,IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,WX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,WX$2,1)),100%),0)","v":0},{"$f":"ABS(WX7)*IF(WX$2<$M7,1,(WY7+WZ7)-(WY7*WZ7))/POWER(1+$J7,WX$2)","v":0},{"$f":"ABS(WX7)*IF(WX$2<$M7,1,(WY7+WZ7)-(WY7*WZ7))/POWER(1+$J8,WX$2)","v":0},{"$f":"ABS(WX7)*IF(WX$2<$M7,1,(WY7+WZ7)-(WY7*WZ7))/POWER(1+$K7,WX$2)","v":0},1,{"$f":"IF($D7>0,IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D7,2,XD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E7>0,SP_AnnySurvivor),IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E7,5,XD$2,1)),100%),0)","v":0},{"$f":"ABS(XD7)*IF(XD$2<$M7,1,(XE7+XF7)-(XE7*XF7))/POWER(1+$J7,XD$2)","v":0},{"$f":"ABS(XD7)*IF(XD$2<$M7,1,(XE7+XF7)-(XE7*XF7))/POWER(1+$J8,XD$2)","v":0},{"$f":"ABS(XD7)*IF(XD$2<$M7,1,(XE7+XF7)-(XE7*XF7))/POWER(1+$K7,XD$2)","v":0}]
[null,2021,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,0,11,{"$f":"SUMPRODUCT($AH8:$XI8*(MOD(COLUMN($AH8:$XI8)-COLUMN($AH8),6)=3))","v":9.3166053225779581},{"$f":"SUMPRODUCT($AH8:$XI8*(MOD(COLUMN($AH8:$XI8)-COLUMN($AH8),6)=4))","v":9.3166053225779581},{"$f":"SUMPRODUCT($AH8:$XI8*(MOD(COLUMN($AH8:$XI8)-COLUMN($AH8),6)=5))","v":9.3166053225779581},3.4999999999999913E-2,3.4999999999999913E-2,3.4999999999999913E-2,0,0,{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$V8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$AC8+$AD8","v":{"$error":"#REF!"}},{"$f":"MAX($T8-$U8,0)","v":0},{"$f":"MIN($T8,$U8)","v":0},{"$f":"IF(($B8+AH$2)<SC_TargetRY,0,IF(($B8+AH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B8+AH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B8+AH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D8>0,IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D8,2,AH$2,1)),100%),0)","v":0},0,{"$f":"ABS(AH8)*IF(AH$2<$M8,1,(AI8+AJ8)-(AI8*AJ8))/POWER(1+$J8,AH$2)","v":1},{"$f":"ABS(AH8)*IF(AH$2<$M8,1,(AI8+AJ8)-(AI8*AJ8))/POWER(1+$J9,AH$2)","v":1},{"$f":"ABS(AH8)*IF(AH$2<$M8,1,(AI8+AJ8)-(AI8*AJ8))/POWER(1+$K8,AH$2)","v":1},1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0.73373097218961414,0.73373097218961414,0.73373097218961414,1,0,0,0.70891881370977217,0.70891881370977217,0.70891881370977217,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2022,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-1,10,8.607686508868186,8.607686508868186,8.607686508868186,3.4999999999999858E-2,3.4999999999999858E-2,3.4999999999999858E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0.73373097218961414,0.73373097218961414,0.73373097218961414,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2023,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-2,9,7.8739555366785714,7.8739555366785714,7.8739555366785714,3.4999999999999871E-2,3.4999999999999871E-2,3.4999999999999871E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2024,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-3,8,7.1145439804623205,7.1145439804623205,7.1145439804623205,3.5000000000000017E-2,3.5000000000000017E-2,3.5000000000000017E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2025,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-4,7,6.3285530197785018,6.3285530197785018,6.3285530197785018,3.4999999999999844E-2,3.4999999999999844E-2,3.4999999999999844E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2026,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-5,6,5.5150523754707486,5.5150523754707486,5.5150523754707486,3.500000000000001E-2,3.500000000000001E-2,3.500000000000001E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2027,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-6,5,4.6730792086122248,4.6730792086122248,4.6730792086122248,3.4999999999999899E-2,3.4999999999999899E-2,3.4999999999999899E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2028,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-7,4,3.8016369809136523,3.8016369809136523,3.8016369809136523,3.4999999999999969E-2,3.4999999999999969E-2,3.4999999999999969E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2029,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-8,3,2.8996942752456301,2.8996942752456301,2.8996942752456301,3.500000000000001E-2,3.500000000000001E-2,3.500000000000001E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2030,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-9,2,1.9661835748792271,1.9661835748792271,1.9661835748792271,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2031,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-10,1,1,1,1,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2032,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-11,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2033,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-12,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($P20>0,-(T20+SUM(V20:X20))*ABS($AH20)/$P20,0)","v":0},{"$f":"(T20+SUM(V20:Y20))*S20","v":{"$error":"#REF!"}},{"$f":"(T20+SUM(V20:Y20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2034,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-13,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($P21>0,-(T21+SUM(V21:X21))*ABS($AH21)/$P21,0)","v":0},{"$f":"(T21+SUM(V21:Y21))*S21","v":{"$error":"#REF!"}},{"$f":"(T21+SUM(V21:Y21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2035,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-14,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2036,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-15,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2037,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-16,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2038,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-17,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2039,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-18,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2040,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-19,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2041,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-20,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"MAX(U27+V27+W27+IF((T27+V27+W27+X27)>0,MAX(Y27*((U27+V27+W27)/(T27+SUM(V27:X27))),Y27),0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(Y28-IF((T28+SUM(V28:X28))>0,MAX(Y28*((U28+V28+W28)/(T28+SUM(V28:X28))),Y28),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2042,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-21,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"MAX(U28+V28+W28+IF((T28+V28+W28+X28)>0,MAX(Y28*((U28+V28+W28)/(T28+SUM(V28:X28))),Y28),0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(Y29-IF((T29+SUM(V29:X29))>0,MAX(Y29*((U29+V29+W29)/(T29+SUM(V29:X29))),Y29),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2043,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-22,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+DZ$2)<SC_TargetRY,0,IF(($B30+DZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+DZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+DZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+GZ$2)<SC_TargetRY,0,IF(($B30+GZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+GZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+GZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+JZ$2)<SC_TargetRY,0,IF(($B30+JZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+JZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+JZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+MZ$2)<SC_TargetRY,0,IF(($B30+MZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+MZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+MZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+PZ$2)<SC_TargetRY,0,IF(($B30+PZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+PZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+PZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+TF$2)<SC_TargetRY,0,IF(($B30+TF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+TF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+TF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2044,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-23,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+AT$2)<SC_TargetRY,0,IF(($B31+AT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+AT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+AT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+DN$2)<SC_TargetRY,0,IF(($B31+DN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+DN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+DN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+GN$2)<SC_TargetRY,0,IF(($B31+GN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+GN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+GN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+JN$2)<SC_TargetRY,0,IF(($B31+JN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+JN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+JN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+MN$2)<SC_TargetRY,0,IF(($B31+MN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+MN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+MN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+PN$2)<SC_TargetRY,0,IF(($B31+PN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+PN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+PN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+ST$2)<SC_TargetRY,0,IF(($B31+ST$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+ST$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+ST$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2045,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-24,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(($B32+AH$2)<SC_TargetRY,0,IF(($B32+AH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B32+AH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+AH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B32+SN$2)<SC_TargetRY,0,IF(($B32+SN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B32+SN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+SN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2046,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-25,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2047,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-26,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2048,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-27,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2049,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-28,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B36+XD$2)<SC_TargetRY,0,IF(($B36+XD$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B36+XD$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B36+XD$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0]
[null,2050,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-29,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B37+VT$2)<SC_TargetRY,0,IF(($B37+VT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B37+VT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B37+VT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2051,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"YEAR(SP_TargetRD)-$B38","v":-30},0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2052,"N",0,0,{"$f":"INDEX(SC_EX_APW,EXIDX1)","v":{"$error":"#REF!"}},null,null,null,{"$f":"MIN(MAX(IF(SP_AnnyRate=\"Indexed\",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)","v":3.5000000000000003E-2},{"$f":"$J39-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":3.5000000000000003E-2},-31,{"$f":"MAX(YEAR(SP_TargetRD)-$B39+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":0},0,0,0,{"$f":"IF((N39-AK39)>0,($N40-N39+AK39)/(N39-AK39),0)","v":0},{"$f":"IF((O39-AL39)>0,($N40-O39+AL39)/(O39-AL39),0)","v":0},{"$f":"IF(SP_AnnyRate=\"Variable\",$R39,$Q39)","v":0},{"$f":"MAX(T38+SUM(V38:Z38),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($F39),0)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_RolloverAnny,EXIDX1)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$Y39-$AC39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$f":"IF($D39>0,IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,AH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,AH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,AN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,AN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,AT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,AT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,AZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,AZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,BF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,BF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,BL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,BL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,BR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,BR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,BX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,BX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,CD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,CD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,CJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,CJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,CP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,CP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,CV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,CV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,DB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,DB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,DH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,DH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,DN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,DN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,DT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,DT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,DZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,DZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,EF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,EF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,EL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,EL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,ER$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,ER$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,EX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,EX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,FD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,FD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,FJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,FJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,FP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,FP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,FV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,FV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,GB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,GB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,GH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,GH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,GN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,GN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,GT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,GT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,GZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,GZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,HF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,HF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,HL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,HL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,HR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,HR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,HX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,HX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,ID$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,ID$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,IJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,IJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,IP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,IP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,IV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,IV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,JB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,JB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,JH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,JH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,JN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,JN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,JT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,JT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,JZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,JZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,KF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,KF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,KL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,KL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,KR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,KR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,KX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,KX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,LD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,LD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,LJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,LJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,LP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,LP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,LV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,LV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,MB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,MB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,MH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,MH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,MN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,MN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,MT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,MT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,MZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,MZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,NF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,NF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,NL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,NL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,NR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,NR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,NX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,NX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,OD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,OD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,OJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,OJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,OP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,OP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,OV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,OV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,PB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,PB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,PH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,PH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,PN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,PN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,PT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,PT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,PZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,PZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,QF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,QF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,QL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,QL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,QR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,QR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,QX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,QX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,RD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,RD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,RJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,RJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,RP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,RP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,RV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,RV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,SB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,SB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,SH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,SH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,SN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,SN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,ST$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,ST$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,SZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,SZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,TF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,TF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,TL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,TL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,TR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,TR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,TX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,TX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,UD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,UD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,UJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,UJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,UP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,UP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,UV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,UV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,VB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,VB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,VH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,VH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,VN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,VN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,VT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,VT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,VZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,VZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,WF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,WF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,WL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,WL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,WR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,WR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,WX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,WX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D39>0,IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D39,2,XD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E39>0,SP_AnnySurvivor),IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E39,5,XD$2,1)),100%),0)","v":0},0,0,0]
[null,2053,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-32,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2054,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-33,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2055,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-34,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2056,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-35,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2057,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-36,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2058,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-37,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2059,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-38,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2060,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-39,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2061,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-40,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2062,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-41,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2063,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-42,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2064,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-43,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2065,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-44,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2066,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-45,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2067,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-46,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B54+DZ$2)<SC_TargetRY,0,IF(($B54+DZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+DZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+DZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B54+GZ$2)<SC_TargetRY,0,IF(($B54+GZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+GZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+GZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B54+JZ$2)<SC_TargetRY,0,IF(($B54+JZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+JZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+JZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B54+MZ$2)<SC_TargetRY,0,IF(($B54+MZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+MZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+MZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B54+PZ$2)<SC_TargetRY,0,IF(($B54+PZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+PZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+PZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2068,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-47,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+AT$2)<SC_TargetRY,0,IF(($B55+AT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+AT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+AT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+DN$2)<SC_TargetRY,0,IF(($B55+DN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+DN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+DN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+GN$2)<SC_TargetRY,0,IF(($B55+GN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+GN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+GN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+JN$2)<SC_TargetRY,0,IF(($B55+JN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+JN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+JN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+MN$2)<SC_TargetRY,0,IF(($B55+MN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+MN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+MN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+PN$2)<SC_TargetRY,0,IF(($B55+PN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+PN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+PN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B55+SZ$2)<SC_TargetRY,0,IF(($B55+SZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+SZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+SZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2069,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-48,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(($B56+AH$2)<SC_TargetRY,0,IF(($B56+AH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B56+AH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+AH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B56+SN$2)<SC_TargetRY,0,IF(($B56+SN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B56+SN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+SN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2070,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-49,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2071,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-50,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2072,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-51,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2073,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-52,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2074,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-53,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2075,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-54,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2076,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-55,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2077,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-56,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2078,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-57,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2079,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-58,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2080,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-59,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2081,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-60,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2082,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-61,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2083,"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B70<YEAR(INDEX(SP_BirthDate,1)),0,IF($B70>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B70-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B70<YEAR(INDEX(SP_BirthDate,2)),0,IF($B70>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B70-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"YEAR(SP_TargetRD)-$B70","v":-62},0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,{"$f":"B70+1","v":2084},"N",0,0,{"$f":"INDEX(SC_EX_APW,EXIDX1)","v":{"$error":"#REF!"}},null,null,null,{"$f":"MIN(MAX(IF(SP_AnnyRate=\"Indexed\",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)","v":3.5000000000000003E-2},{"$f":"$J71-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":3.5000000000000003E-2},-63,{"$f":"MAX(YEAR(SP_TargetRD)-$B71+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":0},0,0,0,{"$f":"IF((N71-AK71)>0,($N72-N71+AK71)/(N71-AK71),0)","v":0},{"$f":"IF((O71-AL71)>0,($N72-O71+AL71)/(O71-AL71),0)","v":0},{"$f":"IF(SP_AnnyRate=\"Variable\",$R71,$Q71)","v":0},{"$f":"MAX(T70+SUM(V70:Z70),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($F71),0)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_RolloverAnny,EXIDX1)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$Y71-$AC71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$f":"IF($D71>0,IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,AH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(AH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,AH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($D71>0,IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,AN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(AN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,AN$2,1)),100%),0)","v":0},{"$f":"ABS(AN71)*IF(AN$2<$M71,1,(AO71+AP71)-(AO71*AP71))/POWER(1+$J71,AN$2)","v":0},{"$f":"ABS(AN71)*IF(AN$2<$M71,1,(AO71+AP71)-(AO71*AP71))/POWER(1+$J72,AN$2)","v":0},{"$f":"ABS(AN71)*IF(AN$2<$M71,1,(AO71+AP71)-(AO71*AP71))/POWER(1+$K71,AN$2)","v":0},1,{"$f":"IF($D71>0,IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,AT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(AT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,AT$2,1)),100%),0)","v":0},{"$f":"ABS(AT71)*IF(AT$2<$M71,1,(AU71+AV71)-(AU71*AV71))/POWER(1+$J71,AT$2)","v":0},{"$f":"ABS(AT71)*IF(AT$2<$M71,1,(AU71+AV71)-(AU71*AV71))/POWER(1+$J72,AT$2)","v":0},{"$f":"ABS(AT71)*IF(AT$2<$M71,1,(AU71+AV71)-(AU71*AV71))/POWER(1+$K71,AT$2)","v":0},1,{"$f":"IF($D71>0,IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,AZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(AZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,AZ$2,1)),100%),0)","v":0},{"$f":"ABS(AZ71)*IF(AZ$2<$M71,1,(BA71+BB71)-(BA71*BB71))/POWER(1+$J71,AZ$2)","v":0},{"$f":"ABS(AZ71)*IF(AZ$2<$M71,1,(BA71+BB71)-(BA71*BB71))/POWER(1+$J72,AZ$2)","v":0},{"$f":"ABS(AZ71)*IF(AZ$2<$M71,1,(BA71+BB71)-(BA71*BB71))/POWER(1+$K71,AZ$2)","v":0},1,{"$f":"IF($D71>0,IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,BF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(BF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,BF$2,1)),100%),0)","v":0},{"$f":"ABS(BF71)*IF(BF$2<$M71,1,(BG71+BH71)-(BG71*BH71))/POWER(1+$J71,BF$2)","v":0},{"$f":"ABS(BF71)*IF(BF$2<$M71,1,(BG71+BH71)-(BG71*BH71))/POWER(1+$J72,BF$2)","v":0},{"$f":"ABS(BF71)*IF(BF$2<$M71,1,(BG71+BH71)-(BG71*BH71))/POWER(1+$K71,BF$2)","v":0},1,{"$f":"IF($D71>0,IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,BL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(BL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,BL$2,1)),100%),0)","v":0},{"$f":"ABS(BL71)*IF(BL$2<$M71,1,(BM71+BN71)-(BM71*BN71))/POWER(1+$J71,BL$2)","v":0},{"$f":"ABS(BL71)*IF(BL$2<$M71,1,(BM71+BN71)-(BM71*BN71))/POWER(1+$J72,BL$2)","v":0},{"$f":"ABS(BL71)*IF(BL$2<$M71,1,(BM71+BN71)-(BM71*BN71))/POWER(1+$K71,BL$2)","v":0},1,{"$f":"IF($D71>0,IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,BR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(BR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,BR$2,1)),100%),0)","v":0},{"$f":"ABS(BR71)*IF(BR$2<$M71,1,(BS71+BT71)-(BS71*BT71))/POWER(1+$J71,BR$2)","v":0},{"$f":"ABS(BR71)*IF(BR$2<$M71,1,(BS71+BT71)-(BS71*BT71))/POWER(1+$J72,BR$2)","v":0},{"$f":"ABS(BR71)*IF(BR$2<$M71,1,(BS71+BT71)-(BS71*BT71))/POWER(1+$K71,BR$2)","v":0},1,{"$f":"IF($D71>0,IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,BX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(BX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,BX$2,1)),100%),0)","v":0},{"$f":"ABS(BX71)*IF(BX$2<$M71,1,(BY71+BZ71)-(BY71*BZ71))/POWER(1+$J71,BX$2)","v":0},{"$f":"ABS(BX71)*IF(BX$2<$M71,1,(BY71+BZ71)-(BY71*BZ71))/POWER(1+$J72,BX$2)","v":0},{"$f":"ABS(BX71)*IF(BX$2<$M71,1,(BY71+BZ71)-(BY71*BZ71))/POWER(1+$K71,BX$2)","v":0},1,{"$f":"IF($D71>0,IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,CD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(CD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,CD$2,1)),100%),0)","v":0},{"$f":"ABS(CD71)*IF(CD$2<$M71,1,(CE71+CF71)-(CE71*CF71))/POWER(1+$J71,CD$2)","v":0},{"$f":"ABS(CD71)*IF(CD$2<$M71,1,(CE71+CF71)-(CE71*CF71))/POWER(1+$J72,CD$2)","v":0},{"$f":"ABS(CD71)*IF(CD$2<$M71,1,(CE71+CF71)-(CE71*CF71))/POWER(1+$K71,CD$2)","v":0},1,{"$f":"IF($D71>0,IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,CJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(CJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,CJ$2,1)),100%),0)","v":0},{"$f":"ABS(CJ71)*IF(CJ$2<$M71,1,(CK71+CL71)-(CK71*CL71))/POWER(1+$J71,CJ$2)","v":0},{"$f":"ABS(CJ71)*IF(CJ$2<$M71,1,(CK71+CL71)-(CK71*CL71))/POWER(1+$J72,CJ$2)","v":0},{"$f":"ABS(CJ71)*IF(CJ$2<$M71,1,(CK71+CL71)-(CK71*CL71))/POWER(1+$K71,CJ$2)","v":0},1,{"$f":"IF($D71>0,IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,CP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(CP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,CP$2,1)),100%),0)","v":0},{"$f":"ABS(CP71)*IF(CP$2<$M71,1,(CQ71+CR71)-(CQ71*CR71))/POWER(1+$J71,CP$2)","v":0},{"$f":"ABS(CP71)*IF(CP$2<$M71,1,(CQ71+CR71)-(CQ71*CR71))/POWER(1+$J72,CP$2)","v":0},{"$f":"ABS(CP71)*IF(CP$2<$M71,1,(CQ71+CR71)-(CQ71*CR71))/POWER(1+$K71,CP$2)","v":0},1,{"$f":"IF($D71>0,IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,CV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(CV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,CV$2,1)),100%),0)","v":0},{"$f":"ABS(CV71)*IF(CV$2<$M71,1,(CW71+CX71)-(CW71*CX71))/POWER(1+$J71,CV$2)","v":0},{"$f":"ABS(CV71)*IF(CV$2<$M71,1,(CW71+CX71)-(CW71*CX71))/POWER(1+$J72,CV$2)","v":0},{"$f":"ABS(CV71)*IF(CV$2<$M71,1,(CW71+CX71)-(CW71*CX71))/POWER(1+$K71,CV$2)","v":0},1,{"$f":"IF($D71>0,IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,DB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(DB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,DB$2,1)),100%),0)","v":0},{"$f":"ABS(DB71)*IF(DB$2<$M71,1,(DC71+DD71)-(DC71*DD71))/POWER(1+$J71,DB$2)","v":0},{"$f":"ABS(DB71)*IF(DB$2<$M71,1,(DC71+DD71)-(DC71*DD71))/POWER(1+$J72,DB$2)","v":0},{"$f":"ABS(DB71)*IF(DB$2<$M71,1,(DC71+DD71)-(DC71*DD71))/POWER(1+$K71,DB$2)","v":0},{"$f":"IF(($B71+DH$2)<SC_TargetRY,0,IF(($B71+DH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B71+DH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B71+DH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($D71>0,IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,DH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(DH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,DH$2,1)),100%),0)","v":0},{"$f":"ABS(DH71)*IF(DH$2<$M71,1,(DI71+DJ71)-(DI71*DJ71))/POWER(1+$J71,DH$2)","v":0},{"$f":"ABS(DH71)*IF(DH$2<$M71,1,(DI71+DJ71)-(DI71*DJ71))/POWER(1+$J72,DH$2)","v":0},{"$f":"ABS(DH71)*IF(DH$2<$M71,1,(DI71+DJ71)-(DI71*DJ71))/POWER(1+$K71,DH$2)","v":0},1,{"$f":"IF($D71>0,IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,DN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(DN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,DN$2,1)),100%),0)","v":0},{"$f":"ABS(DN71)*IF(DN$2<$M71,1,(DO71+DP71)-(DO71*DP71))/POWER(1+$J71,DN$2)","v":0},{"$f":"ABS(DN71)*IF(DN$2<$M71,1,(DO71+DP71)-(DO71*DP71))/POWER(1+$J72,DN$2)","v":0},{"$f":"ABS(DN71)*IF(DN$2<$M71,1,(DO71+DP71)-(DO71*DP71))/POWER(1+$K71,DN$2)","v":0},1,{"$f":"IF($D71>0,IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,DT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(DT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,DT$2,1)),100%),0)","v":0},{"$f":"ABS(DT71)*IF(DT$2<$M71,1,(DU71+DV71)-(DU71*DV71))/POWER(1+$J71,DT$2)","v":0},{"$f":"ABS(DT71)*IF(DT$2<$M71,1,(DU71+DV71)-(DU71*DV71))/POWER(1+$J72,DT$2)","v":0},{"$f":"ABS(DT71)*IF(DT$2<$M71,1,(DU71+DV71)-(DU71*DV71))/POWER(1+$K71,DT$2)","v":0},1,{"$f":"IF($D71>0,IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,DZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(DZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,DZ$2,1)),100%),0)","v":0},{"$f":"ABS(DZ71)*IF(DZ$2<$M71,1,(EA71+EB71)-(EA71*EB71))/POWER(1+$J71,DZ$2)","v":0},{"$f":"ABS(DZ71)*IF(DZ$2<$M71,1,(EA71+EB71)-(EA71*EB71))/POWER(1+$J72,DZ$2)","v":0},{"$f":"ABS(DZ71)*IF(DZ$2<$M71,1,(EA71+EB71)-(EA71*EB71))/POWER(1+$K71,DZ$2)","v":0},1,{"$f":"IF($D71>0,IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,EF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(EF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,EF$2,1)),100%),0)","v":0},{"$f":"ABS(EF71)*IF(EF$2<$M71,1,(EG71+EH71)-(EG71*EH71))/POWER(1+$J71,EF$2)","v":0},{"$f":"ABS(EF71)*IF(EF$2<$M71,1,(EG71+EH71)-(EG71*EH71))/POWER(1+$J72,EF$2)","v":0},{"$f":"ABS(EF71)*IF(EF$2<$M71,1,(EG71+EH71)-(EG71*EH71))/POWER(1+$K71,EF$2)","v":0},1,{"$f":"IF($D71>0,IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,EL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(EL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,EL$2,1)),100%),0)","v":0},{"$f":"ABS(EL71)*IF(EL$2<$M71,1,(EM71+EN71)-(EM71*EN71))/POWER(1+$J71,EL$2)","v":0},{"$f":"ABS(EL71)*IF(EL$2<$M71,1,(EM71+EN71)-(EM71*EN71))/POWER(1+$J72,EL$2)","v":0},{"$f":"ABS(EL71)*IF(EL$2<$M71,1,(EM71+EN71)-(EM71*EN71))/POWER(1+$K71,EL$2)","v":0},1,{"$f":"IF($D71>0,IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,ER$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(ER$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,ER$2,1)),100%),0)","v":0},{"$f":"ABS(ER71)*IF(ER$2<$M71,1,(ES71+ET71)-(ES71*ET71))/POWER(1+$J71,ER$2)","v":0},{"$f":"ABS(ER71)*IF(ER$2<$M71,1,(ES71+ET71)-(ES71*ET71))/POWER(1+$J72,ER$2)","v":0},{"$f":"ABS(ER71)*IF(ER$2<$M71,1,(ES71+ET71)-(ES71*ET71))/POWER(1+$K71,ER$2)","v":0},1,{"$f":"IF($D71>0,IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,EX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(EX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,EX$2,1)),100%),0)","v":0},{"$f":"ABS(EX71)*IF(EX$2<$M71,1,(EY71+EZ71)-(EY71*EZ71))/POWER(1+$J71,EX$2)","v":0},{"$f":"ABS(EX71)*IF(EX$2<$M71,1,(EY71+EZ71)-(EY71*EZ71))/POWER(1+$J72,EX$2)","v":0},{"$f":"ABS(EX71)*IF(EX$2<$M71,1,(EY71+EZ71)-(EY71*EZ71))/POWER(1+$K71,EX$2)","v":0},1,{"$f":"IF($D71>0,IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,FD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(FD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,FD$2,1)),100%),0)","v":0},{"$f":"ABS(FD71)*IF(FD$2<$M71,1,(FE71+FF71)-(FE71*FF71))/POWER(1+$J71,FD$2)","v":0},{"$f":"ABS(FD71)*IF(FD$2<$M71,1,(FE71+FF71)-(FE71*FF71))/POWER(1+$J72,FD$2)","v":0},{"$f":"ABS(FD71)*IF(FD$2<$M71,1,(FE71+FF71)-(FE71*FF71))/POWER(1+$K71,FD$2)","v":0},1,{"$f":"IF($D71>0,IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,FJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(FJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,FJ$2,1)),100%),0)","v":0},{"$f":"ABS(FJ71)*IF(FJ$2<$M71,1,(FK71+FL71)-(FK71*FL71))/POWER(1+$J71,FJ$2)","v":0},{"$f":"ABS(FJ71)*IF(FJ$2<$M71,1,(FK71+FL71)-(FK71*FL71))/POWER(1+$J72,FJ$2)","v":0},{"$f":"ABS(FJ71)*IF(FJ$2<$M71,1,(FK71+FL71)-(FK71*FL71))/POWER(1+$K71,FJ$2)","v":0},1,{"$f":"IF($D71>0,IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,FP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(FP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,FP$2,1)),100%),0)","v":0},{"$f":"ABS(FP71)*IF(FP$2<$M71,1,(FQ71+FR71)-(FQ71*FR71))/POWER(1+$J71,FP$2)","v":0},{"$f":"ABS(FP71)*IF(FP$2<$M71,1,(FQ71+FR71)-(FQ71*FR71))/POWER(1+$J72,FP$2)","v":0},{"$f":"ABS(FP71)*IF(FP$2<$M71,1,(FQ71+FR71)-(FQ71*FR71))/POWER(1+$K71,FP$2)","v":0},1,{"$f":"IF($D71>0,IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,FV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(FV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,FV$2,1)),100%),0)","v":0},{"$f":"ABS(FV71)*IF(FV$2<$M71,1,(FW71+FX71)-(FW71*FX71))/POWER(1+$J71,FV$2)","v":0},{"$f":"ABS(FV71)*IF(FV$2<$M71,1,(FW71+FX71)-(FW71*FX71))/POWER(1+$J72,FV$2)","v":0},{"$f":"ABS(FV71)*IF(FV$2<$M71,1,(FW71+FX71)-(FW71*FX71))/POWER(1+$K71,FV$2)","v":0},1,{"$f":"IF($D71>0,IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,GB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(GB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,GB$2,1)),100%),0)","v":0},{"$f":"ABS(GB71)*IF(GB$2<$M71,1,(GC71+GD71)-(GC71*GD71))/POWER(1+$J71,GB$2)","v":0},{"$f":"ABS(GB71)*IF(GB$2<$M71,1,(GC71+GD71)-(GC71*GD71))/POWER(1+$J72,GB$2)","v":0},{"$f":"ABS(GB71)*IF(GB$2<$M71,1,(GC71+GD71)-(GC71*GD71))/POWER(1+$K71,GB$2)","v":0},1,{"$f":"IF($D71>0,IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,GH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(GH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,GH$2,1)),100%),0)","v":0},{"$f":"ABS(GH71)*IF(GH$2<$M71,1,(GI71+GJ71)-(GI71*GJ71))/POWER(1+$J71,GH$2)","v":0},{"$f":"ABS(GH71)*IF(GH$2<$M71,1,(GI71+GJ71)-(GI71*GJ71))/POWER(1+$J72,GH$2)","v":0},{"$f":"ABS(GH71)*IF(GH$2<$M71,1,(GI71+GJ71)-(GI71*GJ71))/POWER(1+$K71,GH$2)","v":0},1,{"$f":"IF($D71>0,IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,GN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(GN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,GN$2,1)),100%),0)","v":0},{"$f":"ABS(GN71)*IF(GN$2<$M71,1,(GO71+GP71)-(GO71*GP71))/POWER(1+$J71,GN$2)","v":0},{"$f":"ABS(GN71)*IF(GN$2<$M71,1,(GO71+GP71)-(GO71*GP71))/POWER(1+$J72,GN$2)","v":0},{"$f":"ABS(GN71)*IF(GN$2<$M71,1,(GO71+GP71)-(GO71*GP71))/POWER(1+$K71,GN$2)","v":0},1,{"$f":"IF($D71>0,IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,GT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(GT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,GT$2,1)),100%),0)","v":0},{"$f":"ABS(GT71)*IF(GT$2<$M71,1,(GU71+GV71)-(GU71*GV71))/POWER(1+$J71,GT$2)","v":0},{"$f":"ABS(GT71)*IF(GT$2<$M71,1,(GU71+GV71)-(GU71*GV71))/POWER(1+$J72,GT$2)","v":0},{"$f":"ABS(GT71)*IF(GT$2<$M71,1,(GU71+GV71)-(GU71*GV71))/POWER(1+$K71,GT$2)","v":0},1,{"$f":"IF($D71>0,IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,GZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(GZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,GZ$2,1)),100%),0)","v":0},{"$f":"ABS(GZ71)*IF(GZ$2<$M71,1,(HA71+HB71)-(HA71*HB71))/POWER(1+$J71,GZ$2)","v":0},{"$f":"ABS(GZ71)*IF(GZ$2<$M71,1,(HA71+HB71)-(HA71*HB71))/POWER(1+$J72,GZ$2)","v":0},{"$f":"ABS(GZ71)*IF(GZ$2<$M71,1,(HA71+HB71)-(HA71*HB71))/POWER(1+$K71,GZ$2)","v":0},1,{"$f":"IF($D71>0,IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,HF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(HF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,HF$2,1)),100%),0)","v":0},{"$f":"ABS(HF71)*IF(HF$2<$M71,1,(HG71+HH71)-(HG71*HH71))/POWER(1+$J71,HF$2)","v":0},{"$f":"ABS(HF71)*IF(HF$2<$M71,1,(HG71+HH71)-(HG71*HH71))/POWER(1+$J72,HF$2)","v":0},{"$f":"ABS(HF71)*IF(HF$2<$M71,1,(HG71+HH71)-(HG71*HH71))/POWER(1+$K71,HF$2)","v":0},1,{"$f":"IF($D71>0,IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,HL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(HL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,HL$2,1)),100%),0)","v":0},{"$f":"ABS(HL71)*IF(HL$2<$M71,1,(HM71+HN71)-(HM71*HN71))/POWER(1+$J71,HL$2)","v":0},{"$f":"ABS(HL71)*IF(HL$2<$M71,1,(HM71+HN71)-(HM71*HN71))/POWER(1+$J72,HL$2)","v":0},{"$f":"ABS(HL71)*IF(HL$2<$M71,1,(HM71+HN71)-(HM71*HN71))/POWER(1+$K71,HL$2)","v":0},1,{"$f":"IF($D71>0,IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,HR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(HR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,HR$2,1)),100%),0)","v":0},{"$f":"ABS(HR71)*IF(HR$2<$M71,1,(HS71+HT71)-(HS71*HT71))/POWER(1+$J71,HR$2)","v":0},{"$f":"ABS(HR71)*IF(HR$2<$M71,1,(HS71+HT71)-(HS71*HT71))/POWER(1+$J72,HR$2)","v":0},{"$f":"ABS(HR71)*IF(HR$2<$M71,1,(HS71+HT71)-(HS71*HT71))/POWER(1+$K71,HR$2)","v":0},1,{"$f":"IF($D71>0,IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,HX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(HX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,HX$2,1)),100%),0)","v":0},{"$f":"ABS(HX71)*IF(HX$2<$M71,1,(HY71+HZ71)-(HY71*HZ71))/POWER(1+$J71,HX$2)","v":0},{"$f":"ABS(HX71)*IF(HX$2<$M71,1,(HY71+HZ71)-(HY71*HZ71))/POWER(1+$J72,HX$2)","v":0},{"$f":"ABS(HX71)*IF(HX$2<$M71,1,(HY71+HZ71)-(HY71*HZ71))/POWER(1+$K71,HX$2)","v":0},1,{"$f":"IF($D71>0,IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,ID$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(ID$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,ID$2,1)),100%),0)","v":0},{"$f":"ABS(ID71)*IF(ID$2<$M71,1,(IE71+IF71)-(IE71*IF71))/POWER(1+$J71,ID$2)","v":0},{"$f":"ABS(ID71)*IF(ID$2<$M71,1,(IE71+IF71)-(IE71*IF71))/POWER(1+$J72,ID$2)","v":0},{"$f":"ABS(ID71)*IF(ID$2<$M71,1,(IE71+IF71)-(IE71*IF71))/POWER(1+$K71,ID$2)","v":0},1,{"$f":"IF($D71>0,IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,IJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(IJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,IJ$2,1)),100%),0)","v":0},{"$f":"ABS(IJ71)*IF(IJ$2<$M71,1,(IK71+IL71)-(IK71*IL71))/POWER(1+$J71,IJ$2)","v":0},{"$f":"ABS(IJ71)*IF(IJ$2<$M71,1,(IK71+IL71)-(IK71*IL71))/POWER(1+$J72,IJ$2)","v":0},{"$f":"ABS(IJ71)*IF(IJ$2<$M71,1,(IK71+IL71)-(IK71*IL71))/POWER(1+$K71,IJ$2)","v":0},1,{"$f":"IF($D71>0,IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,IP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(IP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,IP$2,1)),100%),0)","v":0},{"$f":"ABS(IP71)*IF(IP$2<$M71,1,(IQ71+IR71)-(IQ71*IR71))/POWER(1+$J71,IP$2)","v":0},{"$f":"ABS(IP71)*IF(IP$2<$M71,1,(IQ71+IR71)-(IQ71*IR71))/POWER(1+$J72,IP$2)","v":0},{"$f":"ABS(IP71)*IF(IP$2<$M71,1,(IQ71+IR71)-(IQ71*IR71))/POWER(1+$K71,IP$2)","v":0},1,{"$f":"IF($D71>0,IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,IV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(IV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,IV$2,1)),100%),0)","v":0},{"$f":"ABS(IV71)*IF(IV$2<$M71,1,(IW71+IX71)-(IW71*IX71))/POWER(1+$J71,IV$2)","v":0},{"$f":"ABS(IV71)*IF(IV$2<$M71,1,(IW71+IX71)-(IW71*IX71))/POWER(1+$J72,IV$2)","v":0},{"$f":"ABS(IV71)*IF(IV$2<$M71,1,(IW71+IX71)-(IW71*IX71))/POWER(1+$K71,IV$2)","v":0},1,{"$f":"IF($D71>0,IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,JB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(JB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,JB$2,1)),100%),0)","v":0},{"$f":"ABS(JB71)*IF(JB$2<$M71,1,(JC71+JD71)-(JC71*JD71))/POWER(1+$J71,JB$2)","v":0},{"$f":"ABS(JB71)*IF(JB$2<$M71,1,(JC71+JD71)-(JC71*JD71))/POWER(1+$J72,JB$2)","v":0},{"$f":"ABS(JB71)*IF(JB$2<$M71,1,(JC71+JD71)-(JC71*JD71))/POWER(1+$K71,JB$2)","v":0},1,{"$f":"IF($D71>0,IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,JH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(JH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,JH$2,1)),100%),0)","v":0},{"$f":"ABS(JH71)*IF(JH$2<$M71,1,(JI71+JJ71)-(JI71*JJ71))/POWER(1+$J71,JH$2)","v":0},{"$f":"ABS(JH71)*IF(JH$2<$M71,1,(JI71+JJ71)-(JI71*JJ71))/POWER(1+$J72,JH$2)","v":0},{"$f":"ABS(JH71)*IF(JH$2<$M71,1,(JI71+JJ71)-(JI71*JJ71))/POWER(1+$K71,JH$2)","v":0},1,{"$f":"IF($D71>0,IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,JN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(JN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,JN$2,1)),100%),0)","v":0},{"$f":"ABS(JN71)*IF(JN$2<$M71,1,(JO71+JP71)-(JO71*JP71))/POWER(1+$J71,JN$2)","v":0},{"$f":"ABS(JN71)*IF(JN$2<$M71,1,(JO71+JP71)-(JO71*JP71))/POWER(1+$J72,JN$2)","v":0},{"$f":"ABS(JN71)*IF(JN$2<$M71,1,(JO71+JP71)-(JO71*JP71))/POWER(1+$K71,JN$2)","v":0},1,{"$f":"IF($D71>0,IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,JT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(JT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,JT$2,1)),100%),0)","v":0},{"$f":"ABS(JT71)*IF(JT$2<$M71,1,(JU71+JV71)-(JU71*JV71))/POWER(1+$J71,JT$2)","v":0},{"$f":"ABS(JT71)*IF(JT$2<$M71,1,(JU71+JV71)-(JU71*JV71))/POWER(1+$J72,JT$2)","v":0},{"$f":"ABS(JT71)*IF(JT$2<$M71,1,(JU71+JV71)-(JU71*JV71))/POWER(1+$K71,JT$2)","v":0},1,{"$f":"IF($D71>0,IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,JZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(JZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,JZ$2,1)),100%),0)","v":0},{"$f":"ABS(JZ71)*IF(JZ$2<$M71,1,(KA71+KB71)-(KA71*KB71))/POWER(1+$J71,JZ$2)","v":0},{"$f":"ABS(JZ71)*IF(JZ$2<$M71,1,(KA71+KB71)-(KA71*KB71))/POWER(1+$J72,JZ$2)","v":0},{"$f":"ABS(JZ71)*IF(JZ$2<$M71,1,(KA71+KB71)-(KA71*KB71))/POWER(1+$K71,JZ$2)","v":0},1,{"$f":"IF($D71>0,IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,KF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(KF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,KF$2,1)),100%),0)","v":0},{"$f":"ABS(KF71)*IF(KF$2<$M71,1,(KG71+KH71)-(KG71*KH71))/POWER(1+$J71,KF$2)","v":0},{"$f":"ABS(KF71)*IF(KF$2<$M71,1,(KG71+KH71)-(KG71*KH71))/POWER(1+$J72,KF$2)","v":0},{"$f":"ABS(KF71)*IF(KF$2<$M71,1,(KG71+KH71)-(KG71*KH71))/POWER(1+$K71,KF$2)","v":0},1,{"$f":"IF($D71>0,IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,KL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(KL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,KL$2,1)),100%),0)","v":0},{"$f":"ABS(KL71)*IF(KL$2<$M71,1,(KM71+KN71)-(KM71*KN71))/POWER(1+$J71,KL$2)","v":0},{"$f":"ABS(KL71)*IF(KL$2<$M71,1,(KM71+KN71)-(KM71*KN71))/POWER(1+$J72,KL$2)","v":0},{"$f":"ABS(KL71)*IF(KL$2<$M71,1,(KM71+KN71)-(KM71*KN71))/POWER(1+$K71,KL$2)","v":0},1,{"$f":"IF($D71>0,IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,KR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(KR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,KR$2,1)),100%),0)","v":0},{"$f":"ABS(KR71)*IF(KR$2<$M71,1,(KS71+KT71)-(KS71*KT71))/POWER(1+$J71,KR$2)","v":0},{"$f":"ABS(KR71)*IF(KR$2<$M71,1,(KS71+KT71)-(KS71*KT71))/POWER(1+$J72,KR$2)","v":0},{"$f":"ABS(KR71)*IF(KR$2<$M71,1,(KS71+KT71)-(KS71*KT71))/POWER(1+$K71,KR$2)","v":0},1,{"$f":"IF($D71>0,IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,KX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(KX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,KX$2,1)),100%),0)","v":0},{"$f":"ABS(KX71)*IF(KX$2<$M71,1,(KY71+KZ71)-(KY71*KZ71))/POWER(1+$J71,KX$2)","v":0},{"$f":"ABS(KX71)*IF(KX$2<$M71,1,(KY71+KZ71)-(KY71*KZ71))/POWER(1+$J72,KX$2)","v":0},{"$f":"ABS(KX71)*IF(KX$2<$M71,1,(KY71+KZ71)-(KY71*KZ71))/POWER(1+$K71,KX$2)","v":0},1,{"$f":"IF($D71>0,IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,LD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(LD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,LD$2,1)),100%),0)","v":0},{"$f":"ABS(LD71)*IF(LD$2<$M71,1,(LE71+LF71)-(LE71*LF71))/POWER(1+$J71,LD$2)","v":0},{"$f":"ABS(LD71)*IF(LD$2<$M71,1,(LE71+LF71)-(LE71*LF71))/POWER(1+$J72,LD$2)","v":0},{"$f":"ABS(LD71)*IF(LD$2<$M71,1,(LE71+LF71)-(LE71*LF71))/POWER(1+$K71,LD$2)","v":0},1,{"$f":"IF($D71>0,IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,LJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(LJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,LJ$2,1)),100%),0)","v":0},{"$f":"ABS(LJ71)*IF(LJ$2<$M71,1,(LK71+LL71)-(LK71*LL71))/POWER(1+$J71,LJ$2)","v":0},{"$f":"ABS(LJ71)*IF(LJ$2<$M71,1,(LK71+LL71)-(LK71*LL71))/POWER(1+$J72,LJ$2)","v":0},{"$f":"ABS(LJ71)*IF(LJ$2<$M71,1,(LK71+LL71)-(LK71*LL71))/POWER(1+$K71,LJ$2)","v":0},1,{"$f":"IF($D71>0,IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,LP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(LP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,LP$2,1)),100%),0)","v":0},{"$f":"ABS(LP71)*IF(LP$2<$M71,1,(LQ71+LR71)-(LQ71*LR71))/POWER(1+$J71,LP$2)","v":0},{"$f":"ABS(LP71)*IF(LP$2<$M71,1,(LQ71+LR71)-(LQ71*LR71))/POWER(1+$J72,LP$2)","v":0},{"$f":"ABS(LP71)*IF(LP$2<$M71,1,(LQ71+LR71)-(LQ71*LR71))/POWER(1+$K71,LP$2)","v":0},1,{"$f":"IF($D71>0,IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,LV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(LV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,LV$2,1)),100%),0)","v":0},{"$f":"ABS(LV71)*IF(LV$2<$M71,1,(LW71+LX71)-(LW71*LX71))/POWER(1+$J71,LV$2)","v":0},{"$f":"ABS(LV71)*IF(LV$2<$M71,1,(LW71+LX71)-(LW71*LX71))/POWER(1+$J72,LV$2)","v":0},{"$f":"ABS(LV71)*IF(LV$2<$M71,1,(LW71+LX71)-(LW71*LX71))/POWER(1+$K71,LV$2)","v":0},1,{"$f":"IF($D71>0,IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,MB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(MB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,MB$2,1)),100%),0)","v":0},{"$f":"ABS(MB71)*IF(MB$2<$M71,1,(MC71+MD71)-(MC71*MD71))/POWER(1+$J71,MB$2)","v":0},{"$f":"ABS(MB71)*IF(MB$2<$M71,1,(MC71+MD71)-(MC71*MD71))/POWER(1+$J72,MB$2)","v":0},{"$f":"ABS(MB71)*IF(MB$2<$M71,1,(MC71+MD71)-(MC71*MD71))/POWER(1+$K71,MB$2)","v":0},1,{"$f":"IF($D71>0,IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,MH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(MH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,MH$2,1)),100%),0)","v":0},{"$f":"ABS(MH71)*IF(MH$2<$M71,1,(MI71+MJ71)-(MI71*MJ71))/POWER(1+$J71,MH$2)","v":0},{"$f":"ABS(MH71)*IF(MH$2<$M71,1,(MI71+MJ71)-(MI71*MJ71))/POWER(1+$J72,MH$2)","v":0},{"$f":"ABS(MH71)*IF(MH$2<$M71,1,(MI71+MJ71)-(MI71*MJ71))/POWER(1+$K71,MH$2)","v":0},1,{"$f":"IF($D71>0,IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,MN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(MN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,MN$2,1)),100%),0)","v":0},{"$f":"ABS(MN71)*IF(MN$2<$M71,1,(MO71+MP71)-(MO71*MP71))/POWER(1+$J71,MN$2)","v":0},{"$f":"ABS(MN71)*IF(MN$2<$M71,1,(MO71+MP71)-(MO71*MP71))/POWER(1+$J72,MN$2)","v":0},{"$f":"ABS(MN71)*IF(MN$2<$M71,1,(MO71+MP71)-(MO71*MP71))/POWER(1+$K71,MN$2)","v":0},1,{"$f":"IF($D71>0,IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,MT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(MT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,MT$2,1)),100%),0)","v":0},{"$f":"ABS(MT71)*IF(MT$2<$M71,1,(MU71+MV71)-(MU71*MV71))/POWER(1+$J71,MT$2)","v":0},{"$f":"ABS(MT71)*IF(MT$2<$M71,1,(MU71+MV71)-(MU71*MV71))/POWER(1+$J72,MT$2)","v":0},{"$f":"ABS(MT71)*IF(MT$2<$M71,1,(MU71+MV71)-(MU71*MV71))/POWER(1+$K71,MT$2)","v":0},1,{"$f":"IF($D71>0,IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,MZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(MZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,MZ$2,1)),100%),0)","v":0},{"$f":"ABS(MZ71)*IF(MZ$2<$M71,1,(NA71+NB71)-(NA71*NB71))/POWER(1+$J71,MZ$2)","v":0},{"$f":"ABS(MZ71)*IF(MZ$2<$M71,1,(NA71+NB71)-(NA71*NB71))/POWER(1+$J72,MZ$2)","v":0},{"$f":"ABS(MZ71)*IF(MZ$2<$M71,1,(NA71+NB71)-(NA71*NB71))/POWER(1+$K71,MZ$2)","v":0},1,{"$f":"IF($D71>0,IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,NF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(NF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,NF$2,1)),100%),0)","v":0},{"$f":"ABS(NF71)*IF(NF$2<$M71,1,(NG71+NH71)-(NG71*NH71))/POWER(1+$J71,NF$2)","v":0},{"$f":"ABS(NF71)*IF(NF$2<$M71,1,(NG71+NH71)-(NG71*NH71))/POWER(1+$J72,NF$2)","v":0},{"$f":"ABS(NF71)*IF(NF$2<$M71,1,(NG71+NH71)-(NG71*NH71))/POWER(1+$K71,NF$2)","v":0},1,{"$f":"IF($D71>0,IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,NL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(NL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,NL$2,1)),100%),0)","v":0},{"$f":"ABS(NL71)*IF(NL$2<$M71,1,(NM71+NN71)-(NM71*NN71))/POWER(1+$J71,NL$2)","v":0},{"$f":"ABS(NL71)*IF(NL$2<$M71,1,(NM71+NN71)-(NM71*NN71))/POWER(1+$J72,NL$2)","v":0},{"$f":"ABS(NL71)*IF(NL$2<$M71,1,(NM71+NN71)-(NM71*NN71))/POWER(1+$K71,NL$2)","v":0},1,{"$f":"IF($D71>0,IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,NR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(NR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,NR$2,1)),100%),0)","v":0},{"$f":"ABS(NR71)*IF(NR$2<$M71,1,(NS71+NT71)-(NS71*NT71))/POWER(1+$J71,NR$2)","v":0},{"$f":"ABS(NR71)*IF(NR$2<$M71,1,(NS71+NT71)-(NS71*NT71))/POWER(1+$J72,NR$2)","v":0},{"$f":"ABS(NR71)*IF(NR$2<$M71,1,(NS71+NT71)-(NS71*NT71))/POWER(1+$K71,NR$2)","v":0},1,{"$f":"IF($D71>0,IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,NX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(NX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,NX$2,1)),100%),0)","v":0},{"$f":"ABS(NX71)*IF(NX$2<$M71,1,(NY71+NZ71)-(NY71*NZ71))/POWER(1+$J71,NX$2)","v":0},{"$f":"ABS(NX71)*IF(NX$2<$M71,1,(NY71+NZ71)-(NY71*NZ71))/POWER(1+$J72,NX$2)","v":0},{"$f":"ABS(NX71)*IF(NX$2<$M71,1,(NY71+NZ71)-(NY71*NZ71))/POWER(1+$K71,NX$2)","v":0},1,{"$f":"IF($D71>0,IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,OD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(OD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,OD$2,1)),100%),0)","v":0},{"$f":"ABS(OD71)*IF(OD$2<$M71,1,(OE71+OF71)-(OE71*OF71))/POWER(1+$J71,OD$2)","v":0},{"$f":"ABS(OD71)*IF(OD$2<$M71,1,(OE71+OF71)-(OE71*OF71))/POWER(1+$J72,OD$2)","v":0},{"$f":"ABS(OD71)*IF(OD$2<$M71,1,(OE71+OF71)-(OE71*OF71))/POWER(1+$K71,OD$2)","v":0},1,{"$f":"IF($D71>0,IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,OJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(OJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,OJ$2,1)),100%),0)","v":0},{"$f":"ABS(OJ71)*IF(OJ$2<$M71,1,(OK71+OL71)-(OK71*OL71))/POWER(1+$J71,OJ$2)","v":0},{"$f":"ABS(OJ71)*IF(OJ$2<$M71,1,(OK71+OL71)-(OK71*OL71))/POWER(1+$J72,OJ$2)","v":0},{"$f":"ABS(OJ71)*IF(OJ$2<$M71,1,(OK71+OL71)-(OK71*OL71))/POWER(1+$K71,OJ$2)","v":0},1,{"$f":"IF($D71>0,IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,OP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(OP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,OP$2,1)),100%),0)","v":0},{"$f":"ABS(OP71)*IF(OP$2<$M71,1,(OQ71+OR71)-(OQ71*OR71))/POWER(1+$J71,OP$2)","v":0},{"$f":"ABS(OP71)*IF(OP$2<$M71,1,(OQ71+OR71)-(OQ71*OR71))/POWER(1+$J72,OP$2)","v":0},{"$f":"ABS(OP71)*IF(OP$2<$M71,1,(OQ71+OR71)-(OQ71*OR71))/POWER(1+$K71,OP$2)","v":0},1,{"$f":"IF($D71>0,IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,OV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(OV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,OV$2,1)),100%),0)","v":0},{"$f":"ABS(OV71)*IF(OV$2<$M71,1,(OW71+OX71)-(OW71*OX71))/POWER(1+$J71,OV$2)","v":0},{"$f":"ABS(OV71)*IF(OV$2<$M71,1,(OW71+OX71)-(OW71*OX71))/POWER(1+$J72,OV$2)","v":0},{"$f":"ABS(OV71)*IF(OV$2<$M71,1,(OW71+OX71)-(OW71*OX71))/POWER(1+$K71,OV$2)","v":0},1,{"$f":"IF($D71>0,IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,PB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(PB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,PB$2,1)),100%),0)","v":0},{"$f":"ABS(PB71)*IF(PB$2<$M71,1,(PC71+PD71)-(PC71*PD71))/POWER(1+$J71,PB$2)","v":0},{"$f":"ABS(PB71)*IF(PB$2<$M71,1,(PC71+PD71)-(PC71*PD71))/POWER(1+$J72,PB$2)","v":0},{"$f":"ABS(PB71)*IF(PB$2<$M71,1,(PC71+PD71)-(PC71*PD71))/POWER(1+$K71,PB$2)","v":0},1,{"$f":"IF($D71>0,IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,PH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(PH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,PH$2,1)),100%),0)","v":0},{"$f":"ABS(PH71)*IF(PH$2<$M71,1,(PI71+PJ71)-(PI71*PJ71))/POWER(1+$J71,PH$2)","v":0},{"$f":"ABS(PH71)*IF(PH$2<$M71,1,(PI71+PJ71)-(PI71*PJ71))/POWER(1+$J72,PH$2)","v":0},{"$f":"ABS(PH71)*IF(PH$2<$M71,1,(PI71+PJ71)-(PI71*PJ71))/POWER(1+$K71,PH$2)","v":0},1,{"$f":"IF($D71>0,IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,PN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(PN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,PN$2,1)),100%),0)","v":0},{"$f":"ABS(PN71)*IF(PN$2<$M71,1,(PO71+PP71)-(PO71*PP71))/POWER(1+$J71,PN$2)","v":0},{"$f":"ABS(PN71)*IF(PN$2<$M71,1,(PO71+PP71)-(PO71*PP71))/POWER(1+$J72,PN$2)","v":0},{"$f":"ABS(PN71)*IF(PN$2<$M71,1,(PO71+PP71)-(PO71*PP71))/POWER(1+$K71,PN$2)","v":0},1,{"$f":"IF($D71>0,IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,PT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(PT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,PT$2,1)),100%),0)","v":0},{"$f":"ABS(PT71)*IF(PT$2<$M71,1,(PU71+PV71)-(PU71*PV71))/POWER(1+$J71,PT$2)","v":0},{"$f":"ABS(PT71)*IF(PT$2<$M71,1,(PU71+PV71)-(PU71*PV71))/POWER(1+$J72,PT$2)","v":0},{"$f":"ABS(PT71)*IF(PT$2<$M71,1,(PU71+PV71)-(PU71*PV71))/POWER(1+$K71,PT$2)","v":0},1,{"$f":"IF($D71>0,IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,PZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(PZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,PZ$2,1)),100%),0)","v":0},{"$f":"ABS(PZ71)*IF(PZ$2<$M71,1,(QA71+QB71)-(QA71*QB71))/POWER(1+$J71,PZ$2)","v":0},{"$f":"ABS(PZ71)*IF(PZ$2<$M71,1,(QA71+QB71)-(QA71*QB71))/POWER(1+$J72,PZ$2)","v":0},{"$f":"ABS(PZ71)*IF(PZ$2<$M71,1,(QA71+QB71)-(QA71*QB71))/POWER(1+$K71,PZ$2)","v":0},1,{"$f":"IF($D71>0,IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,QF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(QF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,QF$2,1)),100%),0)","v":0},{"$f":"ABS(QF71)*IF(QF$2<$M71,1,(QG71+QH71)-(QG71*QH71))/POWER(1+$J71,QF$2)","v":0},{"$f":"ABS(QF71)*IF(QF$2<$M71,1,(QG71+QH71)-(QG71*QH71))/POWER(1+$J72,QF$2)","v":0},{"$f":"ABS(QF71)*IF(QF$2<$M71,1,(QG71+QH71)-(QG71*QH71))/POWER(1+$K71,QF$2)","v":0},1,{"$f":"IF($D71>0,IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,QL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(QL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,QL$2,1)),100%),0)","v":0},{"$f":"ABS(QL71)*IF(QL$2<$M71,1,(QM71+QN71)-(QM71*QN71))/POWER(1+$J71,QL$2)","v":0},{"$f":"ABS(QL71)*IF(QL$2<$M71,1,(QM71+QN71)-(QM71*QN71))/POWER(1+$J72,QL$2)","v":0},{"$f":"ABS(QL71)*IF(QL$2<$M71,1,(QM71+QN71)-(QM71*QN71))/POWER(1+$K71,QL$2)","v":0},1,{"$f":"IF($D71>0,IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,QR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(QR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,QR$2,1)),100%),0)","v":0},{"$f":"ABS(QR71)*IF(QR$2<$M71,1,(QS71+QT71)-(QS71*QT71))/POWER(1+$J71,QR$2)","v":0},{"$f":"ABS(QR71)*IF(QR$2<$M71,1,(QS71+QT71)-(QS71*QT71))/POWER(1+$J72,QR$2)","v":0},{"$f":"ABS(QR71)*IF(QR$2<$M71,1,(QS71+QT71)-(QS71*QT71))/POWER(1+$K71,QR$2)","v":0},1,{"$f":"IF($D71>0,IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,QX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(QX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,QX$2,1)),100%),0)","v":0},{"$f":"ABS(QX71)*IF(QX$2<$M71,1,(QY71+QZ71)-(QY71*QZ71))/POWER(1+$J71,QX$2)","v":0},{"$f":"ABS(QX71)*IF(QX$2<$M71,1,(QY71+QZ71)-(QY71*QZ71))/POWER(1+$J72,QX$2)","v":0},{"$f":"ABS(QX71)*IF(QX$2<$M71,1,(QY71+QZ71)-(QY71*QZ71))/POWER(1+$K71,QX$2)","v":0},1,{"$f":"IF($D71>0,IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,RD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(RD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,RD$2,1)),100%),0)","v":0},{"$f":"ABS(RD71)*IF(RD$2<$M71,1,(RE71+RF71)-(RE71*RF71))/POWER(1+$J71,RD$2)","v":0},{"$f":"ABS(RD71)*IF(RD$2<$M71,1,(RE71+RF71)-(RE71*RF71))/POWER(1+$J72,RD$2)","v":0},{"$f":"ABS(RD71)*IF(RD$2<$M71,1,(RE71+RF71)-(RE71*RF71))/POWER(1+$K71,RD$2)","v":0},1,{"$f":"IF($D71>0,IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,RJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(RJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,RJ$2,1)),100%),0)","v":0},{"$f":"ABS(RJ71)*IF(RJ$2<$M71,1,(RK71+RL71)-(RK71*RL71))/POWER(1+$J71,RJ$2)","v":0},{"$f":"ABS(RJ71)*IF(RJ$2<$M71,1,(RK71+RL71)-(RK71*RL71))/POWER(1+$J72,RJ$2)","v":0},{"$f":"ABS(RJ71)*IF(RJ$2<$M71,1,(RK71+RL71)-(RK71*RL71))/POWER(1+$K71,RJ$2)","v":0},1,{"$f":"IF($D71>0,IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,RP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(RP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,RP$2,1)),100%),0)","v":0},{"$f":"ABS(RP71)*IF(RP$2<$M71,1,(RQ71+RR71)-(RQ71*RR71))/POWER(1+$J71,RP$2)","v":0},{"$f":"ABS(RP71)*IF(RP$2<$M71,1,(RQ71+RR71)-(RQ71*RR71))/POWER(1+$J72,RP$2)","v":0},{"$f":"ABS(RP71)*IF(RP$2<$M71,1,(RQ71+RR71)-(RQ71*RR71))/POWER(1+$K71,RP$2)","v":0},1,{"$f":"IF($D71>0,IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,RV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(RV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,RV$2,1)),100%),0)","v":0},{"$f":"ABS(RV71)*IF(RV$2<$M71,1,(RW71+RX71)-(RW71*RX71))/POWER(1+$J71,RV$2)","v":0},{"$f":"ABS(RV71)*IF(RV$2<$M71,1,(RW71+RX71)-(RW71*RX71))/POWER(1+$J72,RV$2)","v":0},{"$f":"ABS(RV71)*IF(RV$2<$M71,1,(RW71+RX71)-(RW71*RX71))/POWER(1+$K71,RV$2)","v":0},1,{"$f":"IF($D71>0,IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,SB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(SB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,SB$2,1)),100%),0)","v":0},{"$f":"ABS(SB71)*IF(SB$2<$M71,1,(SC71+SD71)-(SC71*SD71))/POWER(1+$J71,SB$2)","v":0},{"$f":"ABS(SB71)*IF(SB$2<$M71,1,(SC71+SD71)-(SC71*SD71))/POWER(1+$J72,SB$2)","v":0},{"$f":"ABS(SB71)*IF(SB$2<$M71,1,(SC71+SD71)-(SC71*SD71))/POWER(1+$K71,SB$2)","v":0},1,{"$f":"IF($D71>0,IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,SH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(SH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,SH$2,1)),100%),0)","v":0},{"$f":"ABS(SH71)*IF(SH$2<$M71,1,(SI71+SJ71)-(SI71*SJ71))/POWER(1+$J71,SH$2)","v":0},{"$f":"ABS(SH71)*IF(SH$2<$M71,1,(SI71+SJ71)-(SI71*SJ71))/POWER(1+$J72,SH$2)","v":0},{"$f":"ABS(SH71)*IF(SH$2<$M71,1,(SI71+SJ71)-(SI71*SJ71))/POWER(1+$K71,SH$2)","v":0},1,{"$f":"IF($D71>0,IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,SN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(SN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,SN$2,1)),100%),0)","v":0},{"$f":"ABS(SN71)*IF(SN$2<$M71,1,(SO71+SP71)-(SO71*SP71))/POWER(1+$J71,SN$2)","v":0},{"$f":"ABS(SN71)*IF(SN$2<$M71,1,(SO71+SP71)-(SO71*SP71))/POWER(1+$J72,SN$2)","v":0},{"$f":"ABS(SN71)*IF(SN$2<$M71,1,(SO71+SP71)-(SO71*SP71))/POWER(1+$K71,SN$2)","v":0},1,{"$f":"IF($D71>0,IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,ST$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(ST$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,ST$2,1)),100%),0)","v":0},{"$f":"ABS(ST71)*IF(ST$2<$M71,1,(SU71+SV71)-(SU71*SV71))/POWER(1+$J71,ST$2)","v":0},{"$f":"ABS(ST71)*IF(ST$2<$M71,1,(SU71+SV71)-(SU71*SV71))/POWER(1+$J72,ST$2)","v":0},{"$f":"ABS(ST71)*IF(ST$2<$M71,1,(SU71+SV71)-(SU71*SV71))/POWER(1+$K71,ST$2)","v":0},1,{"$f":"IF($D71>0,IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,SZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(SZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,SZ$2,1)),100%),0)","v":0},{"$f":"ABS(SZ71)*IF(SZ$2<$M71,1,(TA71+TB71)-(TA71*TB71))/POWER(1+$J71,SZ$2)","v":0},{"$f":"ABS(SZ71)*IF(SZ$2<$M71,1,(TA71+TB71)-(TA71*TB71))/POWER(1+$J72,SZ$2)","v":0},{"$f":"ABS(SZ71)*IF(SZ$2<$M71,1,(TA71+TB71)-(TA71*TB71))/POWER(1+$K71,SZ$2)","v":0},1,{"$f":"IF($D71>0,IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,TF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(TF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,TF$2,1)),100%),0)","v":0},{"$f":"ABS(TF71)*IF(TF$2<$M71,1,(TG71+TH71)-(TG71*TH71))/POWER(1+$J71,TF$2)","v":0},{"$f":"ABS(TF71)*IF(TF$2<$M71,1,(TG71+TH71)-(TG71*TH71))/POWER(1+$J72,TF$2)","v":0},{"$f":"ABS(TF71)*IF(TF$2<$M71,1,(TG71+TH71)-(TG71*TH71))/POWER(1+$K71,TF$2)","v":0},1,{"$f":"IF($D71>0,IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,TL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(TL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,TL$2,1)),100%),0)","v":0},{"$f":"ABS(TL71)*IF(TL$2<$M71,1,(TM71+TN71)-(TM71*TN71))/POWER(1+$J71,TL$2)","v":0},{"$f":"ABS(TL71)*IF(TL$2<$M71,1,(TM71+TN71)-(TM71*TN71))/POWER(1+$J72,TL$2)","v":0},{"$f":"ABS(TL71)*IF(TL$2<$M71,1,(TM71+TN71)-(TM71*TN71))/POWER(1+$K71,TL$2)","v":0},1,{"$f":"IF($D71>0,IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,TR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(TR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,TR$2,1)),100%),0)","v":0},{"$f":"ABS(TR71)*IF(TR$2<$M71,1,(TS71+TT71)-(TS71*TT71))/POWER(1+$J71,TR$2)","v":0},{"$f":"ABS(TR71)*IF(TR$2<$M71,1,(TS71+TT71)-(TS71*TT71))/POWER(1+$J72,TR$2)","v":0},{"$f":"ABS(TR71)*IF(TR$2<$M71,1,(TS71+TT71)-(TS71*TT71))/POWER(1+$K71,TR$2)","v":0},1,{"$f":"IF($D71>0,IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,TX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(TX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,TX$2,1)),100%),0)","v":0},{"$f":"ABS(TX71)*IF(TX$2<$M71,1,(TY71+TZ71)-(TY71*TZ71))/POWER(1+$J71,TX$2)","v":0},{"$f":"ABS(TX71)*IF(TX$2<$M71,1,(TY71+TZ71)-(TY71*TZ71))/POWER(1+$J72,TX$2)","v":0},{"$f":"ABS(TX71)*IF(TX$2<$M71,1,(TY71+TZ71)-(TY71*TZ71))/POWER(1+$K71,TX$2)","v":0},1,{"$f":"IF($D71>0,IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,UD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(UD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,UD$2,1)),100%),0)","v":0},{"$f":"ABS(UD71)*IF(UD$2<$M71,1,(UE71+UF71)-(UE71*UF71))/POWER(1+$J71,UD$2)","v":0},{"$f":"ABS(UD71)*IF(UD$2<$M71,1,(UE71+UF71)-(UE71*UF71))/POWER(1+$J72,UD$2)","v":0},{"$f":"ABS(UD71)*IF(UD$2<$M71,1,(UE71+UF71)-(UE71*UF71))/POWER(1+$K71,UD$2)","v":0},1,{"$f":"IF($D71>0,IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,UJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(UJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,UJ$2,1)),100%),0)","v":0},{"$f":"ABS(UJ71)*IF(UJ$2<$M71,1,(UK71+UL71)-(UK71*UL71))/POWER(1+$J71,UJ$2)","v":0},{"$f":"ABS(UJ71)*IF(UJ$2<$M71,1,(UK71+UL71)-(UK71*UL71))/POWER(1+$J72,UJ$2)","v":0},{"$f":"ABS(UJ71)*IF(UJ$2<$M71,1,(UK71+UL71)-(UK71*UL71))/POWER(1+$K71,UJ$2)","v":0},1,{"$f":"IF($D71>0,IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,UP$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(UP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,UP$2,1)),100%),0)","v":0},{"$f":"ABS(UP71)*IF(UP$2<$M71,1,(UQ71+UR71)-(UQ71*UR71))/POWER(1+$J71,UP$2)","v":0},{"$f":"ABS(UP71)*IF(UP$2<$M71,1,(UQ71+UR71)-(UQ71*UR71))/POWER(1+$J72,UP$2)","v":0},{"$f":"ABS(UP71)*IF(UP$2<$M71,1,(UQ71+UR71)-(UQ71*UR71))/POWER(1+$K71,UP$2)","v":0},1,{"$f":"IF($D71>0,IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,UV$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(UV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,UV$2,1)),100%),0)","v":0},{"$f":"ABS(UV71)*IF(UV$2<$M71,1,(UW71+UX71)-(UW71*UX71))/POWER(1+$J71,UV$2)","v":0},{"$f":"ABS(UV71)*IF(UV$2<$M71,1,(UW71+UX71)-(UW71*UX71))/POWER(1+$J72,UV$2)","v":0},{"$f":"ABS(UV71)*IF(UV$2<$M71,1,(UW71+UX71)-(UW71*UX71))/POWER(1+$K71,UV$2)","v":0},1,{"$f":"IF($D71>0,IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,VB$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(VB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,VB$2,1)),100%),0)","v":0},{"$f":"ABS(VB71)*IF(VB$2<$M71,1,(VC71+VD71)-(VC71*VD71))/POWER(1+$J71,VB$2)","v":0},{"$f":"ABS(VB71)*IF(VB$2<$M71,1,(VC71+VD71)-(VC71*VD71))/POWER(1+$J72,VB$2)","v":0},{"$f":"ABS(VB71)*IF(VB$2<$M71,1,(VC71+VD71)-(VC71*VD71))/POWER(1+$K71,VB$2)","v":0},1,{"$f":"IF($D71>0,IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,VH$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(VH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,VH$2,1)),100%),0)","v":0},{"$f":"ABS(VH71)*IF(VH$2<$M71,1,(VI71+VJ71)-(VI71*VJ71))/POWER(1+$J71,VH$2)","v":0},{"$f":"ABS(VH71)*IF(VH$2<$M71,1,(VI71+VJ71)-(VI71*VJ71))/POWER(1+$J72,VH$2)","v":0},{"$f":"ABS(VH71)*IF(VH$2<$M71,1,(VI71+VJ71)-(VI71*VJ71))/POWER(1+$K71,VH$2)","v":0},1,{"$f":"IF($D71>0,IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,VN$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(VN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,VN$2,1)),100%),0)","v":0},{"$f":"ABS(VN71)*IF(VN$2<$M71,1,(VO71+VP71)-(VO71*VP71))/POWER(1+$J71,VN$2)","v":0},{"$f":"ABS(VN71)*IF(VN$2<$M71,1,(VO71+VP71)-(VO71*VP71))/POWER(1+$J72,VN$2)","v":0},{"$f":"ABS(VN71)*IF(VN$2<$M71,1,(VO71+VP71)-(VO71*VP71))/POWER(1+$K71,VN$2)","v":0},1,{"$f":"IF($D71>0,IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,VT$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(VT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,VT$2,1)),100%),0)","v":0},{"$f":"ABS(VT71)*IF(VT$2<$M71,1,(VU71+VV71)-(VU71*VV71))/POWER(1+$J71,VT$2)","v":0},{"$f":"ABS(VT71)*IF(VT$2<$M71,1,(VU71+VV71)-(VU71*VV71))/POWER(1+$J72,VT$2)","v":0},{"$f":"ABS(VT71)*IF(VT$2<$M71,1,(VU71+VV71)-(VU71*VV71))/POWER(1+$K71,VT$2)","v":0},1,{"$f":"IF($D71>0,IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,VZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(VZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,VZ$2,1)),100%),0)","v":0},{"$f":"ABS(VZ71)*IF(VZ$2<$M71,1,(WA71+WB71)-(WA71*WB71))/POWER(1+$J71,VZ$2)","v":0},{"$f":"ABS(VZ71)*IF(VZ$2<$M71,1,(WA71+WB71)-(WA71*WB71))/POWER(1+$J72,VZ$2)","v":0},{"$f":"ABS(VZ71)*IF(VZ$2<$M71,1,(WA71+WB71)-(WA71*WB71))/POWER(1+$K71,VZ$2)","v":0},1,{"$f":"IF($D71>0,IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,WF$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(WF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,WF$2,1)),100%),0)","v":0},{"$f":"ABS(WF71)*IF(WF$2<$M71,1,(WG71+WH71)-(WG71*WH71))/POWER(1+$J71,WF$2)","v":0},{"$f":"ABS(WF71)*IF(WF$2<$M71,1,(WG71+WH71)-(WG71*WH71))/POWER(1+$J72,WF$2)","v":0},{"$f":"ABS(WF71)*IF(WF$2<$M71,1,(WG71+WH71)-(WG71*WH71))/POWER(1+$K71,WF$2)","v":0},1,{"$f":"IF($D71>0,IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,WL$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(WL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,WL$2,1)),100%),0)","v":0},{"$f":"ABS(WL71)*IF(WL$2<$M71,1,(WM71+WN71)-(WM71*WN71))/POWER(1+$J71,WL$2)","v":0},{"$f":"ABS(WL71)*IF(WL$2<$M71,1,(WM71+WN71)-(WM71*WN71))/POWER(1+$J72,WL$2)","v":0},{"$f":"ABS(WL71)*IF(WL$2<$M71,1,(WM71+WN71)-(WM71*WN71))/POWER(1+$K71,WL$2)","v":0},1,{"$f":"IF($D71>0,IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,WR$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(WR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,WR$2,1)),100%),0)","v":0},{"$f":"ABS(WR71)*IF(WR$2<$M71,1,(WS71+WT71)-(WS71*WT71))/POWER(1+$J71,WR$2)","v":0},{"$f":"ABS(WR71)*IF(WR$2<$M71,1,(WS71+WT71)-(WS71*WT71))/POWER(1+$J72,WR$2)","v":0},{"$f":"ABS(WR71)*IF(WR$2<$M71,1,(WS71+WT71)-(WS71*WT71))/POWER(1+$K71,WR$2)","v":0},1,{"$f":"IF($D71>0,IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,WX$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(WX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,WX$2,1)),100%),0)","v":0},{"$f":"ABS(WX71)*IF(WX$2<$M71,1,(WY71+WZ71)-(WY71*WZ71))/POWER(1+$J71,WX$2)","v":0},{"$f":"ABS(WX71)*IF(WX$2<$M71,1,(WY71+WZ71)-(WY71*WZ71))/POWER(1+$J72,WX$2)","v":0},{"$f":"ABS(WX71)*IF(WX$2<$M71,1,(WY71+WZ71)-(WY71*WZ71))/POWER(1+$K71,WX$2)","v":0},1,{"$f":"IF($D71>0,IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$D71,2,XD$2,1)),100%),0)","v":0},{"$f":"IF(AND($E71>0,SP_AnnySurvivor),IF(XD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$E71,5,XD$2,1)),100%),0)","v":0},{"$f":"ABS(XD71)*IF(XD$2<$M71,1,(XE71+XF71)-(XE71*XF71))/POWER(1+$J71,XD$2)","v":0},{"$f":"ABS(XD71)*IF(XD$2<$M71,1,(XE71+XF71)-(XE71*XF71))/POWER(1+$J72,XD$2)","v":0},{"$f":"ABS(XD71)*IF(XD$2<$M71,1,(XE71+XF71)-(XE71*XF71))/POWER(1+$K71,XD$2)","v":0}]
[null,2085,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-64,0,{"$f":"SUMPRODUCT($AH72:$XI72*(MOD(COLUMN($AH72:$XI72)-COLUMN($AH72),6)=3))","v":0},{"$f":"SUMPRODUCT($AH72:$XI72*(MOD(COLUMN($AH72:$XI72)-COLUMN($AH72),6)=4))","v":0},{"$f":"SUMPRODUCT($AH72:$XI72*(MOD(COLUMN($AH72:$XI72)-COLUMN($AH72),6)=5))","v":0},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$V72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$AC72+$AD72","v":{"$error":"#REF!"}},{"$f":"MAX($T72-$U72,0)","v":{"$error":"#REF!"}},{"$f":"MIN($T72,$U72)","v":{"$error":"#REF!"}},1,0,0,{"$f":"ABS(AH72)*IF(AH$2<$M72,1,(AI72+AJ72)-(AI72*AJ72))/POWER(1+$J72,AH$2)","v":0},{"$f":"ABS(AH72)*IF(AH$2<$M72,1,(AI72+AJ72)-(AI72*AJ72))/POWER(1+$J73,AH$2)","v":0},{"$f":"ABS(AH72)*IF(AH$2<$M72,1,(AI72+AJ72)-(AI72*AJ72))/POWER(1+$K72,AH$2)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2086,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-65,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B73+WL$2)<SC_TargetRY,0,IF(($B73+WL$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B73+WL$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B73+WL$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2087,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-66,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B74+VT$2)<SC_TargetRY,0,IF(($B74+VT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B74+VT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B74+VT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2088,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-67,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2089,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-68,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2090,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-69,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2091,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-70,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B78+GZ$2)<SC_TargetRY,0,IF(($B78+GZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+GZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+GZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B78+JZ$2)<SC_TargetRY,0,IF(($B78+JZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+JZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+JZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B78+MZ$2)<SC_TargetRY,0,IF(($B78+MZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+MZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+MZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B78+PZ$2)<SC_TargetRY,0,IF(($B78+PZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+PZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+PZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2092,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-71,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+AT$2)<SC_TargetRY,0,IF(($B79+AT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+AT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+AT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+GN$2)<SC_TargetRY,0,IF(($B79+GN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+GN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+GN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+JN$2)<SC_TargetRY,0,IF(($B79+JN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+JN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+JN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+MN$2)<SC_TargetRY,0,IF(($B79+MN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+MN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+MN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+PN$2)<SC_TargetRY,0,IF(($B79+PN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+PN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+PN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B79+SZ$2)<SC_TargetRY,0,IF(($B79+SZ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+SZ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+SZ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2093,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-72,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(($B80+AH$2)<SC_TargetRY,0,IF(($B80+AH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B80+AH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+AH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B80+SN$2)<SC_TargetRY,0,IF(($B80+SN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B80+SN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+SN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2094,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-73,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2095,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-74,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2096,"N",0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-75,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2097,"N",0,0,{"$error":"#REF!"},null,null,null,0,0,-76,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2098,"N",0,0,{"$error":"#REF!"},null,null,null,0,0,-77,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($P85>0,-(T85+SUM(V85:X85))*ABS($AH85)/$P85,0)","v":0},{"$f":"(T85+SUM(V85:Y85))*S85","v":{"$error":"#REF!"}},{"$f":"(T85+SUM(V85:Y85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2099,"N",0,0,{"$error":"#REF!"},null,null,null,0,0,-78,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]

{"sheet":"SSRIB","index":7,"n_rows":169,"n_cols":36,"rows_kept":169,"cut":false,"hidden":true,"merged":[[1,8,1,22],[9,35,10,35],[11,35,12,35],[13,35,14,35],[1,23,1,33],[15,35,16,35],[17,35,18,35],[19,35,20,35],[21,35,22,35],[23,35,24,35],[25,35,26,35],[27,35,28,35],[29,35,30,35],[31,35,32,35],[33,35,34,35],[35,35,36,35],[37,35,38,35],[39,35,40,35],[41,35,42,35],[43,35,44,35],[45,35,46,35],[47,35,48,35],[49,35,50,35],[51,35,52,35],[53,35,54,35],[55,35,56,35],[57,35,58,35],[59,35,60,35],[61,35,62,35],[63,35,64,35],[65,35,66,35],[67,35,68,35],[69,35,70,35],[71,35,72,35],[73,35,74,35],[75,35,76,35],[77,35,78,35],[79,35,80,35],[81,35,82,35],[83,35,84,35],[85,35,86,35],[87,35,88,35],[89,35,90,35],[91,35,92,35],[93,35,94,35],[95,35,96,35],[97,35,98,35],[99,35,100,35],[101,35,102,35],[103,35,104,35],[105,35,106,35],[107,35,108,35],[109,35,110,35],[111,35,112,35],[113,35,114,35],[115,35,116,35],[117,35,118,35],[119,35,120,35],[121,35,122,35],[123,35,124,35],[125,35,126,35],[127,35,128,35],[129,35,130,35],[131,35,132,35],[133,35,134,35],[135,35,136,35],[137,35,138,35],[139,35,140,35],[141,35,142,35],[143,35,144,35],[145,35,146,35],[147,35,148,35],[149,35,150,35],[151,35,152,35],[163,35,164,35],[165,35,166,35],[167,35,168,35],[153,35,154,35],[155,35,156,35],[157,35,158,35],[159,35,160,35],[161,35,162,35]]}
[{"$f":"PMADVANCED+IF(SP_SSRIB, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":40},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":8},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,"SS RIB Coefficient Matrix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS RIB Reduction Factors, Withholdings, and Benefits (Nominal w/ COLA)",null,null,null,null,null,null,null,null,null,null,"Individual","Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$","RI","RN","TN","RO","Age","Fully Ins Status","RFW","FRW","PBW","ABW","PBW\n∩\nE","PBW\n∩\nF","ABW\n∩\nER","ABW\n∩\nEE","ABW\n∩\nEF","ABW\n∩\nFR","ABW\n∩\nFE","ABW\n∩\nFF","APW\n∩\nE","RET Income","PIA","PB\nMMAX\nE","PB\nMMAX\nF","AB\nMMAX\nR","AB\nMMAX\nE","AB\nMMAX\nF","Pre-RET Family Benefit","Excess Family Benefit","RET WHPCT E","RET PB RCM","RET AB RCM","Social Security Income","Social Security Income"]
[null,0,"N",{"$f":"INDEX(SP_Initials,E4)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$E4)","v":0},{"$f":"MOD($E4,2)-($E4-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E4),IF($B4<YEAR(INDEX(SP_BirthDate,$E4)),0,IF($B4>(YEAR(INDEX(SP_BirthDate,$E4))+INDEX(SP_LifeExp,$E4)),0,$B4-YEAR(INDEX(SP_BirthDate,$E4)))),0)","v":0}]
[null,0,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0]
[null,0,"N",{"$f":"INDEX(SP_Initials,E6)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},0,1,0]
[null,0,"N","",2,0,-1,0]
[null,{"$f":"SP_CurrentYear-1","v":2019},"N",{"$f":"INDEX(SP_Initials,E8)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},0,1,0]
[null,2019,"N","",2,0,-1,0]
[null,{"$f":"B8+1","v":2020},"N","",1,0,1,0,{"$f":"NOT(OR($H10<62,SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $E10, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$E10)))","v":false},{"$f":"IF(OR(INDEX(SC_SSDFA,$E10)=0,$H10<INDEX(SC_SSDFA,$E10),$H10>INDEX(SP_LifeExp,$E10)),1,IF($H10=INDEX(SC_SSDFA,$E10),-(1-INDEX(SC_SSFilingDatePr,$E10)),IF($H10>INDEX(SP_LifeExp,$E10),1,0)))","v":1},{"$f":"IF(OR($H10<INDEX(SC_SSFRA,$E10),$H10>INDEX(SP_LifeExp,$E10)),0,IF($H10=INDEX(SC_SSFRA,$E10),INDEX(SC_SSFilingDatePr,$E10),IF($H10>INDEX(SP_LifeExp,$E10),0,1)))","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E10)=0,$H10<INDEX(SC_SSDFA,$E10),$H10>INDEX(SP_LifeExp,$E10)),0,IF($H10=INDEX(SC_SSDFA,$E10),INDEX(SC_SSFilingDatePr,$E10),IF($H10>INDEX(SP_LifeExp,$E10),0,1)))","v":0},{"$f":"IF(OR(ISBLANK(INDEX(SP_SSABFA,$E10)),$H10<INDEX(SP_SSABFA,$E10),$H10>INDEX(SP_LifeExp,$E10)),0,IF($H10=INDEX(SP_SSABFA,$E10),INDEX(SC_SSFilingDatePr,$E10),IF($H10>INDEX(SP_LifeExp,$E10),0,1)))","v":0},{"$f":"MAX(ABS(MAX(IF($L10<=0,$L10,-1),IF($K10>=0,-1+$K10,-1)))\n   +MIN(IF($L10>=0,$L10,1),IF($K10<=0,1+$K10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF($L10<=0,$L10,-1),IF($K10<=0,$K10,-1)))\n   +MIN(IF($L10>=0,$L10,1),IF($K10>=0,$K10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)>=0,-1+OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($J10<=0,$J10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)<=0,1+OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($J10>=0,$J10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)>=0,-1+OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($K10>=0,-1+$K10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)<=0,1+OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($K10<=0,1+$K10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)>=0,-1+OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($K10<=0,$K10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)<=0,1+OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($K10>=0,$K10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)<=0,OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($J10<=0,$J10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)>=0,OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($J10>=0,$J10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)<=0,OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($K10>=0,-1+$K10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)>=0,OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($K10<=0,1+$K10,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L10,$G10,0)<=0,OFFSET($L10,$G10,0),-1),IF(OFFSET($K10,$G10,0)<=0,OFFSET($K10,$G10,0),-1),IF($M10<=0,$M10,-1),IF($K10<=0,$K10,-1),IF($J10>=0,-1+$J10,-1)))\n   +MIN(IF(OFFSET($L10,$G10,0)>=0,OFFSET($L10,$G10,0),1),IF(OFFSET($K10,$G10,0)>=0,OFFSET($K10,$G10,0),1),IF($M10>=0,$M10,1),IF($K10>=0,$K10,1),IF($J10<=0,1+$J10,1))-1,0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E10)=0, INDEX(SC_SSDFA,$E10)>=INDEX(SC_SSFRA,$E10), $H10<INDEX(SC_SSDFA,$E10)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B10-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K10>=0,-1+$K10,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K10<=0,1+$K10,1))-1,0))","v":0},{"$f":"(INDEX(SC_EX_IncomeEmployer,EXIDX)+INDEX(SC_EX_IncomeSE,EXIDX))*V10","v":0},{"$f":"IF(NOT(I10), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":0},{"$f":"$X10*INDEX(SC_SSPBPct,$E10)","v":0},{"$f":"$X10*INDEX(SC_SSPBPctRc,$E10)","v":0},{"$f":"OFFSET($X10,$G10,0)/2","v":0},{"$f":"MAX(OFFSET($X10,$G10,0)/2-$X10*MAX(INDEX(SC_SSPBPct,$E10),1),0)*INDEX(SC_SSABPct,$E10)","v":0},{"$f":"MAX(OFFSET($X10,$G10,0)/2-$X10*MAX(INDEX(SC_SSPBPctRc,$E10),1),0)*INDEX(SC_SSABPctRc,$E10)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, ($Y10*$N10\n   +$AB10*($Q10+$T10)*(1-OFFSET($AF10,$G10,0))\n   +OFFSET($AA10,$G10,0)*OFFSET($P10,$G10,0)+OFFSET($AB10,$G10,0)*OFFSET($Q10,$G10,0)+OFFSET($AC10,$G10,0)*OFFSET($R10,$G10,0))*12)","v":0},{"$f":"MIN(AD10,IF(OR(INDEX(SC_SSDFA,$E10)=0,INDEX(SC_SSDFA,$E10)>=INDEX(SC_SSFRA,$E10),$H10<INDEX(SC_SSDFA,$E10),$H10>INDEX(SC_SSFRA,$E10)),0,IF($H10=INDEX(SC_SSFRA,$E10),MAX($W10-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1),0)/3,MAX($W10-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E10)+2-Income!$B$6+1),0)/2)))","v":0},{"$f":"IF(AD10>0,AE10/AD10,0)","v":0},{"$f":"IF(I10, (ABS($N10))*$AF10*12, 0)","v":0},{"$f":"($Q10*(1-(1-$AF10)*(1-OFFSET($AF10,$G10,0)))+$T10*$AF10)*12","v":0},{"$f":"(Y10*ABS($N10)*(1-$AF10)\n   +Z10*ABS($O10)\n   +$AA10*($P10)*(1-OFFSET($AF10,$G10,0))\n   +$AB10*($Q10)*(1-OFFSET($AF10,$G10,0))*(1-$AF10)\n   +$AC10*($R10)*(1-OFFSET($AF10,$G10,0))\n   +$AA10*($S10)\n   +$AB10*($T10)*(1-$AF10)\n   +$AC10*($U10))*12","v":0},{"$f":"SUMPRODUCT($AI10:$AI11, --($F10:$F11<>0))","v":0}]
[null,{"$f":"B9+1","v":2020},"N","",2,0,-1,0,false,1,0,0,0,{"$f":"MAX(ABS(MAX(IF($L11<=0,$L11,-1),IF($K11>=0,-1+$K11,-1)))\n   +MIN(IF($L11>=0,$L11,1),IF($K11<=0,1+$K11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF($L11<=0,$L11,-1),IF($K11<=0,$K11,-1)))\n   +MIN(IF($L11>=0,$L11,1),IF($K11>=0,$K11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L11,$G11,0)<=0,OFFSET($L11,$G11,0),-1),IF(OFFSET($K11,$G11,0)>=0,-1+OFFSET($K11,$G11,0),-1),IF($M11<=0,$M11,-1),IF($J11<=0,$J11,-1)))\n   +MIN(IF(OFFSET($L11,$G11,0)>=0,OFFSET($L11,$G11,0),1),IF(OFFSET($K11,$G11,0)<=0,1+OFFSET($K11,$G11,0),1),IF($M11>=0,$M11,1),IF($J11>=0,$J11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L11,$G11,0)<=0,OFFSET($L11,$G11,0),-1),IF(OFFSET($K11,$G11,0)>=0,-1+OFFSET($K11,$G11,0),-1),IF($M11<=0,$M11,-1),IF($K11>=0,-1+$K11,-1)))\n   +MIN(IF(OFFSET($L11,$G11,0)>=0,OFFSET($L11,$G11,0),1),IF(OFFSET($K11,$G11,0)<=0,1+OFFSET($K11,$G11,0),1),IF($M11>=0,$M11,1),IF($K11<=0,1+$K11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L11,$G11,0)<=0,OFFSET($L11,$G11,0),-1),IF(OFFSET($K11,$G11,0)>=0,-1+OFFSET($K11,$G11,0),-1),IF($M11<=0,$M11,-1),IF($K11<=0,$K11,-1)))\n   +MIN(IF(OFFSET($L11,$G11,0)>=0,OFFSET($L11,$G11,0),1),IF(OFFSET($K11,$G11,0)<=0,1+OFFSET($K11,$G11,0),1),IF($M11>=0,$M11,1),IF($K11>=0,$K11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L11,$G11,0)<=0,OFFSET($L11,$G11,0),-1),IF(OFFSET($K11,$G11,0)<=0,OFFSET($K11,$G11,0),-1),IF($M11<=0,$M11,-1),IF($J11<=0,$J11,-1)))\n   +MIN(IF(OFFSET($L11,$G11,0)>=0,OFFSET($L11,$G11,0),1),IF(OFFSET($K11,$G11,0)>=0,OFFSET($K11,$G11,0),1),IF($M11>=0,$M11,1),IF($J11>=0,$J11,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L11,$G11,0)<=0,OFFSET($L11,$G11,0),-1),IF(OFFSET($K11,$G11,0)<=0,OFFSET($K11,$G11,0),-1),IF($M11<=0,$M11,-1),IF($K11>=0,-1+$K11,-1)))\n   +MIN(IF(OFFSET($L11,$G11,0)>=0,OFFSET($L11,$G11,0),1),IF(OFFSET($K11,$G11,0)>=0,OFFSET($K11,$G11,0),1),IF($M11>=0,$M11,1),IF($K11<=0,1+$K11,1))-1,0)","v":0},0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E11)=0, INDEX(SC_SSDFA,$E11)>=INDEX(SC_SSFRA,$E11), $H11<INDEX(SC_SSDFA,$E11)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B11-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K11>=0,-1+$K11,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K11<=0,1+$K11,1))-1,0))","v":0},0,{"$f":"IF(NOT(I11), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":0},0,0,0,0,0,0,{"$f":"MIN(AD11,IF(OR(INDEX(SC_SSDFA,$E11)=0,INDEX(SC_SSDFA,$E11)>=INDEX(SC_SSFRA,$E11),$H11<INDEX(SC_SSDFA,$E11),$H11>INDEX(SC_SSFRA,$E11)),0,IF($H11=INDEX(SC_SSFRA,$E11),MAX($W11-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1),0)/3,MAX($W11-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E11)+2-Income!$B$6+1),0)/2)))","v":0},{"$f":"IF(AD11>0,AE11/AD11,0)","v":0},{"$f":"IF(I11, (ABS($N11))*$AF11*12, 0)","v":0},0,{"$f":"(Y11*ABS($N11)*(1-$AF11)\n   +Z11*ABS($O11)\n   +$AA11*($P11)*(1-OFFSET($AF11,$G11,0))\n   +$AB11*($Q11)*(1-OFFSET($AF11,$G11,0))*(1-$AF11)\n   +$AC11*($R11)*(1-OFFSET($AF11,$G11,0))\n   +$AA11*($S11)\n   +$AB11*($T11)*(1-$AF11)\n   +$AC11*($U11))*12","v":0}]
[null,{"$f":"B10+1","v":2021},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E12)=0, INDEX(SC_SSDFA,$E12)>=INDEX(SC_SSFRA,$E12), $H12<INDEX(SC_SSDFA,$E12)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B12-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K12>=0,-1+$K12,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K12<=0,1+$K12,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I12), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD12,IF(OR(INDEX(SC_SSDFA,$E12)=0,INDEX(SC_SSDFA,$E12)>=INDEX(SC_SSFRA,$E12),$H12<INDEX(SC_SSDFA,$E12),$H12>INDEX(SC_SSFRA,$E12)),0,IF($H12=INDEX(SC_SSFRA,$E12),MAX($W12-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1),0)/3,MAX($W12-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E12)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$f":"IF(AD12>0,AE12/AD12,0)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI12:$AI13, --($F12:$F13<>0))","v":{"$error":"#REF!"}}]
[null,2021,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E13)=0, INDEX(SC_SSDFA,$E13)>=INDEX(SC_SSFRA,$E13), $H13<INDEX(SC_SSDFA,$E13)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B13-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K13>=0,-1+$K13,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K13<=0,1+$K13,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I13), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD13,IF(OR(INDEX(SC_SSDFA,$E13)=0,INDEX(SC_SSDFA,$E13)>=INDEX(SC_SSFRA,$E13),$H13<INDEX(SC_SSDFA,$E13),$H13>INDEX(SC_SSFRA,$E13)),0,IF($H13=INDEX(SC_SSFRA,$E13),MAX($W13-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1),0)/3,MAX($W13-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E13)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(I13, (ABS($N13))*$AF13*12, 0)","v":0},{"$error":"#REF!"},{"$f":"(Y13*ABS($N13)*(1-$AF13)\n   +Z13*ABS($O13)\n   +$AA13*($P13)*(1-OFFSET($AF13,$G13,0))\n   +$AB13*($Q13)*(1-OFFSET($AF13,$G13,0))*(1-$AF13)\n   +$AC13*($R13)*(1-OFFSET($AF13,$G13,0))\n   +$AA13*($S13)\n   +$AB13*($T13)*(1-$AF13)\n   +$AC13*($U13))*12","v":{"$error":"#REF!"}}]
[null,{"$f":"B12+1","v":2022},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E14)=0, INDEX(SC_SSDFA,$E14)>=INDEX(SC_SSFRA,$E14), $H14<INDEX(SC_SSDFA,$E14)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B14-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K14>=0,-1+$K14,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K14<=0,1+$K14,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I14), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD14,IF(OR(INDEX(SC_SSDFA,$E14)=0,INDEX(SC_SSDFA,$E14)>=INDEX(SC_SSFRA,$E14),$H14<INDEX(SC_SSDFA,$E14),$H14>INDEX(SC_SSFRA,$E14)),0,IF($H14=INDEX(SC_SSFRA,$E14),MAX($W14-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1),0)/3,MAX($W14-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E14)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI14:$AI15, --($F14:$F15<>0))","v":{"$error":"#REF!"}}]
[null,2022,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E15)=0, INDEX(SC_SSDFA,$E15)>=INDEX(SC_SSFRA,$E15), $H15<INDEX(SC_SSDFA,$E15)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B15-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K15>=0,-1+$K15,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K15<=0,1+$K15,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I15), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD15,IF(OR(INDEX(SC_SSDFA,$E15)=0,INDEX(SC_SSDFA,$E15)>=INDEX(SC_SSFRA,$E15),$H15<INDEX(SC_SSDFA,$E15),$H15>INDEX(SC_SSFRA,$E15)),0,IF($H15=INDEX(SC_SSFRA,$E15),MAX($W15-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1),0)/3,MAX($W15-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E15)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B14+1","v":2023},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E16)=0, INDEX(SC_SSDFA,$E16)>=INDEX(SC_SSFRA,$E16), $H16<INDEX(SC_SSDFA,$E16)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B16-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K16>=0,-1+$K16,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K16<=0,1+$K16,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I16), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD16,IF(OR(INDEX(SC_SSDFA,$E16)=0,INDEX(SC_SSDFA,$E16)>=INDEX(SC_SSFRA,$E16),$H16<INDEX(SC_SSDFA,$E16),$H16>INDEX(SC_SSFRA,$E16)),0,IF($H16=INDEX(SC_SSFRA,$E16),MAX($W16-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1),0)/3,MAX($W16-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E16)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI16:$AI17, --($F16:$F17<>0))","v":{"$error":"#REF!"}}]
[null,2023,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E17)=0, INDEX(SC_SSDFA,$E17)>=INDEX(SC_SSFRA,$E17), $H17<INDEX(SC_SSDFA,$E17)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B17-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K17>=0,-1+$K17,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K17<=0,1+$K17,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I17), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD17,IF(OR(INDEX(SC_SSDFA,$E17)=0,INDEX(SC_SSDFA,$E17)>=INDEX(SC_SSFRA,$E17),$H17<INDEX(SC_SSDFA,$E17),$H17>INDEX(SC_SSFRA,$E17)),0,IF($H17=INDEX(SC_SSFRA,$E17),MAX($W17-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1),0)/3,MAX($W17-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E17)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B16+1","v":2024},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E18)=0, INDEX(SC_SSDFA,$E18)>=INDEX(SC_SSFRA,$E18), $H18<INDEX(SC_SSDFA,$E18)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B18-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K18>=0,-1+$K18,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K18<=0,1+$K18,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I18), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD18,IF(OR(INDEX(SC_SSDFA,$E18)=0,INDEX(SC_SSDFA,$E18)>=INDEX(SC_SSFRA,$E18),$H18<INDEX(SC_SSDFA,$E18),$H18>INDEX(SC_SSFRA,$E18)),0,IF($H18=INDEX(SC_SSFRA,$E18),MAX($W18-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1),0)/3,MAX($W18-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E18)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI18:$AI19, --($F18:$F19<>0))","v":{"$error":"#REF!"}}]
[null,2024,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E19)=0, INDEX(SC_SSDFA,$E19)>=INDEX(SC_SSFRA,$E19), $H19<INDEX(SC_SSDFA,$E19)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B19-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K19>=0,-1+$K19,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K19<=0,1+$K19,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I19), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD19,IF(OR(INDEX(SC_SSDFA,$E19)=0,INDEX(SC_SSDFA,$E19)>=INDEX(SC_SSFRA,$E19),$H19<INDEX(SC_SSDFA,$E19),$H19>INDEX(SC_SSFRA,$E19)),0,IF($H19=INDEX(SC_SSFRA,$E19),MAX($W19-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1),0)/3,MAX($W19-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E19)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B18+1","v":2025},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E20)=0, INDEX(SC_SSDFA,$E20)>=INDEX(SC_SSFRA,$E20), $H20<INDEX(SC_SSDFA,$E20)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B20-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K20>=0,-1+$K20,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K20<=0,1+$K20,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I20), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD20,IF(OR(INDEX(SC_SSDFA,$E20)=0,INDEX(SC_SSDFA,$E20)>=INDEX(SC_SSFRA,$E20),$H20<INDEX(SC_SSDFA,$E20),$H20>INDEX(SC_SSFRA,$E20)),0,IF($H20=INDEX(SC_SSFRA,$E20),MAX($W20-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1),0)/3,MAX($W20-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E20)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI20:$AI21, --($F20:$F21<>0))","v":{"$error":"#REF!"}}]
[null,2025,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E21)=0, INDEX(SC_SSDFA,$E21)>=INDEX(SC_SSFRA,$E21), $H21<INDEX(SC_SSDFA,$E21)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B21-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K21>=0,-1+$K21,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K21<=0,1+$K21,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I21), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD21,IF(OR(INDEX(SC_SSDFA,$E21)=0,INDEX(SC_SSDFA,$E21)>=INDEX(SC_SSFRA,$E21),$H21<INDEX(SC_SSDFA,$E21),$H21>INDEX(SC_SSFRA,$E21)),0,IF($H21=INDEX(SC_SSFRA,$E21),MAX($W21-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1),0)/3,MAX($W21-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E21)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B20+1","v":2026},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E22)=0, INDEX(SC_SSDFA,$E22)>=INDEX(SC_SSFRA,$E22), $H22<INDEX(SC_SSDFA,$E22)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B22-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K22>=0,-1+$K22,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K22<=0,1+$K22,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I22), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD22,IF(OR(INDEX(SC_SSDFA,$E22)=0,INDEX(SC_SSDFA,$E22)>=INDEX(SC_SSFRA,$E22),$H22<INDEX(SC_SSDFA,$E22),$H22>INDEX(SC_SSFRA,$E22)),0,IF($H22=INDEX(SC_SSFRA,$E22),MAX($W22-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1),0)/3,MAX($W22-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E22)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI22:$AI23, --($F22:$F23<>0))","v":{"$error":"#REF!"}}]
[null,2026,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E23)=0, INDEX(SC_SSDFA,$E23)>=INDEX(SC_SSFRA,$E23), $H23<INDEX(SC_SSDFA,$E23)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B23-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K23>=0,-1+$K23,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K23<=0,1+$K23,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I23), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD23,IF(OR(INDEX(SC_SSDFA,$E23)=0,INDEX(SC_SSDFA,$E23)>=INDEX(SC_SSFRA,$E23),$H23<INDEX(SC_SSDFA,$E23),$H23>INDEX(SC_SSFRA,$E23)),0,IF($H23=INDEX(SC_SSFRA,$E23),MAX($W23-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1),0)/3,MAX($W23-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E23)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B22+1","v":2027},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E24)=0, INDEX(SC_SSDFA,$E24)>=INDEX(SC_SSFRA,$E24), $H24<INDEX(SC_SSDFA,$E24)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B24-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K24>=0,-1+$K24,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K24<=0,1+$K24,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I24), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD24,IF(OR(INDEX(SC_SSDFA,$E24)=0,INDEX(SC_SSDFA,$E24)>=INDEX(SC_SSFRA,$E24),$H24<INDEX(SC_SSDFA,$E24),$H24>INDEX(SC_SSFRA,$E24)),0,IF($H24=INDEX(SC_SSFRA,$E24),MAX($W24-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1),0)/3,MAX($W24-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E24)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI24:$AI25, --($F24:$F25<>0))","v":{"$error":"#REF!"}}]
[null,2027,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E25)=0, INDEX(SC_SSDFA,$E25)>=INDEX(SC_SSFRA,$E25), $H25<INDEX(SC_SSDFA,$E25)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B25-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K25>=0,-1+$K25,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K25<=0,1+$K25,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I25), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD25,IF(OR(INDEX(SC_SSDFA,$E25)=0,INDEX(SC_SSDFA,$E25)>=INDEX(SC_SSFRA,$E25),$H25<INDEX(SC_SSDFA,$E25),$H25>INDEX(SC_SSFRA,$E25)),0,IF($H25=INDEX(SC_SSFRA,$E25),MAX($W25-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1),0)/3,MAX($W25-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E25)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B24+1","v":2028},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E26)=0, INDEX(SC_SSDFA,$E26)>=INDEX(SC_SSFRA,$E26), $H26<INDEX(SC_SSDFA,$E26)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B26-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K26>=0,-1+$K26,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K26<=0,1+$K26,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I26), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD26,IF(OR(INDEX(SC_SSDFA,$E26)=0,INDEX(SC_SSDFA,$E26)>=INDEX(SC_SSFRA,$E26),$H26<INDEX(SC_SSDFA,$E26),$H26>INDEX(SC_SSFRA,$E26)),0,IF($H26=INDEX(SC_SSFRA,$E26),MAX($W26-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1),0)/3,MAX($W26-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E26)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI26:$AI27, --($F26:$F27<>0))","v":{"$error":"#REF!"}}]
[null,2028,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E27)=0, INDEX(SC_SSDFA,$E27)>=INDEX(SC_SSFRA,$E27), $H27<INDEX(SC_SSDFA,$E27)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B27-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K27>=0,-1+$K27,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K27<=0,1+$K27,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I27), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD27,IF(OR(INDEX(SC_SSDFA,$E27)=0,INDEX(SC_SSDFA,$E27)>=INDEX(SC_SSFRA,$E27),$H27<INDEX(SC_SSDFA,$E27),$H27>INDEX(SC_SSFRA,$E27)),0,IF($H27=INDEX(SC_SSFRA,$E27),MAX($W27-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1),0)/3,MAX($W27-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E27)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B26+1","v":2029},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E28)=0, INDEX(SC_SSDFA,$E28)>=INDEX(SC_SSFRA,$E28), $H28<INDEX(SC_SSDFA,$E28)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B28-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K28>=0,-1+$K28,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K28<=0,1+$K28,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I28), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD28,IF(OR(INDEX(SC_SSDFA,$E28)=0,INDEX(SC_SSDFA,$E28)>=INDEX(SC_SSFRA,$E28),$H28<INDEX(SC_SSDFA,$E28),$H28>INDEX(SC_SSFRA,$E28)),0,IF($H28=INDEX(SC_SSFRA,$E28),MAX($W28-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1),0)/3,MAX($W28-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E28)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI28:$AI29, --($F28:$F29<>0))","v":{"$error":"#REF!"}}]
[null,2029,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E29)=0, INDEX(SC_SSDFA,$E29)>=INDEX(SC_SSFRA,$E29), $H29<INDEX(SC_SSDFA,$E29)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B29-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K29>=0,-1+$K29,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K29<=0,1+$K29,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I29), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD29,IF(OR(INDEX(SC_SSDFA,$E29)=0,INDEX(SC_SSDFA,$E29)>=INDEX(SC_SSFRA,$E29),$H29<INDEX(SC_SSDFA,$E29),$H29>INDEX(SC_SSFRA,$E29)),0,IF($H29=INDEX(SC_SSFRA,$E29),MAX($W29-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1),0)/3,MAX($W29-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E29)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B28+1","v":2030},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E30)=0, INDEX(SC_SSDFA,$E30)>=INDEX(SC_SSFRA,$E30), $H30<INDEX(SC_SSDFA,$E30)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B30-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K30>=0,-1+$K30,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K30<=0,1+$K30,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I30), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD30,IF(OR(INDEX(SC_SSDFA,$E30)=0,INDEX(SC_SSDFA,$E30)>=INDEX(SC_SSFRA,$E30),$H30<INDEX(SC_SSDFA,$E30),$H30>INDEX(SC_SSFRA,$E30)),0,IF($H30=INDEX(SC_SSFRA,$E30),MAX($W30-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1),0)/3,MAX($W30-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E30)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI30:$AI31, --($F30:$F31<>0))","v":{"$error":"#REF!"}}]
[null,2030,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E31)=0, INDEX(SC_SSDFA,$E31)>=INDEX(SC_SSFRA,$E31), $H31<INDEX(SC_SSDFA,$E31)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B31-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K31>=0,-1+$K31,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K31<=0,1+$K31,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I31), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD31,IF(OR(INDEX(SC_SSDFA,$E31)=0,INDEX(SC_SSDFA,$E31)>=INDEX(SC_SSFRA,$E31),$H31<INDEX(SC_SSDFA,$E31),$H31>INDEX(SC_SSFRA,$E31)),0,IF($H31=INDEX(SC_SSFRA,$E31),MAX($W31-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1),0)/3,MAX($W31-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E31)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B30+1","v":2031},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E32)=0, INDEX(SC_SSDFA,$E32)>=INDEX(SC_SSFRA,$E32), $H32<INDEX(SC_SSDFA,$E32)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B32-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K32>=0,-1+$K32,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K32<=0,1+$K32,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I32), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD32,IF(OR(INDEX(SC_SSDFA,$E32)=0,INDEX(SC_SSDFA,$E32)>=INDEX(SC_SSFRA,$E32),$H32<INDEX(SC_SSDFA,$E32),$H32>INDEX(SC_SSFRA,$E32)),0,IF($H32=INDEX(SC_SSFRA,$E32),MAX($W32-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1),0)/3,MAX($W32-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E32)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI32:$AI33, --($F32:$F33<>0))","v":{"$error":"#REF!"}}]
[null,2031,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E33)=0, INDEX(SC_SSDFA,$E33)>=INDEX(SC_SSFRA,$E33), $H33<INDEX(SC_SSDFA,$E33)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B33-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K33>=0,-1+$K33,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K33<=0,1+$K33,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I33), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD33,IF(OR(INDEX(SC_SSDFA,$E33)=0,INDEX(SC_SSDFA,$E33)>=INDEX(SC_SSFRA,$E33),$H33<INDEX(SC_SSDFA,$E33),$H33>INDEX(SC_SSFRA,$E33)),0,IF($H33=INDEX(SC_SSFRA,$E33),MAX($W33-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1),0)/3,MAX($W33-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E33)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B32+1","v":2032},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E34)=0, INDEX(SC_SSDFA,$E34)>=INDEX(SC_SSFRA,$E34), $H34<INDEX(SC_SSDFA,$E34)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B34-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K34>=0,-1+$K34,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K34<=0,1+$K34,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I34), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD34,IF(OR(INDEX(SC_SSDFA,$E34)=0,INDEX(SC_SSDFA,$E34)>=INDEX(SC_SSFRA,$E34),$H34<INDEX(SC_SSDFA,$E34),$H34>INDEX(SC_SSFRA,$E34)),0,IF($H34=INDEX(SC_SSFRA,$E34),MAX($W34-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1),0)/3,MAX($W34-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E34)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI34:$AI35, --($F34:$F35<>0))","v":{"$error":"#REF!"}}]
[null,2032,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E35)=0, INDEX(SC_SSDFA,$E35)>=INDEX(SC_SSFRA,$E35), $H35<INDEX(SC_SSDFA,$E35)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B35-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K35>=0,-1+$K35,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K35<=0,1+$K35,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I35), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD35,IF(OR(INDEX(SC_SSDFA,$E35)=0,INDEX(SC_SSDFA,$E35)>=INDEX(SC_SSFRA,$E35),$H35<INDEX(SC_SSDFA,$E35),$H35>INDEX(SC_SSFRA,$E35)),0,IF($H35=INDEX(SC_SSFRA,$E35),MAX($W35-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1),0)/3,MAX($W35-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E35)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B34+1","v":2033},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E36)=0, INDEX(SC_SSDFA,$E36)>=INDEX(SC_SSFRA,$E36), $H36<INDEX(SC_SSDFA,$E36)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B36-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K36>=0,-1+$K36,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K36<=0,1+$K36,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I36), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD36,IF(OR(INDEX(SC_SSDFA,$E36)=0,INDEX(SC_SSDFA,$E36)>=INDEX(SC_SSFRA,$E36),$H36<INDEX(SC_SSDFA,$E36),$H36>INDEX(SC_SSFRA,$E36)),0,IF($H36=INDEX(SC_SSFRA,$E36),MAX($W36-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1),0)/3,MAX($W36-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E36)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI36:$AI37, --($F36:$F37<>0))","v":{"$error":"#REF!"}}]
[null,2033,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E37)=0, INDEX(SC_SSDFA,$E37)>=INDEX(SC_SSFRA,$E37), $H37<INDEX(SC_SSDFA,$E37)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B37-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K37>=0,-1+$K37,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K37<=0,1+$K37,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I37), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD37,IF(OR(INDEX(SC_SSDFA,$E37)=0,INDEX(SC_SSDFA,$E37)>=INDEX(SC_SSFRA,$E37),$H37<INDEX(SC_SSDFA,$E37),$H37>INDEX(SC_SSFRA,$E37)),0,IF($H37=INDEX(SC_SSFRA,$E37),MAX($W37-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1),0)/3,MAX($W37-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E37)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B36+1","v":2034},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E38)=0, INDEX(SC_SSDFA,$E38)>=INDEX(SC_SSFRA,$E38), $H38<INDEX(SC_SSDFA,$E38)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B38-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K38>=0,-1+$K38,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K38<=0,1+$K38,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I38), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD38,IF(OR(INDEX(SC_SSDFA,$E38)=0,INDEX(SC_SSDFA,$E38)>=INDEX(SC_SSFRA,$E38),$H38<INDEX(SC_SSDFA,$E38),$H38>INDEX(SC_SSFRA,$E38)),0,IF($H38=INDEX(SC_SSFRA,$E38),MAX($W38-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1),0)/3,MAX($W38-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E38)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI38:$AI39, --($F38:$F39<>0))","v":{"$error":"#REF!"}}]
[null,2034,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E39)=0, INDEX(SC_SSDFA,$E39)>=INDEX(SC_SSFRA,$E39), $H39<INDEX(SC_SSDFA,$E39)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B39-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K39>=0,-1+$K39,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K39<=0,1+$K39,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I39), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD39,IF(OR(INDEX(SC_SSDFA,$E39)=0,INDEX(SC_SSDFA,$E39)>=INDEX(SC_SSFRA,$E39),$H39<INDEX(SC_SSDFA,$E39),$H39>INDEX(SC_SSFRA,$E39)),0,IF($H39=INDEX(SC_SSFRA,$E39),MAX($W39-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1),0)/3,MAX($W39-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E39)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B38+1","v":2035},"N",{"$f":"INDEX(SP_Initials,E40)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E40),IF($B40<YEAR(INDEX(SP_BirthDate,$E40)),0,IF($B40>(YEAR(INDEX(SP_BirthDate,$E40))+INDEX(SP_LifeExp,$E40)),0,$B40-YEAR(INDEX(SP_BirthDate,$E40)))),0)","v":0},false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E40)=0, INDEX(SC_SSDFA,$E40)>=INDEX(SC_SSFRA,$E40), $H40<INDEX(SC_SSDFA,$E40)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B40-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K40>=0,-1+$K40,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K40<=0,1+$K40,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I40), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD40,IF(OR(INDEX(SC_SSDFA,$E40)=0,INDEX(SC_SSDFA,$E40)>=INDEX(SC_SSFRA,$E40),$H40<INDEX(SC_SSDFA,$E40),$H40>INDEX(SC_SSFRA,$E40)),0,IF($H40=INDEX(SC_SSFRA,$E40),MAX($W40-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1),0)/3,MAX($W40-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E40)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI40:$AI41, --($F40:$F41<>0))","v":{"$error":"#REF!"}}]
[null,2035,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E41)=0, INDEX(SC_SSDFA,$E41)>=INDEX(SC_SSFRA,$E41), $H41<INDEX(SC_SSDFA,$E41)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B41-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K41>=0,-1+$K41,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K41<=0,1+$K41,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I41), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD41,IF(OR(INDEX(SC_SSDFA,$E41)=0,INDEX(SC_SSDFA,$E41)>=INDEX(SC_SSFRA,$E41),$H41<INDEX(SC_SSDFA,$E41),$H41>INDEX(SC_SSFRA,$E41)),0,IF($H41=INDEX(SC_SSFRA,$E41),MAX($W41-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1),0)/3,MAX($W41-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E41)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B40+1","v":2036},"N","",1,0,1,0,false,{"$f":"IF(OR(INDEX(SC_SSDFA,$E42)=0,$H42<INDEX(SC_SSDFA,$E42),$H42>INDEX(SP_LifeExp,$E42)),1,IF($H42=INDEX(SC_SSDFA,$E42),-(1-INDEX(SC_SSFilingDatePr,$E42)),IF($H42>INDEX(SP_LifeExp,$E42),1,0)))","v":1},{"$f":"IF(OR($H42<INDEX(SC_SSFRA,$E42),$H42>INDEX(SP_LifeExp,$E42)),0,IF($H42=INDEX(SC_SSFRA,$E42),INDEX(SC_SSFilingDatePr,$E42),IF($H42>INDEX(SP_LifeExp,$E42),0,1)))","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E42)=0,$H42<INDEX(SC_SSDFA,$E42),$H42>INDEX(SP_LifeExp,$E42)),0,IF($H42=INDEX(SC_SSDFA,$E42),INDEX(SC_SSFilingDatePr,$E42),IF($H42>INDEX(SP_LifeExp,$E42),0,1)))","v":0},{"$f":"IF(OR(ISBLANK(INDEX(SP_SSABFA,$E42)),$H42<INDEX(SP_SSABFA,$E42),$H42>INDEX(SP_LifeExp,$E42)),0,IF($H42=INDEX(SP_SSABFA,$E42),INDEX(SC_SSFilingDatePr,$E42),IF($H42>INDEX(SP_LifeExp,$E42),0,1)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E42)=0, INDEX(SC_SSDFA,$E42)>=INDEX(SC_SSFRA,$E42), $H42<INDEX(SC_SSDFA,$E42)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B42-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K42>=0,-1+$K42,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K42<=0,1+$K42,1))-1,0))","v":0},{"$f":"(INDEX(SC_EX_IncomeEmployer,EXIDX)+INDEX(SC_EX_IncomeSE,EXIDX))*V42","v":{"$error":"#REF!"}},{"$f":"IF(NOT(I42), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD42,IF(OR(INDEX(SC_SSDFA,$E42)=0,INDEX(SC_SSDFA,$E42)>=INDEX(SC_SSFRA,$E42),$H42<INDEX(SC_SSDFA,$E42),$H42>INDEX(SC_SSFRA,$E42)),0,IF($H42=INDEX(SC_SSFRA,$E42),MAX($W42-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1),0)/3,MAX($W42-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E42)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI42:$AI43, --($F42:$F43<>0))","v":{"$error":"#REF!"}}]
[null,2036,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E43)=0, INDEX(SC_SSDFA,$E43)>=INDEX(SC_SSFRA,$E43), $H43<INDEX(SC_SSDFA,$E43)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B43-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K43>=0,-1+$K43,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K43<=0,1+$K43,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I43), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD43,IF(OR(INDEX(SC_SSDFA,$E43)=0,INDEX(SC_SSDFA,$E43)>=INDEX(SC_SSFRA,$E43),$H43<INDEX(SC_SSDFA,$E43),$H43>INDEX(SC_SSFRA,$E43)),0,IF($H43=INDEX(SC_SSFRA,$E43),MAX($W43-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1),0)/3,MAX($W43-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E43)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B42+1","v":2037},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E44)=0, INDEX(SC_SSDFA,$E44)>=INDEX(SC_SSFRA,$E44), $H44<INDEX(SC_SSDFA,$E44)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B44-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K44>=0,-1+$K44,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K44<=0,1+$K44,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I44), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD44,IF(OR(INDEX(SC_SSDFA,$E44)=0,INDEX(SC_SSDFA,$E44)>=INDEX(SC_SSFRA,$E44),$H44<INDEX(SC_SSDFA,$E44),$H44>INDEX(SC_SSFRA,$E44)),0,IF($H44=INDEX(SC_SSFRA,$E44),MAX($W44-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1),0)/3,MAX($W44-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E44)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI44:$AI45, --($F44:$F45<>0))","v":{"$error":"#REF!"}}]
[null,2037,"N","",2,0,-1,0,false,1,0,0,0,{"$f":"MAX(ABS(MAX(IF($L45<=0,$L45,-1),IF($K45>=0,-1+$K45,-1)))\n   +MIN(IF($L45>=0,$L45,1),IF($K45<=0,1+$K45,1))-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E45)=0, INDEX(SC_SSDFA,$E45)>=INDEX(SC_SSFRA,$E45), $H45<INDEX(SC_SSDFA,$E45)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B45-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K45>=0,-1+$K45,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K45<=0,1+$K45,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I45), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD45,IF(OR(INDEX(SC_SSDFA,$E45)=0,INDEX(SC_SSDFA,$E45)>=INDEX(SC_SSFRA,$E45),$H45<INDEX(SC_SSDFA,$E45),$H45>INDEX(SC_SSFRA,$E45)),0,IF($H45=INDEX(SC_SSFRA,$E45),MAX($W45-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1),0)/3,MAX($W45-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E45)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B44+1","v":2038},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E46)=0, INDEX(SC_SSDFA,$E46)>=INDEX(SC_SSFRA,$E46), $H46<INDEX(SC_SSDFA,$E46)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B46-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K46>=0,-1+$K46,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K46<=0,1+$K46,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I46), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD46,IF(OR(INDEX(SC_SSDFA,$E46)=0,INDEX(SC_SSDFA,$E46)>=INDEX(SC_SSFRA,$E46),$H46<INDEX(SC_SSDFA,$E46),$H46>INDEX(SC_SSFRA,$E46)),0,IF($H46=INDEX(SC_SSFRA,$E46),MAX($W46-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1),0)/3,MAX($W46-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E46)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI46:$AI47, --($F46:$F47<>0))","v":{"$error":"#REF!"}}]
[null,2038,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E47)=0, INDEX(SC_SSDFA,$E47)>=INDEX(SC_SSFRA,$E47), $H47<INDEX(SC_SSDFA,$E47)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B47-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K47>=0,-1+$K47,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K47<=0,1+$K47,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I47), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD47,IF(OR(INDEX(SC_SSDFA,$E47)=0,INDEX(SC_SSDFA,$E47)>=INDEX(SC_SSFRA,$E47),$H47<INDEX(SC_SSDFA,$E47),$H47>INDEX(SC_SSFRA,$E47)),0,IF($H47=INDEX(SC_SSFRA,$E47),MAX($W47-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1),0)/3,MAX($W47-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E47)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B46+1","v":2039},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E48)=0, INDEX(SC_SSDFA,$E48)>=INDEX(SC_SSFRA,$E48), $H48<INDEX(SC_SSDFA,$E48)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B48-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K48>=0,-1+$K48,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K48<=0,1+$K48,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I48), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD48,IF(OR(INDEX(SC_SSDFA,$E48)=0,INDEX(SC_SSDFA,$E48)>=INDEX(SC_SSFRA,$E48),$H48<INDEX(SC_SSDFA,$E48),$H48>INDEX(SC_SSFRA,$E48)),0,IF($H48=INDEX(SC_SSFRA,$E48),MAX($W48-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1),0)/3,MAX($W48-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E48)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI48:$AI49, --($F48:$F49<>0))","v":{"$error":"#REF!"}}]
[null,2039,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E49)=0, INDEX(SC_SSDFA,$E49)>=INDEX(SC_SSFRA,$E49), $H49<INDEX(SC_SSDFA,$E49)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B49-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K49>=0,-1+$K49,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K49<=0,1+$K49,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I49), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD49,IF(OR(INDEX(SC_SSDFA,$E49)=0,INDEX(SC_SSDFA,$E49)>=INDEX(SC_SSFRA,$E49),$H49<INDEX(SC_SSDFA,$E49),$H49>INDEX(SC_SSFRA,$E49)),0,IF($H49=INDEX(SC_SSFRA,$E49),MAX($W49-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1),0)/3,MAX($W49-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E49)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B48+1","v":2040},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E50)=0, INDEX(SC_SSDFA,$E50)>=INDEX(SC_SSFRA,$E50), $H50<INDEX(SC_SSDFA,$E50)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B50-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K50>=0,-1+$K50,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K50<=0,1+$K50,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I50), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD50,IF(OR(INDEX(SC_SSDFA,$E50)=0,INDEX(SC_SSDFA,$E50)>=INDEX(SC_SSFRA,$E50),$H50<INDEX(SC_SSDFA,$E50),$H50>INDEX(SC_SSFRA,$E50)),0,IF($H50=INDEX(SC_SSFRA,$E50),MAX($W50-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1),0)/3,MAX($W50-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E50)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI50:$AI51, --($F50:$F51<>0))","v":{"$error":"#REF!"}}]
[null,2040,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E51)=0, INDEX(SC_SSDFA,$E51)>=INDEX(SC_SSFRA,$E51), $H51<INDEX(SC_SSDFA,$E51)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B51-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K51>=0,-1+$K51,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K51<=0,1+$K51,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I51), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD51,IF(OR(INDEX(SC_SSDFA,$E51)=0,INDEX(SC_SSDFA,$E51)>=INDEX(SC_SSFRA,$E51),$H51<INDEX(SC_SSDFA,$E51),$H51>INDEX(SC_SSFRA,$E51)),0,IF($H51=INDEX(SC_SSFRA,$E51),MAX($W51-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1),0)/3,MAX($W51-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E51)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B50+1","v":2041},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E52)=0, INDEX(SC_SSDFA,$E52)>=INDEX(SC_SSFRA,$E52), $H52<INDEX(SC_SSDFA,$E52)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B52-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K52>=0,-1+$K52,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K52<=0,1+$K52,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I52), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD52,IF(OR(INDEX(SC_SSDFA,$E52)=0,INDEX(SC_SSDFA,$E52)>=INDEX(SC_SSFRA,$E52),$H52<INDEX(SC_SSDFA,$E52),$H52>INDEX(SC_SSFRA,$E52)),0,IF($H52=INDEX(SC_SSFRA,$E52),MAX($W52-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1),0)/3,MAX($W52-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E52)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI52:$AI53, --($F52:$F53<>0))","v":{"$error":"#REF!"}}]
[null,2041,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E53)=0, INDEX(SC_SSDFA,$E53)>=INDEX(SC_SSFRA,$E53), $H53<INDEX(SC_SSDFA,$E53)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B53-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K53>=0,-1+$K53,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K53<=0,1+$K53,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I53), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD53,IF(OR(INDEX(SC_SSDFA,$E53)=0,INDEX(SC_SSDFA,$E53)>=INDEX(SC_SSFRA,$E53),$H53<INDEX(SC_SSDFA,$E53),$H53>INDEX(SC_SSFRA,$E53)),0,IF($H53=INDEX(SC_SSFRA,$E53),MAX($W53-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1),0)/3,MAX($W53-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E53)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B52+1","v":2042},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E54)=0, INDEX(SC_SSDFA,$E54)>=INDEX(SC_SSFRA,$E54), $H54<INDEX(SC_SSDFA,$E54)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B54-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K54>=0,-1+$K54,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K54<=0,1+$K54,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I54), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD54,IF(OR(INDEX(SC_SSDFA,$E54)=0,INDEX(SC_SSDFA,$E54)>=INDEX(SC_SSFRA,$E54),$H54<INDEX(SC_SSDFA,$E54),$H54>INDEX(SC_SSFRA,$E54)),0,IF($H54=INDEX(SC_SSFRA,$E54),MAX($W54-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1),0)/3,MAX($W54-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E54)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI54:$AI55, --($F54:$F55<>0))","v":{"$error":"#REF!"}}]
[null,2042,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF(OFFSET($L55,$G55,0)<=0,OFFSET($L55,$G55,0),-1),IF(OFFSET($K55,$G55,0)<=0,OFFSET($K55,$G55,0),-1),IF($M55<=0,$M55,-1),IF($K55<=0,$K55,-1),IF($J55>=0,-1+$J55,-1)))\n   +MIN(IF(OFFSET($L55,$G55,0)>=0,OFFSET($L55,$G55,0),1),IF(OFFSET($K55,$G55,0)>=0,OFFSET($K55,$G55,0),1),IF($M55>=0,$M55,1),IF($K55>=0,$K55,1),IF($J55<=0,1+$J55,1))-1,0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E55)=0, INDEX(SC_SSDFA,$E55)>=INDEX(SC_SSFRA,$E55), $H55<INDEX(SC_SSDFA,$E55)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B55-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K55>=0,-1+$K55,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K55<=0,1+$K55,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I55), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD55,IF(OR(INDEX(SC_SSDFA,$E55)=0,INDEX(SC_SSDFA,$E55)>=INDEX(SC_SSFRA,$E55),$H55<INDEX(SC_SSDFA,$E55),$H55>INDEX(SC_SSFRA,$E55)),0,IF($H55=INDEX(SC_SSFRA,$E55),MAX($W55-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1),0)/3,MAX($W55-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E55)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B54+1","v":2043},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF(OFFSET($L56,$G56,0)<=0,OFFSET($L56,$G56,0),-1),IF(OFFSET($K56,$G56,0)<=0,OFFSET($K56,$G56,0),-1),IF($M56<=0,$M56,-1),IF($K56<=0,$K56,-1),IF($J56>=0,-1+$J56,-1)))\n   +MIN(IF(OFFSET($L56,$G56,0)>=0,OFFSET($L56,$G56,0),1),IF(OFFSET($K56,$G56,0)>=0,OFFSET($K56,$G56,0),1),IF($M56>=0,$M56,1),IF($K56>=0,$K56,1),IF($J56<=0,1+$J56,1))-1,0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E56)=0, INDEX(SC_SSDFA,$E56)>=INDEX(SC_SSFRA,$E56), $H56<INDEX(SC_SSDFA,$E56)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B56-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K56>=0,-1+$K56,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K56<=0,1+$K56,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I56), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD56,IF(OR(INDEX(SC_SSDFA,$E56)=0,INDEX(SC_SSDFA,$E56)>=INDEX(SC_SSFRA,$E56),$H56<INDEX(SC_SSDFA,$E56),$H56>INDEX(SC_SSFRA,$E56)),0,IF($H56=INDEX(SC_SSFRA,$E56),MAX($W56-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1),0)/3,MAX($W56-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E56)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI56:$AI57, --($F56:$F57<>0))","v":{"$error":"#REF!"}}]
[null,2043,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E57)=0, INDEX(SC_SSDFA,$E57)>=INDEX(SC_SSFRA,$E57), $H57<INDEX(SC_SSDFA,$E57)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B57-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K57>=0,-1+$K57,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K57<=0,1+$K57,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I57), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD57,IF(OR(INDEX(SC_SSDFA,$E57)=0,INDEX(SC_SSDFA,$E57)>=INDEX(SC_SSFRA,$E57),$H57<INDEX(SC_SSDFA,$E57),$H57>INDEX(SC_SSFRA,$E57)),0,IF($H57=INDEX(SC_SSFRA,$E57),MAX($W57-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1),0)/3,MAX($W57-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E57)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B56+1","v":2044},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E58)=0, INDEX(SC_SSDFA,$E58)>=INDEX(SC_SSFRA,$E58), $H58<INDEX(SC_SSDFA,$E58)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B58-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K58>=0,-1+$K58,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K58<=0,1+$K58,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I58), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD58,IF(OR(INDEX(SC_SSDFA,$E58)=0,INDEX(SC_SSDFA,$E58)>=INDEX(SC_SSFRA,$E58),$H58<INDEX(SC_SSDFA,$E58),$H58>INDEX(SC_SSFRA,$E58)),0,IF($H58=INDEX(SC_SSFRA,$E58),MAX($W58-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1),0)/3,MAX($W58-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E58)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI58:$AI59, --($F58:$F59<>0))","v":{"$error":"#REF!"}}]
[null,2044,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E59)=0, INDEX(SC_SSDFA,$E59)>=INDEX(SC_SSFRA,$E59), $H59<INDEX(SC_SSDFA,$E59)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B59-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K59>=0,-1+$K59,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K59<=0,1+$K59,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I59), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD59,IF(OR(INDEX(SC_SSDFA,$E59)=0,INDEX(SC_SSDFA,$E59)>=INDEX(SC_SSFRA,$E59),$H59<INDEX(SC_SSDFA,$E59),$H59>INDEX(SC_SSFRA,$E59)),0,IF($H59=INDEX(SC_SSFRA,$E59),MAX($W59-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1),0)/3,MAX($W59-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E59)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B58+1","v":2045},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E60)=0, INDEX(SC_SSDFA,$E60)>=INDEX(SC_SSFRA,$E60), $H60<INDEX(SC_SSDFA,$E60)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B60-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K60>=0,-1+$K60,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K60<=0,1+$K60,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I60), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD60,IF(OR(INDEX(SC_SSDFA,$E60)=0,INDEX(SC_SSDFA,$E60)>=INDEX(SC_SSFRA,$E60),$H60<INDEX(SC_SSDFA,$E60),$H60>INDEX(SC_SSFRA,$E60)),0,IF($H60=INDEX(SC_SSFRA,$E60),MAX($W60-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1),0)/3,MAX($W60-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E60)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI60:$AI61, --($F60:$F61<>0))","v":{"$error":"#REF!"}}]
[null,2045,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E61)=0, INDEX(SC_SSDFA,$E61)>=INDEX(SC_SSFRA,$E61), $H61<INDEX(SC_SSDFA,$E61)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B61-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K61>=0,-1+$K61,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K61<=0,1+$K61,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I61), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD61,IF(OR(INDEX(SC_SSDFA,$E61)=0,INDEX(SC_SSDFA,$E61)>=INDEX(SC_SSFRA,$E61),$H61<INDEX(SC_SSDFA,$E61),$H61>INDEX(SC_SSFRA,$E61)),0,IF($H61=INDEX(SC_SSFRA,$E61),MAX($W61-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1),0)/3,MAX($W61-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E61)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B60+1","v":2046},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E62)=0, INDEX(SC_SSDFA,$E62)>=INDEX(SC_SSFRA,$E62), $H62<INDEX(SC_SSDFA,$E62)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B62-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K62>=0,-1+$K62,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K62<=0,1+$K62,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I62), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD62,IF(OR(INDEX(SC_SSDFA,$E62)=0,INDEX(SC_SSDFA,$E62)>=INDEX(SC_SSFRA,$E62),$H62<INDEX(SC_SSDFA,$E62),$H62>INDEX(SC_SSFRA,$E62)),0,IF($H62=INDEX(SC_SSFRA,$E62),MAX($W62-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1),0)/3,MAX($W62-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E62)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI62:$AI63, --($F62:$F63<>0))","v":{"$error":"#REF!"}}]
[null,2046,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E63)=0, INDEX(SC_SSDFA,$E63)>=INDEX(SC_SSFRA,$E63), $H63<INDEX(SC_SSDFA,$E63)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B63-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K63>=0,-1+$K63,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K63<=0,1+$K63,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I63), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD63,IF(OR(INDEX(SC_SSDFA,$E63)=0,INDEX(SC_SSDFA,$E63)>=INDEX(SC_SSFRA,$E63),$H63<INDEX(SC_SSDFA,$E63),$H63>INDEX(SC_SSFRA,$E63)),0,IF($H63=INDEX(SC_SSFRA,$E63),MAX($W63-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1),0)/3,MAX($W63-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E63)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B62+1","v":2047},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E64)=0, INDEX(SC_SSDFA,$E64)>=INDEX(SC_SSFRA,$E64), $H64<INDEX(SC_SSDFA,$E64)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B64-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K64>=0,-1+$K64,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K64<=0,1+$K64,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I64), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD64,IF(OR(INDEX(SC_SSDFA,$E64)=0,INDEX(SC_SSDFA,$E64)>=INDEX(SC_SSFRA,$E64),$H64<INDEX(SC_SSDFA,$E64),$H64>INDEX(SC_SSFRA,$E64)),0,IF($H64=INDEX(SC_SSFRA,$E64),MAX($W64-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1),0)/3,MAX($W64-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E64)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI64:$AI65, --($F64:$F65<>0))","v":{"$error":"#REF!"}}]
[null,2047,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E65)=0, INDEX(SC_SSDFA,$E65)>=INDEX(SC_SSFRA,$E65), $H65<INDEX(SC_SSDFA,$E65)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B65-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K65>=0,-1+$K65,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K65<=0,1+$K65,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I65), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD65,IF(OR(INDEX(SC_SSDFA,$E65)=0,INDEX(SC_SSDFA,$E65)>=INDEX(SC_SSFRA,$E65),$H65<INDEX(SC_SSDFA,$E65),$H65>INDEX(SC_SSFRA,$E65)),0,IF($H65=INDEX(SC_SSFRA,$E65),MAX($W65-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1),0)/3,MAX($W65-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E65)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B64+1","v":2048},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E66)=0, INDEX(SC_SSDFA,$E66)>=INDEX(SC_SSFRA,$E66), $H66<INDEX(SC_SSDFA,$E66)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B66-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K66>=0,-1+$K66,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K66<=0,1+$K66,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I66), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD66,IF(OR(INDEX(SC_SSDFA,$E66)=0,INDEX(SC_SSDFA,$E66)>=INDEX(SC_SSFRA,$E66),$H66<INDEX(SC_SSDFA,$E66),$H66>INDEX(SC_SSFRA,$E66)),0,IF($H66=INDEX(SC_SSFRA,$E66),MAX($W66-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1),0)/3,MAX($W66-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E66)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI66:$AI67, --($F66:$F67<>0))","v":{"$error":"#REF!"}}]
[null,2048,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E67)=0, INDEX(SC_SSDFA,$E67)>=INDEX(SC_SSFRA,$E67), $H67<INDEX(SC_SSDFA,$E67)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B67-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K67>=0,-1+$K67,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K67<=0,1+$K67,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I67), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD67,IF(OR(INDEX(SC_SSDFA,$E67)=0,INDEX(SC_SSDFA,$E67)>=INDEX(SC_SSFRA,$E67),$H67<INDEX(SC_SSDFA,$E67),$H67>INDEX(SC_SSFRA,$E67)),0,IF($H67=INDEX(SC_SSFRA,$E67),MAX($W67-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1),0)/3,MAX($W67-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E67)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B66+1","v":2049},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E68)=0, INDEX(SC_SSDFA,$E68)>=INDEX(SC_SSFRA,$E68), $H68<INDEX(SC_SSDFA,$E68)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B68-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K68>=0,-1+$K68,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K68<=0,1+$K68,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I68), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD68,IF(OR(INDEX(SC_SSDFA,$E68)=0,INDEX(SC_SSDFA,$E68)>=INDEX(SC_SSFRA,$E68),$H68<INDEX(SC_SSDFA,$E68),$H68>INDEX(SC_SSFRA,$E68)),0,IF($H68=INDEX(SC_SSFRA,$E68),MAX($W68-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1),0)/3,MAX($W68-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E68)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI68:$AI69, --($F68:$F69<>0))","v":{"$error":"#REF!"}}]
[null,2049,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E69)=0, INDEX(SC_SSDFA,$E69)>=INDEX(SC_SSFRA,$E69), $H69<INDEX(SC_SSDFA,$E69)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B69-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K69>=0,-1+$K69,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K69<=0,1+$K69,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I69), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD69,IF(OR(INDEX(SC_SSDFA,$E69)=0,INDEX(SC_SSDFA,$E69)>=INDEX(SC_SSFRA,$E69),$H69<INDEX(SC_SSDFA,$E69),$H69>INDEX(SC_SSFRA,$E69)),0,IF($H69=INDEX(SC_SSFRA,$E69),MAX($W69-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1),0)/3,MAX($W69-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E69)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B68+1","v":2050},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E70)=0, INDEX(SC_SSDFA,$E70)>=INDEX(SC_SSFRA,$E70), $H70<INDEX(SC_SSDFA,$E70)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B70-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K70>=0,-1+$K70,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K70<=0,1+$K70,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I70), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD70,IF(OR(INDEX(SC_SSDFA,$E70)=0,INDEX(SC_SSDFA,$E70)>=INDEX(SC_SSFRA,$E70),$H70<INDEX(SC_SSDFA,$E70),$H70>INDEX(SC_SSFRA,$E70)),0,IF($H70=INDEX(SC_SSFRA,$E70),MAX($W70-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1),0)/3,MAX($W70-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E70)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI70:$AI71, --($F70:$F71<>0))","v":{"$error":"#REF!"}}]
[null,2050,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E71)=0, INDEX(SC_SSDFA,$E71)>=INDEX(SC_SSFRA,$E71), $H71<INDEX(SC_SSDFA,$E71)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B71-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K71>=0,-1+$K71,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K71<=0,1+$K71,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I71), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD71,IF(OR(INDEX(SC_SSDFA,$E71)=0,INDEX(SC_SSDFA,$E71)>=INDEX(SC_SSFRA,$E71),$H71<INDEX(SC_SSDFA,$E71),$H71>INDEX(SC_SSFRA,$E71)),0,IF($H71=INDEX(SC_SSFRA,$E71),MAX($W71-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1),0)/3,MAX($W71-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E71)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2051},"N",{"$f":"INDEX(SP_Initials,E72)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E72)","v":0},{"$f":"MOD($E72,2)-($E72-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E72),IF($B72<YEAR(INDEX(SP_BirthDate,$E72)),0,IF($B72>(YEAR(INDEX(SP_BirthDate,$E72))+INDEX(SP_LifeExp,$E72)),0,$B72-YEAR(INDEX(SP_BirthDate,$E72)))),0)","v":0},false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E72)=0, INDEX(SC_SSDFA,$E72)>=INDEX(SC_SSFRA,$E72), $H72<INDEX(SC_SSDFA,$E72)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B72-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K72>=0,-1+$K72,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K72<=0,1+$K72,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I72), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD72,IF(OR(INDEX(SC_SSDFA,$E72)=0,INDEX(SC_SSDFA,$E72)>=INDEX(SC_SSFRA,$E72),$H72<INDEX(SC_SSDFA,$E72),$H72>INDEX(SC_SSFRA,$E72)),0,IF($H72=INDEX(SC_SSFRA,$E72),MAX($W72-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1),0)/3,MAX($W72-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E72)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI72:$AI73, --($F72:$F73<>0))","v":{"$error":"#REF!"}}]
[null,2051,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E73)=0, INDEX(SC_SSDFA,$E73)>=INDEX(SC_SSFRA,$E73), $H73<INDEX(SC_SSDFA,$E73)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B73-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K73>=0,-1+$K73,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K73<=0,1+$K73,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I73), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD73,IF(OR(INDEX(SC_SSDFA,$E73)=0,INDEX(SC_SSDFA,$E73)>=INDEX(SC_SSFRA,$E73),$H73<INDEX(SC_SSDFA,$E73),$H73>INDEX(SC_SSFRA,$E73)),0,IF($H73=INDEX(SC_SSFRA,$E73),MAX($W73-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1),0)/3,MAX($W73-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E73)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B72+1","v":2052},"N","",1,0,1,0,{"$f":"NOT(OR($H74<62,SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $E74, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$E74)))","v":false},{"$f":"IF(OR(INDEX(SC_SSDFA,$E74)=0,$H74<INDEX(SC_SSDFA,$E74),$H74>INDEX(SP_LifeExp,$E74)),1,IF($H74=INDEX(SC_SSDFA,$E74),-(1-INDEX(SC_SSFilingDatePr,$E74)),IF($H74>INDEX(SP_LifeExp,$E74),1,0)))","v":1},{"$f":"IF(OR($H74<INDEX(SC_SSFRA,$E74),$H74>INDEX(SP_LifeExp,$E74)),0,IF($H74=INDEX(SC_SSFRA,$E74),INDEX(SC_SSFilingDatePr,$E74),IF($H74>INDEX(SP_LifeExp,$E74),0,1)))","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E74)=0,$H74<INDEX(SC_SSDFA,$E74),$H74>INDEX(SP_LifeExp,$E74)),0,IF($H74=INDEX(SC_SSDFA,$E74),INDEX(SC_SSFilingDatePr,$E74),IF($H74>INDEX(SP_LifeExp,$E74),0,1)))","v":0},{"$f":"IF(OR(ISBLANK(INDEX(SP_SSABFA,$E74)),$H74<INDEX(SP_SSABFA,$E74),$H74>INDEX(SP_LifeExp,$E74)),0,IF($H74=INDEX(SP_SSABFA,$E74),INDEX(SC_SSFilingDatePr,$E74),IF($H74>INDEX(SP_LifeExp,$E74),0,1)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E74)=0, INDEX(SC_SSDFA,$E74)>=INDEX(SC_SSFRA,$E74), $H74<INDEX(SC_SSDFA,$E74)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B74-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K74>=0,-1+$K74,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K74<=0,1+$K74,1))-1,0))","v":0},{"$f":"(INDEX(SC_EX_IncomeEmployer,EXIDX)+INDEX(SC_EX_IncomeSE,EXIDX))*V74","v":{"$error":"#REF!"}},{"$f":"IF(NOT(I74), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$f":"$X74*INDEX(SC_SSPBPct,$E74)","v":{"$error":"#REF!"}},{"$f":"$X74*INDEX(SC_SSPBPctRc,$E74)","v":{"$error":"#REF!"}},{"$f":"OFFSET($X74,$G74,0)/2","v":{"$error":"#REF!"}},{"$f":"MAX(OFFSET($X74,$G74,0)/2-$X74*MAX(INDEX(SC_SSPBPct,$E74),1),0)*INDEX(SC_SSABPct,$E74)","v":{"$error":"#REF!"}},{"$f":"MAX(OFFSET($X74,$G74,0)/2-$X74*MAX(INDEX(SC_SSPBPctRc,$E74),1),0)*INDEX(SC_SSABPctRc,$E74)","v":{"$error":"#REF!"}},{"$f":"IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, ($Y74*$N74\n   +$AB74*($Q74+$T74)*(1-OFFSET($AF74,$G74,0))\n   +OFFSET($AA74,$G74,0)*OFFSET($P74,$G74,0)+OFFSET($AB74,$G74,0)*OFFSET($Q74,$G74,0)+OFFSET($AC74,$G74,0)*OFFSET($R74,$G74,0))*12)","v":{"$error":"#REF!"}},{"$f":"MIN(AD74,IF(OR(INDEX(SC_SSDFA,$E74)=0,INDEX(SC_SSDFA,$E74)>=INDEX(SC_SSFRA,$E74),$H74<INDEX(SC_SSDFA,$E74),$H74>INDEX(SC_SSFRA,$E74)),0,IF($H74=INDEX(SC_SSFRA,$E74),MAX($W74-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1),0)/3,MAX($W74-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E74)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"($Q74*(1-(1-$AF74)*(1-OFFSET($AF74,$G74,0)))+$T74*$AF74)*12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI74:$AI75, --($F74:$F75<>0))","v":{"$error":"#REF!"}}]
[null,{"$f":"B73+1","v":2052},"N","",2,0,-1,0,false,1,0,0,0,{"$f":"MAX(ABS(MAX(IF($L75<=0,$L75,-1),IF($K75>=0,-1+$K75,-1)))\n   +MIN(IF($L75>=0,$L75,1),IF($K75<=0,1+$K75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF($L75<=0,$L75,-1),IF($K75<=0,$K75,-1)))\n   +MIN(IF($L75>=0,$L75,1),IF($K75>=0,$K75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L75,$G75,0)<=0,OFFSET($L75,$G75,0),-1),IF(OFFSET($K75,$G75,0)>=0,-1+OFFSET($K75,$G75,0),-1),IF($M75<=0,$M75,-1),IF($J75<=0,$J75,-1)))\n   +MIN(IF(OFFSET($L75,$G75,0)>=0,OFFSET($L75,$G75,0),1),IF(OFFSET($K75,$G75,0)<=0,1+OFFSET($K75,$G75,0),1),IF($M75>=0,$M75,1),IF($J75>=0,$J75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L75,$G75,0)<=0,OFFSET($L75,$G75,0),-1),IF(OFFSET($K75,$G75,0)>=0,-1+OFFSET($K75,$G75,0),-1),IF($M75<=0,$M75,-1),IF($K75>=0,-1+$K75,-1)))\n   +MIN(IF(OFFSET($L75,$G75,0)>=0,OFFSET($L75,$G75,0),1),IF(OFFSET($K75,$G75,0)<=0,1+OFFSET($K75,$G75,0),1),IF($M75>=0,$M75,1),IF($K75<=0,1+$K75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L75,$G75,0)<=0,OFFSET($L75,$G75,0),-1),IF(OFFSET($K75,$G75,0)>=0,-1+OFFSET($K75,$G75,0),-1),IF($M75<=0,$M75,-1),IF($K75<=0,$K75,-1)))\n   +MIN(IF(OFFSET($L75,$G75,0)>=0,OFFSET($L75,$G75,0),1),IF(OFFSET($K75,$G75,0)<=0,1+OFFSET($K75,$G75,0),1),IF($M75>=0,$M75,1),IF($K75>=0,$K75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L75,$G75,0)<=0,OFFSET($L75,$G75,0),-1),IF(OFFSET($K75,$G75,0)<=0,OFFSET($K75,$G75,0),-1),IF($M75<=0,$M75,-1),IF($J75<=0,$J75,-1)))\n   +MIN(IF(OFFSET($L75,$G75,0)>=0,OFFSET($L75,$G75,0),1),IF(OFFSET($K75,$G75,0)>=0,OFFSET($K75,$G75,0),1),IF($M75>=0,$M75,1),IF($J75>=0,$J75,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L75,$G75,0)<=0,OFFSET($L75,$G75,0),-1),IF(OFFSET($K75,$G75,0)<=0,OFFSET($K75,$G75,0),-1),IF($M75<=0,$M75,-1),IF($K75>=0,-1+$K75,-1)))\n   +MIN(IF(OFFSET($L75,$G75,0)>=0,OFFSET($L75,$G75,0),1),IF(OFFSET($K75,$G75,0)>=0,OFFSET($K75,$G75,0),1),IF($M75>=0,$M75,1),IF($K75<=0,1+$K75,1))-1,0)","v":0},0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E75)=0, INDEX(SC_SSDFA,$E75)>=INDEX(SC_SSFRA,$E75), $H75<INDEX(SC_SSDFA,$E75)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B75-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K75>=0,-1+$K75,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K75<=0,1+$K75,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I75), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD75,IF(OR(INDEX(SC_SSDFA,$E75)=0,INDEX(SC_SSDFA,$E75)>=INDEX(SC_SSFRA,$E75),$H75<INDEX(SC_SSDFA,$E75),$H75>INDEX(SC_SSFRA,$E75)),0,IF($H75=INDEX(SC_SSFRA,$E75),MAX($W75-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1),0)/3,MAX($W75-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E75)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B74+1","v":2053},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E76)=0, INDEX(SC_SSDFA,$E76)>=INDEX(SC_SSFRA,$E76), $H76<INDEX(SC_SSDFA,$E76)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B76-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K76>=0,-1+$K76,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K76<=0,1+$K76,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I76), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD76,IF(OR(INDEX(SC_SSDFA,$E76)=0,INDEX(SC_SSDFA,$E76)>=INDEX(SC_SSFRA,$E76),$H76<INDEX(SC_SSDFA,$E76),$H76>INDEX(SC_SSFRA,$E76)),0,IF($H76=INDEX(SC_SSFRA,$E76),MAX($W76-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1),0)/3,MAX($W76-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E76)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$f":"IF(AD76>0,AE76/AD76,0)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI76:$AI77, --($F76:$F77<>0))","v":{"$error":"#REF!"}}]
[null,2053,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E77)=0, INDEX(SC_SSDFA,$E77)>=INDEX(SC_SSFRA,$E77), $H77<INDEX(SC_SSDFA,$E77)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B77-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K77>=0,-1+$K77,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K77<=0,1+$K77,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I77), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD77,IF(OR(INDEX(SC_SSDFA,$E77)=0,INDEX(SC_SSDFA,$E77)>=INDEX(SC_SSFRA,$E77),$H77<INDEX(SC_SSDFA,$E77),$H77>INDEX(SC_SSFRA,$E77)),0,IF($H77=INDEX(SC_SSFRA,$E77),MAX($W77-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1),0)/3,MAX($W77-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E77)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(I77, (ABS($N77))*$AF77*12, 0)","v":0},{"$error":"#REF!"},{"$f":"(Y77*ABS($N77)*(1-$AF77)\n   +Z77*ABS($O77)\n   +$AA77*($P77)*(1-OFFSET($AF77,$G77,0))\n   +$AB77*($Q77)*(1-OFFSET($AF77,$G77,0))*(1-$AF77)\n   +$AC77*($R77)*(1-OFFSET($AF77,$G77,0))\n   +$AA77*($S77)\n   +$AB77*($T77)*(1-$AF77)\n   +$AC77*($U77))*12","v":{"$error":"#REF!"}}]
[null,{"$f":"B76+1","v":2054},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E78)=0, INDEX(SC_SSDFA,$E78)>=INDEX(SC_SSFRA,$E78), $H78<INDEX(SC_SSDFA,$E78)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B78-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K78>=0,-1+$K78,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K78<=0,1+$K78,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I78), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD78,IF(OR(INDEX(SC_SSDFA,$E78)=0,INDEX(SC_SSDFA,$E78)>=INDEX(SC_SSFRA,$E78),$H78<INDEX(SC_SSDFA,$E78),$H78>INDEX(SC_SSFRA,$E78)),0,IF($H78=INDEX(SC_SSFRA,$E78),MAX($W78-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1),0)/3,MAX($W78-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E78)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI78:$AI79, --($F78:$F79<>0))","v":{"$error":"#REF!"}}]
[null,2054,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E79)=0, INDEX(SC_SSDFA,$E79)>=INDEX(SC_SSFRA,$E79), $H79<INDEX(SC_SSDFA,$E79)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B79-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K79>=0,-1+$K79,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K79<=0,1+$K79,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I79), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD79,IF(OR(INDEX(SC_SSDFA,$E79)=0,INDEX(SC_SSDFA,$E79)>=INDEX(SC_SSFRA,$E79),$H79<INDEX(SC_SSDFA,$E79),$H79>INDEX(SC_SSFRA,$E79)),0,IF($H79=INDEX(SC_SSFRA,$E79),MAX($W79-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1),0)/3,MAX($W79-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E79)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B78+1","v":2055},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E80)=0, INDEX(SC_SSDFA,$E80)>=INDEX(SC_SSFRA,$E80), $H80<INDEX(SC_SSDFA,$E80)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B80-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K80>=0,-1+$K80,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K80<=0,1+$K80,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I80), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD80,IF(OR(INDEX(SC_SSDFA,$E80)=0,INDEX(SC_SSDFA,$E80)>=INDEX(SC_SSFRA,$E80),$H80<INDEX(SC_SSDFA,$E80),$H80>INDEX(SC_SSFRA,$E80)),0,IF($H80=INDEX(SC_SSFRA,$E80),MAX($W80-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1),0)/3,MAX($W80-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E80)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI80:$AI81, --($F80:$F81<>0))","v":{"$error":"#REF!"}}]
[null,2055,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E81)=0, INDEX(SC_SSDFA,$E81)>=INDEX(SC_SSFRA,$E81), $H81<INDEX(SC_SSDFA,$E81)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B81-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K81>=0,-1+$K81,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K81<=0,1+$K81,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I81), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD81,IF(OR(INDEX(SC_SSDFA,$E81)=0,INDEX(SC_SSDFA,$E81)>=INDEX(SC_SSFRA,$E81),$H81<INDEX(SC_SSDFA,$E81),$H81>INDEX(SC_SSFRA,$E81)),0,IF($H81=INDEX(SC_SSFRA,$E81),MAX($W81-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1),0)/3,MAX($W81-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E81)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B80+1","v":2056},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E82)=0, INDEX(SC_SSDFA,$E82)>=INDEX(SC_SSFRA,$E82), $H82<INDEX(SC_SSDFA,$E82)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B82-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K82>=0,-1+$K82,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K82<=0,1+$K82,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I82), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD82,IF(OR(INDEX(SC_SSDFA,$E82)=0,INDEX(SC_SSDFA,$E82)>=INDEX(SC_SSFRA,$E82),$H82<INDEX(SC_SSDFA,$E82),$H82>INDEX(SC_SSFRA,$E82)),0,IF($H82=INDEX(SC_SSFRA,$E82),MAX($W82-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1),0)/3,MAX($W82-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E82)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI82:$AI83, --($F82:$F83<>0))","v":{"$error":"#REF!"}}]
[null,2056,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E83)=0, INDEX(SC_SSDFA,$E83)>=INDEX(SC_SSFRA,$E83), $H83<INDEX(SC_SSDFA,$E83)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B83-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K83>=0,-1+$K83,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K83<=0,1+$K83,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I83), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD83,IF(OR(INDEX(SC_SSDFA,$E83)=0,INDEX(SC_SSDFA,$E83)>=INDEX(SC_SSFRA,$E83),$H83<INDEX(SC_SSDFA,$E83),$H83>INDEX(SC_SSFRA,$E83)),0,IF($H83=INDEX(SC_SSFRA,$E83),MAX($W83-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1),0)/3,MAX($W83-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E83)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B82+1","v":2057},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E84)=0, INDEX(SC_SSDFA,$E84)>=INDEX(SC_SSFRA,$E84), $H84<INDEX(SC_SSDFA,$E84)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B84-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K84>=0,-1+$K84,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K84<=0,1+$K84,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I84), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD84,IF(OR(INDEX(SC_SSDFA,$E84)=0,INDEX(SC_SSDFA,$E84)>=INDEX(SC_SSFRA,$E84),$H84<INDEX(SC_SSDFA,$E84),$H84>INDEX(SC_SSFRA,$E84)),0,IF($H84=INDEX(SC_SSFRA,$E84),MAX($W84-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1),0)/3,MAX($W84-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E84)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI84:$AI85, --($F84:$F85<>0))","v":{"$error":"#REF!"}}]
[null,2057,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E85)=0, INDEX(SC_SSDFA,$E85)>=INDEX(SC_SSFRA,$E85), $H85<INDEX(SC_SSDFA,$E85)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B85-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K85>=0,-1+$K85,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K85<=0,1+$K85,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I85), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD85,IF(OR(INDEX(SC_SSDFA,$E85)=0,INDEX(SC_SSDFA,$E85)>=INDEX(SC_SSFRA,$E85),$H85<INDEX(SC_SSDFA,$E85),$H85>INDEX(SC_SSFRA,$E85)),0,IF($H85=INDEX(SC_SSFRA,$E85),MAX($W85-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1),0)/3,MAX($W85-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E85)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B84+1","v":2058},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E86)=0, INDEX(SC_SSDFA,$E86)>=INDEX(SC_SSFRA,$E86), $H86<INDEX(SC_SSDFA,$E86)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B86-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K86>=0,-1+$K86,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K86<=0,1+$K86,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I86), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD86,IF(OR(INDEX(SC_SSDFA,$E86)=0,INDEX(SC_SSDFA,$E86)>=INDEX(SC_SSFRA,$E86),$H86<INDEX(SC_SSDFA,$E86),$H86>INDEX(SC_SSFRA,$E86)),0,IF($H86=INDEX(SC_SSFRA,$E86),MAX($W86-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1),0)/3,MAX($W86-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E86)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI86:$AI87, --($F86:$F87<>0))","v":{"$error":"#REF!"}}]
[null,2058,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E87)=0, INDEX(SC_SSDFA,$E87)>=INDEX(SC_SSFRA,$E87), $H87<INDEX(SC_SSDFA,$E87)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B87-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K87>=0,-1+$K87,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K87<=0,1+$K87,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I87), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD87,IF(OR(INDEX(SC_SSDFA,$E87)=0,INDEX(SC_SSDFA,$E87)>=INDEX(SC_SSFRA,$E87),$H87<INDEX(SC_SSDFA,$E87),$H87>INDEX(SC_SSFRA,$E87)),0,IF($H87=INDEX(SC_SSFRA,$E87),MAX($W87-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1),0)/3,MAX($W87-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E87)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B86+1","v":2059},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E88)=0, INDEX(SC_SSDFA,$E88)>=INDEX(SC_SSFRA,$E88), $H88<INDEX(SC_SSDFA,$E88)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B88-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K88>=0,-1+$K88,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K88<=0,1+$K88,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I88), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD88,IF(OR(INDEX(SC_SSDFA,$E88)=0,INDEX(SC_SSDFA,$E88)>=INDEX(SC_SSFRA,$E88),$H88<INDEX(SC_SSDFA,$E88),$H88>INDEX(SC_SSFRA,$E88)),0,IF($H88=INDEX(SC_SSFRA,$E88),MAX($W88-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1),0)/3,MAX($W88-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E88)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI88:$AI89, --($F88:$F89<>0))","v":{"$error":"#REF!"}}]
[null,2059,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E89)=0, INDEX(SC_SSDFA,$E89)>=INDEX(SC_SSFRA,$E89), $H89<INDEX(SC_SSDFA,$E89)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B89-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K89>=0,-1+$K89,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K89<=0,1+$K89,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I89), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD89,IF(OR(INDEX(SC_SSDFA,$E89)=0,INDEX(SC_SSDFA,$E89)>=INDEX(SC_SSFRA,$E89),$H89<INDEX(SC_SSDFA,$E89),$H89>INDEX(SC_SSFRA,$E89)),0,IF($H89=INDEX(SC_SSFRA,$E89),MAX($W89-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1),0)/3,MAX($W89-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E89)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B88+1","v":2060},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E90)=0, INDEX(SC_SSDFA,$E90)>=INDEX(SC_SSFRA,$E90), $H90<INDEX(SC_SSDFA,$E90)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B90-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K90>=0,-1+$K90,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K90<=0,1+$K90,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I90), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD90,IF(OR(INDEX(SC_SSDFA,$E90)=0,INDEX(SC_SSDFA,$E90)>=INDEX(SC_SSFRA,$E90),$H90<INDEX(SC_SSDFA,$E90),$H90>INDEX(SC_SSFRA,$E90)),0,IF($H90=INDEX(SC_SSFRA,$E90),MAX($W90-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1),0)/3,MAX($W90-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E90)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI90:$AI91, --($F90:$F91<>0))","v":{"$error":"#REF!"}}]
[null,2060,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E91)=0, INDEX(SC_SSDFA,$E91)>=INDEX(SC_SSFRA,$E91), $H91<INDEX(SC_SSDFA,$E91)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B91-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K91>=0,-1+$K91,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K91<=0,1+$K91,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I91), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD91,IF(OR(INDEX(SC_SSDFA,$E91)=0,INDEX(SC_SSDFA,$E91)>=INDEX(SC_SSFRA,$E91),$H91<INDEX(SC_SSDFA,$E91),$H91>INDEX(SC_SSFRA,$E91)),0,IF($H91=INDEX(SC_SSFRA,$E91),MAX($W91-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1),0)/3,MAX($W91-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E91)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B90+1","v":2061},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E92)=0, INDEX(SC_SSDFA,$E92)>=INDEX(SC_SSFRA,$E92), $H92<INDEX(SC_SSDFA,$E92)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B92-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K92>=0,-1+$K92,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K92<=0,1+$K92,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I92), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD92,IF(OR(INDEX(SC_SSDFA,$E92)=0,INDEX(SC_SSDFA,$E92)>=INDEX(SC_SSFRA,$E92),$H92<INDEX(SC_SSDFA,$E92),$H92>INDEX(SC_SSFRA,$E92)),0,IF($H92=INDEX(SC_SSFRA,$E92),MAX($W92-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1),0)/3,MAX($W92-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E92)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI92:$AI93, --($F92:$F93<>0))","v":{"$error":"#REF!"}}]
[null,2061,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E93)=0, INDEX(SC_SSDFA,$E93)>=INDEX(SC_SSFRA,$E93), $H93<INDEX(SC_SSDFA,$E93)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B93-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K93>=0,-1+$K93,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K93<=0,1+$K93,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I93), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD93,IF(OR(INDEX(SC_SSDFA,$E93)=0,INDEX(SC_SSDFA,$E93)>=INDEX(SC_SSFRA,$E93),$H93<INDEX(SC_SSDFA,$E93),$H93>INDEX(SC_SSFRA,$E93)),0,IF($H93=INDEX(SC_SSFRA,$E93),MAX($W93-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1),0)/3,MAX($W93-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E93)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B92+1","v":2062},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E94)=0, INDEX(SC_SSDFA,$E94)>=INDEX(SC_SSFRA,$E94), $H94<INDEX(SC_SSDFA,$E94)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B94-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K94>=0,-1+$K94,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K94<=0,1+$K94,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I94), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD94,IF(OR(INDEX(SC_SSDFA,$E94)=0,INDEX(SC_SSDFA,$E94)>=INDEX(SC_SSFRA,$E94),$H94<INDEX(SC_SSDFA,$E94),$H94>INDEX(SC_SSFRA,$E94)),0,IF($H94=INDEX(SC_SSFRA,$E94),MAX($W94-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1),0)/3,MAX($W94-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E94)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI94:$AI95, --($F94:$F95<>0))","v":{"$error":"#REF!"}}]
[null,2062,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E95)=0, INDEX(SC_SSDFA,$E95)>=INDEX(SC_SSFRA,$E95), $H95<INDEX(SC_SSDFA,$E95)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B95-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K95>=0,-1+$K95,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K95<=0,1+$K95,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I95), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD95,IF(OR(INDEX(SC_SSDFA,$E95)=0,INDEX(SC_SSDFA,$E95)>=INDEX(SC_SSFRA,$E95),$H95<INDEX(SC_SSDFA,$E95),$H95>INDEX(SC_SSFRA,$E95)),0,IF($H95=INDEX(SC_SSFRA,$E95),MAX($W95-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1),0)/3,MAX($W95-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E95)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B94+1","v":2063},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E96)=0, INDEX(SC_SSDFA,$E96)>=INDEX(SC_SSFRA,$E96), $H96<INDEX(SC_SSDFA,$E96)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B96-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K96>=0,-1+$K96,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K96<=0,1+$K96,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I96), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD96,IF(OR(INDEX(SC_SSDFA,$E96)=0,INDEX(SC_SSDFA,$E96)>=INDEX(SC_SSFRA,$E96),$H96<INDEX(SC_SSDFA,$E96),$H96>INDEX(SC_SSFRA,$E96)),0,IF($H96=INDEX(SC_SSFRA,$E96),MAX($W96-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1),0)/3,MAX($W96-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E96)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI96:$AI97, --($F96:$F97<>0))","v":{"$error":"#REF!"}}]
[null,2063,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E97)=0, INDEX(SC_SSDFA,$E97)>=INDEX(SC_SSFRA,$E97), $H97<INDEX(SC_SSDFA,$E97)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B97-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K97>=0,-1+$K97,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K97<=0,1+$K97,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I97), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD97,IF(OR(INDEX(SC_SSDFA,$E97)=0,INDEX(SC_SSDFA,$E97)>=INDEX(SC_SSFRA,$E97),$H97<INDEX(SC_SSDFA,$E97),$H97>INDEX(SC_SSFRA,$E97)),0,IF($H97=INDEX(SC_SSFRA,$E97),MAX($W97-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1),0)/3,MAX($W97-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E97)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B96+1","v":2064},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E98)=0, INDEX(SC_SSDFA,$E98)>=INDEX(SC_SSFRA,$E98), $H98<INDEX(SC_SSDFA,$E98)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B98-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K98>=0,-1+$K98,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K98<=0,1+$K98,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I98), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD98,IF(OR(INDEX(SC_SSDFA,$E98)=0,INDEX(SC_SSDFA,$E98)>=INDEX(SC_SSFRA,$E98),$H98<INDEX(SC_SSDFA,$E98),$H98>INDEX(SC_SSFRA,$E98)),0,IF($H98=INDEX(SC_SSFRA,$E98),MAX($W98-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1),0)/3,MAX($W98-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E98)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI98:$AI99, --($F98:$F99<>0))","v":{"$error":"#REF!"}}]
[null,2064,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E99)=0, INDEX(SC_SSDFA,$E99)>=INDEX(SC_SSFRA,$E99), $H99<INDEX(SC_SSDFA,$E99)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B99-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K99>=0,-1+$K99,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K99<=0,1+$K99,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I99), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD99,IF(OR(INDEX(SC_SSDFA,$E99)=0,INDEX(SC_SSDFA,$E99)>=INDEX(SC_SSFRA,$E99),$H99<INDEX(SC_SSDFA,$E99),$H99>INDEX(SC_SSFRA,$E99)),0,IF($H99=INDEX(SC_SSFRA,$E99),MAX($W99-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1),0)/3,MAX($W99-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E99)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B98+1","v":2065},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E100)=0, INDEX(SC_SSDFA,$E100)>=INDEX(SC_SSFRA,$E100), $H100<INDEX(SC_SSDFA,$E100)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B100-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K100>=0,-1+$K100,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K100<=0,1+$K100,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I100), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD100,IF(OR(INDEX(SC_SSDFA,$E100)=0,INDEX(SC_SSDFA,$E100)>=INDEX(SC_SSFRA,$E100),$H100<INDEX(SC_SSDFA,$E100),$H100>INDEX(SC_SSFRA,$E100)),0,IF($H100=INDEX(SC_SSFRA,$E100),MAX($W100-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1),0)/3,MAX($W100-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E100)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI100:$AI101, --($F100:$F101<>0))","v":{"$error":"#REF!"}}]
[null,2065,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E101)=0, INDEX(SC_SSDFA,$E101)>=INDEX(SC_SSFRA,$E101), $H101<INDEX(SC_SSDFA,$E101)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B101-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K101>=0,-1+$K101,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K101<=0,1+$K101,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I101), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD101,IF(OR(INDEX(SC_SSDFA,$E101)=0,INDEX(SC_SSDFA,$E101)>=INDEX(SC_SSFRA,$E101),$H101<INDEX(SC_SSDFA,$E101),$H101>INDEX(SC_SSFRA,$E101)),0,IF($H101=INDEX(SC_SSFRA,$E101),MAX($W101-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1),0)/3,MAX($W101-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E101)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B100+1","v":2066},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E102)=0, INDEX(SC_SSDFA,$E102)>=INDEX(SC_SSFRA,$E102), $H102<INDEX(SC_SSDFA,$E102)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B102-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K102>=0,-1+$K102,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K102<=0,1+$K102,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I102), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD102,IF(OR(INDEX(SC_SSDFA,$E102)=0,INDEX(SC_SSDFA,$E102)>=INDEX(SC_SSFRA,$E102),$H102<INDEX(SC_SSDFA,$E102),$H102>INDEX(SC_SSFRA,$E102)),0,IF($H102=INDEX(SC_SSFRA,$E102),MAX($W102-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1),0)/3,MAX($W102-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E102)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI102:$AI103, --($F102:$F103<>0))","v":{"$error":"#REF!"}}]
[null,2066,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E103)=0, INDEX(SC_SSDFA,$E103)>=INDEX(SC_SSFRA,$E103), $H103<INDEX(SC_SSDFA,$E103)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B103-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K103>=0,-1+$K103,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K103<=0,1+$K103,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I103), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD103,IF(OR(INDEX(SC_SSDFA,$E103)=0,INDEX(SC_SSDFA,$E103)>=INDEX(SC_SSFRA,$E103),$H103<INDEX(SC_SSDFA,$E103),$H103>INDEX(SC_SSFRA,$E103)),0,IF($H103=INDEX(SC_SSFRA,$E103),MAX($W103-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1),0)/3,MAX($W103-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E103)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B102+1","v":2067},"N",{"$f":"INDEX(SP_Initials,E104)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E104),IF($B104<YEAR(INDEX(SP_BirthDate,$E104)),0,IF($B104>(YEAR(INDEX(SP_BirthDate,$E104))+INDEX(SP_LifeExp,$E104)),0,$B104-YEAR(INDEX(SP_BirthDate,$E104)))),0)","v":0},false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E104)=0, INDEX(SC_SSDFA,$E104)>=INDEX(SC_SSFRA,$E104), $H104<INDEX(SC_SSDFA,$E104)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B104-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K104>=0,-1+$K104,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K104<=0,1+$K104,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I104), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD104,IF(OR(INDEX(SC_SSDFA,$E104)=0,INDEX(SC_SSDFA,$E104)>=INDEX(SC_SSFRA,$E104),$H104<INDEX(SC_SSDFA,$E104),$H104>INDEX(SC_SSFRA,$E104)),0,IF($H104=INDEX(SC_SSFRA,$E104),MAX($W104-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1),0)/3,MAX($W104-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E104)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI104:$AI105, --($F104:$F105<>0))","v":{"$error":"#REF!"}}]
[null,2067,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E105)=0, INDEX(SC_SSDFA,$E105)>=INDEX(SC_SSFRA,$E105), $H105<INDEX(SC_SSDFA,$E105)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B105-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K105>=0,-1+$K105,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K105<=0,1+$K105,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I105), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD105,IF(OR(INDEX(SC_SSDFA,$E105)=0,INDEX(SC_SSDFA,$E105)>=INDEX(SC_SSFRA,$E105),$H105<INDEX(SC_SSDFA,$E105),$H105>INDEX(SC_SSFRA,$E105)),0,IF($H105=INDEX(SC_SSFRA,$E105),MAX($W105-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1),0)/3,MAX($W105-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E105)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B104+1","v":2068},"N","",1,0,1,0,false,{"$f":"IF(OR(INDEX(SC_SSDFA,$E106)=0,$H106<INDEX(SC_SSDFA,$E106),$H106>INDEX(SP_LifeExp,$E106)),1,IF($H106=INDEX(SC_SSDFA,$E106),-(1-INDEX(SC_SSFilingDatePr,$E106)),IF($H106>INDEX(SP_LifeExp,$E106),1,0)))","v":1},{"$f":"IF(OR($H106<INDEX(SC_SSFRA,$E106),$H106>INDEX(SP_LifeExp,$E106)),0,IF($H106=INDEX(SC_SSFRA,$E106),INDEX(SC_SSFilingDatePr,$E106),IF($H106>INDEX(SP_LifeExp,$E106),0,1)))","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E106)=0,$H106<INDEX(SC_SSDFA,$E106),$H106>INDEX(SP_LifeExp,$E106)),0,IF($H106=INDEX(SC_SSDFA,$E106),INDEX(SC_SSFilingDatePr,$E106),IF($H106>INDEX(SP_LifeExp,$E106),0,1)))","v":0},{"$f":"IF(OR(ISBLANK(INDEX(SP_SSABFA,$E106)),$H106<INDEX(SP_SSABFA,$E106),$H106>INDEX(SP_LifeExp,$E106)),0,IF($H106=INDEX(SP_SSABFA,$E106),INDEX(SC_SSFilingDatePr,$E106),IF($H106>INDEX(SP_LifeExp,$E106),0,1)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E106)=0, INDEX(SC_SSDFA,$E106)>=INDEX(SC_SSFRA,$E106), $H106<INDEX(SC_SSDFA,$E106)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B106-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K106>=0,-1+$K106,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K106<=0,1+$K106,1))-1,0))","v":0},{"$f":"(INDEX(SC_EX_IncomeEmployer,EXIDX)+INDEX(SC_EX_IncomeSE,EXIDX))*V106","v":{"$error":"#REF!"}},{"$f":"IF(NOT(I106), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD106,IF(OR(INDEX(SC_SSDFA,$E106)=0,INDEX(SC_SSDFA,$E106)>=INDEX(SC_SSFRA,$E106),$H106<INDEX(SC_SSDFA,$E106),$H106>INDEX(SC_SSFRA,$E106)),0,IF($H106=INDEX(SC_SSFRA,$E106),MAX($W106-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1),0)/3,MAX($W106-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E106)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI106:$AI107, --($F106:$F107<>0))","v":{"$error":"#REF!"}}]
[null,2068,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E107)=0, INDEX(SC_SSDFA,$E107)>=INDEX(SC_SSFRA,$E107), $H107<INDEX(SC_SSDFA,$E107)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B107-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K107>=0,-1+$K107,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K107<=0,1+$K107,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I107), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD107,IF(OR(INDEX(SC_SSDFA,$E107)=0,INDEX(SC_SSDFA,$E107)>=INDEX(SC_SSFRA,$E107),$H107<INDEX(SC_SSDFA,$E107),$H107>INDEX(SC_SSFRA,$E107)),0,IF($H107=INDEX(SC_SSFRA,$E107),MAX($W107-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1),0)/3,MAX($W107-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E107)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B106+1","v":2069},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E108)=0, INDEX(SC_SSDFA,$E108)>=INDEX(SC_SSFRA,$E108), $H108<INDEX(SC_SSDFA,$E108)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B108-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K108>=0,-1+$K108,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K108<=0,1+$K108,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I108), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD108,IF(OR(INDEX(SC_SSDFA,$E108)=0,INDEX(SC_SSDFA,$E108)>=INDEX(SC_SSFRA,$E108),$H108<INDEX(SC_SSDFA,$E108),$H108>INDEX(SC_SSFRA,$E108)),0,IF($H108=INDEX(SC_SSFRA,$E108),MAX($W108-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1),0)/3,MAX($W108-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E108)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI108:$AI109, --($F108:$F109<>0))","v":{"$error":"#REF!"}}]
[null,2069,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E109)=0, INDEX(SC_SSDFA,$E109)>=INDEX(SC_SSFRA,$E109), $H109<INDEX(SC_SSDFA,$E109)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B109-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K109>=0,-1+$K109,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K109<=0,1+$K109,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I109), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD109,IF(OR(INDEX(SC_SSDFA,$E109)=0,INDEX(SC_SSDFA,$E109)>=INDEX(SC_SSFRA,$E109),$H109<INDEX(SC_SSDFA,$E109),$H109>INDEX(SC_SSFRA,$E109)),0,IF($H109=INDEX(SC_SSFRA,$E109),MAX($W109-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1),0)/3,MAX($W109-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E109)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B108+1","v":2070},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E110)=0, INDEX(SC_SSDFA,$E110)>=INDEX(SC_SSFRA,$E110), $H110<INDEX(SC_SSDFA,$E110)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B110-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K110>=0,-1+$K110,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K110<=0,1+$K110,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I110), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD110,IF(OR(INDEX(SC_SSDFA,$E110)=0,INDEX(SC_SSDFA,$E110)>=INDEX(SC_SSFRA,$E110),$H110<INDEX(SC_SSDFA,$E110),$H110>INDEX(SC_SSFRA,$E110)),0,IF($H110=INDEX(SC_SSFRA,$E110),MAX($W110-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1),0)/3,MAX($W110-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E110)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI110:$AI111, --($F110:$F111<>0))","v":{"$error":"#REF!"}}]
[null,2070,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E111)=0, INDEX(SC_SSDFA,$E111)>=INDEX(SC_SSFRA,$E111), $H111<INDEX(SC_SSDFA,$E111)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B111-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K111>=0,-1+$K111,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K111<=0,1+$K111,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I111), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD111,IF(OR(INDEX(SC_SSDFA,$E111)=0,INDEX(SC_SSDFA,$E111)>=INDEX(SC_SSFRA,$E111),$H111<INDEX(SC_SSDFA,$E111),$H111>INDEX(SC_SSFRA,$E111)),0,IF($H111=INDEX(SC_SSFRA,$E111),MAX($W111-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1),0)/3,MAX($W111-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E111)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B110+1","v":2071},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E112)=0, INDEX(SC_SSDFA,$E112)>=INDEX(SC_SSFRA,$E112), $H112<INDEX(SC_SSDFA,$E112)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B112-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K112>=0,-1+$K112,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K112<=0,1+$K112,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I112), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD112,IF(OR(INDEX(SC_SSDFA,$E112)=0,INDEX(SC_SSDFA,$E112)>=INDEX(SC_SSFRA,$E112),$H112<INDEX(SC_SSDFA,$E112),$H112>INDEX(SC_SSFRA,$E112)),0,IF($H112=INDEX(SC_SSFRA,$E112),MAX($W112-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1),0)/3,MAX($W112-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E112)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI112:$AI113, --($F112:$F113<>0))","v":{"$error":"#REF!"}}]
[null,2071,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E113)=0, INDEX(SC_SSDFA,$E113)>=INDEX(SC_SSFRA,$E113), $H113<INDEX(SC_SSDFA,$E113)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B113-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K113>=0,-1+$K113,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K113<=0,1+$K113,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I113), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD113,IF(OR(INDEX(SC_SSDFA,$E113)=0,INDEX(SC_SSDFA,$E113)>=INDEX(SC_SSFRA,$E113),$H113<INDEX(SC_SSDFA,$E113),$H113>INDEX(SC_SSFRA,$E113)),0,IF($H113=INDEX(SC_SSFRA,$E113),MAX($W113-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1),0)/3,MAX($W113-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E113)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B112+1","v":2072},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E114)=0, INDEX(SC_SSDFA,$E114)>=INDEX(SC_SSFRA,$E114), $H114<INDEX(SC_SSDFA,$E114)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B114-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K114>=0,-1+$K114,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K114<=0,1+$K114,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I114), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD114,IF(OR(INDEX(SC_SSDFA,$E114)=0,INDEX(SC_SSDFA,$E114)>=INDEX(SC_SSFRA,$E114),$H114<INDEX(SC_SSDFA,$E114),$H114>INDEX(SC_SSFRA,$E114)),0,IF($H114=INDEX(SC_SSFRA,$E114),MAX($W114-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1),0)/3,MAX($W114-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E114)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI114:$AI115, --($F114:$F115<>0))","v":{"$error":"#REF!"}}]
[null,2072,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E115)=0, INDEX(SC_SSDFA,$E115)>=INDEX(SC_SSFRA,$E115), $H115<INDEX(SC_SSDFA,$E115)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B115-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K115>=0,-1+$K115,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K115<=0,1+$K115,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I115), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD115,IF(OR(INDEX(SC_SSDFA,$E115)=0,INDEX(SC_SSDFA,$E115)>=INDEX(SC_SSFRA,$E115),$H115<INDEX(SC_SSDFA,$E115),$H115>INDEX(SC_SSFRA,$E115)),0,IF($H115=INDEX(SC_SSFRA,$E115),MAX($W115-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1),0)/3,MAX($W115-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E115)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B114+1","v":2073},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E116)=0, INDEX(SC_SSDFA,$E116)>=INDEX(SC_SSFRA,$E116), $H116<INDEX(SC_SSDFA,$E116)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B116-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K116>=0,-1+$K116,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K116<=0,1+$K116,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I116), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD116,IF(OR(INDEX(SC_SSDFA,$E116)=0,INDEX(SC_SSDFA,$E116)>=INDEX(SC_SSFRA,$E116),$H116<INDEX(SC_SSDFA,$E116),$H116>INDEX(SC_SSFRA,$E116)),0,IF($H116=INDEX(SC_SSFRA,$E116),MAX($W116-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1),0)/3,MAX($W116-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E116)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI116:$AI117, --($F116:$F117<>0))","v":{"$error":"#REF!"}}]
[null,2073,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E117)=0, INDEX(SC_SSDFA,$E117)>=INDEX(SC_SSFRA,$E117), $H117<INDEX(SC_SSDFA,$E117)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B117-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K117>=0,-1+$K117,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K117<=0,1+$K117,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I117), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD117,IF(OR(INDEX(SC_SSDFA,$E117)=0,INDEX(SC_SSDFA,$E117)>=INDEX(SC_SSFRA,$E117),$H117<INDEX(SC_SSDFA,$E117),$H117>INDEX(SC_SSFRA,$E117)),0,IF($H117=INDEX(SC_SSFRA,$E117),MAX($W117-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1),0)/3,MAX($W117-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E117)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B116+1","v":2074},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E118)=0, INDEX(SC_SSDFA,$E118)>=INDEX(SC_SSFRA,$E118), $H118<INDEX(SC_SSDFA,$E118)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B118-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K118>=0,-1+$K118,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K118<=0,1+$K118,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I118), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD118,IF(OR(INDEX(SC_SSDFA,$E118)=0,INDEX(SC_SSDFA,$E118)>=INDEX(SC_SSFRA,$E118),$H118<INDEX(SC_SSDFA,$E118),$H118>INDEX(SC_SSFRA,$E118)),0,IF($H118=INDEX(SC_SSFRA,$E118),MAX($W118-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1),0)/3,MAX($W118-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E118)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI118:$AI119, --($F118:$F119<>0))","v":{"$error":"#REF!"}}]
[null,2074,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E119)=0, INDEX(SC_SSDFA,$E119)>=INDEX(SC_SSFRA,$E119), $H119<INDEX(SC_SSDFA,$E119)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B119-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K119>=0,-1+$K119,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K119<=0,1+$K119,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I119), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD119,IF(OR(INDEX(SC_SSDFA,$E119)=0,INDEX(SC_SSDFA,$E119)>=INDEX(SC_SSFRA,$E119),$H119<INDEX(SC_SSDFA,$E119),$H119>INDEX(SC_SSFRA,$E119)),0,IF($H119=INDEX(SC_SSFRA,$E119),MAX($W119-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1),0)/3,MAX($W119-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E119)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B118+1","v":2075},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF(OFFSET($L120,$G120,0)<=0,OFFSET($L120,$G120,0),-1),IF(OFFSET($K120,$G120,0)<=0,OFFSET($K120,$G120,0),-1),IF($M120<=0,$M120,-1),IF($K120<=0,$K120,-1),IF($J120>=0,-1+$J120,-1)))\n   +MIN(IF(OFFSET($L120,$G120,0)>=0,OFFSET($L120,$G120,0),1),IF(OFFSET($K120,$G120,0)>=0,OFFSET($K120,$G120,0),1),IF($M120>=0,$M120,1),IF($K120>=0,$K120,1),IF($J120<=0,1+$J120,1))-1,0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E120)=0, INDEX(SC_SSDFA,$E120)>=INDEX(SC_SSFRA,$E120), $H120<INDEX(SC_SSDFA,$E120)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B120-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K120>=0,-1+$K120,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K120<=0,1+$K120,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I120), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD120,IF(OR(INDEX(SC_SSDFA,$E120)=0,INDEX(SC_SSDFA,$E120)>=INDEX(SC_SSFRA,$E120),$H120<INDEX(SC_SSDFA,$E120),$H120>INDEX(SC_SSFRA,$E120)),0,IF($H120=INDEX(SC_SSFRA,$E120),MAX($W120-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1),0)/3,MAX($W120-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E120)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI120:$AI121, --($F120:$F121<>0))","v":{"$error":"#REF!"}}]
[null,2075,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E121)=0, INDEX(SC_SSDFA,$E121)>=INDEX(SC_SSFRA,$E121), $H121<INDEX(SC_SSDFA,$E121)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B121-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K121>=0,-1+$K121,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K121<=0,1+$K121,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I121), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD121,IF(OR(INDEX(SC_SSDFA,$E121)=0,INDEX(SC_SSDFA,$E121)>=INDEX(SC_SSFRA,$E121),$H121<INDEX(SC_SSDFA,$E121),$H121>INDEX(SC_SSFRA,$E121)),0,IF($H121=INDEX(SC_SSFRA,$E121),MAX($W121-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1),0)/3,MAX($W121-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E121)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B120+1","v":2076},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E122)=0, INDEX(SC_SSDFA,$E122)>=INDEX(SC_SSFRA,$E122), $H122<INDEX(SC_SSDFA,$E122)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B122-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K122>=0,-1+$K122,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K122<=0,1+$K122,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I122), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD122,IF(OR(INDEX(SC_SSDFA,$E122)=0,INDEX(SC_SSDFA,$E122)>=INDEX(SC_SSFRA,$E122),$H122<INDEX(SC_SSDFA,$E122),$H122>INDEX(SC_SSFRA,$E122)),0,IF($H122=INDEX(SC_SSFRA,$E122),MAX($W122-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1),0)/3,MAX($W122-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E122)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI122:$AI123, --($F122:$F123<>0))","v":{"$error":"#REF!"}}]
[null,2076,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E123)=0, INDEX(SC_SSDFA,$E123)>=INDEX(SC_SSFRA,$E123), $H123<INDEX(SC_SSDFA,$E123)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B123-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K123>=0,-1+$K123,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K123<=0,1+$K123,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I123), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD123,IF(OR(INDEX(SC_SSDFA,$E123)=0,INDEX(SC_SSDFA,$E123)>=INDEX(SC_SSFRA,$E123),$H123<INDEX(SC_SSDFA,$E123),$H123>INDEX(SC_SSFRA,$E123)),0,IF($H123=INDEX(SC_SSFRA,$E123),MAX($W123-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1),0)/3,MAX($W123-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E123)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B122+1","v":2077},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E124)=0, INDEX(SC_SSDFA,$E124)>=INDEX(SC_SSFRA,$E124), $H124<INDEX(SC_SSDFA,$E124)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B124-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K124>=0,-1+$K124,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K124<=0,1+$K124,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I124), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD124,IF(OR(INDEX(SC_SSDFA,$E124)=0,INDEX(SC_SSDFA,$E124)>=INDEX(SC_SSFRA,$E124),$H124<INDEX(SC_SSDFA,$E124),$H124>INDEX(SC_SSFRA,$E124)),0,IF($H124=INDEX(SC_SSFRA,$E124),MAX($W124-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1),0)/3,MAX($W124-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E124)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI124:$AI125, --($F124:$F125<>0))","v":{"$error":"#REF!"}}]
[null,2077,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E125)=0, INDEX(SC_SSDFA,$E125)>=INDEX(SC_SSFRA,$E125), $H125<INDEX(SC_SSDFA,$E125)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B125-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K125>=0,-1+$K125,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K125<=0,1+$K125,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I125), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD125,IF(OR(INDEX(SC_SSDFA,$E125)=0,INDEX(SC_SSDFA,$E125)>=INDEX(SC_SSFRA,$E125),$H125<INDEX(SC_SSDFA,$E125),$H125>INDEX(SC_SSFRA,$E125)),0,IF($H125=INDEX(SC_SSFRA,$E125),MAX($W125-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1),0)/3,MAX($W125-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E125)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B124+1","v":2078},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E126)=0, INDEX(SC_SSDFA,$E126)>=INDEX(SC_SSFRA,$E126), $H126<INDEX(SC_SSDFA,$E126)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B126-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K126>=0,-1+$K126,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K126<=0,1+$K126,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I126), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD126,IF(OR(INDEX(SC_SSDFA,$E126)=0,INDEX(SC_SSDFA,$E126)>=INDEX(SC_SSFRA,$E126),$H126<INDEX(SC_SSDFA,$E126),$H126>INDEX(SC_SSFRA,$E126)),0,IF($H126=INDEX(SC_SSFRA,$E126),MAX($W126-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1),0)/3,MAX($W126-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E126)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI126:$AI127, --($F126:$F127<>0))","v":{"$error":"#REF!"}}]
[null,2078,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E127)=0, INDEX(SC_SSDFA,$E127)>=INDEX(SC_SSFRA,$E127), $H127<INDEX(SC_SSDFA,$E127)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B127-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K127>=0,-1+$K127,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K127<=0,1+$K127,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I127), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD127,IF(OR(INDEX(SC_SSDFA,$E127)=0,INDEX(SC_SSDFA,$E127)>=INDEX(SC_SSFRA,$E127),$H127<INDEX(SC_SSDFA,$E127),$H127>INDEX(SC_SSFRA,$E127)),0,IF($H127=INDEX(SC_SSFRA,$E127),MAX($W127-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1),0)/3,MAX($W127-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E127)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B126+1","v":2079},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E128)=0, INDEX(SC_SSDFA,$E128)>=INDEX(SC_SSFRA,$E128), $H128<INDEX(SC_SSDFA,$E128)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B128-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K128>=0,-1+$K128,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K128<=0,1+$K128,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I128), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD128,IF(OR(INDEX(SC_SSDFA,$E128)=0,INDEX(SC_SSDFA,$E128)>=INDEX(SC_SSFRA,$E128),$H128<INDEX(SC_SSDFA,$E128),$H128>INDEX(SC_SSFRA,$E128)),0,IF($H128=INDEX(SC_SSFRA,$E128),MAX($W128-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1),0)/3,MAX($W128-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E128)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI128:$AI129, --($F128:$F129<>0))","v":{"$error":"#REF!"}}]
[null,2079,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E129)=0, INDEX(SC_SSDFA,$E129)>=INDEX(SC_SSFRA,$E129), $H129<INDEX(SC_SSDFA,$E129)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B129-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K129>=0,-1+$K129,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K129<=0,1+$K129,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I129), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD129,IF(OR(INDEX(SC_SSDFA,$E129)=0,INDEX(SC_SSDFA,$E129)>=INDEX(SC_SSFRA,$E129),$H129<INDEX(SC_SSDFA,$E129),$H129>INDEX(SC_SSFRA,$E129)),0,IF($H129=INDEX(SC_SSFRA,$E129),MAX($W129-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1),0)/3,MAX($W129-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E129)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B128+1","v":2080},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E130)=0, INDEX(SC_SSDFA,$E130)>=INDEX(SC_SSFRA,$E130), $H130<INDEX(SC_SSDFA,$E130)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B130-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K130>=0,-1+$K130,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K130<=0,1+$K130,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I130), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD130,IF(OR(INDEX(SC_SSDFA,$E130)=0,INDEX(SC_SSDFA,$E130)>=INDEX(SC_SSFRA,$E130),$H130<INDEX(SC_SSDFA,$E130),$H130>INDEX(SC_SSFRA,$E130)),0,IF($H130=INDEX(SC_SSFRA,$E130),MAX($W130-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1),0)/3,MAX($W130-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E130)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI130:$AI131, --($F130:$F131<>0))","v":{"$error":"#REF!"}}]
[null,2080,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E131)=0, INDEX(SC_SSDFA,$E131)>=INDEX(SC_SSFRA,$E131), $H131<INDEX(SC_SSDFA,$E131)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B131-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K131>=0,-1+$K131,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K131<=0,1+$K131,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I131), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD131,IF(OR(INDEX(SC_SSDFA,$E131)=0,INDEX(SC_SSDFA,$E131)>=INDEX(SC_SSFRA,$E131),$H131<INDEX(SC_SSDFA,$E131),$H131>INDEX(SC_SSFRA,$E131)),0,IF($H131=INDEX(SC_SSFRA,$E131),MAX($W131-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1),0)/3,MAX($W131-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E131)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B130+1","v":2081},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E132)=0, INDEX(SC_SSDFA,$E132)>=INDEX(SC_SSFRA,$E132), $H132<INDEX(SC_SSDFA,$E132)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B132-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K132>=0,-1+$K132,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K132<=0,1+$K132,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I132), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD132,IF(OR(INDEX(SC_SSDFA,$E132)=0,INDEX(SC_SSDFA,$E132)>=INDEX(SC_SSFRA,$E132),$H132<INDEX(SC_SSDFA,$E132),$H132>INDEX(SC_SSFRA,$E132)),0,IF($H132=INDEX(SC_SSFRA,$E132),MAX($W132-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1),0)/3,MAX($W132-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E132)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI132:$AI133, --($F132:$F133<>0))","v":{"$error":"#REF!"}}]
[null,2081,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E133)=0, INDEX(SC_SSDFA,$E133)>=INDEX(SC_SSFRA,$E133), $H133<INDEX(SC_SSDFA,$E133)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B133-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K133>=0,-1+$K133,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K133<=0,1+$K133,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I133), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD133,IF(OR(INDEX(SC_SSDFA,$E133)=0,INDEX(SC_SSDFA,$E133)>=INDEX(SC_SSFRA,$E133),$H133<INDEX(SC_SSDFA,$E133),$H133>INDEX(SC_SSFRA,$E133)),0,IF($H133=INDEX(SC_SSFRA,$E133),MAX($W133-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1),0)/3,MAX($W133-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E133)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B132+1","v":2082},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E134)=0, INDEX(SC_SSDFA,$E134)>=INDEX(SC_SSFRA,$E134), $H134<INDEX(SC_SSDFA,$E134)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B134-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K134>=0,-1+$K134,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K134<=0,1+$K134,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I134), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD134,IF(OR(INDEX(SC_SSDFA,$E134)=0,INDEX(SC_SSDFA,$E134)>=INDEX(SC_SSFRA,$E134),$H134<INDEX(SC_SSDFA,$E134),$H134>INDEX(SC_SSFRA,$E134)),0,IF($H134=INDEX(SC_SSFRA,$E134),MAX($W134-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1),0)/3,MAX($W134-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E134)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI134:$AI135, --($F134:$F135<>0))","v":{"$error":"#REF!"}}]
[null,2082,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E135)=0, INDEX(SC_SSDFA,$E135)>=INDEX(SC_SSFRA,$E135), $H135<INDEX(SC_SSDFA,$E135)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B135-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K135>=0,-1+$K135,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K135<=0,1+$K135,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I135), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD135,IF(OR(INDEX(SC_SSDFA,$E135)=0,INDEX(SC_SSDFA,$E135)>=INDEX(SC_SSFRA,$E135),$H135<INDEX(SC_SSDFA,$E135),$H135>INDEX(SC_SSFRA,$E135)),0,IF($H135=INDEX(SC_SSFRA,$E135),MAX($W135-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1),0)/3,MAX($W135-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E135)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B134+1","v":2083},"N",{"$f":"INDEX(SP_Initials,E136)","v":""},1,{"$f":"INDEX(SC_TaxIndex,$E136)","v":0},{"$f":"MOD($E136,2)-($E136-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E136),IF($B136<YEAR(INDEX(SP_BirthDate,$E136)),0,IF($B136>(YEAR(INDEX(SP_BirthDate,$E136))+INDEX(SP_LifeExp,$E136)),0,$B136-YEAR(INDEX(SP_BirthDate,$E136)))),0)","v":0},false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E136)=0, INDEX(SC_SSDFA,$E136)>=INDEX(SC_SSFRA,$E136), $H136<INDEX(SC_SSDFA,$E136)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B136-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K136>=0,-1+$K136,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K136<=0,1+$K136,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I136), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD136,IF(OR(INDEX(SC_SSDFA,$E136)=0,INDEX(SC_SSDFA,$E136)>=INDEX(SC_SSFRA,$E136),$H136<INDEX(SC_SSDFA,$E136),$H136>INDEX(SC_SSFRA,$E136)),0,IF($H136=INDEX(SC_SSFRA,$E136),MAX($W136-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1),0)/3,MAX($W136-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E136)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI136:$AI137, --($F136:$F137<>0))","v":{"$error":"#REF!"}}]
[null,2083,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E137)=0, INDEX(SC_SSDFA,$E137)>=INDEX(SC_SSFRA,$E137), $H137<INDEX(SC_SSDFA,$E137)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B137-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K137>=0,-1+$K137,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K137<=0,1+$K137,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I137), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD137,IF(OR(INDEX(SC_SSDFA,$E137)=0,INDEX(SC_SSDFA,$E137)>=INDEX(SC_SSFRA,$E137),$H137<INDEX(SC_SSDFA,$E137),$H137>INDEX(SC_SSFRA,$E137)),0,IF($H137=INDEX(SC_SSFRA,$E137),MAX($W137-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1),0)/3,MAX($W137-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E137)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B136+1","v":2084},"N","",1,0,1,0,{"$f":"NOT(OR($H138<62,SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $E138, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$E138)))","v":false},{"$f":"IF(OR(INDEX(SC_SSDFA,$E138)=0,$H138<INDEX(SC_SSDFA,$E138),$H138>INDEX(SP_LifeExp,$E138)),1,IF($H138=INDEX(SC_SSDFA,$E138),-(1-INDEX(SC_SSFilingDatePr,$E138)),IF($H138>INDEX(SP_LifeExp,$E138),1,0)))","v":1},{"$f":"IF(OR($H138<INDEX(SC_SSFRA,$E138),$H138>INDEX(SP_LifeExp,$E138)),0,IF($H138=INDEX(SC_SSFRA,$E138),INDEX(SC_SSFilingDatePr,$E138),IF($H138>INDEX(SP_LifeExp,$E138),0,1)))","v":0},{"$f":"IF(OR(INDEX(SC_SSDFA,$E138)=0,$H138<INDEX(SC_SSDFA,$E138),$H138>INDEX(SP_LifeExp,$E138)),0,IF($H138=INDEX(SC_SSDFA,$E138),INDEX(SC_SSFilingDatePr,$E138),IF($H138>INDEX(SP_LifeExp,$E138),0,1)))","v":0},{"$f":"IF(OR(ISBLANK(INDEX(SP_SSABFA,$E138)),$H138<INDEX(SP_SSABFA,$E138),$H138>INDEX(SP_LifeExp,$E138)),0,IF($H138=INDEX(SP_SSABFA,$E138),INDEX(SC_SSFilingDatePr,$E138),IF($H138>INDEX(SP_LifeExp,$E138),0,1)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E138)=0, INDEX(SC_SSDFA,$E138)>=INDEX(SC_SSFRA,$E138), $H138<INDEX(SC_SSDFA,$E138)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B138-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K138>=0,-1+$K138,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K138<=0,1+$K138,1))-1,0))","v":0},{"$f":"(INDEX(SC_EX_IncomeEmployer,EXIDX)+INDEX(SC_EX_IncomeSE,EXIDX))*V138","v":{"$error":"#REF!"}},{"$f":"IF(NOT(I138), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$f":"$X138*INDEX(SC_SSPBPct,$E138)","v":{"$error":"#REF!"}},{"$f":"$X138*INDEX(SC_SSPBPctRc,$E138)","v":{"$error":"#REF!"}},{"$f":"OFFSET($X138,$G138,0)/2","v":{"$error":"#REF!"}},{"$f":"MAX(OFFSET($X138,$G138,0)/2-$X138*MAX(INDEX(SC_SSPBPct,$E138),1),0)*INDEX(SC_SSABPct,$E138)","v":{"$error":"#REF!"}},{"$f":"MAX(OFFSET($X138,$G138,0)/2-$X138*MAX(INDEX(SC_SSPBPctRc,$E138),1),0)*INDEX(SC_SSABPctRc,$E138)","v":{"$error":"#REF!"}},{"$f":"IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, ($Y138*$N138\n   +$AB138*($Q138+$T138)*(1-OFFSET($AF138,$G138,0))\n   +OFFSET($AA138,$G138,0)*OFFSET($P138,$G138,0)+OFFSET($AB138,$G138,0)*OFFSET($Q138,$G138,0)+OFFSET($AC138,$G138,0)*OFFSET($R138,$G138,0))*12)","v":{"$error":"#REF!"}},{"$f":"MIN(AD138,IF(OR(INDEX(SC_SSDFA,$E138)=0,INDEX(SC_SSDFA,$E138)>=INDEX(SC_SSFRA,$E138),$H138<INDEX(SC_SSDFA,$E138),$H138>INDEX(SC_SSFRA,$E138)),0,IF($H138=INDEX(SC_SSFRA,$E138),MAX($W138-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1),0)/3,MAX($W138-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E138)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"($Q138*(1-(1-$AF138)*(1-OFFSET($AF138,$G138,0)))+$T138*$AF138)*12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI138:$AI139, --($F138:$F139<>0))","v":{"$error":"#REF!"}}]
[null,{"$f":"B137+1","v":2084},"N","",2,0,-1,0,false,1,0,0,0,{"$f":"MAX(ABS(MAX(IF($L139<=0,$L139,-1),IF($K139>=0,-1+$K139,-1)))\n   +MIN(IF($L139>=0,$L139,1),IF($K139<=0,1+$K139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF($L139<=0,$L139,-1),IF($K139<=0,$K139,-1)))\n   +MIN(IF($L139>=0,$L139,1),IF($K139>=0,$K139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L139,$G139,0)<=0,OFFSET($L139,$G139,0),-1),IF(OFFSET($K139,$G139,0)>=0,-1+OFFSET($K139,$G139,0),-1),IF($M139<=0,$M139,-1),IF($J139<=0,$J139,-1)))\n   +MIN(IF(OFFSET($L139,$G139,0)>=0,OFFSET($L139,$G139,0),1),IF(OFFSET($K139,$G139,0)<=0,1+OFFSET($K139,$G139,0),1),IF($M139>=0,$M139,1),IF($J139>=0,$J139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L139,$G139,0)<=0,OFFSET($L139,$G139,0),-1),IF(OFFSET($K139,$G139,0)>=0,-1+OFFSET($K139,$G139,0),-1),IF($M139<=0,$M139,-1),IF($K139>=0,-1+$K139,-1)))\n   +MIN(IF(OFFSET($L139,$G139,0)>=0,OFFSET($L139,$G139,0),1),IF(OFFSET($K139,$G139,0)<=0,1+OFFSET($K139,$G139,0),1),IF($M139>=0,$M139,1),IF($K139<=0,1+$K139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L139,$G139,0)<=0,OFFSET($L139,$G139,0),-1),IF(OFFSET($K139,$G139,0)>=0,-1+OFFSET($K139,$G139,0),-1),IF($M139<=0,$M139,-1),IF($K139<=0,$K139,-1)))\n   +MIN(IF(OFFSET($L139,$G139,0)>=0,OFFSET($L139,$G139,0),1),IF(OFFSET($K139,$G139,0)<=0,1+OFFSET($K139,$G139,0),1),IF($M139>=0,$M139,1),IF($K139>=0,$K139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L139,$G139,0)<=0,OFFSET($L139,$G139,0),-1),IF(OFFSET($K139,$G139,0)<=0,OFFSET($K139,$G139,0),-1),IF($M139<=0,$M139,-1),IF($J139<=0,$J139,-1)))\n   +MIN(IF(OFFSET($L139,$G139,0)>=0,OFFSET($L139,$G139,0),1),IF(OFFSET($K139,$G139,0)>=0,OFFSET($K139,$G139,0),1),IF($M139>=0,$M139,1),IF($J139>=0,$J139,1))-1,0)","v":0},{"$f":"MAX(ABS(MAX(IF(OFFSET($L139,$G139,0)<=0,OFFSET($L139,$G139,0),-1),IF(OFFSET($K139,$G139,0)<=0,OFFSET($K139,$G139,0),-1),IF($M139<=0,$M139,-1),IF($K139>=0,-1+$K139,-1)))\n   +MIN(IF(OFFSET($L139,$G139,0)>=0,OFFSET($L139,$G139,0),1),IF(OFFSET($K139,$G139,0)>=0,OFFSET($K139,$G139,0),1),IF($M139>=0,$M139,1),IF($K139<=0,1+$K139,1))-1,0)","v":0},0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E139)=0, INDEX(SC_SSDFA,$E139)>=INDEX(SC_SSFRA,$E139), $H139<INDEX(SC_SSDFA,$E139)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B139-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K139>=0,-1+$K139,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K139<=0,1+$K139,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I139), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD139,IF(OR(INDEX(SC_SSDFA,$E139)=0,INDEX(SC_SSDFA,$E139)>=INDEX(SC_SSFRA,$E139),$H139<INDEX(SC_SSDFA,$E139),$H139>INDEX(SC_SSFRA,$E139)),0,IF($H139=INDEX(SC_SSFRA,$E139),MAX($W139-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1),0)/3,MAX($W139-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E139)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B138+1","v":2085},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E140)=0, INDEX(SC_SSDFA,$E140)>=INDEX(SC_SSFRA,$E140), $H140<INDEX(SC_SSDFA,$E140)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B140-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K140>=0,-1+$K140,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K140<=0,1+$K140,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I140), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD140,IF(OR(INDEX(SC_SSDFA,$E140)=0,INDEX(SC_SSDFA,$E140)>=INDEX(SC_SSFRA,$E140),$H140<INDEX(SC_SSDFA,$E140),$H140>INDEX(SC_SSFRA,$E140)),0,IF($H140=INDEX(SC_SSFRA,$E140),MAX($W140-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1),0)/3,MAX($W140-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E140)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$f":"IF(AD140>0,AE140/AD140,0)","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI140:$AI141, --($F140:$F141<>0))","v":{"$error":"#REF!"}}]
[null,2085,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E141)=0, INDEX(SC_SSDFA,$E141)>=INDEX(SC_SSFRA,$E141), $H141<INDEX(SC_SSDFA,$E141)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B141-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K141>=0,-1+$K141,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K141<=0,1+$K141,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I141), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD141,IF(OR(INDEX(SC_SSDFA,$E141)=0,INDEX(SC_SSDFA,$E141)>=INDEX(SC_SSFRA,$E141),$H141<INDEX(SC_SSDFA,$E141),$H141>INDEX(SC_SSFRA,$E141)),0,IF($H141=INDEX(SC_SSFRA,$E141),MAX($W141-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1),0)/3,MAX($W141-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E141)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(I141, (ABS($N141))*$AF141*12, 0)","v":0},{"$error":"#REF!"},{"$f":"(Y141*ABS($N141)*(1-$AF141)\n   +Z141*ABS($O141)\n   +$AA141*($P141)*(1-OFFSET($AF141,$G141,0))\n   +$AB141*($Q141)*(1-OFFSET($AF141,$G141,0))*(1-$AF141)\n   +$AC141*($R141)*(1-OFFSET($AF141,$G141,0))\n   +$AA141*($S141)\n   +$AB141*($T141)*(1-$AF141)\n   +$AC141*($U141))*12","v":{"$error":"#REF!"}}]
[null,{"$f":"B140+1","v":2086},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E142)=0, INDEX(SC_SSDFA,$E142)>=INDEX(SC_SSFRA,$E142), $H142<INDEX(SC_SSDFA,$E142)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B142-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K142>=0,-1+$K142,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K142<=0,1+$K142,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I142), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD142,IF(OR(INDEX(SC_SSDFA,$E142)=0,INDEX(SC_SSDFA,$E142)>=INDEX(SC_SSFRA,$E142),$H142<INDEX(SC_SSDFA,$E142),$H142>INDEX(SC_SSFRA,$E142)),0,IF($H142=INDEX(SC_SSFRA,$E142),MAX($W142-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1),0)/3,MAX($W142-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E142)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI142:$AI143, --($F142:$F143<>0))","v":{"$error":"#REF!"}}]
[null,2086,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E143)=0, INDEX(SC_SSDFA,$E143)>=INDEX(SC_SSFRA,$E143), $H143<INDEX(SC_SSDFA,$E143)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B143-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K143>=0,-1+$K143,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K143<=0,1+$K143,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I143), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD143,IF(OR(INDEX(SC_SSDFA,$E143)=0,INDEX(SC_SSDFA,$E143)>=INDEX(SC_SSFRA,$E143),$H143<INDEX(SC_SSDFA,$E143),$H143>INDEX(SC_SSFRA,$E143)),0,IF($H143=INDEX(SC_SSFRA,$E143),MAX($W143-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1),0)/3,MAX($W143-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E143)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B142+1","v":2087},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E144)=0, INDEX(SC_SSDFA,$E144)>=INDEX(SC_SSFRA,$E144), $H144<INDEX(SC_SSDFA,$E144)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B144-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K144>=0,-1+$K144,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K144<=0,1+$K144,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I144), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD144,IF(OR(INDEX(SC_SSDFA,$E144)=0,INDEX(SC_SSDFA,$E144)>=INDEX(SC_SSFRA,$E144),$H144<INDEX(SC_SSDFA,$E144),$H144>INDEX(SC_SSFRA,$E144)),0,IF($H144=INDEX(SC_SSFRA,$E144),MAX($W144-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1),0)/3,MAX($W144-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E144)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI144:$AI145, --($F144:$F145<>0))","v":{"$error":"#REF!"}}]
[null,2087,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E145)=0, INDEX(SC_SSDFA,$E145)>=INDEX(SC_SSFRA,$E145), $H145<INDEX(SC_SSDFA,$E145)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B145-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K145>=0,-1+$K145,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K145<=0,1+$K145,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I145), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD145,IF(OR(INDEX(SC_SSDFA,$E145)=0,INDEX(SC_SSDFA,$E145)>=INDEX(SC_SSFRA,$E145),$H145<INDEX(SC_SSDFA,$E145),$H145>INDEX(SC_SSFRA,$E145)),0,IF($H145=INDEX(SC_SSFRA,$E145),MAX($W145-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1),0)/3,MAX($W145-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E145)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B144+1","v":2088},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E146)=0, INDEX(SC_SSDFA,$E146)>=INDEX(SC_SSFRA,$E146), $H146<INDEX(SC_SSDFA,$E146)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B146-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K146>=0,-1+$K146,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K146<=0,1+$K146,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I146), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD146,IF(OR(INDEX(SC_SSDFA,$E146)=0,INDEX(SC_SSDFA,$E146)>=INDEX(SC_SSFRA,$E146),$H146<INDEX(SC_SSDFA,$E146),$H146>INDEX(SC_SSFRA,$E146)),0,IF($H146=INDEX(SC_SSFRA,$E146),MAX($W146-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1),0)/3,MAX($W146-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E146)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI146:$AI147, --($F146:$F147<>0))","v":{"$error":"#REF!"}}]
[null,2088,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E147)=0, INDEX(SC_SSDFA,$E147)>=INDEX(SC_SSFRA,$E147), $H147<INDEX(SC_SSDFA,$E147)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B147-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K147>=0,-1+$K147,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K147<=0,1+$K147,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I147), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD147,IF(OR(INDEX(SC_SSDFA,$E147)=0,INDEX(SC_SSDFA,$E147)>=INDEX(SC_SSFRA,$E147),$H147<INDEX(SC_SSDFA,$E147),$H147>INDEX(SC_SSFRA,$E147)),0,IF($H147=INDEX(SC_SSFRA,$E147),MAX($W147-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1),0)/3,MAX($W147-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E147)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B146+1","v":2089},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E148)=0, INDEX(SC_SSDFA,$E148)>=INDEX(SC_SSFRA,$E148), $H148<INDEX(SC_SSDFA,$E148)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B148-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K148>=0,-1+$K148,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K148<=0,1+$K148,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I148), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD148,IF(OR(INDEX(SC_SSDFA,$E148)=0,INDEX(SC_SSDFA,$E148)>=INDEX(SC_SSFRA,$E148),$H148<INDEX(SC_SSDFA,$E148),$H148>INDEX(SC_SSFRA,$E148)),0,IF($H148=INDEX(SC_SSFRA,$E148),MAX($W148-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1),0)/3,MAX($W148-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E148)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI148:$AI149, --($F148:$F149<>0))","v":{"$error":"#REF!"}}]
[null,2089,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E149)=0, INDEX(SC_SSDFA,$E149)>=INDEX(SC_SSFRA,$E149), $H149<INDEX(SC_SSDFA,$E149)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B149-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K149>=0,-1+$K149,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K149<=0,1+$K149,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I149), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD149,IF(OR(INDEX(SC_SSDFA,$E149)=0,INDEX(SC_SSDFA,$E149)>=INDEX(SC_SSFRA,$E149),$H149<INDEX(SC_SSDFA,$E149),$H149>INDEX(SC_SSFRA,$E149)),0,IF($H149=INDEX(SC_SSFRA,$E149),MAX($W149-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1),0)/3,MAX($W149-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E149)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B148+1","v":2090},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E150)=0, INDEX(SC_SSDFA,$E150)>=INDEX(SC_SSFRA,$E150), $H150<INDEX(SC_SSDFA,$E150)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B150-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K150>=0,-1+$K150,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K150<=0,1+$K150,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I150), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD150,IF(OR(INDEX(SC_SSDFA,$E150)=0,INDEX(SC_SSDFA,$E150)>=INDEX(SC_SSFRA,$E150),$H150<INDEX(SC_SSDFA,$E150),$H150>INDEX(SC_SSFRA,$E150)),0,IF($H150=INDEX(SC_SSFRA,$E150),MAX($W150-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1),0)/3,MAX($W150-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E150)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI150:$AI151, --($F150:$F151<>0))","v":{"$error":"#REF!"}}]
[null,2090,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E151)=0, INDEX(SC_SSDFA,$E151)>=INDEX(SC_SSFRA,$E151), $H151<INDEX(SC_SSDFA,$E151)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B151-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K151>=0,-1+$K151,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K151<=0,1+$K151,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I151), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD151,IF(OR(INDEX(SC_SSDFA,$E151)=0,INDEX(SC_SSDFA,$E151)>=INDEX(SC_SSFRA,$E151),$H151<INDEX(SC_SSDFA,$E151),$H151>INDEX(SC_SSFRA,$E151)),0,IF($H151=INDEX(SC_SSFRA,$E151),MAX($W151-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1),0)/3,MAX($W151-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E151)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B150+1","v":2091},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E152)=0, INDEX(SC_SSDFA,$E152)>=INDEX(SC_SSFRA,$E152), $H152<INDEX(SC_SSDFA,$E152)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B152-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K152>=0,-1+$K152,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K152<=0,1+$K152,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I152), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD152,IF(OR(INDEX(SC_SSDFA,$E152)=0,INDEX(SC_SSDFA,$E152)>=INDEX(SC_SSFRA,$E152),$H152<INDEX(SC_SSDFA,$E152),$H152>INDEX(SC_SSFRA,$E152)),0,IF($H152=INDEX(SC_SSFRA,$E152),MAX($W152-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1),0)/3,MAX($W152-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E152)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI152:$AI153, --($F152:$F153<>0))","v":{"$error":"#REF!"}}]
[null,2091,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E153)=0, INDEX(SC_SSDFA,$E153)>=INDEX(SC_SSFRA,$E153), $H153<INDEX(SC_SSDFA,$E153)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B153-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K153>=0,-1+$K153,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K153<=0,1+$K153,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I153), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD153,IF(OR(INDEX(SC_SSDFA,$E153)=0,INDEX(SC_SSDFA,$E153)>=INDEX(SC_SSFRA,$E153),$H153<INDEX(SC_SSDFA,$E153),$H153>INDEX(SC_SSFRA,$E153)),0,IF($H153=INDEX(SC_SSFRA,$E153),MAX($W153-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1),0)/3,MAX($W153-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E153)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B152+1","v":2092},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E154)=0, INDEX(SC_SSDFA,$E154)>=INDEX(SC_SSFRA,$E154), $H154<INDEX(SC_SSDFA,$E154)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B154-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K154>=0,-1+$K154,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K154<=0,1+$K154,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I154), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD154,IF(OR(INDEX(SC_SSDFA,$E154)=0,INDEX(SC_SSDFA,$E154)>=INDEX(SC_SSFRA,$E154),$H154<INDEX(SC_SSDFA,$E154),$H154>INDEX(SC_SSFRA,$E154)),0,IF($H154=INDEX(SC_SSFRA,$E154),MAX($W154-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1),0)/3,MAX($W154-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E154)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI154:$AI155, --($F154:$F155<>0))","v":{"$error":"#REF!"}}]
[null,2092,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E155)=0, INDEX(SC_SSDFA,$E155)>=INDEX(SC_SSFRA,$E155), $H155<INDEX(SC_SSDFA,$E155)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B155-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K155>=0,-1+$K155,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K155<=0,1+$K155,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I155), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD155,IF(OR(INDEX(SC_SSDFA,$E155)=0,INDEX(SC_SSDFA,$E155)>=INDEX(SC_SSFRA,$E155),$H155<INDEX(SC_SSDFA,$E155),$H155>INDEX(SC_SSFRA,$E155)),0,IF($H155=INDEX(SC_SSFRA,$E155),MAX($W155-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1),0)/3,MAX($W155-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E155)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B154+1","v":2093},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E156)=0, INDEX(SC_SSDFA,$E156)>=INDEX(SC_SSFRA,$E156), $H156<INDEX(SC_SSDFA,$E156)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B156-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K156>=0,-1+$K156,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K156<=0,1+$K156,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I156), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD156,IF(OR(INDEX(SC_SSDFA,$E156)=0,INDEX(SC_SSDFA,$E156)>=INDEX(SC_SSFRA,$E156),$H156<INDEX(SC_SSDFA,$E156),$H156>INDEX(SC_SSFRA,$E156)),0,IF($H156=INDEX(SC_SSFRA,$E156),MAX($W156-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1),0)/3,MAX($W156-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E156)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI156:$AI157, --($F156:$F157<>0))","v":{"$error":"#REF!"}}]
[null,2093,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E157)=0, INDEX(SC_SSDFA,$E157)>=INDEX(SC_SSFRA,$E157), $H157<INDEX(SC_SSDFA,$E157)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B157-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K157>=0,-1+$K157,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K157<=0,1+$K157,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I157), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD157,IF(OR(INDEX(SC_SSDFA,$E157)=0,INDEX(SC_SSDFA,$E157)>=INDEX(SC_SSFRA,$E157),$H157<INDEX(SC_SSDFA,$E157),$H157>INDEX(SC_SSFRA,$E157)),0,IF($H157=INDEX(SC_SSFRA,$E157),MAX($W157-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1),0)/3,MAX($W157-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E157)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B156+1","v":2094},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E158)=0, INDEX(SC_SSDFA,$E158)>=INDEX(SC_SSFRA,$E158), $H158<INDEX(SC_SSDFA,$E158)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B158-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K158>=0,-1+$K158,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K158<=0,1+$K158,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I158), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD158,IF(OR(INDEX(SC_SSDFA,$E158)=0,INDEX(SC_SSDFA,$E158)>=INDEX(SC_SSFRA,$E158),$H158<INDEX(SC_SSDFA,$E158),$H158>INDEX(SC_SSFRA,$E158)),0,IF($H158=INDEX(SC_SSFRA,$E158),MAX($W158-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1),0)/3,MAX($W158-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E158)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI158:$AI159, --($F158:$F159<>0))","v":{"$error":"#REF!"}}]
[null,2094,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E159)=0, INDEX(SC_SSDFA,$E159)>=INDEX(SC_SSFRA,$E159), $H159<INDEX(SC_SSDFA,$E159)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B159-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K159>=0,-1+$K159,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K159<=0,1+$K159,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I159), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD159,IF(OR(INDEX(SC_SSDFA,$E159)=0,INDEX(SC_SSDFA,$E159)>=INDEX(SC_SSFRA,$E159),$H159<INDEX(SC_SSDFA,$E159),$H159>INDEX(SC_SSFRA,$E159)),0,IF($H159=INDEX(SC_SSFRA,$E159),MAX($W159-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1),0)/3,MAX($W159-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E159)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B158+1","v":2095},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E160)=0, INDEX(SC_SSDFA,$E160)>=INDEX(SC_SSFRA,$E160), $H160<INDEX(SC_SSDFA,$E160)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B160-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K160>=0,-1+$K160,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K160<=0,1+$K160,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I160), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD160,IF(OR(INDEX(SC_SSDFA,$E160)=0,INDEX(SC_SSDFA,$E160)>=INDEX(SC_SSFRA,$E160),$H160<INDEX(SC_SSDFA,$E160),$H160>INDEX(SC_SSFRA,$E160)),0,IF($H160=INDEX(SC_SSFRA,$E160),MAX($W160-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1),0)/3,MAX($W160-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E160)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI160:$AI161, --($F160:$F161<>0))","v":{"$error":"#REF!"}}]
[null,2095,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E161)=0, INDEX(SC_SSDFA,$E161)>=INDEX(SC_SSFRA,$E161), $H161<INDEX(SC_SSDFA,$E161)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B161-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K161>=0,-1+$K161,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K161<=0,1+$K161,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I161), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD161,IF(OR(INDEX(SC_SSDFA,$E161)=0,INDEX(SC_SSDFA,$E161)>=INDEX(SC_SSFRA,$E161),$H161<INDEX(SC_SSDFA,$E161),$H161>INDEX(SC_SSFRA,$E161)),0,IF($H161=INDEX(SC_SSFRA,$E161),MAX($W161-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1),0)/3,MAX($W161-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E161)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B160+1","v":2096},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E162)=0, INDEX(SC_SSDFA,$E162)>=INDEX(SC_SSFRA,$E162), $H162<INDEX(SC_SSDFA,$E162)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B162-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K162>=0,-1+$K162,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K162<=0,1+$K162,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I162), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD162,IF(OR(INDEX(SC_SSDFA,$E162)=0,INDEX(SC_SSDFA,$E162)>=INDEX(SC_SSFRA,$E162),$H162<INDEX(SC_SSDFA,$E162),$H162>INDEX(SC_SSFRA,$E162)),0,IF($H162=INDEX(SC_SSFRA,$E162),MAX($W162-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1),0)/3,MAX($W162-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E162)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI162:$AI163, --($F162:$F163<>0))","v":{"$error":"#REF!"}}]
[null,2096,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E163)=0, INDEX(SC_SSDFA,$E163)>=INDEX(SC_SSFRA,$E163), $H163<INDEX(SC_SSDFA,$E163)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B163-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K163>=0,-1+$K163,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K163<=0,1+$K163,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I163), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD163,IF(OR(INDEX(SC_SSDFA,$E163)=0,INDEX(SC_SSDFA,$E163)>=INDEX(SC_SSFRA,$E163),$H163<INDEX(SC_SSDFA,$E163),$H163>INDEX(SC_SSFRA,$E163)),0,IF($H163=INDEX(SC_SSFRA,$E163),MAX($W163-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1),0)/3,MAX($W163-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E163)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B162+1","v":2097},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E164)=0, INDEX(SC_SSDFA,$E164)>=INDEX(SC_SSFRA,$E164), $H164<INDEX(SC_SSDFA,$E164)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B164-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K164>=0,-1+$K164,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K164<=0,1+$K164,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I164), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD164,IF(OR(INDEX(SC_SSDFA,$E164)=0,INDEX(SC_SSDFA,$E164)>=INDEX(SC_SSFRA,$E164),$H164<INDEX(SC_SSDFA,$E164),$H164>INDEX(SC_SSFRA,$E164)),0,IF($H164=INDEX(SC_SSFRA,$E164),MAX($W164-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1),0)/3,MAX($W164-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E164)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI164:$AI165, --($F164:$F165<>0))","v":{"$error":"#REF!"}}]
[null,2097,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E165)=0, INDEX(SC_SSDFA,$E165)>=INDEX(SC_SSFRA,$E165), $H165<INDEX(SC_SSDFA,$E165)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B165-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K165>=0,-1+$K165,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K165<=0,1+$K165,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I165), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD165,IF(OR(INDEX(SC_SSDFA,$E165)=0,INDEX(SC_SSDFA,$E165)>=INDEX(SC_SSFRA,$E165),$H165<INDEX(SC_SSDFA,$E165),$H165>INDEX(SC_SSFRA,$E165)),0,IF($H165=INDEX(SC_SSFRA,$E165),MAX($W165-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1),0)/3,MAX($W165-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E165)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B164+1","v":2098},"N","",1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E166)=0, INDEX(SC_SSDFA,$E166)>=INDEX(SC_SSFRA,$E166), $H166<INDEX(SC_SSDFA,$E166)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B166-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K166>=0,-1+$K166,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K166<=0,1+$K166,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I166), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD166,IF(OR(INDEX(SC_SSDFA,$E166)=0,INDEX(SC_SSDFA,$E166)>=INDEX(SC_SSFRA,$E166),$H166<INDEX(SC_SSDFA,$E166),$H166>INDEX(SC_SSFRA,$E166)),0,IF($H166=INDEX(SC_SSFRA,$E166),MAX($W166-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1),0)/3,MAX($W166-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E166)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI166:$AI167, --($F166:$F167<>0))","v":{"$error":"#REF!"}}]
[null,2098,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E167)=0, INDEX(SC_SSDFA,$E167)>=INDEX(SC_SSFRA,$E167), $H167<INDEX(SC_SSDFA,$E167)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B167-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K167>=0,-1+$K167,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K167<=0,1+$K167,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I167), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD167,IF(OR(INDEX(SC_SSDFA,$E167)=0,INDEX(SC_SSDFA,$E167)>=INDEX(SC_SSFRA,$E167),$H167<INDEX(SC_SSDFA,$E167),$H167>INDEX(SC_SSFRA,$E167)),0,IF($H167=INDEX(SC_SSFRA,$E167),MAX($W167-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1),0)/3,MAX($W167-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E167)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B166+1","v":2099},"N",{"$f":"INDEX(SP_Initials,E168)","v":""},1,0,1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E168)=0, INDEX(SC_SSDFA,$E168)>=INDEX(SC_SSFRA,$E168), $H168<INDEX(SC_SSDFA,$E168)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B168-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K168>=0,-1+$K168,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K168<=0,1+$K168,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I168), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD168,IF(OR(INDEX(SC_SSDFA,$E168)=0,INDEX(SC_SSDFA,$E168)>=INDEX(SC_SSFRA,$E168),$H168<INDEX(SC_SSDFA,$E168),$H168>INDEX(SC_SSFRA,$E168)),0,IF($H168=INDEX(SC_SSFRA,$E168),MAX($W168-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1),0)/3,MAX($W168-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E168)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT($AI168:$AI169, --($F168:$F169<>0))","v":{"$error":"#REF!"}}]
[null,2099,"N","",2,0,-1,0,false,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(INDEX(SC_SSDFA,$E169)=0, INDEX(SC_SSDFA,$E169)>=INDEX(SC_SSFRA,$E169), $H169<INDEX(SC_SSDFA,$E169)),0,MAX(ABS(MAX(IF(INDEX(SC_EX_APW,$B169-Income!$B$6+1)<=0,INDEX(SC_EX_APW,EAIDX),-1),IF($K169>=0,-1+$K169,-1)))\n   +MIN(IF(INDEX(SC_EX_APW,EAIDX)>=0,INDEX(SC_EX_APW,EAIDX),1),IF($K169<=0,1+$K169,1))-1,0))","v":0},{"$error":"#REF!"},{"$f":"IF(NOT(I169), 0, MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(AD169,IF(OR(INDEX(SC_SSDFA,$E169)=0,INDEX(SC_SSDFA,$E169)>=INDEX(SC_SSFRA,$E169),$H169<INDEX(SC_SSDFA,$E169),$H169>INDEX(SC_SSFRA,$E169)),0,IF($H169=INDEX(SC_SSFRA,$E169),MAX($W169-INDEX(SC_EA_SSAETUpper,INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1),0)/3,MAX($W169-INDEX(SC_EA_SSAETLower,INDEX(SC_SSBaseYear,$E169)+2-Income!$B$6+1),0)/2)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Amortizer","index":8,"n_rows":86,"n_cols":26,"rows_kept":86,"cut":false,"hidden":true,"merged":[[1,6,1,16],[1,22,1,25],[1,17,1,21]]}
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},56,56,56,62,62,{"$f":"PMADVANCED+VMDEBUG+VMONLINE+VMMACRO","v":46},62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMADVANCED+VMDEBUG+VMONLINE+VMMACRO","v":46},56,{"$f":"PMADVANCED+VMDEBUG+VMONLINE+VMMACRO","v":46},{"$f":"PMADVANCED+VMDEBUG+VMONLINE+VMMACRO","v":46},null,{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,"Qualified Home",null,null,null,null,null,null,null,null,null,null,"HECM",null,null,null,null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},"OFF","Home Value","Origination Date","Principal Balance","Nper","Adj Nper","Payments","Principal Payment","Interest Payment","Extra Payment","Real Estate Tax","Home Insurance","Origination Date","Principal Balance","Payments","Lump Sum","Interest","Home Equity","Deductible Mort Expenses 1","Deductible Mort Expenses 2","Total Mort Expenses"]
[null,0,null,null,null,{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)","v":0},null,{"$f":"IF(OR(SP_MortOriginDate=\"\",BA_MortOriginBalance=0),\"\",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_MortOriginDate))","v":""},{"$f":"OFFSET(I$7,$F4,0)","v":0},null,{"$f":"OFFSET(K$7,$F4,0)","v":0},null,null,null,null,null,null,{"$f":"IF(SP_HECMOriginDate=\"\",\"\",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_HECMOriginDate))","v":""},{"$f":"OFFSET(S$7,$F4,0)","v":0}]
[null,0]
[null,{"$f":"SP_CurrentYear-1","v":2019},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B6<YEAR(INDEX(SP_BirthDate,1)),0,IF($B6>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B6-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B6<YEAR(INDEX(SP_BirthDate,2)),0,IF($B6>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B6-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,null,{"$f":"IFERROR(IF(SP_MortOriginDate>=DATE($B$7,1,1),SP_MortOriginBalance,SP_MortOriginBalance+CUMPRINC(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,1,DATEDIF(SP_MortOriginDate, DATE($B$7,1,1), \"m\"),0)),0)","v":0},null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(SP_HECMOriginDate>=DATE($B$7,1,1),SP_HECMOriginBalance,SP_HECMOriginBalance*POWER(1+SP_HECMRate/12,DATEDIF(SP_HECMOriginDate, DATE($B$7,1,1), \"m\"))),0)","v":0},null,0,0]
[null,{"$f":"B6+1","v":2020},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,IF($B7>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,IF($B7>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,{"$f":"SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$f":"$I6+$M6","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I7,0,0),0)","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I7,0,0),0)","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B7+1,1,1), \"m\"),0),12,$J7)","v":0},{"$f":"IF($L7>0,IF(MOD($L7, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),-$I7),0)","v":0},{"$f":"IF($L7>0,CUMIPMT(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),0)","v":0},0,{"$f":"-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},{"$f":"-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$f":"MIN($S6+$U6+$V6,0.95*$G7)","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B7+1,1,1), \"m\"),0),12)","v":0},{"$f":"IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B7,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G7,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)","v":0},{"$f":"(S7+U7)*POWER(1+SP_HECMRate/12,T7)-(S7+U7)","v":0},{"$f":"$G7-$I7-$S7","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M7:$Q7))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M7:$Q7))","v":0},{"$f":"SUM(M7:Q7)","v":0}]
[null,{"$f":"B7+1","v":2021},"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"MIN($S7+$U7+$V7,0.95*$G8)","v":{"$error":"#REF!"}},0,0,{"$error":"#REF!"},{"$f":"$G8-$I8-$S8","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M8:$Q8))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M8:$Q8))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2022,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M9:$Q9))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M9:$Q9))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2023,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M10:$Q10))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M10:$Q10))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2024,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M11:$Q11))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M11:$Q11))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2025,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M12:$Q12))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M12:$Q12))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2026,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M13:$Q13))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M13:$Q13))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2027,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M14:$Q14))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M14:$Q14))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2028,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M15:$Q15))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M15:$Q15))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2029,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M16:$Q16))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M16:$Q16))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2030,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M17:$Q17))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M17:$Q17))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2031,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M18:$Q18))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M18:$Q18))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2032,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M19:$Q19))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M19:$Q19))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2033,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M20:$Q20))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M20:$Q20))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2034,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M21:$Q21))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M21:$Q21))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2035,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M22:$Q22))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M22:$Q22))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2036,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M23:$Q23))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M23:$Q23))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2037,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M24:$Q24))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M24:$Q24))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2038,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M25:$Q25))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M25:$Q25))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2039,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M26:$Q26))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M26:$Q26))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2040,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M27:$Q27))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M27:$Q27))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2041,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M28:$Q28))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M28:$Q28))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2042,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M29:$Q29))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M29:$Q29))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2043,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M30:$Q30))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M30:$Q30))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2044,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M31:$Q31))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M31:$Q31))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2045,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M32:$Q32))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M32:$Q32))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2046,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M33:$Q33))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M33:$Q33))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2047,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M34:$Q34))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M34:$Q34))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2048,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M35:$Q35))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M35:$Q35))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2049,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M36:$Q36))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M36:$Q36))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2050,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M37:$Q37))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M37:$Q37))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2051,"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B38<YEAR(INDEX(SP_BirthDate,1)),0,IF($B38>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B38-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B38<YEAR(INDEX(SP_BirthDate,2)),0,IF($B38>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B38-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M38:$Q38))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M38:$Q38))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2052,"N",0,0,null,{"$f":"SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},null,{"$f":"$I38+$M38","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I39,0,0),0)","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I39,0,0),0)","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B39+1,1,1), \"m\"),0),12,$J39)","v":0},{"$f":"IF($L39>0,IF(MOD($L39, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),-$I39),0)","v":0},{"$f":"IF($L39>0,CUMIPMT(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),0)","v":0},0,{"$f":"-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},{"$f":"-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B39+1,1,1), \"m\"),0),12)","v":0},{"$f":"IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B39,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G39,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)","v":0},{"$f":"(S39+U39)*POWER(1+SP_HECMRate/12,T39)-(S39+U39)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M39:$Q39))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M39:$Q39))","v":{"$error":"#REF!"}},{"$f":"SUM(M39:Q39)","v":{"$error":"#REF!"}}]
[null,2053,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M40:$Q40))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M40:$Q40))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2054,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M41:$Q41))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M41:$Q41))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2055,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M42:$Q42))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M42:$Q42))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2056,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M43:$Q43))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M43:$Q43))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2057,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M44:$Q44))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M44:$Q44))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2058,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M45:$Q45))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M45:$Q45))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2059,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M46:$Q46))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M46:$Q46))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2060,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M47:$Q47))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M47:$Q47))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2061,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M48:$Q48))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M48:$Q48))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2062,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M49:$Q49))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M49:$Q49))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2063,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M50:$Q50))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M50:$Q50))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2064,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M51:$Q51))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M51:$Q51))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2065,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M52:$Q52))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M52:$Q52))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2066,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M53:$Q53))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M53:$Q53))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2067,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M54:$Q54))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M54:$Q54))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2068,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M55:$Q55))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M55:$Q55))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2069,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M56:$Q56))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M56:$Q56))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2070,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M57:$Q57))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M57:$Q57))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2071,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M58:$Q58))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M58:$Q58))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2072,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M59:$Q59))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M59:$Q59))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2073,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M60:$Q60))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M60:$Q60))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2074,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M61:$Q61))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M61:$Q61))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2075,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M62:$Q62))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M62:$Q62))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2076,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M63:$Q63))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M63:$Q63))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2077,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M64:$Q64))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M64:$Q64))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2078,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M65:$Q65))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M65:$Q65))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2079,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M66:$Q66))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M66:$Q66))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2080,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M67:$Q67))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M67:$Q67))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2081,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M68:$Q68))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M68:$Q68))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2082,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M69:$Q69))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M69:$Q69))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2083,"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B70<YEAR(INDEX(SP_BirthDate,1)),0,IF($B70>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B70-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B70<YEAR(INDEX(SP_BirthDate,2)),0,IF($B70>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B70-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M70:$Q70))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M70:$Q70))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2084},"N",0,0,null,{"$f":"SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},null,{"$f":"$I70+$M70","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I71,0,0),0)","v":0},{"$f":"IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I71,0,0),0)","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B71+1,1,1), \"m\"),0),12,$J71)","v":0},{"$f":"IF($L71>0,IF(MOD($L71, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),-$I71),0)","v":0},{"$f":"IF($L71>0,CUMIPMT(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),0)","v":0},0,{"$f":"-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},{"$f":"-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B71+1,1,1), \"m\"),0),12)","v":0},{"$f":"IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B71,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G71,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)","v":0},{"$f":"(S71+U71)*POWER(1+SP_HECMRate/12,T71)-(S71+U71)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M71:$Q71))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M71:$Q71))","v":{"$error":"#REF!"}},{"$f":"SUM(M71:Q71)","v":{"$error":"#REF!"}}]
[null,2085,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"MIN($S71+$U71+$V71,0.95*$G72)","v":{"$error":"#REF!"}},0,0,{"$error":"#REF!"},{"$f":"$G72-$I72-$S72","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M72:$Q72))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M72:$Q72))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2086,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M73:$Q73))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M73:$Q73))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2087,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M74:$Q74))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M74:$Q74))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2088,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M75:$Q75))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M75:$Q75))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2089,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M76:$Q76))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M76:$Q76))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2090,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M77:$Q77))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M77:$Q77))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2091,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M78:$Q78))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M78:$Q78))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2092,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M79:$Q79))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M79:$Q79))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2093,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M80:$Q80))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M80:$Q80))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2094,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M81:$Q81))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M81:$Q81))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2095,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M82:$Q82))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M82:$Q82))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2096,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M83:$Q83))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M83:$Q83))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2097,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M84:$Q84))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M84:$Q84))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2098,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M85:$Q85))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M85:$Q85))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,2099,"N",0,0,null,{"$error":"#REF!"},null,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M86:$Q86))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M86:$Q86))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Taxes","index":9,"n_rows":169,"n_cols":36,"rows_kept":169,"cut":false,"hidden":true,"merged":[[139,35,140,35],[141,35,142,35],[143,35,144,35],[145,35,146,35],[147,35,148,35],[129,35,130,35],[131,35,132,35],[133,35,134,35],[135,35,136,35],[137,35,138,35],[159,35,160,35],[161,35,162,35],[163,35,164,35],[165,35,166,35],[167,35,168,35],[149,35,150,35],[151,35,152,35],[153,35,154,35],[155,35,156,35],[157,35,158,35],[97,35,98,35],[79,35,80,35],[81,35,82,35],[83,35,84,35],[85,35,86,35],[87,35,88,35],[123,35,124,35],[125,35,126,35],[127,35,128,35],[109,35,110,35],[111,35,112,35],[113,35,114,35],[115,35,116,35],[117,35,118,35],[99,35,100,35],[101,35,102,35],[103,35,104,35],[105,35,106,35],[107,35,108,35],[119,35,120,35],[121,35,122,35],[27,35,28,35],[49,35,50,35],[51,35,52,35],[53,35,54,35],[55,35,56,35],[57,35,58,35],[39,35,40,35],[41,35,42,35],[43,35,44,35],[45,35,46,35],[47,35,48,35],[109,34,110,34],[111,34,112,34],[113,34,114,34],[115,34,116,34],[117,34,118,34],[29,35,30,35],[31,35,32,35],[33,35,34,35],[35,35,36,35],[37,35,38,35],[69,35,70,35],[71,35,72,35],[73,35,74,35],[75,35,76,35],[77,35,78,35],[59,35,60,35],[61,35,62,35],[63,35,64,35],[65,35,66,35],[67,35,68,35],[89,35,90,35],[91,35,92,35],[93,35,94,35],[95,35,96,35],[129,34,130,34],[131,34,132,34],[133,34,134,34],[135,34,136,34],[137,34,138,34],[119,34,120,34],[121,34,122,34],[123,34,124,34],[125,34,126,34],[127,34,128,34],[167,34,168,34],[149,34,150,34],[151,34,152,34],[153,34,154,34],[155,34,156,34],[157,34,158,34],[139,34,140,34],[141,34,142,34],[143,34,144,34],[145,34,146,34],[147,34,148,34],[159,34,160,34],[161,34,162,34],[163,34,164,34],[165,34,166,34],[99,34,100,34],[101,34,102,34],[103,34,104,34],[105,34,106,34],[107,34,108,34],[89,34,90,34],[91,34,92,34],[93,34,94,34],[95,34,96,34],[97,34,98,34],[81,34,82,34],[83,34,84,34],[85,34,86,34],[87,34,88,34],[69,34,70,34],[71,34,72,34],[73,34,74,34],[75,34,76,34],[77,34,78,34],[63,34,64,34],[65,34,66,34],[67,34,68,34],[49,34,50,34],[51,34,52,34],[53,34,54,34],[55,34,56,34],[57,34,58,34],[79,34,80,34],[45,34,46,34],[47,34,48,34],[29,34,30,34],[31,34,32,34],[33,34,34,34],[35,34,36,34],[37,34,38,34],[59,34,60,34],[61,34,62,34],[27,34,28,34],[9,34,10,34],[11,34,12,34],[13,34,14,34],[15,34,16,34],[17,34,18,34],[39,34,40,34],[41,34,42,34],[43,34,44,34],[1,34,1,35],[2,9,2,13],[1,24,1,25],[19,34,20,34],[21,34,22,34],[23,34,24,34],[25,34,26,34],[9,35,10,35],[11,35,12,35],[13,35,14,35],[15,35,16,35],[17,35,18,35],[19,35,20,35],[21,35,22,35],[23,35,24,35],[25,35,26,35],[1,26,1,29],[1,30,1,33],[1,14,1,23],[1,9,1,13]]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":46},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_TaxIndex,2)=2, VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},56,56,56,56,56,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},62,62,62]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,"Misc",null,null,null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,"Payroll/SE",null,"Federal",null,null,null,"State",null,null,null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$","RI","RN","TN","RO","Age","FLT","Wage Inflation Multiplier",null,null,null,null,"Ordinary Income","Taxable Capital Income","Taxable Annuity Income","Social Security Income","Deductible IRA Contrib","Gross Taxable Income","Provisional Income","Taxable SS Income","Long Term Capital Gains","Exempt","Payroll Tax","Self-Employment Tax","Deductions","Taxable Ordinary Income","Ordinary Income Tax","Capital Gains Tax","Deductions","Taxable Ordinary Income","Independent Variable","Ordinary Income Tax","Total Income Taxes","Effective Tax Rate"]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"SP_CurrentYear-1","v":2019},"N",{"$f":"INDEX(SP_Initials,E8)","v":""},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$E8)","v":0},{"$f":"MOD($E8,2)-($E8-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$E8),IF($B8<YEAR(INDEX(SP_BirthDate,$E8)),0,IF($B8>(YEAR(INDEX(SP_BirthDate,$E8))+INDEX(SP_LifeExp,$E8)),0,$B8-YEAR(INDEX(SP_BirthDate,$E8)))),0)","v":0},{"$f":"E8=F8","v":false}]
[null,2019,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,false]
[null,{"$f":"B8+1","v":2020},"N","",1,0,1,0,false,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,1,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($E10=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":0},{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUMIF($F$8:$F$9,$E10,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1)),-SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1)))","v":0},{"$f":"SUM($O10:$S10)","v":0},{"$f":"O10+P10+$R10/2","v":0},{"$f":"MIN(VLOOKUP($U10, LT_SSBases, 2, TRUE)+VLOOKUP($U10,LT_SSBases,3,TRUE)*($U10-VLOOKUP($U10,LT_SSBases,1,TRUE)),$R10*0.85)","v":0},{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$E10)+SUMIF(SC_TaxIndex,$E10,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($F$8:$F$9,$E10,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AH10,-LT_StandardDeduction/$J10)","v":-12200},{"$f":"MAX($O10+$P10+$Q10+$S10+$V10-$W10-$X10*LT_PersonalExemptAmt/$J10+$Z10/2+$AA10,0)","v":0},{"$f":"-(VLOOKUP(AB10, LT_IncomeTaxFed/$J10:$N10, 2, TRUE)+VLOOKUP(AB10,LT_IncomeTaxFed/$J10:$N10,3,TRUE)*(AB10-VLOOKUP(AB10,LT_IncomeTaxFed/$J10:$N10,1,TRUE)))","v":0},{"$f":"-(VLOOKUP($AB10+$W10, LT_IncomeTaxFed/$J10:$N10, 4, TRUE)+VLOOKUP($AB10+$W10,LT_IncomeTaxFed/$J10:$N10,5,TRUE)*($AB10+$W10-VLOOKUP($AB10+$W10,LT_IncomeTaxFed/$J10:$N10,1,TRUE)))+(VLOOKUP($AB10, LT_IncomeTaxFed/$J10:$N10, 4, TRUE)+VLOOKUP($AB10,LT_IncomeTaxFed/$J10:$N10,5,TRUE)*($AB10-VLOOKUP($AB10,LT_IncomeTaxFed/$J10:$N10,1,TRUE)))","v":0},{"$f":"SUMIF($F$8:$F$9,$E10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$J10)","v":-12200},{"$f":"MAX($O10+$P10+$Q10+$S10+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$V10,0)-$X10*LT_PersonalExemptAmt/$J10+$Z10/2+$AE10,0)","v":0},{"$f":"IF(AF10>0,(VLOOKUP(AF10, LT_IncomeTaxFed/$J10:$N10, 2, TRUE)+VLOOKUP(AF10,LT_IncomeTaxFed/$J10:$N10,3,TRUE)*(AF10-VLOOKUP(AF10,LT_IncomeTaxFed/$J10:$N10,1,TRUE)))/AF10,0)","v":0},{"$f":"IF(AF10>0,AF10*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AG10,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AG10+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":0},{"$f":"SUMPRODUCT($Y10:$Y11+$Z10:$Z11+$AC10:$AC11+$AD10:$AD11+$AH10:$AH11)","v":0},{"$f":"IF($T10>0, -AI10/$T10, 0)","v":0}]
[null,{"$f":"B9+1","v":2020},"N","",2,0,-1,0,false,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,1,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,0,0,0,0,0,{"$f":"SUM($O11:$S11)","v":0},{"$f":"O11+P11+$R11/2","v":0},0,0,0,{"$f":"-LT_SSRate*SUMIF($F$8:$F$9,$E11,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($F$8:$F$9,$E11,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($F$8:$F$9,$E11,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($F$8:$F$9,$E11,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},-12200,0,{"$f":"-(VLOOKUP(AB11, LT_IncomeTaxFed/$J11:$N11, 2, TRUE)+VLOOKUP(AB11,LT_IncomeTaxFed/$J11:$N11,3,TRUE)*(AB11-VLOOKUP(AB11,LT_IncomeTaxFed/$J11:$N11,1,TRUE)))","v":0},{"$f":"-(VLOOKUP($AB11+$W11, LT_IncomeTaxFed/$J11:$N11, 4, TRUE)+VLOOKUP($AB11+$W11,LT_IncomeTaxFed/$J11:$N11,5,TRUE)*($AB11+$W11-VLOOKUP($AB11+$W11,LT_IncomeTaxFed/$J11:$N11,1,TRUE)))+(VLOOKUP($AB11, LT_IncomeTaxFed/$J11:$N11, 4, TRUE)+VLOOKUP($AB11,LT_IncomeTaxFed/$J11:$N11,5,TRUE)*($AB11-VLOOKUP($AB11,LT_IncomeTaxFed/$J11:$N11,1,TRUE)))","v":0},-12200,0,{"$f":"IF(AF11>0,(VLOOKUP(AF11, LT_IncomeTaxFed/$J11:$N11, 2, TRUE)+VLOOKUP(AF11,LT_IncomeTaxFed/$J11:$N11,3,TRUE)*(AF11-VLOOKUP(AF11,LT_IncomeTaxFed/$J11:$N11,1,TRUE)))/AF11,0)","v":0},0]
[null,{"$f":"B10+1","v":2021},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB12, LT_IncomeTaxFed/$J12:$N12, 2, TRUE)+VLOOKUP(AB12,LT_IncomeTaxFed/$J12:$N12,3,TRUE)*(AB12-VLOOKUP(AB12,LT_IncomeTaxFed/$J12:$N12,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB12+$W12, LT_IncomeTaxFed/$J12:$N12, 4, TRUE)+VLOOKUP($AB12+$W12,LT_IncomeTaxFed/$J12:$N12,5,TRUE)*($AB12+$W12-VLOOKUP($AB12+$W12,LT_IncomeTaxFed/$J12:$N12,1,TRUE)))+(VLOOKUP($AB12, LT_IncomeTaxFed/$J12:$N12, 4, TRUE)+VLOOKUP($AB12,LT_IncomeTaxFed/$J12:$N12,5,TRUE)*($AB12-VLOOKUP($AB12,LT_IncomeTaxFed/$J12:$N12,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF12>0,(VLOOKUP(AF12, LT_IncomeTaxFed/$J12:$N12, 2, TRUE)+VLOOKUP(AF12,LT_IncomeTaxFed/$J12:$N12,3,TRUE)*(AF12-VLOOKUP(AF12,LT_IncomeTaxFed/$J12:$N12,1,TRUE)))/AF12,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y12:$Y13+$Z12:$Z13+$AC12:$AC13+$AD12:$AD13+$AH12:$AH13)","v":{"$error":"#REF!"}},{"$f":"IF($T12>0, -AI12/$T12, 0)","v":{"$error":"#REF!"}}]
[null,2021,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB13, LT_IncomeTaxFed/$J13:$N13, 2, TRUE)+VLOOKUP(AB13,LT_IncomeTaxFed/$J13:$N13,3,TRUE)*(AB13-VLOOKUP(AB13,LT_IncomeTaxFed/$J13:$N13,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB13+$W13, LT_IncomeTaxFed/$J13:$N13, 4, TRUE)+VLOOKUP($AB13+$W13,LT_IncomeTaxFed/$J13:$N13,5,TRUE)*($AB13+$W13-VLOOKUP($AB13+$W13,LT_IncomeTaxFed/$J13:$N13,1,TRUE)))+(VLOOKUP($AB13, LT_IncomeTaxFed/$J13:$N13, 4, TRUE)+VLOOKUP($AB13,LT_IncomeTaxFed/$J13:$N13,5,TRUE)*($AB13-VLOOKUP($AB13,LT_IncomeTaxFed/$J13:$N13,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF13>0,(VLOOKUP(AF13, LT_IncomeTaxFed/$J13:$N13, 2, TRUE)+VLOOKUP(AF13,LT_IncomeTaxFed/$J13:$N13,3,TRUE)*(AF13-VLOOKUP(AF13,LT_IncomeTaxFed/$J13:$N13,1,TRUE)))/AF13,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B12+1","v":2022},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB14, LT_IncomeTaxFed/$J14:$N14, 2, TRUE)+VLOOKUP(AB14,LT_IncomeTaxFed/$J14:$N14,3,TRUE)*(AB14-VLOOKUP(AB14,LT_IncomeTaxFed/$J14:$N14,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB14+$W14, LT_IncomeTaxFed/$J14:$N14, 4, TRUE)+VLOOKUP($AB14+$W14,LT_IncomeTaxFed/$J14:$N14,5,TRUE)*($AB14+$W14-VLOOKUP($AB14+$W14,LT_IncomeTaxFed/$J14:$N14,1,TRUE)))+(VLOOKUP($AB14, LT_IncomeTaxFed/$J14:$N14, 4, TRUE)+VLOOKUP($AB14,LT_IncomeTaxFed/$J14:$N14,5,TRUE)*($AB14-VLOOKUP($AB14,LT_IncomeTaxFed/$J14:$N14,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF14>0,(VLOOKUP(AF14, LT_IncomeTaxFed/$J14:$N14, 2, TRUE)+VLOOKUP(AF14,LT_IncomeTaxFed/$J14:$N14,3,TRUE)*(AF14-VLOOKUP(AF14,LT_IncomeTaxFed/$J14:$N14,1,TRUE)))/AF14,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y14:$Y15+$Z14:$Z15+$AC14:$AC15+$AD14:$AD15+$AH14:$AH15)","v":{"$error":"#REF!"}},{"$f":"IF($T14>0, -AI14/$T14, 0)","v":{"$error":"#REF!"}}]
[null,2022,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB15, LT_IncomeTaxFed/$J15:$N15, 2, TRUE)+VLOOKUP(AB15,LT_IncomeTaxFed/$J15:$N15,3,TRUE)*(AB15-VLOOKUP(AB15,LT_IncomeTaxFed/$J15:$N15,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB15+$W15, LT_IncomeTaxFed/$J15:$N15, 4, TRUE)+VLOOKUP($AB15+$W15,LT_IncomeTaxFed/$J15:$N15,5,TRUE)*($AB15+$W15-VLOOKUP($AB15+$W15,LT_IncomeTaxFed/$J15:$N15,1,TRUE)))+(VLOOKUP($AB15, LT_IncomeTaxFed/$J15:$N15, 4, TRUE)+VLOOKUP($AB15,LT_IncomeTaxFed/$J15:$N15,5,TRUE)*($AB15-VLOOKUP($AB15,LT_IncomeTaxFed/$J15:$N15,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF15>0,(VLOOKUP(AF15, LT_IncomeTaxFed/$J15:$N15, 2, TRUE)+VLOOKUP(AF15,LT_IncomeTaxFed/$J15:$N15,3,TRUE)*(AF15-VLOOKUP(AF15,LT_IncomeTaxFed/$J15:$N15,1,TRUE)))/AF15,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B14+1","v":2023},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB16, LT_IncomeTaxFed/$J16:$N16, 2, TRUE)+VLOOKUP(AB16,LT_IncomeTaxFed/$J16:$N16,3,TRUE)*(AB16-VLOOKUP(AB16,LT_IncomeTaxFed/$J16:$N16,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB16+$W16, LT_IncomeTaxFed/$J16:$N16, 4, TRUE)+VLOOKUP($AB16+$W16,LT_IncomeTaxFed/$J16:$N16,5,TRUE)*($AB16+$W16-VLOOKUP($AB16+$W16,LT_IncomeTaxFed/$J16:$N16,1,TRUE)))+(VLOOKUP($AB16, LT_IncomeTaxFed/$J16:$N16, 4, TRUE)+VLOOKUP($AB16,LT_IncomeTaxFed/$J16:$N16,5,TRUE)*($AB16-VLOOKUP($AB16,LT_IncomeTaxFed/$J16:$N16,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF16>0,(VLOOKUP(AF16, LT_IncomeTaxFed/$J16:$N16, 2, TRUE)+VLOOKUP(AF16,LT_IncomeTaxFed/$J16:$N16,3,TRUE)*(AF16-VLOOKUP(AF16,LT_IncomeTaxFed/$J16:$N16,1,TRUE)))/AF16,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y16:$Y17+$Z16:$Z17+$AC16:$AC17+$AD16:$AD17+$AH16:$AH17)","v":{"$error":"#REF!"}},{"$f":"IF($T16>0, -AI16/$T16, 0)","v":{"$error":"#REF!"}}]
[null,2023,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB17, LT_IncomeTaxFed/$J17:$N17, 2, TRUE)+VLOOKUP(AB17,LT_IncomeTaxFed/$J17:$N17,3,TRUE)*(AB17-VLOOKUP(AB17,LT_IncomeTaxFed/$J17:$N17,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB17+$W17, LT_IncomeTaxFed/$J17:$N17, 4, TRUE)+VLOOKUP($AB17+$W17,LT_IncomeTaxFed/$J17:$N17,5,TRUE)*($AB17+$W17-VLOOKUP($AB17+$W17,LT_IncomeTaxFed/$J17:$N17,1,TRUE)))+(VLOOKUP($AB17, LT_IncomeTaxFed/$J17:$N17, 4, TRUE)+VLOOKUP($AB17,LT_IncomeTaxFed/$J17:$N17,5,TRUE)*($AB17-VLOOKUP($AB17,LT_IncomeTaxFed/$J17:$N17,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF17>0,(VLOOKUP(AF17, LT_IncomeTaxFed/$J17:$N17, 2, TRUE)+VLOOKUP(AF17,LT_IncomeTaxFed/$J17:$N17,3,TRUE)*(AF17-VLOOKUP(AF17,LT_IncomeTaxFed/$J17:$N17,1,TRUE)))/AF17,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B16+1","v":2024},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB18, LT_IncomeTaxFed/$J18:$N18, 2, TRUE)+VLOOKUP(AB18,LT_IncomeTaxFed/$J18:$N18,3,TRUE)*(AB18-VLOOKUP(AB18,LT_IncomeTaxFed/$J18:$N18,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB18+$W18, LT_IncomeTaxFed/$J18:$N18, 4, TRUE)+VLOOKUP($AB18+$W18,LT_IncomeTaxFed/$J18:$N18,5,TRUE)*($AB18+$W18-VLOOKUP($AB18+$W18,LT_IncomeTaxFed/$J18:$N18,1,TRUE)))+(VLOOKUP($AB18, LT_IncomeTaxFed/$J18:$N18, 4, TRUE)+VLOOKUP($AB18,LT_IncomeTaxFed/$J18:$N18,5,TRUE)*($AB18-VLOOKUP($AB18,LT_IncomeTaxFed/$J18:$N18,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF18>0,(VLOOKUP(AF18, LT_IncomeTaxFed/$J18:$N18, 2, TRUE)+VLOOKUP(AF18,LT_IncomeTaxFed/$J18:$N18,3,TRUE)*(AF18-VLOOKUP(AF18,LT_IncomeTaxFed/$J18:$N18,1,TRUE)))/AF18,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y18:$Y19+$Z18:$Z19+$AC18:$AC19+$AD18:$AD19+$AH18:$AH19)","v":{"$error":"#REF!"}},{"$f":"IF($T18>0, -AI18/$T18, 0)","v":{"$error":"#REF!"}}]
[null,2024,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB19, LT_IncomeTaxFed/$J19:$N19, 2, TRUE)+VLOOKUP(AB19,LT_IncomeTaxFed/$J19:$N19,3,TRUE)*(AB19-VLOOKUP(AB19,LT_IncomeTaxFed/$J19:$N19,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB19+$W19, LT_IncomeTaxFed/$J19:$N19, 4, TRUE)+VLOOKUP($AB19+$W19,LT_IncomeTaxFed/$J19:$N19,5,TRUE)*($AB19+$W19-VLOOKUP($AB19+$W19,LT_IncomeTaxFed/$J19:$N19,1,TRUE)))+(VLOOKUP($AB19, LT_IncomeTaxFed/$J19:$N19, 4, TRUE)+VLOOKUP($AB19,LT_IncomeTaxFed/$J19:$N19,5,TRUE)*($AB19-VLOOKUP($AB19,LT_IncomeTaxFed/$J19:$N19,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF19>0,(VLOOKUP(AF19, LT_IncomeTaxFed/$J19:$N19, 2, TRUE)+VLOOKUP(AF19,LT_IncomeTaxFed/$J19:$N19,3,TRUE)*(AF19-VLOOKUP(AF19,LT_IncomeTaxFed/$J19:$N19,1,TRUE)))/AF19,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B18+1","v":2025},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB20, LT_IncomeTaxFed/$J20:$N20, 2, TRUE)+VLOOKUP(AB20,LT_IncomeTaxFed/$J20:$N20,3,TRUE)*(AB20-VLOOKUP(AB20,LT_IncomeTaxFed/$J20:$N20,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB20+$W20, LT_IncomeTaxFed/$J20:$N20, 4, TRUE)+VLOOKUP($AB20+$W20,LT_IncomeTaxFed/$J20:$N20,5,TRUE)*($AB20+$W20-VLOOKUP($AB20+$W20,LT_IncomeTaxFed/$J20:$N20,1,TRUE)))+(VLOOKUP($AB20, LT_IncomeTaxFed/$J20:$N20, 4, TRUE)+VLOOKUP($AB20,LT_IncomeTaxFed/$J20:$N20,5,TRUE)*($AB20-VLOOKUP($AB20,LT_IncomeTaxFed/$J20:$N20,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF20>0,(VLOOKUP(AF20, LT_IncomeTaxFed/$J20:$N20, 2, TRUE)+VLOOKUP(AF20,LT_IncomeTaxFed/$J20:$N20,3,TRUE)*(AF20-VLOOKUP(AF20,LT_IncomeTaxFed/$J20:$N20,1,TRUE)))/AF20,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y20:$Y21+$Z20:$Z21+$AC20:$AC21+$AD20:$AD21+$AH20:$AH21)","v":{"$error":"#REF!"}},{"$f":"IF($T20>0, -AI20/$T20, 0)","v":{"$error":"#REF!"}}]
[null,2025,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB21, LT_IncomeTaxFed/$J21:$N21, 2, TRUE)+VLOOKUP(AB21,LT_IncomeTaxFed/$J21:$N21,3,TRUE)*(AB21-VLOOKUP(AB21,LT_IncomeTaxFed/$J21:$N21,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB21+$W21, LT_IncomeTaxFed/$J21:$N21, 4, TRUE)+VLOOKUP($AB21+$W21,LT_IncomeTaxFed/$J21:$N21,5,TRUE)*($AB21+$W21-VLOOKUP($AB21+$W21,LT_IncomeTaxFed/$J21:$N21,1,TRUE)))+(VLOOKUP($AB21, LT_IncomeTaxFed/$J21:$N21, 4, TRUE)+VLOOKUP($AB21,LT_IncomeTaxFed/$J21:$N21,5,TRUE)*($AB21-VLOOKUP($AB21,LT_IncomeTaxFed/$J21:$N21,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF21>0,(VLOOKUP(AF21, LT_IncomeTaxFed/$J21:$N21, 2, TRUE)+VLOOKUP(AF21,LT_IncomeTaxFed/$J21:$N21,3,TRUE)*(AF21-VLOOKUP(AF21,LT_IncomeTaxFed/$J21:$N21,1,TRUE)))/AF21,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B20+1","v":2026},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB22, LT_IncomeTaxFed/$J22:$N22, 2, TRUE)+VLOOKUP(AB22,LT_IncomeTaxFed/$J22:$N22,3,TRUE)*(AB22-VLOOKUP(AB22,LT_IncomeTaxFed/$J22:$N22,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB22+$W22, LT_IncomeTaxFed/$J22:$N22, 4, TRUE)+VLOOKUP($AB22+$W22,LT_IncomeTaxFed/$J22:$N22,5,TRUE)*($AB22+$W22-VLOOKUP($AB22+$W22,LT_IncomeTaxFed/$J22:$N22,1,TRUE)))+(VLOOKUP($AB22, LT_IncomeTaxFed/$J22:$N22, 4, TRUE)+VLOOKUP($AB22,LT_IncomeTaxFed/$J22:$N22,5,TRUE)*($AB22-VLOOKUP($AB22,LT_IncomeTaxFed/$J22:$N22,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF22>0,(VLOOKUP(AF22, LT_IncomeTaxFed/$J22:$N22, 2, TRUE)+VLOOKUP(AF22,LT_IncomeTaxFed/$J22:$N22,3,TRUE)*(AF22-VLOOKUP(AF22,LT_IncomeTaxFed/$J22:$N22,1,TRUE)))/AF22,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y22:$Y23+$Z22:$Z23+$AC22:$AC23+$AD22:$AD23+$AH22:$AH23)","v":{"$error":"#REF!"}},{"$f":"IF($T22>0, -AI22/$T22, 0)","v":{"$error":"#REF!"}}]
[null,2026,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB23, LT_IncomeTaxFed/$J23:$N23, 2, TRUE)+VLOOKUP(AB23,LT_IncomeTaxFed/$J23:$N23,3,TRUE)*(AB23-VLOOKUP(AB23,LT_IncomeTaxFed/$J23:$N23,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB23+$W23, LT_IncomeTaxFed/$J23:$N23, 4, TRUE)+VLOOKUP($AB23+$W23,LT_IncomeTaxFed/$J23:$N23,5,TRUE)*($AB23+$W23-VLOOKUP($AB23+$W23,LT_IncomeTaxFed/$J23:$N23,1,TRUE)))+(VLOOKUP($AB23, LT_IncomeTaxFed/$J23:$N23, 4, TRUE)+VLOOKUP($AB23,LT_IncomeTaxFed/$J23:$N23,5,TRUE)*($AB23-VLOOKUP($AB23,LT_IncomeTaxFed/$J23:$N23,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF23>0,(VLOOKUP(AF23, LT_IncomeTaxFed/$J23:$N23, 2, TRUE)+VLOOKUP(AF23,LT_IncomeTaxFed/$J23:$N23,3,TRUE)*(AF23-VLOOKUP(AF23,LT_IncomeTaxFed/$J23:$N23,1,TRUE)))/AF23,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B22+1","v":2027},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB24, LT_IncomeTaxFed/$J24:$N24, 2, TRUE)+VLOOKUP(AB24,LT_IncomeTaxFed/$J24:$N24,3,TRUE)*(AB24-VLOOKUP(AB24,LT_IncomeTaxFed/$J24:$N24,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB24+$W24, LT_IncomeTaxFed/$J24:$N24, 4, TRUE)+VLOOKUP($AB24+$W24,LT_IncomeTaxFed/$J24:$N24,5,TRUE)*($AB24+$W24-VLOOKUP($AB24+$W24,LT_IncomeTaxFed/$J24:$N24,1,TRUE)))+(VLOOKUP($AB24, LT_IncomeTaxFed/$J24:$N24, 4, TRUE)+VLOOKUP($AB24,LT_IncomeTaxFed/$J24:$N24,5,TRUE)*($AB24-VLOOKUP($AB24,LT_IncomeTaxFed/$J24:$N24,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF24>0,(VLOOKUP(AF24, LT_IncomeTaxFed/$J24:$N24, 2, TRUE)+VLOOKUP(AF24,LT_IncomeTaxFed/$J24:$N24,3,TRUE)*(AF24-VLOOKUP(AF24,LT_IncomeTaxFed/$J24:$N24,1,TRUE)))/AF24,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y24:$Y25+$Z24:$Z25+$AC24:$AC25+$AD24:$AD25+$AH24:$AH25)","v":{"$error":"#REF!"}},{"$f":"IF($T24>0, -AI24/$T24, 0)","v":{"$error":"#REF!"}}]
[null,2027,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB25, LT_IncomeTaxFed/$J25:$N25, 2, TRUE)+VLOOKUP(AB25,LT_IncomeTaxFed/$J25:$N25,3,TRUE)*(AB25-VLOOKUP(AB25,LT_IncomeTaxFed/$J25:$N25,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB25+$W25, LT_IncomeTaxFed/$J25:$N25, 4, TRUE)+VLOOKUP($AB25+$W25,LT_IncomeTaxFed/$J25:$N25,5,TRUE)*($AB25+$W25-VLOOKUP($AB25+$W25,LT_IncomeTaxFed/$J25:$N25,1,TRUE)))+(VLOOKUP($AB25, LT_IncomeTaxFed/$J25:$N25, 4, TRUE)+VLOOKUP($AB25,LT_IncomeTaxFed/$J25:$N25,5,TRUE)*($AB25-VLOOKUP($AB25,LT_IncomeTaxFed/$J25:$N25,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF25>0,(VLOOKUP(AF25, LT_IncomeTaxFed/$J25:$N25, 2, TRUE)+VLOOKUP(AF25,LT_IncomeTaxFed/$J25:$N25,3,TRUE)*(AF25-VLOOKUP(AF25,LT_IncomeTaxFed/$J25:$N25,1,TRUE)))/AF25,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B24+1","v":2028},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB26, LT_IncomeTaxFed/$J26:$N26, 2, TRUE)+VLOOKUP(AB26,LT_IncomeTaxFed/$J26:$N26,3,TRUE)*(AB26-VLOOKUP(AB26,LT_IncomeTaxFed/$J26:$N26,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB26+$W26, LT_IncomeTaxFed/$J26:$N26, 4, TRUE)+VLOOKUP($AB26+$W26,LT_IncomeTaxFed/$J26:$N26,5,TRUE)*($AB26+$W26-VLOOKUP($AB26+$W26,LT_IncomeTaxFed/$J26:$N26,1,TRUE)))+(VLOOKUP($AB26, LT_IncomeTaxFed/$J26:$N26, 4, TRUE)+VLOOKUP($AB26,LT_IncomeTaxFed/$J26:$N26,5,TRUE)*($AB26-VLOOKUP($AB26,LT_IncomeTaxFed/$J26:$N26,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF26>0,(VLOOKUP(AF26, LT_IncomeTaxFed/$J26:$N26, 2, TRUE)+VLOOKUP(AF26,LT_IncomeTaxFed/$J26:$N26,3,TRUE)*(AF26-VLOOKUP(AF26,LT_IncomeTaxFed/$J26:$N26,1,TRUE)))/AF26,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y26:$Y27+$Z26:$Z27+$AC26:$AC27+$AD26:$AD27+$AH26:$AH27)","v":{"$error":"#REF!"}},{"$f":"IF($T26>0, -AI26/$T26, 0)","v":{"$error":"#REF!"}}]
[null,2028,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB27, LT_IncomeTaxFed/$J27:$N27, 2, TRUE)+VLOOKUP(AB27,LT_IncomeTaxFed/$J27:$N27,3,TRUE)*(AB27-VLOOKUP(AB27,LT_IncomeTaxFed/$J27:$N27,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB27+$W27, LT_IncomeTaxFed/$J27:$N27, 4, TRUE)+VLOOKUP($AB27+$W27,LT_IncomeTaxFed/$J27:$N27,5,TRUE)*($AB27+$W27-VLOOKUP($AB27+$W27,LT_IncomeTaxFed/$J27:$N27,1,TRUE)))+(VLOOKUP($AB27, LT_IncomeTaxFed/$J27:$N27, 4, TRUE)+VLOOKUP($AB27,LT_IncomeTaxFed/$J27:$N27,5,TRUE)*($AB27-VLOOKUP($AB27,LT_IncomeTaxFed/$J27:$N27,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF27>0,(VLOOKUP(AF27, LT_IncomeTaxFed/$J27:$N27, 2, TRUE)+VLOOKUP(AF27,LT_IncomeTaxFed/$J27:$N27,3,TRUE)*(AF27-VLOOKUP(AF27,LT_IncomeTaxFed/$J27:$N27,1,TRUE)))/AF27,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B26+1","v":2029},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB28, LT_IncomeTaxFed/$J28:$N28, 2, TRUE)+VLOOKUP(AB28,LT_IncomeTaxFed/$J28:$N28,3,TRUE)*(AB28-VLOOKUP(AB28,LT_IncomeTaxFed/$J28:$N28,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB28+$W28, LT_IncomeTaxFed/$J28:$N28, 4, TRUE)+VLOOKUP($AB28+$W28,LT_IncomeTaxFed/$J28:$N28,5,TRUE)*($AB28+$W28-VLOOKUP($AB28+$W28,LT_IncomeTaxFed/$J28:$N28,1,TRUE)))+(VLOOKUP($AB28, LT_IncomeTaxFed/$J28:$N28, 4, TRUE)+VLOOKUP($AB28,LT_IncomeTaxFed/$J28:$N28,5,TRUE)*($AB28-VLOOKUP($AB28,LT_IncomeTaxFed/$J28:$N28,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF28>0,(VLOOKUP(AF28, LT_IncomeTaxFed/$J28:$N28, 2, TRUE)+VLOOKUP(AF28,LT_IncomeTaxFed/$J28:$N28,3,TRUE)*(AF28-VLOOKUP(AF28,LT_IncomeTaxFed/$J28:$N28,1,TRUE)))/AF28,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y28:$Y29+$Z28:$Z29+$AC28:$AC29+$AD28:$AD29+$AH28:$AH29)","v":{"$error":"#REF!"}},{"$f":"IF($T28>0, -AI28/$T28, 0)","v":{"$error":"#REF!"}}]
[null,2029,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB29, LT_IncomeTaxFed/$J29:$N29, 2, TRUE)+VLOOKUP(AB29,LT_IncomeTaxFed/$J29:$N29,3,TRUE)*(AB29-VLOOKUP(AB29,LT_IncomeTaxFed/$J29:$N29,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB29+$W29, LT_IncomeTaxFed/$J29:$N29, 4, TRUE)+VLOOKUP($AB29+$W29,LT_IncomeTaxFed/$J29:$N29,5,TRUE)*($AB29+$W29-VLOOKUP($AB29+$W29,LT_IncomeTaxFed/$J29:$N29,1,TRUE)))+(VLOOKUP($AB29, LT_IncomeTaxFed/$J29:$N29, 4, TRUE)+VLOOKUP($AB29,LT_IncomeTaxFed/$J29:$N29,5,TRUE)*($AB29-VLOOKUP($AB29,LT_IncomeTaxFed/$J29:$N29,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF29>0,(VLOOKUP(AF29, LT_IncomeTaxFed/$J29:$N29, 2, TRUE)+VLOOKUP(AF29,LT_IncomeTaxFed/$J29:$N29,3,TRUE)*(AF29-VLOOKUP(AF29,LT_IncomeTaxFed/$J29:$N29,1,TRUE)))/AF29,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B28+1","v":2030},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB30, LT_IncomeTaxFed/$J30:$N30, 2, TRUE)+VLOOKUP(AB30,LT_IncomeTaxFed/$J30:$N30,3,TRUE)*(AB30-VLOOKUP(AB30,LT_IncomeTaxFed/$J30:$N30,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB30+$W30, LT_IncomeTaxFed/$J30:$N30, 4, TRUE)+VLOOKUP($AB30+$W30,LT_IncomeTaxFed/$J30:$N30,5,TRUE)*($AB30+$W30-VLOOKUP($AB30+$W30,LT_IncomeTaxFed/$J30:$N30,1,TRUE)))+(VLOOKUP($AB30, LT_IncomeTaxFed/$J30:$N30, 4, TRUE)+VLOOKUP($AB30,LT_IncomeTaxFed/$J30:$N30,5,TRUE)*($AB30-VLOOKUP($AB30,LT_IncomeTaxFed/$J30:$N30,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF30>0,(VLOOKUP(AF30, LT_IncomeTaxFed/$J30:$N30, 2, TRUE)+VLOOKUP(AF30,LT_IncomeTaxFed/$J30:$N30,3,TRUE)*(AF30-VLOOKUP(AF30,LT_IncomeTaxFed/$J30:$N30,1,TRUE)))/AF30,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y30:$Y31+$Z30:$Z31+$AC30:$AC31+$AD30:$AD31+$AH30:$AH31)","v":{"$error":"#REF!"}},{"$f":"IF($T30>0, -AI30/$T30, 0)","v":{"$error":"#REF!"}}]
[null,2030,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB31, LT_IncomeTaxFed/$J31:$N31, 2, TRUE)+VLOOKUP(AB31,LT_IncomeTaxFed/$J31:$N31,3,TRUE)*(AB31-VLOOKUP(AB31,LT_IncomeTaxFed/$J31:$N31,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB31+$W31, LT_IncomeTaxFed/$J31:$N31, 4, TRUE)+VLOOKUP($AB31+$W31,LT_IncomeTaxFed/$J31:$N31,5,TRUE)*($AB31+$W31-VLOOKUP($AB31+$W31,LT_IncomeTaxFed/$J31:$N31,1,TRUE)))+(VLOOKUP($AB31, LT_IncomeTaxFed/$J31:$N31, 4, TRUE)+VLOOKUP($AB31,LT_IncomeTaxFed/$J31:$N31,5,TRUE)*($AB31-VLOOKUP($AB31,LT_IncomeTaxFed/$J31:$N31,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF31>0,(VLOOKUP(AF31, LT_IncomeTaxFed/$J31:$N31, 2, TRUE)+VLOOKUP(AF31,LT_IncomeTaxFed/$J31:$N31,3,TRUE)*(AF31-VLOOKUP(AF31,LT_IncomeTaxFed/$J31:$N31,1,TRUE)))/AF31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B30+1","v":2031},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB32, LT_IncomeTaxFed/$J32:$N32, 2, TRUE)+VLOOKUP(AB32,LT_IncomeTaxFed/$J32:$N32,3,TRUE)*(AB32-VLOOKUP(AB32,LT_IncomeTaxFed/$J32:$N32,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB32+$W32, LT_IncomeTaxFed/$J32:$N32, 4, TRUE)+VLOOKUP($AB32+$W32,LT_IncomeTaxFed/$J32:$N32,5,TRUE)*($AB32+$W32-VLOOKUP($AB32+$W32,LT_IncomeTaxFed/$J32:$N32,1,TRUE)))+(VLOOKUP($AB32, LT_IncomeTaxFed/$J32:$N32, 4, TRUE)+VLOOKUP($AB32,LT_IncomeTaxFed/$J32:$N32,5,TRUE)*($AB32-VLOOKUP($AB32,LT_IncomeTaxFed/$J32:$N32,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF32>0,(VLOOKUP(AF32, LT_IncomeTaxFed/$J32:$N32, 2, TRUE)+VLOOKUP(AF32,LT_IncomeTaxFed/$J32:$N32,3,TRUE)*(AF32-VLOOKUP(AF32,LT_IncomeTaxFed/$J32:$N32,1,TRUE)))/AF32,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y32:$Y33+$Z32:$Z33+$AC32:$AC33+$AD32:$AD33+$AH32:$AH33)","v":{"$error":"#REF!"}},{"$f":"IF($T32>0, -AI32/$T32, 0)","v":{"$error":"#REF!"}}]
[null,2031,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB33, LT_IncomeTaxFed/$J33:$N33, 2, TRUE)+VLOOKUP(AB33,LT_IncomeTaxFed/$J33:$N33,3,TRUE)*(AB33-VLOOKUP(AB33,LT_IncomeTaxFed/$J33:$N33,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB33+$W33, LT_IncomeTaxFed/$J33:$N33, 4, TRUE)+VLOOKUP($AB33+$W33,LT_IncomeTaxFed/$J33:$N33,5,TRUE)*($AB33+$W33-VLOOKUP($AB33+$W33,LT_IncomeTaxFed/$J33:$N33,1,TRUE)))+(VLOOKUP($AB33, LT_IncomeTaxFed/$J33:$N33, 4, TRUE)+VLOOKUP($AB33,LT_IncomeTaxFed/$J33:$N33,5,TRUE)*($AB33-VLOOKUP($AB33,LT_IncomeTaxFed/$J33:$N33,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF33>0,(VLOOKUP(AF33, LT_IncomeTaxFed/$J33:$N33, 2, TRUE)+VLOOKUP(AF33,LT_IncomeTaxFed/$J33:$N33,3,TRUE)*(AF33-VLOOKUP(AF33,LT_IncomeTaxFed/$J33:$N33,1,TRUE)))/AF33,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B32+1","v":2032},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB34, LT_IncomeTaxFed/$J34:$N34, 2, TRUE)+VLOOKUP(AB34,LT_IncomeTaxFed/$J34:$N34,3,TRUE)*(AB34-VLOOKUP(AB34,LT_IncomeTaxFed/$J34:$N34,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB34+$W34, LT_IncomeTaxFed/$J34:$N34, 4, TRUE)+VLOOKUP($AB34+$W34,LT_IncomeTaxFed/$J34:$N34,5,TRUE)*($AB34+$W34-VLOOKUP($AB34+$W34,LT_IncomeTaxFed/$J34:$N34,1,TRUE)))+(VLOOKUP($AB34, LT_IncomeTaxFed/$J34:$N34, 4, TRUE)+VLOOKUP($AB34,LT_IncomeTaxFed/$J34:$N34,5,TRUE)*($AB34-VLOOKUP($AB34,LT_IncomeTaxFed/$J34:$N34,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF34>0,(VLOOKUP(AF34, LT_IncomeTaxFed/$J34:$N34, 2, TRUE)+VLOOKUP(AF34,LT_IncomeTaxFed/$J34:$N34,3,TRUE)*(AF34-VLOOKUP(AF34,LT_IncomeTaxFed/$J34:$N34,1,TRUE)))/AF34,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y34:$Y35+$Z34:$Z35+$AC34:$AC35+$AD34:$AD35+$AH34:$AH35)","v":{"$error":"#REF!"}},{"$f":"IF($T34>0, -AI34/$T34, 0)","v":{"$error":"#REF!"}}]
[null,2032,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB35, LT_IncomeTaxFed/$J35:$N35, 2, TRUE)+VLOOKUP(AB35,LT_IncomeTaxFed/$J35:$N35,3,TRUE)*(AB35-VLOOKUP(AB35,LT_IncomeTaxFed/$J35:$N35,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB35+$W35, LT_IncomeTaxFed/$J35:$N35, 4, TRUE)+VLOOKUP($AB35+$W35,LT_IncomeTaxFed/$J35:$N35,5,TRUE)*($AB35+$W35-VLOOKUP($AB35+$W35,LT_IncomeTaxFed/$J35:$N35,1,TRUE)))+(VLOOKUP($AB35, LT_IncomeTaxFed/$J35:$N35, 4, TRUE)+VLOOKUP($AB35,LT_IncomeTaxFed/$J35:$N35,5,TRUE)*($AB35-VLOOKUP($AB35,LT_IncomeTaxFed/$J35:$N35,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF35>0,(VLOOKUP(AF35, LT_IncomeTaxFed/$J35:$N35, 2, TRUE)+VLOOKUP(AF35,LT_IncomeTaxFed/$J35:$N35,3,TRUE)*(AF35-VLOOKUP(AF35,LT_IncomeTaxFed/$J35:$N35,1,TRUE)))/AF35,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B34+1","v":2033},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB36, LT_IncomeTaxFed/$J36:$N36, 2, TRUE)+VLOOKUP(AB36,LT_IncomeTaxFed/$J36:$N36,3,TRUE)*(AB36-VLOOKUP(AB36,LT_IncomeTaxFed/$J36:$N36,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB36+$W36, LT_IncomeTaxFed/$J36:$N36, 4, TRUE)+VLOOKUP($AB36+$W36,LT_IncomeTaxFed/$J36:$N36,5,TRUE)*($AB36+$W36-VLOOKUP($AB36+$W36,LT_IncomeTaxFed/$J36:$N36,1,TRUE)))+(VLOOKUP($AB36, LT_IncomeTaxFed/$J36:$N36, 4, TRUE)+VLOOKUP($AB36,LT_IncomeTaxFed/$J36:$N36,5,TRUE)*($AB36-VLOOKUP($AB36,LT_IncomeTaxFed/$J36:$N36,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF36>0,(VLOOKUP(AF36, LT_IncomeTaxFed/$J36:$N36, 2, TRUE)+VLOOKUP(AF36,LT_IncomeTaxFed/$J36:$N36,3,TRUE)*(AF36-VLOOKUP(AF36,LT_IncomeTaxFed/$J36:$N36,1,TRUE)))/AF36,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y36:$Y37+$Z36:$Z37+$AC36:$AC37+$AD36:$AD37+$AH36:$AH37)","v":{"$error":"#REF!"}},{"$f":"IF($T36>0, -AI36/$T36, 0)","v":{"$error":"#REF!"}}]
[null,2033,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB37, LT_IncomeTaxFed/$J37:$N37, 2, TRUE)+VLOOKUP(AB37,LT_IncomeTaxFed/$J37:$N37,3,TRUE)*(AB37-VLOOKUP(AB37,LT_IncomeTaxFed/$J37:$N37,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB37+$W37, LT_IncomeTaxFed/$J37:$N37, 4, TRUE)+VLOOKUP($AB37+$W37,LT_IncomeTaxFed/$J37:$N37,5,TRUE)*($AB37+$W37-VLOOKUP($AB37+$W37,LT_IncomeTaxFed/$J37:$N37,1,TRUE)))+(VLOOKUP($AB37, LT_IncomeTaxFed/$J37:$N37, 4, TRUE)+VLOOKUP($AB37,LT_IncomeTaxFed/$J37:$N37,5,TRUE)*($AB37-VLOOKUP($AB37,LT_IncomeTaxFed/$J37:$N37,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF37>0,(VLOOKUP(AF37, LT_IncomeTaxFed/$J37:$N37, 2, TRUE)+VLOOKUP(AF37,LT_IncomeTaxFed/$J37:$N37,3,TRUE)*(AF37-VLOOKUP(AF37,LT_IncomeTaxFed/$J37:$N37,1,TRUE)))/AF37,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B36+1","v":2034},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB38, LT_IncomeTaxFed/$J38:$N38, 2, TRUE)+VLOOKUP(AB38,LT_IncomeTaxFed/$J38:$N38,3,TRUE)*(AB38-VLOOKUP(AB38,LT_IncomeTaxFed/$J38:$N38,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB38+$W38, LT_IncomeTaxFed/$J38:$N38, 4, TRUE)+VLOOKUP($AB38+$W38,LT_IncomeTaxFed/$J38:$N38,5,TRUE)*($AB38+$W38-VLOOKUP($AB38+$W38,LT_IncomeTaxFed/$J38:$N38,1,TRUE)))+(VLOOKUP($AB38, LT_IncomeTaxFed/$J38:$N38, 4, TRUE)+VLOOKUP($AB38,LT_IncomeTaxFed/$J38:$N38,5,TRUE)*($AB38-VLOOKUP($AB38,LT_IncomeTaxFed/$J38:$N38,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF38>0,(VLOOKUP(AF38, LT_IncomeTaxFed/$J38:$N38, 2, TRUE)+VLOOKUP(AF38,LT_IncomeTaxFed/$J38:$N38,3,TRUE)*(AF38-VLOOKUP(AF38,LT_IncomeTaxFed/$J38:$N38,1,TRUE)))/AF38,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y38:$Y39+$Z38:$Z39+$AC38:$AC39+$AD38:$AD39+$AH38:$AH39)","v":{"$error":"#REF!"}},{"$f":"IF($T38>0, -AI38/$T38, 0)","v":{"$error":"#REF!"}}]
[null,2034,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB39, LT_IncomeTaxFed/$J39:$N39, 2, TRUE)+VLOOKUP(AB39,LT_IncomeTaxFed/$J39:$N39,3,TRUE)*(AB39-VLOOKUP(AB39,LT_IncomeTaxFed/$J39:$N39,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB39+$W39, LT_IncomeTaxFed/$J39:$N39, 4, TRUE)+VLOOKUP($AB39+$W39,LT_IncomeTaxFed/$J39:$N39,5,TRUE)*($AB39+$W39-VLOOKUP($AB39+$W39,LT_IncomeTaxFed/$J39:$N39,1,TRUE)))+(VLOOKUP($AB39, LT_IncomeTaxFed/$J39:$N39, 4, TRUE)+VLOOKUP($AB39,LT_IncomeTaxFed/$J39:$N39,5,TRUE)*($AB39-VLOOKUP($AB39,LT_IncomeTaxFed/$J39:$N39,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF39>0,(VLOOKUP(AF39, LT_IncomeTaxFed/$J39:$N39, 2, TRUE)+VLOOKUP(AF39,LT_IncomeTaxFed/$J39:$N39,3,TRUE)*(AF39-VLOOKUP(AF39,LT_IncomeTaxFed/$J39:$N39,1,TRUE)))/AF39,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B38+1","v":2035},"N",{"$f":"INDEX(SP_Initials,E40)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E40),IF($B40<YEAR(INDEX(SP_BirthDate,$E40)),0,IF($B40>(YEAR(INDEX(SP_BirthDate,$E40))+INDEX(SP_LifeExp,$E40)),0,$B40-YEAR(INDEX(SP_BirthDate,$E40)))),0)","v":0},false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB40, LT_IncomeTaxFed/$J40:$N40, 2, TRUE)+VLOOKUP(AB40,LT_IncomeTaxFed/$J40:$N40,3,TRUE)*(AB40-VLOOKUP(AB40,LT_IncomeTaxFed/$J40:$N40,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB40+$W40, LT_IncomeTaxFed/$J40:$N40, 4, TRUE)+VLOOKUP($AB40+$W40,LT_IncomeTaxFed/$J40:$N40,5,TRUE)*($AB40+$W40-VLOOKUP($AB40+$W40,LT_IncomeTaxFed/$J40:$N40,1,TRUE)))+(VLOOKUP($AB40, LT_IncomeTaxFed/$J40:$N40, 4, TRUE)+VLOOKUP($AB40,LT_IncomeTaxFed/$J40:$N40,5,TRUE)*($AB40-VLOOKUP($AB40,LT_IncomeTaxFed/$J40:$N40,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF40>0,(VLOOKUP(AF40, LT_IncomeTaxFed/$J40:$N40, 2, TRUE)+VLOOKUP(AF40,LT_IncomeTaxFed/$J40:$N40,3,TRUE)*(AF40-VLOOKUP(AF40,LT_IncomeTaxFed/$J40:$N40,1,TRUE)))/AF40,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y40:$Y41+$Z40:$Z41+$AC40:$AC41+$AD40:$AD41+$AH40:$AH41)","v":{"$error":"#REF!"}},{"$f":"IF($T40>0, -AI40/$T40, 0)","v":{"$error":"#REF!"}}]
[null,2035,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB41, LT_IncomeTaxFed/$J41:$N41, 2, TRUE)+VLOOKUP(AB41,LT_IncomeTaxFed/$J41:$N41,3,TRUE)*(AB41-VLOOKUP(AB41,LT_IncomeTaxFed/$J41:$N41,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB41+$W41, LT_IncomeTaxFed/$J41:$N41, 4, TRUE)+VLOOKUP($AB41+$W41,LT_IncomeTaxFed/$J41:$N41,5,TRUE)*($AB41+$W41-VLOOKUP($AB41+$W41,LT_IncomeTaxFed/$J41:$N41,1,TRUE)))+(VLOOKUP($AB41, LT_IncomeTaxFed/$J41:$N41, 4, TRUE)+VLOOKUP($AB41,LT_IncomeTaxFed/$J41:$N41,5,TRUE)*($AB41-VLOOKUP($AB41,LT_IncomeTaxFed/$J41:$N41,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF41>0,(VLOOKUP(AF41, LT_IncomeTaxFed/$J41:$N41, 2, TRUE)+VLOOKUP(AF41,LT_IncomeTaxFed/$J41:$N41,3,TRUE)*(AF41-VLOOKUP(AF41,LT_IncomeTaxFed/$J41:$N41,1,TRUE)))/AF41,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B40+1","v":2036},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,{"$f":"SUMIF($F$8:$F$9,$E42,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($F$8:$F$9,$E42,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},0,{"$error":"#REF!"},0,{"$f":"MAX(SUMIF($F$8:$F$9,$E42,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1)),-SUMIF($F$8:$F$9,$E42,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1)))","v":0},{"$error":"#REF!"},0,0,0,0,0,0,{"$f":"SUMIF($F$8:$F$9,$E42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AH42,-LT_StandardDeduction/$J42)","v":{"$error":"#REF!"}},{"$f":"MAX($O42+$P42+$Q42+$S42+$V42-$W42-$X42*LT_PersonalExemptAmt/$J42+$Z42/2+$AA42,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AB42, LT_IncomeTaxFed/$J42:$N42, 2, TRUE)+VLOOKUP(AB42,LT_IncomeTaxFed/$J42:$N42,3,TRUE)*(AB42-VLOOKUP(AB42,LT_IncomeTaxFed/$J42:$N42,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB42+$W42, LT_IncomeTaxFed/$J42:$N42, 4, TRUE)+VLOOKUP($AB42+$W42,LT_IncomeTaxFed/$J42:$N42,5,TRUE)*($AB42+$W42-VLOOKUP($AB42+$W42,LT_IncomeTaxFed/$J42:$N42,1,TRUE)))+(VLOOKUP($AB42, LT_IncomeTaxFed/$J42:$N42, 4, TRUE)+VLOOKUP($AB42,LT_IncomeTaxFed/$J42:$N42,5,TRUE)*($AB42-VLOOKUP($AB42,LT_IncomeTaxFed/$J42:$N42,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$J42)","v":{"$error":"#REF!"}},{"$f":"MAX($O42+$P42+$Q42+$S42+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$V42,0)-$X42*LT_PersonalExemptAmt/$J42+$Z42/2+$AE42,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF42>0,(VLOOKUP(AF42, LT_IncomeTaxFed/$J42:$N42, 2, TRUE)+VLOOKUP(AF42,LT_IncomeTaxFed/$J42:$N42,3,TRUE)*(AF42-VLOOKUP(AF42,LT_IncomeTaxFed/$J42:$N42,1,TRUE)))/AF42,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF42>0,AF42*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AG42,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AG42+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Y42:$Y43+$Z42:$Z43+$AC42:$AC43+$AD42:$AD43+$AH42:$AH43)","v":{"$error":"#REF!"}},{"$f":"IF($T42>0, -AI42/$T42, 0)","v":{"$error":"#REF!"}}]
[null,2036,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB43, LT_IncomeTaxFed/$J43:$N43, 2, TRUE)+VLOOKUP(AB43,LT_IncomeTaxFed/$J43:$N43,3,TRUE)*(AB43-VLOOKUP(AB43,LT_IncomeTaxFed/$J43:$N43,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB43+$W43, LT_IncomeTaxFed/$J43:$N43, 4, TRUE)+VLOOKUP($AB43+$W43,LT_IncomeTaxFed/$J43:$N43,5,TRUE)*($AB43+$W43-VLOOKUP($AB43+$W43,LT_IncomeTaxFed/$J43:$N43,1,TRUE)))+(VLOOKUP($AB43, LT_IncomeTaxFed/$J43:$N43, 4, TRUE)+VLOOKUP($AB43,LT_IncomeTaxFed/$J43:$N43,5,TRUE)*($AB43-VLOOKUP($AB43,LT_IncomeTaxFed/$J43:$N43,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF43>0,(VLOOKUP(AF43, LT_IncomeTaxFed/$J43:$N43, 2, TRUE)+VLOOKUP(AF43,LT_IncomeTaxFed/$J43:$N43,3,TRUE)*(AF43-VLOOKUP(AF43,LT_IncomeTaxFed/$J43:$N43,1,TRUE)))/AF43,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B42+1","v":2037},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB44, LT_IncomeTaxFed/$J44:$N44, 2, TRUE)+VLOOKUP(AB44,LT_IncomeTaxFed/$J44:$N44,3,TRUE)*(AB44-VLOOKUP(AB44,LT_IncomeTaxFed/$J44:$N44,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB44+$W44, LT_IncomeTaxFed/$J44:$N44, 4, TRUE)+VLOOKUP($AB44+$W44,LT_IncomeTaxFed/$J44:$N44,5,TRUE)*($AB44+$W44-VLOOKUP($AB44+$W44,LT_IncomeTaxFed/$J44:$N44,1,TRUE)))+(VLOOKUP($AB44, LT_IncomeTaxFed/$J44:$N44, 4, TRUE)+VLOOKUP($AB44,LT_IncomeTaxFed/$J44:$N44,5,TRUE)*($AB44-VLOOKUP($AB44,LT_IncomeTaxFed/$J44:$N44,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF44>0,(VLOOKUP(AF44, LT_IncomeTaxFed/$J44:$N44, 2, TRUE)+VLOOKUP(AF44,LT_IncomeTaxFed/$J44:$N44,3,TRUE)*(AF44-VLOOKUP(AF44,LT_IncomeTaxFed/$J44:$N44,1,TRUE)))/AF44,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y44:$Y45+$Z44:$Z45+$AC44:$AC45+$AD44:$AD45+$AH44:$AH45)","v":{"$error":"#REF!"}},{"$f":"IF($T44>0, -AI44/$T44, 0)","v":{"$error":"#REF!"}}]
[null,2037,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB45, LT_IncomeTaxFed/$J45:$N45, 2, TRUE)+VLOOKUP(AB45,LT_IncomeTaxFed/$J45:$N45,3,TRUE)*(AB45-VLOOKUP(AB45,LT_IncomeTaxFed/$J45:$N45,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB45+$W45, LT_IncomeTaxFed/$J45:$N45, 4, TRUE)+VLOOKUP($AB45+$W45,LT_IncomeTaxFed/$J45:$N45,5,TRUE)*($AB45+$W45-VLOOKUP($AB45+$W45,LT_IncomeTaxFed/$J45:$N45,1,TRUE)))+(VLOOKUP($AB45, LT_IncomeTaxFed/$J45:$N45, 4, TRUE)+VLOOKUP($AB45,LT_IncomeTaxFed/$J45:$N45,5,TRUE)*($AB45-VLOOKUP($AB45,LT_IncomeTaxFed/$J45:$N45,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF45>0,(VLOOKUP(AF45, LT_IncomeTaxFed/$J45:$N45, 2, TRUE)+VLOOKUP(AF45,LT_IncomeTaxFed/$J45:$N45,3,TRUE)*(AF45-VLOOKUP(AF45,LT_IncomeTaxFed/$J45:$N45,1,TRUE)))/AF45,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B44+1","v":2038},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB46, LT_IncomeTaxFed/$J46:$N46, 2, TRUE)+VLOOKUP(AB46,LT_IncomeTaxFed/$J46:$N46,3,TRUE)*(AB46-VLOOKUP(AB46,LT_IncomeTaxFed/$J46:$N46,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB46+$W46, LT_IncomeTaxFed/$J46:$N46, 4, TRUE)+VLOOKUP($AB46+$W46,LT_IncomeTaxFed/$J46:$N46,5,TRUE)*($AB46+$W46-VLOOKUP($AB46+$W46,LT_IncomeTaxFed/$J46:$N46,1,TRUE)))+(VLOOKUP($AB46, LT_IncomeTaxFed/$J46:$N46, 4, TRUE)+VLOOKUP($AB46,LT_IncomeTaxFed/$J46:$N46,5,TRUE)*($AB46-VLOOKUP($AB46,LT_IncomeTaxFed/$J46:$N46,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF46>0,(VLOOKUP(AF46, LT_IncomeTaxFed/$J46:$N46, 2, TRUE)+VLOOKUP(AF46,LT_IncomeTaxFed/$J46:$N46,3,TRUE)*(AF46-VLOOKUP(AF46,LT_IncomeTaxFed/$J46:$N46,1,TRUE)))/AF46,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y46:$Y47+$Z46:$Z47+$AC46:$AC47+$AD46:$AD47+$AH46:$AH47)","v":{"$error":"#REF!"}},{"$f":"IF($T46>0, -AI46/$T46, 0)","v":{"$error":"#REF!"}}]
[null,2038,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB47, LT_IncomeTaxFed/$J47:$N47, 2, TRUE)+VLOOKUP(AB47,LT_IncomeTaxFed/$J47:$N47,3,TRUE)*(AB47-VLOOKUP(AB47,LT_IncomeTaxFed/$J47:$N47,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB47+$W47, LT_IncomeTaxFed/$J47:$N47, 4, TRUE)+VLOOKUP($AB47+$W47,LT_IncomeTaxFed/$J47:$N47,5,TRUE)*($AB47+$W47-VLOOKUP($AB47+$W47,LT_IncomeTaxFed/$J47:$N47,1,TRUE)))+(VLOOKUP($AB47, LT_IncomeTaxFed/$J47:$N47, 4, TRUE)+VLOOKUP($AB47,LT_IncomeTaxFed/$J47:$N47,5,TRUE)*($AB47-VLOOKUP($AB47,LT_IncomeTaxFed/$J47:$N47,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF47>0,(VLOOKUP(AF47, LT_IncomeTaxFed/$J47:$N47, 2, TRUE)+VLOOKUP(AF47,LT_IncomeTaxFed/$J47:$N47,3,TRUE)*(AF47-VLOOKUP(AF47,LT_IncomeTaxFed/$J47:$N47,1,TRUE)))/AF47,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B46+1","v":2039},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB48, LT_IncomeTaxFed/$J48:$N48, 2, TRUE)+VLOOKUP(AB48,LT_IncomeTaxFed/$J48:$N48,3,TRUE)*(AB48-VLOOKUP(AB48,LT_IncomeTaxFed/$J48:$N48,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB48+$W48, LT_IncomeTaxFed/$J48:$N48, 4, TRUE)+VLOOKUP($AB48+$W48,LT_IncomeTaxFed/$J48:$N48,5,TRUE)*($AB48+$W48-VLOOKUP($AB48+$W48,LT_IncomeTaxFed/$J48:$N48,1,TRUE)))+(VLOOKUP($AB48, LT_IncomeTaxFed/$J48:$N48, 4, TRUE)+VLOOKUP($AB48,LT_IncomeTaxFed/$J48:$N48,5,TRUE)*($AB48-VLOOKUP($AB48,LT_IncomeTaxFed/$J48:$N48,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF48>0,(VLOOKUP(AF48, LT_IncomeTaxFed/$J48:$N48, 2, TRUE)+VLOOKUP(AF48,LT_IncomeTaxFed/$J48:$N48,3,TRUE)*(AF48-VLOOKUP(AF48,LT_IncomeTaxFed/$J48:$N48,1,TRUE)))/AF48,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y48:$Y49+$Z48:$Z49+$AC48:$AC49+$AD48:$AD49+$AH48:$AH49)","v":{"$error":"#REF!"}},{"$f":"IF($T48>0, -AI48/$T48, 0)","v":{"$error":"#REF!"}}]
[null,2039,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB49, LT_IncomeTaxFed/$J49:$N49, 2, TRUE)+VLOOKUP(AB49,LT_IncomeTaxFed/$J49:$N49,3,TRUE)*(AB49-VLOOKUP(AB49,LT_IncomeTaxFed/$J49:$N49,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB49+$W49, LT_IncomeTaxFed/$J49:$N49, 4, TRUE)+VLOOKUP($AB49+$W49,LT_IncomeTaxFed/$J49:$N49,5,TRUE)*($AB49+$W49-VLOOKUP($AB49+$W49,LT_IncomeTaxFed/$J49:$N49,1,TRUE)))+(VLOOKUP($AB49, LT_IncomeTaxFed/$J49:$N49, 4, TRUE)+VLOOKUP($AB49,LT_IncomeTaxFed/$J49:$N49,5,TRUE)*($AB49-VLOOKUP($AB49,LT_IncomeTaxFed/$J49:$N49,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF49>0,(VLOOKUP(AF49, LT_IncomeTaxFed/$J49:$N49, 2, TRUE)+VLOOKUP(AF49,LT_IncomeTaxFed/$J49:$N49,3,TRUE)*(AF49-VLOOKUP(AF49,LT_IncomeTaxFed/$J49:$N49,1,TRUE)))/AF49,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B48+1","v":2040},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB50, LT_IncomeTaxFed/$J50:$N50, 2, TRUE)+VLOOKUP(AB50,LT_IncomeTaxFed/$J50:$N50,3,TRUE)*(AB50-VLOOKUP(AB50,LT_IncomeTaxFed/$J50:$N50,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB50+$W50, LT_IncomeTaxFed/$J50:$N50, 4, TRUE)+VLOOKUP($AB50+$W50,LT_IncomeTaxFed/$J50:$N50,5,TRUE)*($AB50+$W50-VLOOKUP($AB50+$W50,LT_IncomeTaxFed/$J50:$N50,1,TRUE)))+(VLOOKUP($AB50, LT_IncomeTaxFed/$J50:$N50, 4, TRUE)+VLOOKUP($AB50,LT_IncomeTaxFed/$J50:$N50,5,TRUE)*($AB50-VLOOKUP($AB50,LT_IncomeTaxFed/$J50:$N50,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF50>0,(VLOOKUP(AF50, LT_IncomeTaxFed/$J50:$N50, 2, TRUE)+VLOOKUP(AF50,LT_IncomeTaxFed/$J50:$N50,3,TRUE)*(AF50-VLOOKUP(AF50,LT_IncomeTaxFed/$J50:$N50,1,TRUE)))/AF50,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y50:$Y51+$Z50:$Z51+$AC50:$AC51+$AD50:$AD51+$AH50:$AH51)","v":{"$error":"#REF!"}},{"$f":"IF($T50>0, -AI50/$T50, 0)","v":{"$error":"#REF!"}}]
[null,2040,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB51, LT_IncomeTaxFed/$J51:$N51, 2, TRUE)+VLOOKUP(AB51,LT_IncomeTaxFed/$J51:$N51,3,TRUE)*(AB51-VLOOKUP(AB51,LT_IncomeTaxFed/$J51:$N51,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB51+$W51, LT_IncomeTaxFed/$J51:$N51, 4, TRUE)+VLOOKUP($AB51+$W51,LT_IncomeTaxFed/$J51:$N51,5,TRUE)*($AB51+$W51-VLOOKUP($AB51+$W51,LT_IncomeTaxFed/$J51:$N51,1,TRUE)))+(VLOOKUP($AB51, LT_IncomeTaxFed/$J51:$N51, 4, TRUE)+VLOOKUP($AB51,LT_IncomeTaxFed/$J51:$N51,5,TRUE)*($AB51-VLOOKUP($AB51,LT_IncomeTaxFed/$J51:$N51,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF51>0,(VLOOKUP(AF51, LT_IncomeTaxFed/$J51:$N51, 2, TRUE)+VLOOKUP(AF51,LT_IncomeTaxFed/$J51:$N51,3,TRUE)*(AF51-VLOOKUP(AF51,LT_IncomeTaxFed/$J51:$N51,1,TRUE)))/AF51,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B50+1","v":2041},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB52, LT_IncomeTaxFed/$J52:$N52, 2, TRUE)+VLOOKUP(AB52,LT_IncomeTaxFed/$J52:$N52,3,TRUE)*(AB52-VLOOKUP(AB52,LT_IncomeTaxFed/$J52:$N52,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB52+$W52, LT_IncomeTaxFed/$J52:$N52, 4, TRUE)+VLOOKUP($AB52+$W52,LT_IncomeTaxFed/$J52:$N52,5,TRUE)*($AB52+$W52-VLOOKUP($AB52+$W52,LT_IncomeTaxFed/$J52:$N52,1,TRUE)))+(VLOOKUP($AB52, LT_IncomeTaxFed/$J52:$N52, 4, TRUE)+VLOOKUP($AB52,LT_IncomeTaxFed/$J52:$N52,5,TRUE)*($AB52-VLOOKUP($AB52,LT_IncomeTaxFed/$J52:$N52,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF52>0,(VLOOKUP(AF52, LT_IncomeTaxFed/$J52:$N52, 2, TRUE)+VLOOKUP(AF52,LT_IncomeTaxFed/$J52:$N52,3,TRUE)*(AF52-VLOOKUP(AF52,LT_IncomeTaxFed/$J52:$N52,1,TRUE)))/AF52,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y52:$Y53+$Z52:$Z53+$AC52:$AC53+$AD52:$AD53+$AH52:$AH53)","v":{"$error":"#REF!"}},{"$f":"IF($T52>0, -AI52/$T52, 0)","v":{"$error":"#REF!"}}]
[null,2041,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB53, LT_IncomeTaxFed/$J53:$N53, 2, TRUE)+VLOOKUP(AB53,LT_IncomeTaxFed/$J53:$N53,3,TRUE)*(AB53-VLOOKUP(AB53,LT_IncomeTaxFed/$J53:$N53,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB53+$W53, LT_IncomeTaxFed/$J53:$N53, 4, TRUE)+VLOOKUP($AB53+$W53,LT_IncomeTaxFed/$J53:$N53,5,TRUE)*($AB53+$W53-VLOOKUP($AB53+$W53,LT_IncomeTaxFed/$J53:$N53,1,TRUE)))+(VLOOKUP($AB53, LT_IncomeTaxFed/$J53:$N53, 4, TRUE)+VLOOKUP($AB53,LT_IncomeTaxFed/$J53:$N53,5,TRUE)*($AB53-VLOOKUP($AB53,LT_IncomeTaxFed/$J53:$N53,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF53>0,(VLOOKUP(AF53, LT_IncomeTaxFed/$J53:$N53, 2, TRUE)+VLOOKUP(AF53,LT_IncomeTaxFed/$J53:$N53,3,TRUE)*(AF53-VLOOKUP(AF53,LT_IncomeTaxFed/$J53:$N53,1,TRUE)))/AF53,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B52+1","v":2042},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB54, LT_IncomeTaxFed/$J54:$N54, 2, TRUE)+VLOOKUP(AB54,LT_IncomeTaxFed/$J54:$N54,3,TRUE)*(AB54-VLOOKUP(AB54,LT_IncomeTaxFed/$J54:$N54,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB54+$W54, LT_IncomeTaxFed/$J54:$N54, 4, TRUE)+VLOOKUP($AB54+$W54,LT_IncomeTaxFed/$J54:$N54,5,TRUE)*($AB54+$W54-VLOOKUP($AB54+$W54,LT_IncomeTaxFed/$J54:$N54,1,TRUE)))+(VLOOKUP($AB54, LT_IncomeTaxFed/$J54:$N54, 4, TRUE)+VLOOKUP($AB54,LT_IncomeTaxFed/$J54:$N54,5,TRUE)*($AB54-VLOOKUP($AB54,LT_IncomeTaxFed/$J54:$N54,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF54>0,(VLOOKUP(AF54, LT_IncomeTaxFed/$J54:$N54, 2, TRUE)+VLOOKUP(AF54,LT_IncomeTaxFed/$J54:$N54,3,TRUE)*(AF54-VLOOKUP(AF54,LT_IncomeTaxFed/$J54:$N54,1,TRUE)))/AF54,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y54:$Y55+$Z54:$Z55+$AC54:$AC55+$AD54:$AD55+$AH54:$AH55)","v":{"$error":"#REF!"}},{"$f":"IF($T54>0, -AI54/$T54, 0)","v":{"$error":"#REF!"}}]
[null,2042,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB55, LT_IncomeTaxFed/$J55:$N55, 2, TRUE)+VLOOKUP(AB55,LT_IncomeTaxFed/$J55:$N55,3,TRUE)*(AB55-VLOOKUP(AB55,LT_IncomeTaxFed/$J55:$N55,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB55+$W55, LT_IncomeTaxFed/$J55:$N55, 4, TRUE)+VLOOKUP($AB55+$W55,LT_IncomeTaxFed/$J55:$N55,5,TRUE)*($AB55+$W55-VLOOKUP($AB55+$W55,LT_IncomeTaxFed/$J55:$N55,1,TRUE)))+(VLOOKUP($AB55, LT_IncomeTaxFed/$J55:$N55, 4, TRUE)+VLOOKUP($AB55,LT_IncomeTaxFed/$J55:$N55,5,TRUE)*($AB55-VLOOKUP($AB55,LT_IncomeTaxFed/$J55:$N55,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF55>0,(VLOOKUP(AF55, LT_IncomeTaxFed/$J55:$N55, 2, TRUE)+VLOOKUP(AF55,LT_IncomeTaxFed/$J55:$N55,3,TRUE)*(AF55-VLOOKUP(AF55,LT_IncomeTaxFed/$J55:$N55,1,TRUE)))/AF55,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B54+1","v":2043},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB56, LT_IncomeTaxFed/$J56:$N56, 2, TRUE)+VLOOKUP(AB56,LT_IncomeTaxFed/$J56:$N56,3,TRUE)*(AB56-VLOOKUP(AB56,LT_IncomeTaxFed/$J56:$N56,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB56+$W56, LT_IncomeTaxFed/$J56:$N56, 4, TRUE)+VLOOKUP($AB56+$W56,LT_IncomeTaxFed/$J56:$N56,5,TRUE)*($AB56+$W56-VLOOKUP($AB56+$W56,LT_IncomeTaxFed/$J56:$N56,1,TRUE)))+(VLOOKUP($AB56, LT_IncomeTaxFed/$J56:$N56, 4, TRUE)+VLOOKUP($AB56,LT_IncomeTaxFed/$J56:$N56,5,TRUE)*($AB56-VLOOKUP($AB56,LT_IncomeTaxFed/$J56:$N56,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF56>0,(VLOOKUP(AF56, LT_IncomeTaxFed/$J56:$N56, 2, TRUE)+VLOOKUP(AF56,LT_IncomeTaxFed/$J56:$N56,3,TRUE)*(AF56-VLOOKUP(AF56,LT_IncomeTaxFed/$J56:$N56,1,TRUE)))/AF56,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y56:$Y57+$Z56:$Z57+$AC56:$AC57+$AD56:$AD57+$AH56:$AH57)","v":{"$error":"#REF!"}},{"$f":"IF($T56>0, -AI56/$T56, 0)","v":{"$error":"#REF!"}}]
[null,2043,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB57, LT_IncomeTaxFed/$J57:$N57, 2, TRUE)+VLOOKUP(AB57,LT_IncomeTaxFed/$J57:$N57,3,TRUE)*(AB57-VLOOKUP(AB57,LT_IncomeTaxFed/$J57:$N57,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB57+$W57, LT_IncomeTaxFed/$J57:$N57, 4, TRUE)+VLOOKUP($AB57+$W57,LT_IncomeTaxFed/$J57:$N57,5,TRUE)*($AB57+$W57-VLOOKUP($AB57+$W57,LT_IncomeTaxFed/$J57:$N57,1,TRUE)))+(VLOOKUP($AB57, LT_IncomeTaxFed/$J57:$N57, 4, TRUE)+VLOOKUP($AB57,LT_IncomeTaxFed/$J57:$N57,5,TRUE)*($AB57-VLOOKUP($AB57,LT_IncomeTaxFed/$J57:$N57,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF57>0,(VLOOKUP(AF57, LT_IncomeTaxFed/$J57:$N57, 2, TRUE)+VLOOKUP(AF57,LT_IncomeTaxFed/$J57:$N57,3,TRUE)*(AF57-VLOOKUP(AF57,LT_IncomeTaxFed/$J57:$N57,1,TRUE)))/AF57,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B56+1","v":2044},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB58, LT_IncomeTaxFed/$J58:$N58, 2, TRUE)+VLOOKUP(AB58,LT_IncomeTaxFed/$J58:$N58,3,TRUE)*(AB58-VLOOKUP(AB58,LT_IncomeTaxFed/$J58:$N58,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB58+$W58, LT_IncomeTaxFed/$J58:$N58, 4, TRUE)+VLOOKUP($AB58+$W58,LT_IncomeTaxFed/$J58:$N58,5,TRUE)*($AB58+$W58-VLOOKUP($AB58+$W58,LT_IncomeTaxFed/$J58:$N58,1,TRUE)))+(VLOOKUP($AB58, LT_IncomeTaxFed/$J58:$N58, 4, TRUE)+VLOOKUP($AB58,LT_IncomeTaxFed/$J58:$N58,5,TRUE)*($AB58-VLOOKUP($AB58,LT_IncomeTaxFed/$J58:$N58,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF58>0,(VLOOKUP(AF58, LT_IncomeTaxFed/$J58:$N58, 2, TRUE)+VLOOKUP(AF58,LT_IncomeTaxFed/$J58:$N58,3,TRUE)*(AF58-VLOOKUP(AF58,LT_IncomeTaxFed/$J58:$N58,1,TRUE)))/AF58,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y58:$Y59+$Z58:$Z59+$AC58:$AC59+$AD58:$AD59+$AH58:$AH59)","v":{"$error":"#REF!"}},{"$f":"IF($T58>0, -AI58/$T58, 0)","v":{"$error":"#REF!"}}]
[null,2044,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB59, LT_IncomeTaxFed/$J59:$N59, 2, TRUE)+VLOOKUP(AB59,LT_IncomeTaxFed/$J59:$N59,3,TRUE)*(AB59-VLOOKUP(AB59,LT_IncomeTaxFed/$J59:$N59,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB59+$W59, LT_IncomeTaxFed/$J59:$N59, 4, TRUE)+VLOOKUP($AB59+$W59,LT_IncomeTaxFed/$J59:$N59,5,TRUE)*($AB59+$W59-VLOOKUP($AB59+$W59,LT_IncomeTaxFed/$J59:$N59,1,TRUE)))+(VLOOKUP($AB59, LT_IncomeTaxFed/$J59:$N59, 4, TRUE)+VLOOKUP($AB59,LT_IncomeTaxFed/$J59:$N59,5,TRUE)*($AB59-VLOOKUP($AB59,LT_IncomeTaxFed/$J59:$N59,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF59>0,(VLOOKUP(AF59, LT_IncomeTaxFed/$J59:$N59, 2, TRUE)+VLOOKUP(AF59,LT_IncomeTaxFed/$J59:$N59,3,TRUE)*(AF59-VLOOKUP(AF59,LT_IncomeTaxFed/$J59:$N59,1,TRUE)))/AF59,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B58+1","v":2045},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB60, LT_IncomeTaxFed/$J60:$N60, 2, TRUE)+VLOOKUP(AB60,LT_IncomeTaxFed/$J60:$N60,3,TRUE)*(AB60-VLOOKUP(AB60,LT_IncomeTaxFed/$J60:$N60,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB60+$W60, LT_IncomeTaxFed/$J60:$N60, 4, TRUE)+VLOOKUP($AB60+$W60,LT_IncomeTaxFed/$J60:$N60,5,TRUE)*($AB60+$W60-VLOOKUP($AB60+$W60,LT_IncomeTaxFed/$J60:$N60,1,TRUE)))+(VLOOKUP($AB60, LT_IncomeTaxFed/$J60:$N60, 4, TRUE)+VLOOKUP($AB60,LT_IncomeTaxFed/$J60:$N60,5,TRUE)*($AB60-VLOOKUP($AB60,LT_IncomeTaxFed/$J60:$N60,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF60>0,(VLOOKUP(AF60, LT_IncomeTaxFed/$J60:$N60, 2, TRUE)+VLOOKUP(AF60,LT_IncomeTaxFed/$J60:$N60,3,TRUE)*(AF60-VLOOKUP(AF60,LT_IncomeTaxFed/$J60:$N60,1,TRUE)))/AF60,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y60:$Y61+$Z60:$Z61+$AC60:$AC61+$AD60:$AD61+$AH60:$AH61)","v":{"$error":"#REF!"}},{"$f":"IF($T60>0, -AI60/$T60, 0)","v":{"$error":"#REF!"}}]
[null,2045,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB61, LT_IncomeTaxFed/$J61:$N61, 2, TRUE)+VLOOKUP(AB61,LT_IncomeTaxFed/$J61:$N61,3,TRUE)*(AB61-VLOOKUP(AB61,LT_IncomeTaxFed/$J61:$N61,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB61+$W61, LT_IncomeTaxFed/$J61:$N61, 4, TRUE)+VLOOKUP($AB61+$W61,LT_IncomeTaxFed/$J61:$N61,5,TRUE)*($AB61+$W61-VLOOKUP($AB61+$W61,LT_IncomeTaxFed/$J61:$N61,1,TRUE)))+(VLOOKUP($AB61, LT_IncomeTaxFed/$J61:$N61, 4, TRUE)+VLOOKUP($AB61,LT_IncomeTaxFed/$J61:$N61,5,TRUE)*($AB61-VLOOKUP($AB61,LT_IncomeTaxFed/$J61:$N61,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF61>0,(VLOOKUP(AF61, LT_IncomeTaxFed/$J61:$N61, 2, TRUE)+VLOOKUP(AF61,LT_IncomeTaxFed/$J61:$N61,3,TRUE)*(AF61-VLOOKUP(AF61,LT_IncomeTaxFed/$J61:$N61,1,TRUE)))/AF61,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B60+1","v":2046},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB62, LT_IncomeTaxFed/$J62:$N62, 2, TRUE)+VLOOKUP(AB62,LT_IncomeTaxFed/$J62:$N62,3,TRUE)*(AB62-VLOOKUP(AB62,LT_IncomeTaxFed/$J62:$N62,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB62+$W62, LT_IncomeTaxFed/$J62:$N62, 4, TRUE)+VLOOKUP($AB62+$W62,LT_IncomeTaxFed/$J62:$N62,5,TRUE)*($AB62+$W62-VLOOKUP($AB62+$W62,LT_IncomeTaxFed/$J62:$N62,1,TRUE)))+(VLOOKUP($AB62, LT_IncomeTaxFed/$J62:$N62, 4, TRUE)+VLOOKUP($AB62,LT_IncomeTaxFed/$J62:$N62,5,TRUE)*($AB62-VLOOKUP($AB62,LT_IncomeTaxFed/$J62:$N62,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF62>0,(VLOOKUP(AF62, LT_IncomeTaxFed/$J62:$N62, 2, TRUE)+VLOOKUP(AF62,LT_IncomeTaxFed/$J62:$N62,3,TRUE)*(AF62-VLOOKUP(AF62,LT_IncomeTaxFed/$J62:$N62,1,TRUE)))/AF62,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y62:$Y63+$Z62:$Z63+$AC62:$AC63+$AD62:$AD63+$AH62:$AH63)","v":{"$error":"#REF!"}},{"$f":"IF($T62>0, -AI62/$T62, 0)","v":{"$error":"#REF!"}}]
[null,2046,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB63, LT_IncomeTaxFed/$J63:$N63, 2, TRUE)+VLOOKUP(AB63,LT_IncomeTaxFed/$J63:$N63,3,TRUE)*(AB63-VLOOKUP(AB63,LT_IncomeTaxFed/$J63:$N63,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB63+$W63, LT_IncomeTaxFed/$J63:$N63, 4, TRUE)+VLOOKUP($AB63+$W63,LT_IncomeTaxFed/$J63:$N63,5,TRUE)*($AB63+$W63-VLOOKUP($AB63+$W63,LT_IncomeTaxFed/$J63:$N63,1,TRUE)))+(VLOOKUP($AB63, LT_IncomeTaxFed/$J63:$N63, 4, TRUE)+VLOOKUP($AB63,LT_IncomeTaxFed/$J63:$N63,5,TRUE)*($AB63-VLOOKUP($AB63,LT_IncomeTaxFed/$J63:$N63,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF63>0,(VLOOKUP(AF63, LT_IncomeTaxFed/$J63:$N63, 2, TRUE)+VLOOKUP(AF63,LT_IncomeTaxFed/$J63:$N63,3,TRUE)*(AF63-VLOOKUP(AF63,LT_IncomeTaxFed/$J63:$N63,1,TRUE)))/AF63,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B62+1","v":2047},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB64, LT_IncomeTaxFed/$J64:$N64, 2, TRUE)+VLOOKUP(AB64,LT_IncomeTaxFed/$J64:$N64,3,TRUE)*(AB64-VLOOKUP(AB64,LT_IncomeTaxFed/$J64:$N64,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB64+$W64, LT_IncomeTaxFed/$J64:$N64, 4, TRUE)+VLOOKUP($AB64+$W64,LT_IncomeTaxFed/$J64:$N64,5,TRUE)*($AB64+$W64-VLOOKUP($AB64+$W64,LT_IncomeTaxFed/$J64:$N64,1,TRUE)))+(VLOOKUP($AB64, LT_IncomeTaxFed/$J64:$N64, 4, TRUE)+VLOOKUP($AB64,LT_IncomeTaxFed/$J64:$N64,5,TRUE)*($AB64-VLOOKUP($AB64,LT_IncomeTaxFed/$J64:$N64,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF64>0,(VLOOKUP(AF64, LT_IncomeTaxFed/$J64:$N64, 2, TRUE)+VLOOKUP(AF64,LT_IncomeTaxFed/$J64:$N64,3,TRUE)*(AF64-VLOOKUP(AF64,LT_IncomeTaxFed/$J64:$N64,1,TRUE)))/AF64,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y64:$Y65+$Z64:$Z65+$AC64:$AC65+$AD64:$AD65+$AH64:$AH65)","v":{"$error":"#REF!"}},{"$f":"IF($T64>0, -AI64/$T64, 0)","v":{"$error":"#REF!"}}]
[null,2047,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB65, LT_IncomeTaxFed/$J65:$N65, 2, TRUE)+VLOOKUP(AB65,LT_IncomeTaxFed/$J65:$N65,3,TRUE)*(AB65-VLOOKUP(AB65,LT_IncomeTaxFed/$J65:$N65,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB65+$W65, LT_IncomeTaxFed/$J65:$N65, 4, TRUE)+VLOOKUP($AB65+$W65,LT_IncomeTaxFed/$J65:$N65,5,TRUE)*($AB65+$W65-VLOOKUP($AB65+$W65,LT_IncomeTaxFed/$J65:$N65,1,TRUE)))+(VLOOKUP($AB65, LT_IncomeTaxFed/$J65:$N65, 4, TRUE)+VLOOKUP($AB65,LT_IncomeTaxFed/$J65:$N65,5,TRUE)*($AB65-VLOOKUP($AB65,LT_IncomeTaxFed/$J65:$N65,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF65>0,(VLOOKUP(AF65, LT_IncomeTaxFed/$J65:$N65, 2, TRUE)+VLOOKUP(AF65,LT_IncomeTaxFed/$J65:$N65,3,TRUE)*(AF65-VLOOKUP(AF65,LT_IncomeTaxFed/$J65:$N65,1,TRUE)))/AF65,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B64+1","v":2048},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB66, LT_IncomeTaxFed/$J66:$N66, 2, TRUE)+VLOOKUP(AB66,LT_IncomeTaxFed/$J66:$N66,3,TRUE)*(AB66-VLOOKUP(AB66,LT_IncomeTaxFed/$J66:$N66,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB66+$W66, LT_IncomeTaxFed/$J66:$N66, 4, TRUE)+VLOOKUP($AB66+$W66,LT_IncomeTaxFed/$J66:$N66,5,TRUE)*($AB66+$W66-VLOOKUP($AB66+$W66,LT_IncomeTaxFed/$J66:$N66,1,TRUE)))+(VLOOKUP($AB66, LT_IncomeTaxFed/$J66:$N66, 4, TRUE)+VLOOKUP($AB66,LT_IncomeTaxFed/$J66:$N66,5,TRUE)*($AB66-VLOOKUP($AB66,LT_IncomeTaxFed/$J66:$N66,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF66>0,(VLOOKUP(AF66, LT_IncomeTaxFed/$J66:$N66, 2, TRUE)+VLOOKUP(AF66,LT_IncomeTaxFed/$J66:$N66,3,TRUE)*(AF66-VLOOKUP(AF66,LT_IncomeTaxFed/$J66:$N66,1,TRUE)))/AF66,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y66:$Y67+$Z66:$Z67+$AC66:$AC67+$AD66:$AD67+$AH66:$AH67)","v":{"$error":"#REF!"}},{"$f":"IF($T66>0, -AI66/$T66, 0)","v":{"$error":"#REF!"}}]
[null,2048,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB67, LT_IncomeTaxFed/$J67:$N67, 2, TRUE)+VLOOKUP(AB67,LT_IncomeTaxFed/$J67:$N67,3,TRUE)*(AB67-VLOOKUP(AB67,LT_IncomeTaxFed/$J67:$N67,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB67+$W67, LT_IncomeTaxFed/$J67:$N67, 4, TRUE)+VLOOKUP($AB67+$W67,LT_IncomeTaxFed/$J67:$N67,5,TRUE)*($AB67+$W67-VLOOKUP($AB67+$W67,LT_IncomeTaxFed/$J67:$N67,1,TRUE)))+(VLOOKUP($AB67, LT_IncomeTaxFed/$J67:$N67, 4, TRUE)+VLOOKUP($AB67,LT_IncomeTaxFed/$J67:$N67,5,TRUE)*($AB67-VLOOKUP($AB67,LT_IncomeTaxFed/$J67:$N67,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF67>0,(VLOOKUP(AF67, LT_IncomeTaxFed/$J67:$N67, 2, TRUE)+VLOOKUP(AF67,LT_IncomeTaxFed/$J67:$N67,3,TRUE)*(AF67-VLOOKUP(AF67,LT_IncomeTaxFed/$J67:$N67,1,TRUE)))/AF67,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B66+1","v":2049},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB68, LT_IncomeTaxFed/$J68:$N68, 2, TRUE)+VLOOKUP(AB68,LT_IncomeTaxFed/$J68:$N68,3,TRUE)*(AB68-VLOOKUP(AB68,LT_IncomeTaxFed/$J68:$N68,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB68+$W68, LT_IncomeTaxFed/$J68:$N68, 4, TRUE)+VLOOKUP($AB68+$W68,LT_IncomeTaxFed/$J68:$N68,5,TRUE)*($AB68+$W68-VLOOKUP($AB68+$W68,LT_IncomeTaxFed/$J68:$N68,1,TRUE)))+(VLOOKUP($AB68, LT_IncomeTaxFed/$J68:$N68, 4, TRUE)+VLOOKUP($AB68,LT_IncomeTaxFed/$J68:$N68,5,TRUE)*($AB68-VLOOKUP($AB68,LT_IncomeTaxFed/$J68:$N68,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF68>0,(VLOOKUP(AF68, LT_IncomeTaxFed/$J68:$N68, 2, TRUE)+VLOOKUP(AF68,LT_IncomeTaxFed/$J68:$N68,3,TRUE)*(AF68-VLOOKUP(AF68,LT_IncomeTaxFed/$J68:$N68,1,TRUE)))/AF68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y68:$Y69+$Z68:$Z69+$AC68:$AC69+$AD68:$AD69+$AH68:$AH69)","v":{"$error":"#REF!"}},{"$f":"IF($T68>0, -AI68/$T68, 0)","v":{"$error":"#REF!"}}]
[null,2049,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB69, LT_IncomeTaxFed/$J69:$N69, 2, TRUE)+VLOOKUP(AB69,LT_IncomeTaxFed/$J69:$N69,3,TRUE)*(AB69-VLOOKUP(AB69,LT_IncomeTaxFed/$J69:$N69,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB69+$W69, LT_IncomeTaxFed/$J69:$N69, 4, TRUE)+VLOOKUP($AB69+$W69,LT_IncomeTaxFed/$J69:$N69,5,TRUE)*($AB69+$W69-VLOOKUP($AB69+$W69,LT_IncomeTaxFed/$J69:$N69,1,TRUE)))+(VLOOKUP($AB69, LT_IncomeTaxFed/$J69:$N69, 4, TRUE)+VLOOKUP($AB69,LT_IncomeTaxFed/$J69:$N69,5,TRUE)*($AB69-VLOOKUP($AB69,LT_IncomeTaxFed/$J69:$N69,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF69>0,(VLOOKUP(AF69, LT_IncomeTaxFed/$J69:$N69, 2, TRUE)+VLOOKUP(AF69,LT_IncomeTaxFed/$J69:$N69,3,TRUE)*(AF69-VLOOKUP(AF69,LT_IncomeTaxFed/$J69:$N69,1,TRUE)))/AF69,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B68+1","v":2050},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB70, LT_IncomeTaxFed/$J70:$N70, 2, TRUE)+VLOOKUP(AB70,LT_IncomeTaxFed/$J70:$N70,3,TRUE)*(AB70-VLOOKUP(AB70,LT_IncomeTaxFed/$J70:$N70,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB70+$W70, LT_IncomeTaxFed/$J70:$N70, 4, TRUE)+VLOOKUP($AB70+$W70,LT_IncomeTaxFed/$J70:$N70,5,TRUE)*($AB70+$W70-VLOOKUP($AB70+$W70,LT_IncomeTaxFed/$J70:$N70,1,TRUE)))+(VLOOKUP($AB70, LT_IncomeTaxFed/$J70:$N70, 4, TRUE)+VLOOKUP($AB70,LT_IncomeTaxFed/$J70:$N70,5,TRUE)*($AB70-VLOOKUP($AB70,LT_IncomeTaxFed/$J70:$N70,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF70>0,(VLOOKUP(AF70, LT_IncomeTaxFed/$J70:$N70, 2, TRUE)+VLOOKUP(AF70,LT_IncomeTaxFed/$J70:$N70,3,TRUE)*(AF70-VLOOKUP(AF70,LT_IncomeTaxFed/$J70:$N70,1,TRUE)))/AF70,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y70:$Y71+$Z70:$Z71+$AC70:$AC71+$AD70:$AD71+$AH70:$AH71)","v":{"$error":"#REF!"}},{"$f":"IF($T70>0, -AI70/$T70, 0)","v":{"$error":"#REF!"}}]
[null,2050,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB71, LT_IncomeTaxFed/$J71:$N71, 2, TRUE)+VLOOKUP(AB71,LT_IncomeTaxFed/$J71:$N71,3,TRUE)*(AB71-VLOOKUP(AB71,LT_IncomeTaxFed/$J71:$N71,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB71+$W71, LT_IncomeTaxFed/$J71:$N71, 4, TRUE)+VLOOKUP($AB71+$W71,LT_IncomeTaxFed/$J71:$N71,5,TRUE)*($AB71+$W71-VLOOKUP($AB71+$W71,LT_IncomeTaxFed/$J71:$N71,1,TRUE)))+(VLOOKUP($AB71, LT_IncomeTaxFed/$J71:$N71, 4, TRUE)+VLOOKUP($AB71,LT_IncomeTaxFed/$J71:$N71,5,TRUE)*($AB71-VLOOKUP($AB71,LT_IncomeTaxFed/$J71:$N71,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF71>0,(VLOOKUP(AF71, LT_IncomeTaxFed/$J71:$N71, 2, TRUE)+VLOOKUP(AF71,LT_IncomeTaxFed/$J71:$N71,3,TRUE)*(AF71-VLOOKUP(AF71,LT_IncomeTaxFed/$J71:$N71,1,TRUE)))/AF71,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2051},"N",{"$f":"INDEX(SP_Initials,E72)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E72),IF($B72<YEAR(INDEX(SP_BirthDate,$E72)),0,IF($B72>(YEAR(INDEX(SP_BirthDate,$E72))+INDEX(SP_LifeExp,$E72)),0,$B72-YEAR(INDEX(SP_BirthDate,$E72)))),0)","v":0},{"$f":"E72=F72","v":false},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB72, LT_IncomeTaxFed/$J72:$N72, 2, TRUE)+VLOOKUP(AB72,LT_IncomeTaxFed/$J72:$N72,3,TRUE)*(AB72-VLOOKUP(AB72,LT_IncomeTaxFed/$J72:$N72,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB72+$W72, LT_IncomeTaxFed/$J72:$N72, 4, TRUE)+VLOOKUP($AB72+$W72,LT_IncomeTaxFed/$J72:$N72,5,TRUE)*($AB72+$W72-VLOOKUP($AB72+$W72,LT_IncomeTaxFed/$J72:$N72,1,TRUE)))+(VLOOKUP($AB72, LT_IncomeTaxFed/$J72:$N72, 4, TRUE)+VLOOKUP($AB72,LT_IncomeTaxFed/$J72:$N72,5,TRUE)*($AB72-VLOOKUP($AB72,LT_IncomeTaxFed/$J72:$N72,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF72>0,(VLOOKUP(AF72, LT_IncomeTaxFed/$J72:$N72, 2, TRUE)+VLOOKUP(AF72,LT_IncomeTaxFed/$J72:$N72,3,TRUE)*(AF72-VLOOKUP(AF72,LT_IncomeTaxFed/$J72:$N72,1,TRUE)))/AF72,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y72:$Y73+$Z72:$Z73+$AC72:$AC73+$AD72:$AD73+$AH72:$AH73)","v":{"$error":"#REF!"}},{"$f":"IF($T72>0, -AI72/$T72, 0)","v":{"$error":"#REF!"}}]
[null,2051,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB73, LT_IncomeTaxFed/$J73:$N73, 2, TRUE)+VLOOKUP(AB73,LT_IncomeTaxFed/$J73:$N73,3,TRUE)*(AB73-VLOOKUP(AB73,LT_IncomeTaxFed/$J73:$N73,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB73+$W73, LT_IncomeTaxFed/$J73:$N73, 4, TRUE)+VLOOKUP($AB73+$W73,LT_IncomeTaxFed/$J73:$N73,5,TRUE)*($AB73+$W73-VLOOKUP($AB73+$W73,LT_IncomeTaxFed/$J73:$N73,1,TRUE)))+(VLOOKUP($AB73, LT_IncomeTaxFed/$J73:$N73, 4, TRUE)+VLOOKUP($AB73,LT_IncomeTaxFed/$J73:$N73,5,TRUE)*($AB73-VLOOKUP($AB73,LT_IncomeTaxFed/$J73:$N73,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF73>0,(VLOOKUP(AF73, LT_IncomeTaxFed/$J73:$N73, 2, TRUE)+VLOOKUP(AF73,LT_IncomeTaxFed/$J73:$N73,3,TRUE)*(AF73-VLOOKUP(AF73,LT_IncomeTaxFed/$J73:$N73,1,TRUE)))/AF73,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B72+1","v":2052},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($F$8:$F$9,$E74,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($E74=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUMIF($F$8:$F$9,$E74,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1)),-SUMIF($F$8:$F$9,$E74,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1)))","v":0},{"$error":"#REF!"},0,{"$f":"MIN(VLOOKUP($U74, LT_SSBases, 2, TRUE)+VLOOKUP($U74,LT_SSBases,3,TRUE)*($U74-VLOOKUP($U74,LT_SSBases,1,TRUE)),$R74*0.85)","v":0},{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$E74)+SUMIF(SC_TaxIndex,$E74,SP_Dependents)","v":0},0,0,{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AH74,-LT_StandardDeduction/$J74)","v":{"$error":"#REF!"}},{"$f":"MAX($O74+$P74+$Q74+$S74+$V74-$W74-$X74*LT_PersonalExemptAmt/$J74+$Z74/2+$AA74,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AB74, LT_IncomeTaxFed/$J74:$N74, 2, TRUE)+VLOOKUP(AB74,LT_IncomeTaxFed/$J74:$N74,3,TRUE)*(AB74-VLOOKUP(AB74,LT_IncomeTaxFed/$J74:$N74,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB74+$W74, LT_IncomeTaxFed/$J74:$N74, 4, TRUE)+VLOOKUP($AB74+$W74,LT_IncomeTaxFed/$J74:$N74,5,TRUE)*($AB74+$W74-VLOOKUP($AB74+$W74,LT_IncomeTaxFed/$J74:$N74,1,TRUE)))+(VLOOKUP($AB74, LT_IncomeTaxFed/$J74:$N74, 4, TRUE)+VLOOKUP($AB74,LT_IncomeTaxFed/$J74:$N74,5,TRUE)*($AB74-VLOOKUP($AB74,LT_IncomeTaxFed/$J74:$N74,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$J74)","v":{"$error":"#REF!"}},{"$f":"MAX($O74+$P74+$Q74+$S74+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$V74,0)-$X74*LT_PersonalExemptAmt/$J74+$Z74/2+$AE74,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF74>0,(VLOOKUP(AF74, LT_IncomeTaxFed/$J74:$N74, 2, TRUE)+VLOOKUP(AF74,LT_IncomeTaxFed/$J74:$N74,3,TRUE)*(AF74-VLOOKUP(AF74,LT_IncomeTaxFed/$J74:$N74,1,TRUE)))/AF74,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF74>0,AF74*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AG74,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AG74+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Y74:$Y75+$Z74:$Z75+$AC74:$AC75+$AD74:$AD75+$AH74:$AH75)","v":{"$error":"#REF!"}},{"$f":"IF($T74>0, -AI74/$T74, 0)","v":{"$error":"#REF!"}}]
[null,{"$f":"B73+1","v":2052},"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,{"$f":"SUM($O75:$S75)","v":0},{"$f":"O75+P75+$R75/2","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB75, LT_IncomeTaxFed/$J75:$N75, 2, TRUE)+VLOOKUP(AB75,LT_IncomeTaxFed/$J75:$N75,3,TRUE)*(AB75-VLOOKUP(AB75,LT_IncomeTaxFed/$J75:$N75,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB75+$W75, LT_IncomeTaxFed/$J75:$N75, 4, TRUE)+VLOOKUP($AB75+$W75,LT_IncomeTaxFed/$J75:$N75,5,TRUE)*($AB75+$W75-VLOOKUP($AB75+$W75,LT_IncomeTaxFed/$J75:$N75,1,TRUE)))+(VLOOKUP($AB75, LT_IncomeTaxFed/$J75:$N75, 4, TRUE)+VLOOKUP($AB75,LT_IncomeTaxFed/$J75:$N75,5,TRUE)*($AB75-VLOOKUP($AB75,LT_IncomeTaxFed/$J75:$N75,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF75>0,(VLOOKUP(AF75, LT_IncomeTaxFed/$J75:$N75, 2, TRUE)+VLOOKUP(AF75,LT_IncomeTaxFed/$J75:$N75,3,TRUE)*(AF75-VLOOKUP(AF75,LT_IncomeTaxFed/$J75:$N75,1,TRUE)))/AF75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B74+1","v":2053},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB76, LT_IncomeTaxFed/$J76:$N76, 2, TRUE)+VLOOKUP(AB76,LT_IncomeTaxFed/$J76:$N76,3,TRUE)*(AB76-VLOOKUP(AB76,LT_IncomeTaxFed/$J76:$N76,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB76+$W76, LT_IncomeTaxFed/$J76:$N76, 4, TRUE)+VLOOKUP($AB76+$W76,LT_IncomeTaxFed/$J76:$N76,5,TRUE)*($AB76+$W76-VLOOKUP($AB76+$W76,LT_IncomeTaxFed/$J76:$N76,1,TRUE)))+(VLOOKUP($AB76, LT_IncomeTaxFed/$J76:$N76, 4, TRUE)+VLOOKUP($AB76,LT_IncomeTaxFed/$J76:$N76,5,TRUE)*($AB76-VLOOKUP($AB76,LT_IncomeTaxFed/$J76:$N76,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF76>0,(VLOOKUP(AF76, LT_IncomeTaxFed/$J76:$N76, 2, TRUE)+VLOOKUP(AF76,LT_IncomeTaxFed/$J76:$N76,3,TRUE)*(AF76-VLOOKUP(AF76,LT_IncomeTaxFed/$J76:$N76,1,TRUE)))/AF76,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y76:$Y77+$Z76:$Z77+$AC76:$AC77+$AD76:$AD77+$AH76:$AH77)","v":{"$error":"#REF!"}},{"$f":"IF($T76>0, -AI76/$T76, 0)","v":{"$error":"#REF!"}}]
[null,2053,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB77, LT_IncomeTaxFed/$J77:$N77, 2, TRUE)+VLOOKUP(AB77,LT_IncomeTaxFed/$J77:$N77,3,TRUE)*(AB77-VLOOKUP(AB77,LT_IncomeTaxFed/$J77:$N77,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB77+$W77, LT_IncomeTaxFed/$J77:$N77, 4, TRUE)+VLOOKUP($AB77+$W77,LT_IncomeTaxFed/$J77:$N77,5,TRUE)*($AB77+$W77-VLOOKUP($AB77+$W77,LT_IncomeTaxFed/$J77:$N77,1,TRUE)))+(VLOOKUP($AB77, LT_IncomeTaxFed/$J77:$N77, 4, TRUE)+VLOOKUP($AB77,LT_IncomeTaxFed/$J77:$N77,5,TRUE)*($AB77-VLOOKUP($AB77,LT_IncomeTaxFed/$J77:$N77,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF77>0,(VLOOKUP(AF77, LT_IncomeTaxFed/$J77:$N77, 2, TRUE)+VLOOKUP(AF77,LT_IncomeTaxFed/$J77:$N77,3,TRUE)*(AF77-VLOOKUP(AF77,LT_IncomeTaxFed/$J77:$N77,1,TRUE)))/AF77,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B76+1","v":2054},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB78, LT_IncomeTaxFed/$J78:$N78, 2, TRUE)+VLOOKUP(AB78,LT_IncomeTaxFed/$J78:$N78,3,TRUE)*(AB78-VLOOKUP(AB78,LT_IncomeTaxFed/$J78:$N78,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB78+$W78, LT_IncomeTaxFed/$J78:$N78, 4, TRUE)+VLOOKUP($AB78+$W78,LT_IncomeTaxFed/$J78:$N78,5,TRUE)*($AB78+$W78-VLOOKUP($AB78+$W78,LT_IncomeTaxFed/$J78:$N78,1,TRUE)))+(VLOOKUP($AB78, LT_IncomeTaxFed/$J78:$N78, 4, TRUE)+VLOOKUP($AB78,LT_IncomeTaxFed/$J78:$N78,5,TRUE)*($AB78-VLOOKUP($AB78,LT_IncomeTaxFed/$J78:$N78,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF78>0,(VLOOKUP(AF78, LT_IncomeTaxFed/$J78:$N78, 2, TRUE)+VLOOKUP(AF78,LT_IncomeTaxFed/$J78:$N78,3,TRUE)*(AF78-VLOOKUP(AF78,LT_IncomeTaxFed/$J78:$N78,1,TRUE)))/AF78,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y78:$Y79+$Z78:$Z79+$AC78:$AC79+$AD78:$AD79+$AH78:$AH79)","v":{"$error":"#REF!"}},{"$f":"IF($T78>0, -AI78/$T78, 0)","v":{"$error":"#REF!"}}]
[null,2054,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB79, LT_IncomeTaxFed/$J79:$N79, 2, TRUE)+VLOOKUP(AB79,LT_IncomeTaxFed/$J79:$N79,3,TRUE)*(AB79-VLOOKUP(AB79,LT_IncomeTaxFed/$J79:$N79,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB79+$W79, LT_IncomeTaxFed/$J79:$N79, 4, TRUE)+VLOOKUP($AB79+$W79,LT_IncomeTaxFed/$J79:$N79,5,TRUE)*($AB79+$W79-VLOOKUP($AB79+$W79,LT_IncomeTaxFed/$J79:$N79,1,TRUE)))+(VLOOKUP($AB79, LT_IncomeTaxFed/$J79:$N79, 4, TRUE)+VLOOKUP($AB79,LT_IncomeTaxFed/$J79:$N79,5,TRUE)*($AB79-VLOOKUP($AB79,LT_IncomeTaxFed/$J79:$N79,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF79>0,(VLOOKUP(AF79, LT_IncomeTaxFed/$J79:$N79, 2, TRUE)+VLOOKUP(AF79,LT_IncomeTaxFed/$J79:$N79,3,TRUE)*(AF79-VLOOKUP(AF79,LT_IncomeTaxFed/$J79:$N79,1,TRUE)))/AF79,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B78+1","v":2055},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB80, LT_IncomeTaxFed/$J80:$N80, 2, TRUE)+VLOOKUP(AB80,LT_IncomeTaxFed/$J80:$N80,3,TRUE)*(AB80-VLOOKUP(AB80,LT_IncomeTaxFed/$J80:$N80,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB80+$W80, LT_IncomeTaxFed/$J80:$N80, 4, TRUE)+VLOOKUP($AB80+$W80,LT_IncomeTaxFed/$J80:$N80,5,TRUE)*($AB80+$W80-VLOOKUP($AB80+$W80,LT_IncomeTaxFed/$J80:$N80,1,TRUE)))+(VLOOKUP($AB80, LT_IncomeTaxFed/$J80:$N80, 4, TRUE)+VLOOKUP($AB80,LT_IncomeTaxFed/$J80:$N80,5,TRUE)*($AB80-VLOOKUP($AB80,LT_IncomeTaxFed/$J80:$N80,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF80>0,(VLOOKUP(AF80, LT_IncomeTaxFed/$J80:$N80, 2, TRUE)+VLOOKUP(AF80,LT_IncomeTaxFed/$J80:$N80,3,TRUE)*(AF80-VLOOKUP(AF80,LT_IncomeTaxFed/$J80:$N80,1,TRUE)))/AF80,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y80:$Y81+$Z80:$Z81+$AC80:$AC81+$AD80:$AD81+$AH80:$AH81)","v":{"$error":"#REF!"}},{"$f":"IF($T80>0, -AI80/$T80, 0)","v":{"$error":"#REF!"}}]
[null,2055,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB81, LT_IncomeTaxFed/$J81:$N81, 2, TRUE)+VLOOKUP(AB81,LT_IncomeTaxFed/$J81:$N81,3,TRUE)*(AB81-VLOOKUP(AB81,LT_IncomeTaxFed/$J81:$N81,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB81+$W81, LT_IncomeTaxFed/$J81:$N81, 4, TRUE)+VLOOKUP($AB81+$W81,LT_IncomeTaxFed/$J81:$N81,5,TRUE)*($AB81+$W81-VLOOKUP($AB81+$W81,LT_IncomeTaxFed/$J81:$N81,1,TRUE)))+(VLOOKUP($AB81, LT_IncomeTaxFed/$J81:$N81, 4, TRUE)+VLOOKUP($AB81,LT_IncomeTaxFed/$J81:$N81,5,TRUE)*($AB81-VLOOKUP($AB81,LT_IncomeTaxFed/$J81:$N81,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF81>0,(VLOOKUP(AF81, LT_IncomeTaxFed/$J81:$N81, 2, TRUE)+VLOOKUP(AF81,LT_IncomeTaxFed/$J81:$N81,3,TRUE)*(AF81-VLOOKUP(AF81,LT_IncomeTaxFed/$J81:$N81,1,TRUE)))/AF81,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B80+1","v":2056},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB82, LT_IncomeTaxFed/$J82:$N82, 2, TRUE)+VLOOKUP(AB82,LT_IncomeTaxFed/$J82:$N82,3,TRUE)*(AB82-VLOOKUP(AB82,LT_IncomeTaxFed/$J82:$N82,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB82+$W82, LT_IncomeTaxFed/$J82:$N82, 4, TRUE)+VLOOKUP($AB82+$W82,LT_IncomeTaxFed/$J82:$N82,5,TRUE)*($AB82+$W82-VLOOKUP($AB82+$W82,LT_IncomeTaxFed/$J82:$N82,1,TRUE)))+(VLOOKUP($AB82, LT_IncomeTaxFed/$J82:$N82, 4, TRUE)+VLOOKUP($AB82,LT_IncomeTaxFed/$J82:$N82,5,TRUE)*($AB82-VLOOKUP($AB82,LT_IncomeTaxFed/$J82:$N82,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF82>0,(VLOOKUP(AF82, LT_IncomeTaxFed/$J82:$N82, 2, TRUE)+VLOOKUP(AF82,LT_IncomeTaxFed/$J82:$N82,3,TRUE)*(AF82-VLOOKUP(AF82,LT_IncomeTaxFed/$J82:$N82,1,TRUE)))/AF82,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y82:$Y83+$Z82:$Z83+$AC82:$AC83+$AD82:$AD83+$AH82:$AH83)","v":{"$error":"#REF!"}},{"$f":"IF($T82>0, -AI82/$T82, 0)","v":{"$error":"#REF!"}}]
[null,2056,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB83, LT_IncomeTaxFed/$J83:$N83, 2, TRUE)+VLOOKUP(AB83,LT_IncomeTaxFed/$J83:$N83,3,TRUE)*(AB83-VLOOKUP(AB83,LT_IncomeTaxFed/$J83:$N83,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB83+$W83, LT_IncomeTaxFed/$J83:$N83, 4, TRUE)+VLOOKUP($AB83+$W83,LT_IncomeTaxFed/$J83:$N83,5,TRUE)*($AB83+$W83-VLOOKUP($AB83+$W83,LT_IncomeTaxFed/$J83:$N83,1,TRUE)))+(VLOOKUP($AB83, LT_IncomeTaxFed/$J83:$N83, 4, TRUE)+VLOOKUP($AB83,LT_IncomeTaxFed/$J83:$N83,5,TRUE)*($AB83-VLOOKUP($AB83,LT_IncomeTaxFed/$J83:$N83,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF83>0,(VLOOKUP(AF83, LT_IncomeTaxFed/$J83:$N83, 2, TRUE)+VLOOKUP(AF83,LT_IncomeTaxFed/$J83:$N83,3,TRUE)*(AF83-VLOOKUP(AF83,LT_IncomeTaxFed/$J83:$N83,1,TRUE)))/AF83,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B82+1","v":2057},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB84, LT_IncomeTaxFed/$J84:$N84, 2, TRUE)+VLOOKUP(AB84,LT_IncomeTaxFed/$J84:$N84,3,TRUE)*(AB84-VLOOKUP(AB84,LT_IncomeTaxFed/$J84:$N84,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB84+$W84, LT_IncomeTaxFed/$J84:$N84, 4, TRUE)+VLOOKUP($AB84+$W84,LT_IncomeTaxFed/$J84:$N84,5,TRUE)*($AB84+$W84-VLOOKUP($AB84+$W84,LT_IncomeTaxFed/$J84:$N84,1,TRUE)))+(VLOOKUP($AB84, LT_IncomeTaxFed/$J84:$N84, 4, TRUE)+VLOOKUP($AB84,LT_IncomeTaxFed/$J84:$N84,5,TRUE)*($AB84-VLOOKUP($AB84,LT_IncomeTaxFed/$J84:$N84,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF84>0,(VLOOKUP(AF84, LT_IncomeTaxFed/$J84:$N84, 2, TRUE)+VLOOKUP(AF84,LT_IncomeTaxFed/$J84:$N84,3,TRUE)*(AF84-VLOOKUP(AF84,LT_IncomeTaxFed/$J84:$N84,1,TRUE)))/AF84,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y84:$Y85+$Z84:$Z85+$AC84:$AC85+$AD84:$AD85+$AH84:$AH85)","v":{"$error":"#REF!"}},{"$f":"IF($T84>0, -AI84/$T84, 0)","v":{"$error":"#REF!"}}]
[null,2057,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB85, LT_IncomeTaxFed/$J85:$N85, 2, TRUE)+VLOOKUP(AB85,LT_IncomeTaxFed/$J85:$N85,3,TRUE)*(AB85-VLOOKUP(AB85,LT_IncomeTaxFed/$J85:$N85,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB85+$W85, LT_IncomeTaxFed/$J85:$N85, 4, TRUE)+VLOOKUP($AB85+$W85,LT_IncomeTaxFed/$J85:$N85,5,TRUE)*($AB85+$W85-VLOOKUP($AB85+$W85,LT_IncomeTaxFed/$J85:$N85,1,TRUE)))+(VLOOKUP($AB85, LT_IncomeTaxFed/$J85:$N85, 4, TRUE)+VLOOKUP($AB85,LT_IncomeTaxFed/$J85:$N85,5,TRUE)*($AB85-VLOOKUP($AB85,LT_IncomeTaxFed/$J85:$N85,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF85>0,(VLOOKUP(AF85, LT_IncomeTaxFed/$J85:$N85, 2, TRUE)+VLOOKUP(AF85,LT_IncomeTaxFed/$J85:$N85,3,TRUE)*(AF85-VLOOKUP(AF85,LT_IncomeTaxFed/$J85:$N85,1,TRUE)))/AF85,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B84+1","v":2058},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB86, LT_IncomeTaxFed/$J86:$N86, 2, TRUE)+VLOOKUP(AB86,LT_IncomeTaxFed/$J86:$N86,3,TRUE)*(AB86-VLOOKUP(AB86,LT_IncomeTaxFed/$J86:$N86,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB86+$W86, LT_IncomeTaxFed/$J86:$N86, 4, TRUE)+VLOOKUP($AB86+$W86,LT_IncomeTaxFed/$J86:$N86,5,TRUE)*($AB86+$W86-VLOOKUP($AB86+$W86,LT_IncomeTaxFed/$J86:$N86,1,TRUE)))+(VLOOKUP($AB86, LT_IncomeTaxFed/$J86:$N86, 4, TRUE)+VLOOKUP($AB86,LT_IncomeTaxFed/$J86:$N86,5,TRUE)*($AB86-VLOOKUP($AB86,LT_IncomeTaxFed/$J86:$N86,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF86>0,(VLOOKUP(AF86, LT_IncomeTaxFed/$J86:$N86, 2, TRUE)+VLOOKUP(AF86,LT_IncomeTaxFed/$J86:$N86,3,TRUE)*(AF86-VLOOKUP(AF86,LT_IncomeTaxFed/$J86:$N86,1,TRUE)))/AF86,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y86:$Y87+$Z86:$Z87+$AC86:$AC87+$AD86:$AD87+$AH86:$AH87)","v":{"$error":"#REF!"}},{"$f":"IF($T86>0, -AI86/$T86, 0)","v":{"$error":"#REF!"}}]
[null,2058,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB87, LT_IncomeTaxFed/$J87:$N87, 2, TRUE)+VLOOKUP(AB87,LT_IncomeTaxFed/$J87:$N87,3,TRUE)*(AB87-VLOOKUP(AB87,LT_IncomeTaxFed/$J87:$N87,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB87+$W87, LT_IncomeTaxFed/$J87:$N87, 4, TRUE)+VLOOKUP($AB87+$W87,LT_IncomeTaxFed/$J87:$N87,5,TRUE)*($AB87+$W87-VLOOKUP($AB87+$W87,LT_IncomeTaxFed/$J87:$N87,1,TRUE)))+(VLOOKUP($AB87, LT_IncomeTaxFed/$J87:$N87, 4, TRUE)+VLOOKUP($AB87,LT_IncomeTaxFed/$J87:$N87,5,TRUE)*($AB87-VLOOKUP($AB87,LT_IncomeTaxFed/$J87:$N87,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF87>0,(VLOOKUP(AF87, LT_IncomeTaxFed/$J87:$N87, 2, TRUE)+VLOOKUP(AF87,LT_IncomeTaxFed/$J87:$N87,3,TRUE)*(AF87-VLOOKUP(AF87,LT_IncomeTaxFed/$J87:$N87,1,TRUE)))/AF87,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B86+1","v":2059},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$f":"IF($E88=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB88, LT_IncomeTaxFed/$J88:$N88, 2, TRUE)+VLOOKUP(AB88,LT_IncomeTaxFed/$J88:$N88,3,TRUE)*(AB88-VLOOKUP(AB88,LT_IncomeTaxFed/$J88:$N88,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB88+$W88, LT_IncomeTaxFed/$J88:$N88, 4, TRUE)+VLOOKUP($AB88+$W88,LT_IncomeTaxFed/$J88:$N88,5,TRUE)*($AB88+$W88-VLOOKUP($AB88+$W88,LT_IncomeTaxFed/$J88:$N88,1,TRUE)))+(VLOOKUP($AB88, LT_IncomeTaxFed/$J88:$N88, 4, TRUE)+VLOOKUP($AB88,LT_IncomeTaxFed/$J88:$N88,5,TRUE)*($AB88-VLOOKUP($AB88,LT_IncomeTaxFed/$J88:$N88,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF88>0,(VLOOKUP(AF88, LT_IncomeTaxFed/$J88:$N88, 2, TRUE)+VLOOKUP(AF88,LT_IncomeTaxFed/$J88:$N88,3,TRUE)*(AF88-VLOOKUP(AF88,LT_IncomeTaxFed/$J88:$N88,1,TRUE)))/AF88,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y88:$Y89+$Z88:$Z89+$AC88:$AC89+$AD88:$AD89+$AH88:$AH89)","v":{"$error":"#REF!"}},{"$f":"IF($T88>0, -AI88/$T88, 0)","v":{"$error":"#REF!"}}]
[null,2059,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB89, LT_IncomeTaxFed/$J89:$N89, 2, TRUE)+VLOOKUP(AB89,LT_IncomeTaxFed/$J89:$N89,3,TRUE)*(AB89-VLOOKUP(AB89,LT_IncomeTaxFed/$J89:$N89,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB89+$W89, LT_IncomeTaxFed/$J89:$N89, 4, TRUE)+VLOOKUP($AB89+$W89,LT_IncomeTaxFed/$J89:$N89,5,TRUE)*($AB89+$W89-VLOOKUP($AB89+$W89,LT_IncomeTaxFed/$J89:$N89,1,TRUE)))+(VLOOKUP($AB89, LT_IncomeTaxFed/$J89:$N89, 4, TRUE)+VLOOKUP($AB89,LT_IncomeTaxFed/$J89:$N89,5,TRUE)*($AB89-VLOOKUP($AB89,LT_IncomeTaxFed/$J89:$N89,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF89>0,(VLOOKUP(AF89, LT_IncomeTaxFed/$J89:$N89, 2, TRUE)+VLOOKUP(AF89,LT_IncomeTaxFed/$J89:$N89,3,TRUE)*(AF89-VLOOKUP(AF89,LT_IncomeTaxFed/$J89:$N89,1,TRUE)))/AF89,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B88+1","v":2060},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB90, LT_IncomeTaxFed/$J90:$N90, 2, TRUE)+VLOOKUP(AB90,LT_IncomeTaxFed/$J90:$N90,3,TRUE)*(AB90-VLOOKUP(AB90,LT_IncomeTaxFed/$J90:$N90,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB90+$W90, LT_IncomeTaxFed/$J90:$N90, 4, TRUE)+VLOOKUP($AB90+$W90,LT_IncomeTaxFed/$J90:$N90,5,TRUE)*($AB90+$W90-VLOOKUP($AB90+$W90,LT_IncomeTaxFed/$J90:$N90,1,TRUE)))+(VLOOKUP($AB90, LT_IncomeTaxFed/$J90:$N90, 4, TRUE)+VLOOKUP($AB90,LT_IncomeTaxFed/$J90:$N90,5,TRUE)*($AB90-VLOOKUP($AB90,LT_IncomeTaxFed/$J90:$N90,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF90>0,(VLOOKUP(AF90, LT_IncomeTaxFed/$J90:$N90, 2, TRUE)+VLOOKUP(AF90,LT_IncomeTaxFed/$J90:$N90,3,TRUE)*(AF90-VLOOKUP(AF90,LT_IncomeTaxFed/$J90:$N90,1,TRUE)))/AF90,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y90:$Y91+$Z90:$Z91+$AC90:$AC91+$AD90:$AD91+$AH90:$AH91)","v":{"$error":"#REF!"}},{"$f":"IF($T90>0, -AI90/$T90, 0)","v":{"$error":"#REF!"}}]
[null,2060,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB91, LT_IncomeTaxFed/$J91:$N91, 2, TRUE)+VLOOKUP(AB91,LT_IncomeTaxFed/$J91:$N91,3,TRUE)*(AB91-VLOOKUP(AB91,LT_IncomeTaxFed/$J91:$N91,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB91+$W91, LT_IncomeTaxFed/$J91:$N91, 4, TRUE)+VLOOKUP($AB91+$W91,LT_IncomeTaxFed/$J91:$N91,5,TRUE)*($AB91+$W91-VLOOKUP($AB91+$W91,LT_IncomeTaxFed/$J91:$N91,1,TRUE)))+(VLOOKUP($AB91, LT_IncomeTaxFed/$J91:$N91, 4, TRUE)+VLOOKUP($AB91,LT_IncomeTaxFed/$J91:$N91,5,TRUE)*($AB91-VLOOKUP($AB91,LT_IncomeTaxFed/$J91:$N91,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF91>0,(VLOOKUP(AF91, LT_IncomeTaxFed/$J91:$N91, 2, TRUE)+VLOOKUP(AF91,LT_IncomeTaxFed/$J91:$N91,3,TRUE)*(AF91-VLOOKUP(AF91,LT_IncomeTaxFed/$J91:$N91,1,TRUE)))/AF91,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B90+1","v":2061},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB92, LT_IncomeTaxFed/$J92:$N92, 2, TRUE)+VLOOKUP(AB92,LT_IncomeTaxFed/$J92:$N92,3,TRUE)*(AB92-VLOOKUP(AB92,LT_IncomeTaxFed/$J92:$N92,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB92+$W92, LT_IncomeTaxFed/$J92:$N92, 4, TRUE)+VLOOKUP($AB92+$W92,LT_IncomeTaxFed/$J92:$N92,5,TRUE)*($AB92+$W92-VLOOKUP($AB92+$W92,LT_IncomeTaxFed/$J92:$N92,1,TRUE)))+(VLOOKUP($AB92, LT_IncomeTaxFed/$J92:$N92, 4, TRUE)+VLOOKUP($AB92,LT_IncomeTaxFed/$J92:$N92,5,TRUE)*($AB92-VLOOKUP($AB92,LT_IncomeTaxFed/$J92:$N92,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF92>0,(VLOOKUP(AF92, LT_IncomeTaxFed/$J92:$N92, 2, TRUE)+VLOOKUP(AF92,LT_IncomeTaxFed/$J92:$N92,3,TRUE)*(AF92-VLOOKUP(AF92,LT_IncomeTaxFed/$J92:$N92,1,TRUE)))/AF92,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y92:$Y93+$Z92:$Z93+$AC92:$AC93+$AD92:$AD93+$AH92:$AH93)","v":{"$error":"#REF!"}},{"$f":"IF($T92>0, -AI92/$T92, 0)","v":{"$error":"#REF!"}}]
[null,2061,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB93, LT_IncomeTaxFed/$J93:$N93, 2, TRUE)+VLOOKUP(AB93,LT_IncomeTaxFed/$J93:$N93,3,TRUE)*(AB93-VLOOKUP(AB93,LT_IncomeTaxFed/$J93:$N93,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB93+$W93, LT_IncomeTaxFed/$J93:$N93, 4, TRUE)+VLOOKUP($AB93+$W93,LT_IncomeTaxFed/$J93:$N93,5,TRUE)*($AB93+$W93-VLOOKUP($AB93+$W93,LT_IncomeTaxFed/$J93:$N93,1,TRUE)))+(VLOOKUP($AB93, LT_IncomeTaxFed/$J93:$N93, 4, TRUE)+VLOOKUP($AB93,LT_IncomeTaxFed/$J93:$N93,5,TRUE)*($AB93-VLOOKUP($AB93,LT_IncomeTaxFed/$J93:$N93,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF93>0,(VLOOKUP(AF93, LT_IncomeTaxFed/$J93:$N93, 2, TRUE)+VLOOKUP(AF93,LT_IncomeTaxFed/$J93:$N93,3,TRUE)*(AF93-VLOOKUP(AF93,LT_IncomeTaxFed/$J93:$N93,1,TRUE)))/AF93,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B92+1","v":2062},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB94, LT_IncomeTaxFed/$J94:$N94, 2, TRUE)+VLOOKUP(AB94,LT_IncomeTaxFed/$J94:$N94,3,TRUE)*(AB94-VLOOKUP(AB94,LT_IncomeTaxFed/$J94:$N94,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB94+$W94, LT_IncomeTaxFed/$J94:$N94, 4, TRUE)+VLOOKUP($AB94+$W94,LT_IncomeTaxFed/$J94:$N94,5,TRUE)*($AB94+$W94-VLOOKUP($AB94+$W94,LT_IncomeTaxFed/$J94:$N94,1,TRUE)))+(VLOOKUP($AB94, LT_IncomeTaxFed/$J94:$N94, 4, TRUE)+VLOOKUP($AB94,LT_IncomeTaxFed/$J94:$N94,5,TRUE)*($AB94-VLOOKUP($AB94,LT_IncomeTaxFed/$J94:$N94,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF94>0,(VLOOKUP(AF94, LT_IncomeTaxFed/$J94:$N94, 2, TRUE)+VLOOKUP(AF94,LT_IncomeTaxFed/$J94:$N94,3,TRUE)*(AF94-VLOOKUP(AF94,LT_IncomeTaxFed/$J94:$N94,1,TRUE)))/AF94,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y94:$Y95+$Z94:$Z95+$AC94:$AC95+$AD94:$AD95+$AH94:$AH95)","v":{"$error":"#REF!"}},{"$f":"IF($T94>0, -AI94/$T94, 0)","v":{"$error":"#REF!"}}]
[null,2062,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB95, LT_IncomeTaxFed/$J95:$N95, 2, TRUE)+VLOOKUP(AB95,LT_IncomeTaxFed/$J95:$N95,3,TRUE)*(AB95-VLOOKUP(AB95,LT_IncomeTaxFed/$J95:$N95,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB95+$W95, LT_IncomeTaxFed/$J95:$N95, 4, TRUE)+VLOOKUP($AB95+$W95,LT_IncomeTaxFed/$J95:$N95,5,TRUE)*($AB95+$W95-VLOOKUP($AB95+$W95,LT_IncomeTaxFed/$J95:$N95,1,TRUE)))+(VLOOKUP($AB95, LT_IncomeTaxFed/$J95:$N95, 4, TRUE)+VLOOKUP($AB95,LT_IncomeTaxFed/$J95:$N95,5,TRUE)*($AB95-VLOOKUP($AB95,LT_IncomeTaxFed/$J95:$N95,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF95>0,(VLOOKUP(AF95, LT_IncomeTaxFed/$J95:$N95, 2, TRUE)+VLOOKUP(AF95,LT_IncomeTaxFed/$J95:$N95,3,TRUE)*(AF95-VLOOKUP(AF95,LT_IncomeTaxFed/$J95:$N95,1,TRUE)))/AF95,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B94+1","v":2063},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB96, LT_IncomeTaxFed/$J96:$N96, 2, TRUE)+VLOOKUP(AB96,LT_IncomeTaxFed/$J96:$N96,3,TRUE)*(AB96-VLOOKUP(AB96,LT_IncomeTaxFed/$J96:$N96,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB96+$W96, LT_IncomeTaxFed/$J96:$N96, 4, TRUE)+VLOOKUP($AB96+$W96,LT_IncomeTaxFed/$J96:$N96,5,TRUE)*($AB96+$W96-VLOOKUP($AB96+$W96,LT_IncomeTaxFed/$J96:$N96,1,TRUE)))+(VLOOKUP($AB96, LT_IncomeTaxFed/$J96:$N96, 4, TRUE)+VLOOKUP($AB96,LT_IncomeTaxFed/$J96:$N96,5,TRUE)*($AB96-VLOOKUP($AB96,LT_IncomeTaxFed/$J96:$N96,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF96>0,(VLOOKUP(AF96, LT_IncomeTaxFed/$J96:$N96, 2, TRUE)+VLOOKUP(AF96,LT_IncomeTaxFed/$J96:$N96,3,TRUE)*(AF96-VLOOKUP(AF96,LT_IncomeTaxFed/$J96:$N96,1,TRUE)))/AF96,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y96:$Y97+$Z96:$Z97+$AC96:$AC97+$AD96:$AD97+$AH96:$AH97)","v":{"$error":"#REF!"}},{"$f":"IF($T96>0, -AI96/$T96, 0)","v":{"$error":"#REF!"}}]
[null,2063,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB97, LT_IncomeTaxFed/$J97:$N97, 2, TRUE)+VLOOKUP(AB97,LT_IncomeTaxFed/$J97:$N97,3,TRUE)*(AB97-VLOOKUP(AB97,LT_IncomeTaxFed/$J97:$N97,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB97+$W97, LT_IncomeTaxFed/$J97:$N97, 4, TRUE)+VLOOKUP($AB97+$W97,LT_IncomeTaxFed/$J97:$N97,5,TRUE)*($AB97+$W97-VLOOKUP($AB97+$W97,LT_IncomeTaxFed/$J97:$N97,1,TRUE)))+(VLOOKUP($AB97, LT_IncomeTaxFed/$J97:$N97, 4, TRUE)+VLOOKUP($AB97,LT_IncomeTaxFed/$J97:$N97,5,TRUE)*($AB97-VLOOKUP($AB97,LT_IncomeTaxFed/$J97:$N97,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF97>0,(VLOOKUP(AF97, LT_IncomeTaxFed/$J97:$N97, 2, TRUE)+VLOOKUP(AF97,LT_IncomeTaxFed/$J97:$N97,3,TRUE)*(AF97-VLOOKUP(AF97,LT_IncomeTaxFed/$J97:$N97,1,TRUE)))/AF97,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B96+1","v":2064},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB98, LT_IncomeTaxFed/$J98:$N98, 2, TRUE)+VLOOKUP(AB98,LT_IncomeTaxFed/$J98:$N98,3,TRUE)*(AB98-VLOOKUP(AB98,LT_IncomeTaxFed/$J98:$N98,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB98+$W98, LT_IncomeTaxFed/$J98:$N98, 4, TRUE)+VLOOKUP($AB98+$W98,LT_IncomeTaxFed/$J98:$N98,5,TRUE)*($AB98+$W98-VLOOKUP($AB98+$W98,LT_IncomeTaxFed/$J98:$N98,1,TRUE)))+(VLOOKUP($AB98, LT_IncomeTaxFed/$J98:$N98, 4, TRUE)+VLOOKUP($AB98,LT_IncomeTaxFed/$J98:$N98,5,TRUE)*($AB98-VLOOKUP($AB98,LT_IncomeTaxFed/$J98:$N98,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF98>0,(VLOOKUP(AF98, LT_IncomeTaxFed/$J98:$N98, 2, TRUE)+VLOOKUP(AF98,LT_IncomeTaxFed/$J98:$N98,3,TRUE)*(AF98-VLOOKUP(AF98,LT_IncomeTaxFed/$J98:$N98,1,TRUE)))/AF98,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y98:$Y99+$Z98:$Z99+$AC98:$AC99+$AD98:$AD99+$AH98:$AH99)","v":{"$error":"#REF!"}},{"$f":"IF($T98>0, -AI98/$T98, 0)","v":{"$error":"#REF!"}}]
[null,2064,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB99, LT_IncomeTaxFed/$J99:$N99, 2, TRUE)+VLOOKUP(AB99,LT_IncomeTaxFed/$J99:$N99,3,TRUE)*(AB99-VLOOKUP(AB99,LT_IncomeTaxFed/$J99:$N99,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB99+$W99, LT_IncomeTaxFed/$J99:$N99, 4, TRUE)+VLOOKUP($AB99+$W99,LT_IncomeTaxFed/$J99:$N99,5,TRUE)*($AB99+$W99-VLOOKUP($AB99+$W99,LT_IncomeTaxFed/$J99:$N99,1,TRUE)))+(VLOOKUP($AB99, LT_IncomeTaxFed/$J99:$N99, 4, TRUE)+VLOOKUP($AB99,LT_IncomeTaxFed/$J99:$N99,5,TRUE)*($AB99-VLOOKUP($AB99,LT_IncomeTaxFed/$J99:$N99,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF99>0,(VLOOKUP(AF99, LT_IncomeTaxFed/$J99:$N99, 2, TRUE)+VLOOKUP(AF99,LT_IncomeTaxFed/$J99:$N99,3,TRUE)*(AF99-VLOOKUP(AF99,LT_IncomeTaxFed/$J99:$N99,1,TRUE)))/AF99,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B98+1","v":2065},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB100, LT_IncomeTaxFed/$J100:$N100, 2, TRUE)+VLOOKUP(AB100,LT_IncomeTaxFed/$J100:$N100,3,TRUE)*(AB100-VLOOKUP(AB100,LT_IncomeTaxFed/$J100:$N100,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB100+$W100, LT_IncomeTaxFed/$J100:$N100, 4, TRUE)+VLOOKUP($AB100+$W100,LT_IncomeTaxFed/$J100:$N100,5,TRUE)*($AB100+$W100-VLOOKUP($AB100+$W100,LT_IncomeTaxFed/$J100:$N100,1,TRUE)))+(VLOOKUP($AB100, LT_IncomeTaxFed/$J100:$N100, 4, TRUE)+VLOOKUP($AB100,LT_IncomeTaxFed/$J100:$N100,5,TRUE)*($AB100-VLOOKUP($AB100,LT_IncomeTaxFed/$J100:$N100,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF100>0,(VLOOKUP(AF100, LT_IncomeTaxFed/$J100:$N100, 2, TRUE)+VLOOKUP(AF100,LT_IncomeTaxFed/$J100:$N100,3,TRUE)*(AF100-VLOOKUP(AF100,LT_IncomeTaxFed/$J100:$N100,1,TRUE)))/AF100,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y100:$Y101+$Z100:$Z101+$AC100:$AC101+$AD100:$AD101+$AH100:$AH101)","v":{"$error":"#REF!"}},{"$f":"IF($T100>0, -AI100/$T100, 0)","v":{"$error":"#REF!"}}]
[null,2065,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB101, LT_IncomeTaxFed/$J101:$N101, 2, TRUE)+VLOOKUP(AB101,LT_IncomeTaxFed/$J101:$N101,3,TRUE)*(AB101-VLOOKUP(AB101,LT_IncomeTaxFed/$J101:$N101,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB101+$W101, LT_IncomeTaxFed/$J101:$N101, 4, TRUE)+VLOOKUP($AB101+$W101,LT_IncomeTaxFed/$J101:$N101,5,TRUE)*($AB101+$W101-VLOOKUP($AB101+$W101,LT_IncomeTaxFed/$J101:$N101,1,TRUE)))+(VLOOKUP($AB101, LT_IncomeTaxFed/$J101:$N101, 4, TRUE)+VLOOKUP($AB101,LT_IncomeTaxFed/$J101:$N101,5,TRUE)*($AB101-VLOOKUP($AB101,LT_IncomeTaxFed/$J101:$N101,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF101>0,(VLOOKUP(AF101, LT_IncomeTaxFed/$J101:$N101, 2, TRUE)+VLOOKUP(AF101,LT_IncomeTaxFed/$J101:$N101,3,TRUE)*(AF101-VLOOKUP(AF101,LT_IncomeTaxFed/$J101:$N101,1,TRUE)))/AF101,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B100+1","v":2066},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB102, LT_IncomeTaxFed/$J102:$N102, 2, TRUE)+VLOOKUP(AB102,LT_IncomeTaxFed/$J102:$N102,3,TRUE)*(AB102-VLOOKUP(AB102,LT_IncomeTaxFed/$J102:$N102,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB102+$W102, LT_IncomeTaxFed/$J102:$N102, 4, TRUE)+VLOOKUP($AB102+$W102,LT_IncomeTaxFed/$J102:$N102,5,TRUE)*($AB102+$W102-VLOOKUP($AB102+$W102,LT_IncomeTaxFed/$J102:$N102,1,TRUE)))+(VLOOKUP($AB102, LT_IncomeTaxFed/$J102:$N102, 4, TRUE)+VLOOKUP($AB102,LT_IncomeTaxFed/$J102:$N102,5,TRUE)*($AB102-VLOOKUP($AB102,LT_IncomeTaxFed/$J102:$N102,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF102>0,(VLOOKUP(AF102, LT_IncomeTaxFed/$J102:$N102, 2, TRUE)+VLOOKUP(AF102,LT_IncomeTaxFed/$J102:$N102,3,TRUE)*(AF102-VLOOKUP(AF102,LT_IncomeTaxFed/$J102:$N102,1,TRUE)))/AF102,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y102:$Y103+$Z102:$Z103+$AC102:$AC103+$AD102:$AD103+$AH102:$AH103)","v":{"$error":"#REF!"}},{"$f":"IF($T102>0, -AI102/$T102, 0)","v":{"$error":"#REF!"}}]
[null,2066,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB103, LT_IncomeTaxFed/$J103:$N103, 2, TRUE)+VLOOKUP(AB103,LT_IncomeTaxFed/$J103:$N103,3,TRUE)*(AB103-VLOOKUP(AB103,LT_IncomeTaxFed/$J103:$N103,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB103+$W103, LT_IncomeTaxFed/$J103:$N103, 4, TRUE)+VLOOKUP($AB103+$W103,LT_IncomeTaxFed/$J103:$N103,5,TRUE)*($AB103+$W103-VLOOKUP($AB103+$W103,LT_IncomeTaxFed/$J103:$N103,1,TRUE)))+(VLOOKUP($AB103, LT_IncomeTaxFed/$J103:$N103, 4, TRUE)+VLOOKUP($AB103,LT_IncomeTaxFed/$J103:$N103,5,TRUE)*($AB103-VLOOKUP($AB103,LT_IncomeTaxFed/$J103:$N103,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF103>0,(VLOOKUP(AF103, LT_IncomeTaxFed/$J103:$N103, 2, TRUE)+VLOOKUP(AF103,LT_IncomeTaxFed/$J103:$N103,3,TRUE)*(AF103-VLOOKUP(AF103,LT_IncomeTaxFed/$J103:$N103,1,TRUE)))/AF103,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B102+1","v":2067},"N",{"$f":"INDEX(SP_Initials,E104)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E104),IF($B104<YEAR(INDEX(SP_BirthDate,$E104)),0,IF($B104>(YEAR(INDEX(SP_BirthDate,$E104))+INDEX(SP_LifeExp,$E104)),0,$B104-YEAR(INDEX(SP_BirthDate,$E104)))),0)","v":0},false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB104, LT_IncomeTaxFed/$J104:$N104, 2, TRUE)+VLOOKUP(AB104,LT_IncomeTaxFed/$J104:$N104,3,TRUE)*(AB104-VLOOKUP(AB104,LT_IncomeTaxFed/$J104:$N104,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB104+$W104, LT_IncomeTaxFed/$J104:$N104, 4, TRUE)+VLOOKUP($AB104+$W104,LT_IncomeTaxFed/$J104:$N104,5,TRUE)*($AB104+$W104-VLOOKUP($AB104+$W104,LT_IncomeTaxFed/$J104:$N104,1,TRUE)))+(VLOOKUP($AB104, LT_IncomeTaxFed/$J104:$N104, 4, TRUE)+VLOOKUP($AB104,LT_IncomeTaxFed/$J104:$N104,5,TRUE)*($AB104-VLOOKUP($AB104,LT_IncomeTaxFed/$J104:$N104,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF104>0,(VLOOKUP(AF104, LT_IncomeTaxFed/$J104:$N104, 2, TRUE)+VLOOKUP(AF104,LT_IncomeTaxFed/$J104:$N104,3,TRUE)*(AF104-VLOOKUP(AF104,LT_IncomeTaxFed/$J104:$N104,1,TRUE)))/AF104,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y104:$Y105+$Z104:$Z105+$AC104:$AC105+$AD104:$AD105+$AH104:$AH105)","v":{"$error":"#REF!"}},{"$f":"IF($T104>0, -AI104/$T104, 0)","v":{"$error":"#REF!"}}]
[null,2067,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB105, LT_IncomeTaxFed/$J105:$N105, 2, TRUE)+VLOOKUP(AB105,LT_IncomeTaxFed/$J105:$N105,3,TRUE)*(AB105-VLOOKUP(AB105,LT_IncomeTaxFed/$J105:$N105,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB105+$W105, LT_IncomeTaxFed/$J105:$N105, 4, TRUE)+VLOOKUP($AB105+$W105,LT_IncomeTaxFed/$J105:$N105,5,TRUE)*($AB105+$W105-VLOOKUP($AB105+$W105,LT_IncomeTaxFed/$J105:$N105,1,TRUE)))+(VLOOKUP($AB105, LT_IncomeTaxFed/$J105:$N105, 4, TRUE)+VLOOKUP($AB105,LT_IncomeTaxFed/$J105:$N105,5,TRUE)*($AB105-VLOOKUP($AB105,LT_IncomeTaxFed/$J105:$N105,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF105>0,(VLOOKUP(AF105, LT_IncomeTaxFed/$J105:$N105, 2, TRUE)+VLOOKUP(AF105,LT_IncomeTaxFed/$J105:$N105,3,TRUE)*(AF105-VLOOKUP(AF105,LT_IncomeTaxFed/$J105:$N105,1,TRUE)))/AF105,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B104+1","v":2068},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,{"$f":"SUMIF($F$8:$F$9,$E106,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($F$8:$F$9,$E106,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},0,{"$error":"#REF!"},0,{"$f":"MAX(SUMIF($F$8:$F$9,$E106,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1)),-SUMIF($F$8:$F$9,$E106,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1)))","v":0},{"$error":"#REF!"},0,0,0,0,{"$f":"-LT_SSRate*SUMIF($F$8:$F$9,$E106,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($F$8:$F$9,$E106,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},0,{"$f":"SUMIF($F$8:$F$9,$E106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AH106,-LT_StandardDeduction/$J106)","v":{"$error":"#REF!"}},{"$f":"MAX($O106+$P106+$Q106+$S106+$V106-$W106-$X106*LT_PersonalExemptAmt/$J106+$Z106/2+$AA106,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AB106, LT_IncomeTaxFed/$J106:$N106, 2, TRUE)+VLOOKUP(AB106,LT_IncomeTaxFed/$J106:$N106,3,TRUE)*(AB106-VLOOKUP(AB106,LT_IncomeTaxFed/$J106:$N106,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB106+$W106, LT_IncomeTaxFed/$J106:$N106, 4, TRUE)+VLOOKUP($AB106+$W106,LT_IncomeTaxFed/$J106:$N106,5,TRUE)*($AB106+$W106-VLOOKUP($AB106+$W106,LT_IncomeTaxFed/$J106:$N106,1,TRUE)))+(VLOOKUP($AB106, LT_IncomeTaxFed/$J106:$N106, 4, TRUE)+VLOOKUP($AB106,LT_IncomeTaxFed/$J106:$N106,5,TRUE)*($AB106-VLOOKUP($AB106,LT_IncomeTaxFed/$J106:$N106,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$J106)","v":{"$error":"#REF!"}},{"$f":"MAX($O106+$P106+$Q106+$S106+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$V106,0)-$X106*LT_PersonalExemptAmt/$J106+$Z106/2+$AE106,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF106>0,(VLOOKUP(AF106, LT_IncomeTaxFed/$J106:$N106, 2, TRUE)+VLOOKUP(AF106,LT_IncomeTaxFed/$J106:$N106,3,TRUE)*(AF106-VLOOKUP(AF106,LT_IncomeTaxFed/$J106:$N106,1,TRUE)))/AF106,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF106>0,AF106*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AG106,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AG106+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Y106:$Y107+$Z106:$Z107+$AC106:$AC107+$AD106:$AD107+$AH106:$AH107)","v":{"$error":"#REF!"}},{"$f":"IF($T106>0, -AI106/$T106, 0)","v":{"$error":"#REF!"}}]
[null,2068,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB107, LT_IncomeTaxFed/$J107:$N107, 2, TRUE)+VLOOKUP(AB107,LT_IncomeTaxFed/$J107:$N107,3,TRUE)*(AB107-VLOOKUP(AB107,LT_IncomeTaxFed/$J107:$N107,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB107+$W107, LT_IncomeTaxFed/$J107:$N107, 4, TRUE)+VLOOKUP($AB107+$W107,LT_IncomeTaxFed/$J107:$N107,5,TRUE)*($AB107+$W107-VLOOKUP($AB107+$W107,LT_IncomeTaxFed/$J107:$N107,1,TRUE)))+(VLOOKUP($AB107, LT_IncomeTaxFed/$J107:$N107, 4, TRUE)+VLOOKUP($AB107,LT_IncomeTaxFed/$J107:$N107,5,TRUE)*($AB107-VLOOKUP($AB107,LT_IncomeTaxFed/$J107:$N107,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF107>0,(VLOOKUP(AF107, LT_IncomeTaxFed/$J107:$N107, 2, TRUE)+VLOOKUP(AF107,LT_IncomeTaxFed/$J107:$N107,3,TRUE)*(AF107-VLOOKUP(AF107,LT_IncomeTaxFed/$J107:$N107,1,TRUE)))/AF107,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B106+1","v":2069},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB108, LT_IncomeTaxFed/$J108:$N108, 2, TRUE)+VLOOKUP(AB108,LT_IncomeTaxFed/$J108:$N108,3,TRUE)*(AB108-VLOOKUP(AB108,LT_IncomeTaxFed/$J108:$N108,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB108+$W108, LT_IncomeTaxFed/$J108:$N108, 4, TRUE)+VLOOKUP($AB108+$W108,LT_IncomeTaxFed/$J108:$N108,5,TRUE)*($AB108+$W108-VLOOKUP($AB108+$W108,LT_IncomeTaxFed/$J108:$N108,1,TRUE)))+(VLOOKUP($AB108, LT_IncomeTaxFed/$J108:$N108, 4, TRUE)+VLOOKUP($AB108,LT_IncomeTaxFed/$J108:$N108,5,TRUE)*($AB108-VLOOKUP($AB108,LT_IncomeTaxFed/$J108:$N108,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF108>0,(VLOOKUP(AF108, LT_IncomeTaxFed/$J108:$N108, 2, TRUE)+VLOOKUP(AF108,LT_IncomeTaxFed/$J108:$N108,3,TRUE)*(AF108-VLOOKUP(AF108,LT_IncomeTaxFed/$J108:$N108,1,TRUE)))/AF108,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y108:$Y109+$Z108:$Z109+$AC108:$AC109+$AD108:$AD109+$AH108:$AH109)","v":{"$error":"#REF!"}},{"$f":"IF($T108>0, -AI108/$T108, 0)","v":{"$error":"#REF!"}}]
[null,2069,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB109, LT_IncomeTaxFed/$J109:$N109, 2, TRUE)+VLOOKUP(AB109,LT_IncomeTaxFed/$J109:$N109,3,TRUE)*(AB109-VLOOKUP(AB109,LT_IncomeTaxFed/$J109:$N109,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB109+$W109, LT_IncomeTaxFed/$J109:$N109, 4, TRUE)+VLOOKUP($AB109+$W109,LT_IncomeTaxFed/$J109:$N109,5,TRUE)*($AB109+$W109-VLOOKUP($AB109+$W109,LT_IncomeTaxFed/$J109:$N109,1,TRUE)))+(VLOOKUP($AB109, LT_IncomeTaxFed/$J109:$N109, 4, TRUE)+VLOOKUP($AB109,LT_IncomeTaxFed/$J109:$N109,5,TRUE)*($AB109-VLOOKUP($AB109,LT_IncomeTaxFed/$J109:$N109,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF109>0,(VLOOKUP(AF109, LT_IncomeTaxFed/$J109:$N109, 2, TRUE)+VLOOKUP(AF109,LT_IncomeTaxFed/$J109:$N109,3,TRUE)*(AF109-VLOOKUP(AF109,LT_IncomeTaxFed/$J109:$N109,1,TRUE)))/AF109,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B108+1","v":2070},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB110, LT_IncomeTaxFed/$J110:$N110, 2, TRUE)+VLOOKUP(AB110,LT_IncomeTaxFed/$J110:$N110,3,TRUE)*(AB110-VLOOKUP(AB110,LT_IncomeTaxFed/$J110:$N110,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB110+$W110, LT_IncomeTaxFed/$J110:$N110, 4, TRUE)+VLOOKUP($AB110+$W110,LT_IncomeTaxFed/$J110:$N110,5,TRUE)*($AB110+$W110-VLOOKUP($AB110+$W110,LT_IncomeTaxFed/$J110:$N110,1,TRUE)))+(VLOOKUP($AB110, LT_IncomeTaxFed/$J110:$N110, 4, TRUE)+VLOOKUP($AB110,LT_IncomeTaxFed/$J110:$N110,5,TRUE)*($AB110-VLOOKUP($AB110,LT_IncomeTaxFed/$J110:$N110,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF110>0,(VLOOKUP(AF110, LT_IncomeTaxFed/$J110:$N110, 2, TRUE)+VLOOKUP(AF110,LT_IncomeTaxFed/$J110:$N110,3,TRUE)*(AF110-VLOOKUP(AF110,LT_IncomeTaxFed/$J110:$N110,1,TRUE)))/AF110,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y110:$Y111+$Z110:$Z111+$AC110:$AC111+$AD110:$AD111+$AH110:$AH111)","v":{"$error":"#REF!"}},{"$f":"IF($T110>0, -AI110/$T110, 0)","v":{"$error":"#REF!"}}]
[null,2070,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB111, LT_IncomeTaxFed/$J111:$N111, 2, TRUE)+VLOOKUP(AB111,LT_IncomeTaxFed/$J111:$N111,3,TRUE)*(AB111-VLOOKUP(AB111,LT_IncomeTaxFed/$J111:$N111,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB111+$W111, LT_IncomeTaxFed/$J111:$N111, 4, TRUE)+VLOOKUP($AB111+$W111,LT_IncomeTaxFed/$J111:$N111,5,TRUE)*($AB111+$W111-VLOOKUP($AB111+$W111,LT_IncomeTaxFed/$J111:$N111,1,TRUE)))+(VLOOKUP($AB111, LT_IncomeTaxFed/$J111:$N111, 4, TRUE)+VLOOKUP($AB111,LT_IncomeTaxFed/$J111:$N111,5,TRUE)*($AB111-VLOOKUP($AB111,LT_IncomeTaxFed/$J111:$N111,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF111>0,(VLOOKUP(AF111, LT_IncomeTaxFed/$J111:$N111, 2, TRUE)+VLOOKUP(AF111,LT_IncomeTaxFed/$J111:$N111,3,TRUE)*(AF111-VLOOKUP(AF111,LT_IncomeTaxFed/$J111:$N111,1,TRUE)))/AF111,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B110+1","v":2071},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB112, LT_IncomeTaxFed/$J112:$N112, 2, TRUE)+VLOOKUP(AB112,LT_IncomeTaxFed/$J112:$N112,3,TRUE)*(AB112-VLOOKUP(AB112,LT_IncomeTaxFed/$J112:$N112,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB112+$W112, LT_IncomeTaxFed/$J112:$N112, 4, TRUE)+VLOOKUP($AB112+$W112,LT_IncomeTaxFed/$J112:$N112,5,TRUE)*($AB112+$W112-VLOOKUP($AB112+$W112,LT_IncomeTaxFed/$J112:$N112,1,TRUE)))+(VLOOKUP($AB112, LT_IncomeTaxFed/$J112:$N112, 4, TRUE)+VLOOKUP($AB112,LT_IncomeTaxFed/$J112:$N112,5,TRUE)*($AB112-VLOOKUP($AB112,LT_IncomeTaxFed/$J112:$N112,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF112>0,(VLOOKUP(AF112, LT_IncomeTaxFed/$J112:$N112, 2, TRUE)+VLOOKUP(AF112,LT_IncomeTaxFed/$J112:$N112,3,TRUE)*(AF112-VLOOKUP(AF112,LT_IncomeTaxFed/$J112:$N112,1,TRUE)))/AF112,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y112:$Y113+$Z112:$Z113+$AC112:$AC113+$AD112:$AD113+$AH112:$AH113)","v":{"$error":"#REF!"}},{"$f":"IF($T112>0, -AI112/$T112, 0)","v":{"$error":"#REF!"}}]
[null,2071,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB113, LT_IncomeTaxFed/$J113:$N113, 2, TRUE)+VLOOKUP(AB113,LT_IncomeTaxFed/$J113:$N113,3,TRUE)*(AB113-VLOOKUP(AB113,LT_IncomeTaxFed/$J113:$N113,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB113+$W113, LT_IncomeTaxFed/$J113:$N113, 4, TRUE)+VLOOKUP($AB113+$W113,LT_IncomeTaxFed/$J113:$N113,5,TRUE)*($AB113+$W113-VLOOKUP($AB113+$W113,LT_IncomeTaxFed/$J113:$N113,1,TRUE)))+(VLOOKUP($AB113, LT_IncomeTaxFed/$J113:$N113, 4, TRUE)+VLOOKUP($AB113,LT_IncomeTaxFed/$J113:$N113,5,TRUE)*($AB113-VLOOKUP($AB113,LT_IncomeTaxFed/$J113:$N113,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF113>0,(VLOOKUP(AF113, LT_IncomeTaxFed/$J113:$N113, 2, TRUE)+VLOOKUP(AF113,LT_IncomeTaxFed/$J113:$N113,3,TRUE)*(AF113-VLOOKUP(AF113,LT_IncomeTaxFed/$J113:$N113,1,TRUE)))/AF113,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B112+1","v":2072},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB114, LT_IncomeTaxFed/$J114:$N114, 2, TRUE)+VLOOKUP(AB114,LT_IncomeTaxFed/$J114:$N114,3,TRUE)*(AB114-VLOOKUP(AB114,LT_IncomeTaxFed/$J114:$N114,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB114+$W114, LT_IncomeTaxFed/$J114:$N114, 4, TRUE)+VLOOKUP($AB114+$W114,LT_IncomeTaxFed/$J114:$N114,5,TRUE)*($AB114+$W114-VLOOKUP($AB114+$W114,LT_IncomeTaxFed/$J114:$N114,1,TRUE)))+(VLOOKUP($AB114, LT_IncomeTaxFed/$J114:$N114, 4, TRUE)+VLOOKUP($AB114,LT_IncomeTaxFed/$J114:$N114,5,TRUE)*($AB114-VLOOKUP($AB114,LT_IncomeTaxFed/$J114:$N114,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF114>0,(VLOOKUP(AF114, LT_IncomeTaxFed/$J114:$N114, 2, TRUE)+VLOOKUP(AF114,LT_IncomeTaxFed/$J114:$N114,3,TRUE)*(AF114-VLOOKUP(AF114,LT_IncomeTaxFed/$J114:$N114,1,TRUE)))/AF114,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y114:$Y115+$Z114:$Z115+$AC114:$AC115+$AD114:$AD115+$AH114:$AH115)","v":{"$error":"#REF!"}},{"$f":"IF($T114>0, -AI114/$T114, 0)","v":{"$error":"#REF!"}}]
[null,2072,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB115, LT_IncomeTaxFed/$J115:$N115, 2, TRUE)+VLOOKUP(AB115,LT_IncomeTaxFed/$J115:$N115,3,TRUE)*(AB115-VLOOKUP(AB115,LT_IncomeTaxFed/$J115:$N115,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB115+$W115, LT_IncomeTaxFed/$J115:$N115, 4, TRUE)+VLOOKUP($AB115+$W115,LT_IncomeTaxFed/$J115:$N115,5,TRUE)*($AB115+$W115-VLOOKUP($AB115+$W115,LT_IncomeTaxFed/$J115:$N115,1,TRUE)))+(VLOOKUP($AB115, LT_IncomeTaxFed/$J115:$N115, 4, TRUE)+VLOOKUP($AB115,LT_IncomeTaxFed/$J115:$N115,5,TRUE)*($AB115-VLOOKUP($AB115,LT_IncomeTaxFed/$J115:$N115,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF115>0,(VLOOKUP(AF115, LT_IncomeTaxFed/$J115:$N115, 2, TRUE)+VLOOKUP(AF115,LT_IncomeTaxFed/$J115:$N115,3,TRUE)*(AF115-VLOOKUP(AF115,LT_IncomeTaxFed/$J115:$N115,1,TRUE)))/AF115,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B114+1","v":2073},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB116, LT_IncomeTaxFed/$J116:$N116, 2, TRUE)+VLOOKUP(AB116,LT_IncomeTaxFed/$J116:$N116,3,TRUE)*(AB116-VLOOKUP(AB116,LT_IncomeTaxFed/$J116:$N116,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB116+$W116, LT_IncomeTaxFed/$J116:$N116, 4, TRUE)+VLOOKUP($AB116+$W116,LT_IncomeTaxFed/$J116:$N116,5,TRUE)*($AB116+$W116-VLOOKUP($AB116+$W116,LT_IncomeTaxFed/$J116:$N116,1,TRUE)))+(VLOOKUP($AB116, LT_IncomeTaxFed/$J116:$N116, 4, TRUE)+VLOOKUP($AB116,LT_IncomeTaxFed/$J116:$N116,5,TRUE)*($AB116-VLOOKUP($AB116,LT_IncomeTaxFed/$J116:$N116,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF116>0,(VLOOKUP(AF116, LT_IncomeTaxFed/$J116:$N116, 2, TRUE)+VLOOKUP(AF116,LT_IncomeTaxFed/$J116:$N116,3,TRUE)*(AF116-VLOOKUP(AF116,LT_IncomeTaxFed/$J116:$N116,1,TRUE)))/AF116,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y116:$Y117+$Z116:$Z117+$AC116:$AC117+$AD116:$AD117+$AH116:$AH117)","v":{"$error":"#REF!"}},{"$f":"IF($T116>0, -AI116/$T116, 0)","v":{"$error":"#REF!"}}]
[null,2073,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":{"$error":"#REF!"}},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB117, LT_IncomeTaxFed/$J117:$N117, 2, TRUE)+VLOOKUP(AB117,LT_IncomeTaxFed/$J117:$N117,3,TRUE)*(AB117-VLOOKUP(AB117,LT_IncomeTaxFed/$J117:$N117,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB117+$W117, LT_IncomeTaxFed/$J117:$N117, 4, TRUE)+VLOOKUP($AB117+$W117,LT_IncomeTaxFed/$J117:$N117,5,TRUE)*($AB117+$W117-VLOOKUP($AB117+$W117,LT_IncomeTaxFed/$J117:$N117,1,TRUE)))+(VLOOKUP($AB117, LT_IncomeTaxFed/$J117:$N117, 4, TRUE)+VLOOKUP($AB117,LT_IncomeTaxFed/$J117:$N117,5,TRUE)*($AB117-VLOOKUP($AB117,LT_IncomeTaxFed/$J117:$N117,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF117>0,(VLOOKUP(AF117, LT_IncomeTaxFed/$J117:$N117, 2, TRUE)+VLOOKUP(AF117,LT_IncomeTaxFed/$J117:$N117,3,TRUE)*(AF117-VLOOKUP(AF117,LT_IncomeTaxFed/$J117:$N117,1,TRUE)))/AF117,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B116+1","v":2074},"N","",1,0,1,0,false,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB118, LT_IncomeTaxFed/$J118:$N118, 2, TRUE)+VLOOKUP(AB118,LT_IncomeTaxFed/$J118:$N118,3,TRUE)*(AB118-VLOOKUP(AB118,LT_IncomeTaxFed/$J118:$N118,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB118+$W118, LT_IncomeTaxFed/$J118:$N118, 4, TRUE)+VLOOKUP($AB118+$W118,LT_IncomeTaxFed/$J118:$N118,5,TRUE)*($AB118+$W118-VLOOKUP($AB118+$W118,LT_IncomeTaxFed/$J118:$N118,1,TRUE)))+(VLOOKUP($AB118, LT_IncomeTaxFed/$J118:$N118, 4, TRUE)+VLOOKUP($AB118,LT_IncomeTaxFed/$J118:$N118,5,TRUE)*($AB118-VLOOKUP($AB118,LT_IncomeTaxFed/$J118:$N118,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF118>0,(VLOOKUP(AF118, LT_IncomeTaxFed/$J118:$N118, 2, TRUE)+VLOOKUP(AF118,LT_IncomeTaxFed/$J118:$N118,3,TRUE)*(AF118-VLOOKUP(AF118,LT_IncomeTaxFed/$J118:$N118,1,TRUE)))/AF118,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y118:$Y119+$Z118:$Z119+$AC118:$AC119+$AD118:$AD119+$AH118:$AH119)","v":{"$error":"#REF!"}},{"$f":"IF($T118>0, -AI118/$T118, 0)","v":{"$error":"#REF!"}}]
[null,2074,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB119, LT_IncomeTaxFed/$J119:$N119, 2, TRUE)+VLOOKUP(AB119,LT_IncomeTaxFed/$J119:$N119,3,TRUE)*(AB119-VLOOKUP(AB119,LT_IncomeTaxFed/$J119:$N119,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB119+$W119, LT_IncomeTaxFed/$J119:$N119, 4, TRUE)+VLOOKUP($AB119+$W119,LT_IncomeTaxFed/$J119:$N119,5,TRUE)*($AB119+$W119-VLOOKUP($AB119+$W119,LT_IncomeTaxFed/$J119:$N119,1,TRUE)))+(VLOOKUP($AB119, LT_IncomeTaxFed/$J119:$N119, 4, TRUE)+VLOOKUP($AB119,LT_IncomeTaxFed/$J119:$N119,5,TRUE)*($AB119-VLOOKUP($AB119,LT_IncomeTaxFed/$J119:$N119,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF119>0,(VLOOKUP(AF119, LT_IncomeTaxFed/$J119:$N119, 2, TRUE)+VLOOKUP(AF119,LT_IncomeTaxFed/$J119:$N119,3,TRUE)*(AF119-VLOOKUP(AF119,LT_IncomeTaxFed/$J119:$N119,1,TRUE)))/AF119,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B118+1","v":2075},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB120, LT_IncomeTaxFed/$J120:$N120, 2, TRUE)+VLOOKUP(AB120,LT_IncomeTaxFed/$J120:$N120,3,TRUE)*(AB120-VLOOKUP(AB120,LT_IncomeTaxFed/$J120:$N120,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB120+$W120, LT_IncomeTaxFed/$J120:$N120, 4, TRUE)+VLOOKUP($AB120+$W120,LT_IncomeTaxFed/$J120:$N120,5,TRUE)*($AB120+$W120-VLOOKUP($AB120+$W120,LT_IncomeTaxFed/$J120:$N120,1,TRUE)))+(VLOOKUP($AB120, LT_IncomeTaxFed/$J120:$N120, 4, TRUE)+VLOOKUP($AB120,LT_IncomeTaxFed/$J120:$N120,5,TRUE)*($AB120-VLOOKUP($AB120,LT_IncomeTaxFed/$J120:$N120,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF120>0,(VLOOKUP(AF120, LT_IncomeTaxFed/$J120:$N120, 2, TRUE)+VLOOKUP(AF120,LT_IncomeTaxFed/$J120:$N120,3,TRUE)*(AF120-VLOOKUP(AF120,LT_IncomeTaxFed/$J120:$N120,1,TRUE)))/AF120,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y120:$Y121+$Z120:$Z121+$AC120:$AC121+$AD120:$AD121+$AH120:$AH121)","v":{"$error":"#REF!"}},{"$f":"IF($T120>0, -AI120/$T120, 0)","v":{"$error":"#REF!"}}]
[null,2075,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB121, LT_IncomeTaxFed/$J121:$N121, 2, TRUE)+VLOOKUP(AB121,LT_IncomeTaxFed/$J121:$N121,3,TRUE)*(AB121-VLOOKUP(AB121,LT_IncomeTaxFed/$J121:$N121,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB121+$W121, LT_IncomeTaxFed/$J121:$N121, 4, TRUE)+VLOOKUP($AB121+$W121,LT_IncomeTaxFed/$J121:$N121,5,TRUE)*($AB121+$W121-VLOOKUP($AB121+$W121,LT_IncomeTaxFed/$J121:$N121,1,TRUE)))+(VLOOKUP($AB121, LT_IncomeTaxFed/$J121:$N121, 4, TRUE)+VLOOKUP($AB121,LT_IncomeTaxFed/$J121:$N121,5,TRUE)*($AB121-VLOOKUP($AB121,LT_IncomeTaxFed/$J121:$N121,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF121>0,(VLOOKUP(AF121, LT_IncomeTaxFed/$J121:$N121, 2, TRUE)+VLOOKUP(AF121,LT_IncomeTaxFed/$J121:$N121,3,TRUE)*(AF121-VLOOKUP(AF121,LT_IncomeTaxFed/$J121:$N121,1,TRUE)))/AF121,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B120+1","v":2076},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB122, LT_IncomeTaxFed/$J122:$N122, 2, TRUE)+VLOOKUP(AB122,LT_IncomeTaxFed/$J122:$N122,3,TRUE)*(AB122-VLOOKUP(AB122,LT_IncomeTaxFed/$J122:$N122,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB122+$W122, LT_IncomeTaxFed/$J122:$N122, 4, TRUE)+VLOOKUP($AB122+$W122,LT_IncomeTaxFed/$J122:$N122,5,TRUE)*($AB122+$W122-VLOOKUP($AB122+$W122,LT_IncomeTaxFed/$J122:$N122,1,TRUE)))+(VLOOKUP($AB122, LT_IncomeTaxFed/$J122:$N122, 4, TRUE)+VLOOKUP($AB122,LT_IncomeTaxFed/$J122:$N122,5,TRUE)*($AB122-VLOOKUP($AB122,LT_IncomeTaxFed/$J122:$N122,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF122>0,(VLOOKUP(AF122, LT_IncomeTaxFed/$J122:$N122, 2, TRUE)+VLOOKUP(AF122,LT_IncomeTaxFed/$J122:$N122,3,TRUE)*(AF122-VLOOKUP(AF122,LT_IncomeTaxFed/$J122:$N122,1,TRUE)))/AF122,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y122:$Y123+$Z122:$Z123+$AC122:$AC123+$AD122:$AD123+$AH122:$AH123)","v":{"$error":"#REF!"}},{"$f":"IF($T122>0, -AI122/$T122, 0)","v":{"$error":"#REF!"}}]
[null,2076,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB123, LT_IncomeTaxFed/$J123:$N123, 2, TRUE)+VLOOKUP(AB123,LT_IncomeTaxFed/$J123:$N123,3,TRUE)*(AB123-VLOOKUP(AB123,LT_IncomeTaxFed/$J123:$N123,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB123+$W123, LT_IncomeTaxFed/$J123:$N123, 4, TRUE)+VLOOKUP($AB123+$W123,LT_IncomeTaxFed/$J123:$N123,5,TRUE)*($AB123+$W123-VLOOKUP($AB123+$W123,LT_IncomeTaxFed/$J123:$N123,1,TRUE)))+(VLOOKUP($AB123, LT_IncomeTaxFed/$J123:$N123, 4, TRUE)+VLOOKUP($AB123,LT_IncomeTaxFed/$J123:$N123,5,TRUE)*($AB123-VLOOKUP($AB123,LT_IncomeTaxFed/$J123:$N123,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF123>0,(VLOOKUP(AF123, LT_IncomeTaxFed/$J123:$N123, 2, TRUE)+VLOOKUP(AF123,LT_IncomeTaxFed/$J123:$N123,3,TRUE)*(AF123-VLOOKUP(AF123,LT_IncomeTaxFed/$J123:$N123,1,TRUE)))/AF123,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B122+1","v":2077},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB124, LT_IncomeTaxFed/$J124:$N124, 2, TRUE)+VLOOKUP(AB124,LT_IncomeTaxFed/$J124:$N124,3,TRUE)*(AB124-VLOOKUP(AB124,LT_IncomeTaxFed/$J124:$N124,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB124+$W124, LT_IncomeTaxFed/$J124:$N124, 4, TRUE)+VLOOKUP($AB124+$W124,LT_IncomeTaxFed/$J124:$N124,5,TRUE)*($AB124+$W124-VLOOKUP($AB124+$W124,LT_IncomeTaxFed/$J124:$N124,1,TRUE)))+(VLOOKUP($AB124, LT_IncomeTaxFed/$J124:$N124, 4, TRUE)+VLOOKUP($AB124,LT_IncomeTaxFed/$J124:$N124,5,TRUE)*($AB124-VLOOKUP($AB124,LT_IncomeTaxFed/$J124:$N124,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF124>0,(VLOOKUP(AF124, LT_IncomeTaxFed/$J124:$N124, 2, TRUE)+VLOOKUP(AF124,LT_IncomeTaxFed/$J124:$N124,3,TRUE)*(AF124-VLOOKUP(AF124,LT_IncomeTaxFed/$J124:$N124,1,TRUE)))/AF124,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y124:$Y125+$Z124:$Z125+$AC124:$AC125+$AD124:$AD125+$AH124:$AH125)","v":{"$error":"#REF!"}},{"$f":"IF($T124>0, -AI124/$T124, 0)","v":{"$error":"#REF!"}}]
[null,2077,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB125, LT_IncomeTaxFed/$J125:$N125, 2, TRUE)+VLOOKUP(AB125,LT_IncomeTaxFed/$J125:$N125,3,TRUE)*(AB125-VLOOKUP(AB125,LT_IncomeTaxFed/$J125:$N125,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB125+$W125, LT_IncomeTaxFed/$J125:$N125, 4, TRUE)+VLOOKUP($AB125+$W125,LT_IncomeTaxFed/$J125:$N125,5,TRUE)*($AB125+$W125-VLOOKUP($AB125+$W125,LT_IncomeTaxFed/$J125:$N125,1,TRUE)))+(VLOOKUP($AB125, LT_IncomeTaxFed/$J125:$N125, 4, TRUE)+VLOOKUP($AB125,LT_IncomeTaxFed/$J125:$N125,5,TRUE)*($AB125-VLOOKUP($AB125,LT_IncomeTaxFed/$J125:$N125,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF125>0,(VLOOKUP(AF125, LT_IncomeTaxFed/$J125:$N125, 2, TRUE)+VLOOKUP(AF125,LT_IncomeTaxFed/$J125:$N125,3,TRUE)*(AF125-VLOOKUP(AF125,LT_IncomeTaxFed/$J125:$N125,1,TRUE)))/AF125,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B124+1","v":2078},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB126, LT_IncomeTaxFed/$J126:$N126, 2, TRUE)+VLOOKUP(AB126,LT_IncomeTaxFed/$J126:$N126,3,TRUE)*(AB126-VLOOKUP(AB126,LT_IncomeTaxFed/$J126:$N126,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB126+$W126, LT_IncomeTaxFed/$J126:$N126, 4, TRUE)+VLOOKUP($AB126+$W126,LT_IncomeTaxFed/$J126:$N126,5,TRUE)*($AB126+$W126-VLOOKUP($AB126+$W126,LT_IncomeTaxFed/$J126:$N126,1,TRUE)))+(VLOOKUP($AB126, LT_IncomeTaxFed/$J126:$N126, 4, TRUE)+VLOOKUP($AB126,LT_IncomeTaxFed/$J126:$N126,5,TRUE)*($AB126-VLOOKUP($AB126,LT_IncomeTaxFed/$J126:$N126,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF126>0,(VLOOKUP(AF126, LT_IncomeTaxFed/$J126:$N126, 2, TRUE)+VLOOKUP(AF126,LT_IncomeTaxFed/$J126:$N126,3,TRUE)*(AF126-VLOOKUP(AF126,LT_IncomeTaxFed/$J126:$N126,1,TRUE)))/AF126,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y126:$Y127+$Z126:$Z127+$AC126:$AC127+$AD126:$AD127+$AH126:$AH127)","v":{"$error":"#REF!"}},{"$f":"IF($T126>0, -AI126/$T126, 0)","v":{"$error":"#REF!"}}]
[null,2078,"N","",2,0,-1,0,{"$f":"E127=F127","v":false},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB127, LT_IncomeTaxFed/$J127:$N127, 2, TRUE)+VLOOKUP(AB127,LT_IncomeTaxFed/$J127:$N127,3,TRUE)*(AB127-VLOOKUP(AB127,LT_IncomeTaxFed/$J127:$N127,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB127+$W127, LT_IncomeTaxFed/$J127:$N127, 4, TRUE)+VLOOKUP($AB127+$W127,LT_IncomeTaxFed/$J127:$N127,5,TRUE)*($AB127+$W127-VLOOKUP($AB127+$W127,LT_IncomeTaxFed/$J127:$N127,1,TRUE)))+(VLOOKUP($AB127, LT_IncomeTaxFed/$J127:$N127, 4, TRUE)+VLOOKUP($AB127,LT_IncomeTaxFed/$J127:$N127,5,TRUE)*($AB127-VLOOKUP($AB127,LT_IncomeTaxFed/$J127:$N127,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF127>0,(VLOOKUP(AF127, LT_IncomeTaxFed/$J127:$N127, 2, TRUE)+VLOOKUP(AF127,LT_IncomeTaxFed/$J127:$N127,3,TRUE)*(AF127-VLOOKUP(AF127,LT_IncomeTaxFed/$J127:$N127,1,TRUE)))/AF127,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B126+1","v":2079},"N","",1,0,1,0,{"$f":"E128=F128","v":false},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB128, LT_IncomeTaxFed/$J128:$N128, 2, TRUE)+VLOOKUP(AB128,LT_IncomeTaxFed/$J128:$N128,3,TRUE)*(AB128-VLOOKUP(AB128,LT_IncomeTaxFed/$J128:$N128,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB128+$W128, LT_IncomeTaxFed/$J128:$N128, 4, TRUE)+VLOOKUP($AB128+$W128,LT_IncomeTaxFed/$J128:$N128,5,TRUE)*($AB128+$W128-VLOOKUP($AB128+$W128,LT_IncomeTaxFed/$J128:$N128,1,TRUE)))+(VLOOKUP($AB128, LT_IncomeTaxFed/$J128:$N128, 4, TRUE)+VLOOKUP($AB128,LT_IncomeTaxFed/$J128:$N128,5,TRUE)*($AB128-VLOOKUP($AB128,LT_IncomeTaxFed/$J128:$N128,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF128>0,(VLOOKUP(AF128, LT_IncomeTaxFed/$J128:$N128, 2, TRUE)+VLOOKUP(AF128,LT_IncomeTaxFed/$J128:$N128,3,TRUE)*(AF128-VLOOKUP(AF128,LT_IncomeTaxFed/$J128:$N128,1,TRUE)))/AF128,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y128:$Y129+$Z128:$Z129+$AC128:$AC129+$AD128:$AD129+$AH128:$AH129)","v":{"$error":"#REF!"}},{"$f":"IF($T128>0, -AI128/$T128, 0)","v":{"$error":"#REF!"}}]
[null,2079,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB129, LT_IncomeTaxFed/$J129:$N129, 2, TRUE)+VLOOKUP(AB129,LT_IncomeTaxFed/$J129:$N129,3,TRUE)*(AB129-VLOOKUP(AB129,LT_IncomeTaxFed/$J129:$N129,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB129+$W129, LT_IncomeTaxFed/$J129:$N129, 4, TRUE)+VLOOKUP($AB129+$W129,LT_IncomeTaxFed/$J129:$N129,5,TRUE)*($AB129+$W129-VLOOKUP($AB129+$W129,LT_IncomeTaxFed/$J129:$N129,1,TRUE)))+(VLOOKUP($AB129, LT_IncomeTaxFed/$J129:$N129, 4, TRUE)+VLOOKUP($AB129,LT_IncomeTaxFed/$J129:$N129,5,TRUE)*($AB129-VLOOKUP($AB129,LT_IncomeTaxFed/$J129:$N129,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF129>0,(VLOOKUP(AF129, LT_IncomeTaxFed/$J129:$N129, 2, TRUE)+VLOOKUP(AF129,LT_IncomeTaxFed/$J129:$N129,3,TRUE)*(AF129-VLOOKUP(AF129,LT_IncomeTaxFed/$J129:$N129,1,TRUE)))/AF129,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B128+1","v":2080},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB130, LT_IncomeTaxFed/$J130:$N130, 2, TRUE)+VLOOKUP(AB130,LT_IncomeTaxFed/$J130:$N130,3,TRUE)*(AB130-VLOOKUP(AB130,LT_IncomeTaxFed/$J130:$N130,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB130+$W130, LT_IncomeTaxFed/$J130:$N130, 4, TRUE)+VLOOKUP($AB130+$W130,LT_IncomeTaxFed/$J130:$N130,5,TRUE)*($AB130+$W130-VLOOKUP($AB130+$W130,LT_IncomeTaxFed/$J130:$N130,1,TRUE)))+(VLOOKUP($AB130, LT_IncomeTaxFed/$J130:$N130, 4, TRUE)+VLOOKUP($AB130,LT_IncomeTaxFed/$J130:$N130,5,TRUE)*($AB130-VLOOKUP($AB130,LT_IncomeTaxFed/$J130:$N130,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF130>0,(VLOOKUP(AF130, LT_IncomeTaxFed/$J130:$N130, 2, TRUE)+VLOOKUP(AF130,LT_IncomeTaxFed/$J130:$N130,3,TRUE)*(AF130-VLOOKUP(AF130,LT_IncomeTaxFed/$J130:$N130,1,TRUE)))/AF130,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y130:$Y131+$Z130:$Z131+$AC130:$AC131+$AD130:$AD131+$AH130:$AH131)","v":{"$error":"#REF!"}},{"$f":"IF($T130>0, -AI130/$T130, 0)","v":{"$error":"#REF!"}}]
[null,2080,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB131, LT_IncomeTaxFed/$J131:$N131, 2, TRUE)+VLOOKUP(AB131,LT_IncomeTaxFed/$J131:$N131,3,TRUE)*(AB131-VLOOKUP(AB131,LT_IncomeTaxFed/$J131:$N131,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB131+$W131, LT_IncomeTaxFed/$J131:$N131, 4, TRUE)+VLOOKUP($AB131+$W131,LT_IncomeTaxFed/$J131:$N131,5,TRUE)*($AB131+$W131-VLOOKUP($AB131+$W131,LT_IncomeTaxFed/$J131:$N131,1,TRUE)))+(VLOOKUP($AB131, LT_IncomeTaxFed/$J131:$N131, 4, TRUE)+VLOOKUP($AB131,LT_IncomeTaxFed/$J131:$N131,5,TRUE)*($AB131-VLOOKUP($AB131,LT_IncomeTaxFed/$J131:$N131,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF131>0,(VLOOKUP(AF131, LT_IncomeTaxFed/$J131:$N131, 2, TRUE)+VLOOKUP(AF131,LT_IncomeTaxFed/$J131:$N131,3,TRUE)*(AF131-VLOOKUP(AF131,LT_IncomeTaxFed/$J131:$N131,1,TRUE)))/AF131,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B130+1","v":2081},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB132, LT_IncomeTaxFed/$J132:$N132, 2, TRUE)+VLOOKUP(AB132,LT_IncomeTaxFed/$J132:$N132,3,TRUE)*(AB132-VLOOKUP(AB132,LT_IncomeTaxFed/$J132:$N132,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB132+$W132, LT_IncomeTaxFed/$J132:$N132, 4, TRUE)+VLOOKUP($AB132+$W132,LT_IncomeTaxFed/$J132:$N132,5,TRUE)*($AB132+$W132-VLOOKUP($AB132+$W132,LT_IncomeTaxFed/$J132:$N132,1,TRUE)))+(VLOOKUP($AB132, LT_IncomeTaxFed/$J132:$N132, 4, TRUE)+VLOOKUP($AB132,LT_IncomeTaxFed/$J132:$N132,5,TRUE)*($AB132-VLOOKUP($AB132,LT_IncomeTaxFed/$J132:$N132,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF132>0,(VLOOKUP(AF132, LT_IncomeTaxFed/$J132:$N132, 2, TRUE)+VLOOKUP(AF132,LT_IncomeTaxFed/$J132:$N132,3,TRUE)*(AF132-VLOOKUP(AF132,LT_IncomeTaxFed/$J132:$N132,1,TRUE)))/AF132,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y132:$Y133+$Z132:$Z133+$AC132:$AC133+$AD132:$AD133+$AH132:$AH133)","v":{"$error":"#REF!"}},{"$f":"IF($T132>0, -AI132/$T132, 0)","v":{"$error":"#REF!"}}]
[null,2081,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB133, LT_IncomeTaxFed/$J133:$N133, 2, TRUE)+VLOOKUP(AB133,LT_IncomeTaxFed/$J133:$N133,3,TRUE)*(AB133-VLOOKUP(AB133,LT_IncomeTaxFed/$J133:$N133,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB133+$W133, LT_IncomeTaxFed/$J133:$N133, 4, TRUE)+VLOOKUP($AB133+$W133,LT_IncomeTaxFed/$J133:$N133,5,TRUE)*($AB133+$W133-VLOOKUP($AB133+$W133,LT_IncomeTaxFed/$J133:$N133,1,TRUE)))+(VLOOKUP($AB133, LT_IncomeTaxFed/$J133:$N133, 4, TRUE)+VLOOKUP($AB133,LT_IncomeTaxFed/$J133:$N133,5,TRUE)*($AB133-VLOOKUP($AB133,LT_IncomeTaxFed/$J133:$N133,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF133>0,(VLOOKUP(AF133, LT_IncomeTaxFed/$J133:$N133, 2, TRUE)+VLOOKUP(AF133,LT_IncomeTaxFed/$J133:$N133,3,TRUE)*(AF133-VLOOKUP(AF133,LT_IncomeTaxFed/$J133:$N133,1,TRUE)))/AF133,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B132+1","v":2082},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB134, LT_IncomeTaxFed/$J134:$N134, 2, TRUE)+VLOOKUP(AB134,LT_IncomeTaxFed/$J134:$N134,3,TRUE)*(AB134-VLOOKUP(AB134,LT_IncomeTaxFed/$J134:$N134,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB134+$W134, LT_IncomeTaxFed/$J134:$N134, 4, TRUE)+VLOOKUP($AB134+$W134,LT_IncomeTaxFed/$J134:$N134,5,TRUE)*($AB134+$W134-VLOOKUP($AB134+$W134,LT_IncomeTaxFed/$J134:$N134,1,TRUE)))+(VLOOKUP($AB134, LT_IncomeTaxFed/$J134:$N134, 4, TRUE)+VLOOKUP($AB134,LT_IncomeTaxFed/$J134:$N134,5,TRUE)*($AB134-VLOOKUP($AB134,LT_IncomeTaxFed/$J134:$N134,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF134>0,(VLOOKUP(AF134, LT_IncomeTaxFed/$J134:$N134, 2, TRUE)+VLOOKUP(AF134,LT_IncomeTaxFed/$J134:$N134,3,TRUE)*(AF134-VLOOKUP(AF134,LT_IncomeTaxFed/$J134:$N134,1,TRUE)))/AF134,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y134:$Y135+$Z134:$Z135+$AC134:$AC135+$AD134:$AD135+$AH134:$AH135)","v":{"$error":"#REF!"}},{"$f":"IF($T134>0, -AI134/$T134, 0)","v":{"$error":"#REF!"}}]
[null,2082,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB135, LT_IncomeTaxFed/$J135:$N135, 2, TRUE)+VLOOKUP(AB135,LT_IncomeTaxFed/$J135:$N135,3,TRUE)*(AB135-VLOOKUP(AB135,LT_IncomeTaxFed/$J135:$N135,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB135+$W135, LT_IncomeTaxFed/$J135:$N135, 4, TRUE)+VLOOKUP($AB135+$W135,LT_IncomeTaxFed/$J135:$N135,5,TRUE)*($AB135+$W135-VLOOKUP($AB135+$W135,LT_IncomeTaxFed/$J135:$N135,1,TRUE)))+(VLOOKUP($AB135, LT_IncomeTaxFed/$J135:$N135, 4, TRUE)+VLOOKUP($AB135,LT_IncomeTaxFed/$J135:$N135,5,TRUE)*($AB135-VLOOKUP($AB135,LT_IncomeTaxFed/$J135:$N135,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF135>0,(VLOOKUP(AF135, LT_IncomeTaxFed/$J135:$N135, 2, TRUE)+VLOOKUP(AF135,LT_IncomeTaxFed/$J135:$N135,3,TRUE)*(AF135-VLOOKUP(AF135,LT_IncomeTaxFed/$J135:$N135,1,TRUE)))/AF135,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B134+1","v":2083},"N",{"$f":"INDEX(SP_Initials,E136)","v":""},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$E136),IF($B136<YEAR(INDEX(SP_BirthDate,$E136)),0,IF($B136>(YEAR(INDEX(SP_BirthDate,$E136))+INDEX(SP_LifeExp,$E136)),0,$B136-YEAR(INDEX(SP_BirthDate,$E136)))),0)","v":0},false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB136, LT_IncomeTaxFed/$J136:$N136, 2, TRUE)+VLOOKUP(AB136,LT_IncomeTaxFed/$J136:$N136,3,TRUE)*(AB136-VLOOKUP(AB136,LT_IncomeTaxFed/$J136:$N136,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB136+$W136, LT_IncomeTaxFed/$J136:$N136, 4, TRUE)+VLOOKUP($AB136+$W136,LT_IncomeTaxFed/$J136:$N136,5,TRUE)*($AB136+$W136-VLOOKUP($AB136+$W136,LT_IncomeTaxFed/$J136:$N136,1,TRUE)))+(VLOOKUP($AB136, LT_IncomeTaxFed/$J136:$N136, 4, TRUE)+VLOOKUP($AB136,LT_IncomeTaxFed/$J136:$N136,5,TRUE)*($AB136-VLOOKUP($AB136,LT_IncomeTaxFed/$J136:$N136,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF136>0,(VLOOKUP(AF136, LT_IncomeTaxFed/$J136:$N136, 2, TRUE)+VLOOKUP(AF136,LT_IncomeTaxFed/$J136:$N136,3,TRUE)*(AF136-VLOOKUP(AF136,LT_IncomeTaxFed/$J136:$N136,1,TRUE)))/AF136,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y136:$Y137+$Z136:$Z137+$AC136:$AC137+$AD136:$AD137+$AH136:$AH137)","v":{"$error":"#REF!"}},{"$f":"IF($T136>0, -AI136/$T136, 0)","v":{"$error":"#REF!"}}]
[null,2083,"N","",{"$f":"MOD(ROW(),2)+1","v":2},0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB137, LT_IncomeTaxFed/$J137:$N137, 2, TRUE)+VLOOKUP(AB137,LT_IncomeTaxFed/$J137:$N137,3,TRUE)*(AB137-VLOOKUP(AB137,LT_IncomeTaxFed/$J137:$N137,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB137+$W137, LT_IncomeTaxFed/$J137:$N137, 4, TRUE)+VLOOKUP($AB137+$W137,LT_IncomeTaxFed/$J137:$N137,5,TRUE)*($AB137+$W137-VLOOKUP($AB137+$W137,LT_IncomeTaxFed/$J137:$N137,1,TRUE)))+(VLOOKUP($AB137, LT_IncomeTaxFed/$J137:$N137, 4, TRUE)+VLOOKUP($AB137,LT_IncomeTaxFed/$J137:$N137,5,TRUE)*($AB137-VLOOKUP($AB137,LT_IncomeTaxFed/$J137:$N137,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF137>0,(VLOOKUP(AF137, LT_IncomeTaxFed/$J137:$N137, 2, TRUE)+VLOOKUP(AF137,LT_IncomeTaxFed/$J137:$N137,3,TRUE)*(AF137-VLOOKUP(AF137,LT_IncomeTaxFed/$J137:$N137,1,TRUE)))/AF137,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B136+1","v":2084},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($F$8:$F$9,$E138,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($E138=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUMIF($F$8:$F$9,$E138,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1)),-SUMIF($F$8:$F$9,$E138,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1)))","v":0},{"$error":"#REF!"},0,{"$f":"MIN(VLOOKUP($U138, LT_SSBases, 2, TRUE)+VLOOKUP($U138,LT_SSBases,3,TRUE)*($U138-VLOOKUP($U138,LT_SSBases,1,TRUE)),$R138*0.85)","v":0},{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$E138)+SUMIF(SC_TaxIndex,$E138,SP_Dependents)","v":0},0,0,{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AH138,-LT_StandardDeduction/$J138)","v":{"$error":"#REF!"}},{"$f":"MAX($O138+$P138+$Q138+$S138+$V138-$W138-$X138*LT_PersonalExemptAmt/$J138+$Z138/2+$AA138,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AB138, LT_IncomeTaxFed/$J138:$N138, 2, TRUE)+VLOOKUP(AB138,LT_IncomeTaxFed/$J138:$N138,3,TRUE)*(AB138-VLOOKUP(AB138,LT_IncomeTaxFed/$J138:$N138,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB138+$W138, LT_IncomeTaxFed/$J138:$N138, 4, TRUE)+VLOOKUP($AB138+$W138,LT_IncomeTaxFed/$J138:$N138,5,TRUE)*($AB138+$W138-VLOOKUP($AB138+$W138,LT_IncomeTaxFed/$J138:$N138,1,TRUE)))+(VLOOKUP($AB138, LT_IncomeTaxFed/$J138:$N138, 4, TRUE)+VLOOKUP($AB138,LT_IncomeTaxFed/$J138:$N138,5,TRUE)*($AB138-VLOOKUP($AB138,LT_IncomeTaxFed/$J138:$N138,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($F$8:$F$9,$E138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($F$8:$F$9,$E138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$E138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$J138)","v":{"$error":"#REF!"}},{"$f":"MAX($O138+$P138+$Q138+$S138+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$V138,0)-$X138*LT_PersonalExemptAmt/$J138+$Z138/2+$AE138,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF138>0,(VLOOKUP(AF138, LT_IncomeTaxFed/$J138:$N138, 2, TRUE)+VLOOKUP(AF138,LT_IncomeTaxFed/$J138:$N138,3,TRUE)*(AF138-VLOOKUP(AF138,LT_IncomeTaxFed/$J138:$N138,1,TRUE)))/AF138,0)","v":{"$error":"#REF!"}},{"$f":"IF(AF138>0,AF138*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AG138,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AG138+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Y138:$Y139+$Z138:$Z139+$AC138:$AC139+$AD138:$AD139+$AH138:$AH139)","v":{"$error":"#REF!"}},{"$f":"IF($T138>0, -AI138/$T138, 0)","v":{"$error":"#REF!"}}]
[null,{"$f":"B137+1","v":2084},"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,{"$f":"SUM($O139:$S139)","v":0},{"$f":"O139+P139+$R139/2","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB139, LT_IncomeTaxFed/$J139:$N139, 2, TRUE)+VLOOKUP(AB139,LT_IncomeTaxFed/$J139:$N139,3,TRUE)*(AB139-VLOOKUP(AB139,LT_IncomeTaxFed/$J139:$N139,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB139+$W139, LT_IncomeTaxFed/$J139:$N139, 4, TRUE)+VLOOKUP($AB139+$W139,LT_IncomeTaxFed/$J139:$N139,5,TRUE)*($AB139+$W139-VLOOKUP($AB139+$W139,LT_IncomeTaxFed/$J139:$N139,1,TRUE)))+(VLOOKUP($AB139, LT_IncomeTaxFed/$J139:$N139, 4, TRUE)+VLOOKUP($AB139,LT_IncomeTaxFed/$J139:$N139,5,TRUE)*($AB139-VLOOKUP($AB139,LT_IncomeTaxFed/$J139:$N139,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF139>0,(VLOOKUP(AF139, LT_IncomeTaxFed/$J139:$N139, 2, TRUE)+VLOOKUP(AF139,LT_IncomeTaxFed/$J139:$N139,3,TRUE)*(AF139-VLOOKUP(AF139,LT_IncomeTaxFed/$J139:$N139,1,TRUE)))/AF139,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B138+1","v":2085},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB140, LT_IncomeTaxFed/$J140:$N140, 2, TRUE)+VLOOKUP(AB140,LT_IncomeTaxFed/$J140:$N140,3,TRUE)*(AB140-VLOOKUP(AB140,LT_IncomeTaxFed/$J140:$N140,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB140+$W140, LT_IncomeTaxFed/$J140:$N140, 4, TRUE)+VLOOKUP($AB140+$W140,LT_IncomeTaxFed/$J140:$N140,5,TRUE)*($AB140+$W140-VLOOKUP($AB140+$W140,LT_IncomeTaxFed/$J140:$N140,1,TRUE)))+(VLOOKUP($AB140, LT_IncomeTaxFed/$J140:$N140, 4, TRUE)+VLOOKUP($AB140,LT_IncomeTaxFed/$J140:$N140,5,TRUE)*($AB140-VLOOKUP($AB140,LT_IncomeTaxFed/$J140:$N140,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF140>0,(VLOOKUP(AF140, LT_IncomeTaxFed/$J140:$N140, 2, TRUE)+VLOOKUP(AF140,LT_IncomeTaxFed/$J140:$N140,3,TRUE)*(AF140-VLOOKUP(AF140,LT_IncomeTaxFed/$J140:$N140,1,TRUE)))/AF140,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y140:$Y141+$Z140:$Z141+$AC140:$AC141+$AD140:$AD141+$AH140:$AH141)","v":{"$error":"#REF!"}},{"$f":"IF($T140>0, -AI140/$T140, 0)","v":{"$error":"#REF!"}}]
[null,2085,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB141, LT_IncomeTaxFed/$J141:$N141, 2, TRUE)+VLOOKUP(AB141,LT_IncomeTaxFed/$J141:$N141,3,TRUE)*(AB141-VLOOKUP(AB141,LT_IncomeTaxFed/$J141:$N141,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB141+$W141, LT_IncomeTaxFed/$J141:$N141, 4, TRUE)+VLOOKUP($AB141+$W141,LT_IncomeTaxFed/$J141:$N141,5,TRUE)*($AB141+$W141-VLOOKUP($AB141+$W141,LT_IncomeTaxFed/$J141:$N141,1,TRUE)))+(VLOOKUP($AB141, LT_IncomeTaxFed/$J141:$N141, 4, TRUE)+VLOOKUP($AB141,LT_IncomeTaxFed/$J141:$N141,5,TRUE)*($AB141-VLOOKUP($AB141,LT_IncomeTaxFed/$J141:$N141,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF141>0,(VLOOKUP(AF141, LT_IncomeTaxFed/$J141:$N141, 2, TRUE)+VLOOKUP(AF141,LT_IncomeTaxFed/$J141:$N141,3,TRUE)*(AF141-VLOOKUP(AF141,LT_IncomeTaxFed/$J141:$N141,1,TRUE)))/AF141,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B140+1","v":2086},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB142, LT_IncomeTaxFed/$J142:$N142, 2, TRUE)+VLOOKUP(AB142,LT_IncomeTaxFed/$J142:$N142,3,TRUE)*(AB142-VLOOKUP(AB142,LT_IncomeTaxFed/$J142:$N142,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB142+$W142, LT_IncomeTaxFed/$J142:$N142, 4, TRUE)+VLOOKUP($AB142+$W142,LT_IncomeTaxFed/$J142:$N142,5,TRUE)*($AB142+$W142-VLOOKUP($AB142+$W142,LT_IncomeTaxFed/$J142:$N142,1,TRUE)))+(VLOOKUP($AB142, LT_IncomeTaxFed/$J142:$N142, 4, TRUE)+VLOOKUP($AB142,LT_IncomeTaxFed/$J142:$N142,5,TRUE)*($AB142-VLOOKUP($AB142,LT_IncomeTaxFed/$J142:$N142,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF142>0,(VLOOKUP(AF142, LT_IncomeTaxFed/$J142:$N142, 2, TRUE)+VLOOKUP(AF142,LT_IncomeTaxFed/$J142:$N142,3,TRUE)*(AF142-VLOOKUP(AF142,LT_IncomeTaxFed/$J142:$N142,1,TRUE)))/AF142,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y142:$Y143+$Z142:$Z143+$AC142:$AC143+$AD142:$AD143+$AH142:$AH143)","v":{"$error":"#REF!"}},{"$f":"IF($T142>0, -AI142/$T142, 0)","v":{"$error":"#REF!"}}]
[null,2086,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB143, LT_IncomeTaxFed/$J143:$N143, 2, TRUE)+VLOOKUP(AB143,LT_IncomeTaxFed/$J143:$N143,3,TRUE)*(AB143-VLOOKUP(AB143,LT_IncomeTaxFed/$J143:$N143,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB143+$W143, LT_IncomeTaxFed/$J143:$N143, 4, TRUE)+VLOOKUP($AB143+$W143,LT_IncomeTaxFed/$J143:$N143,5,TRUE)*($AB143+$W143-VLOOKUP($AB143+$W143,LT_IncomeTaxFed/$J143:$N143,1,TRUE)))+(VLOOKUP($AB143, LT_IncomeTaxFed/$J143:$N143, 4, TRUE)+VLOOKUP($AB143,LT_IncomeTaxFed/$J143:$N143,5,TRUE)*($AB143-VLOOKUP($AB143,LT_IncomeTaxFed/$J143:$N143,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF143>0,(VLOOKUP(AF143, LT_IncomeTaxFed/$J143:$N143, 2, TRUE)+VLOOKUP(AF143,LT_IncomeTaxFed/$J143:$N143,3,TRUE)*(AF143-VLOOKUP(AF143,LT_IncomeTaxFed/$J143:$N143,1,TRUE)))/AF143,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B142+1","v":2087},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB144, LT_IncomeTaxFed/$J144:$N144, 2, TRUE)+VLOOKUP(AB144,LT_IncomeTaxFed/$J144:$N144,3,TRUE)*(AB144-VLOOKUP(AB144,LT_IncomeTaxFed/$J144:$N144,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB144+$W144, LT_IncomeTaxFed/$J144:$N144, 4, TRUE)+VLOOKUP($AB144+$W144,LT_IncomeTaxFed/$J144:$N144,5,TRUE)*($AB144+$W144-VLOOKUP($AB144+$W144,LT_IncomeTaxFed/$J144:$N144,1,TRUE)))+(VLOOKUP($AB144, LT_IncomeTaxFed/$J144:$N144, 4, TRUE)+VLOOKUP($AB144,LT_IncomeTaxFed/$J144:$N144,5,TRUE)*($AB144-VLOOKUP($AB144,LT_IncomeTaxFed/$J144:$N144,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF144>0,(VLOOKUP(AF144, LT_IncomeTaxFed/$J144:$N144, 2, TRUE)+VLOOKUP(AF144,LT_IncomeTaxFed/$J144:$N144,3,TRUE)*(AF144-VLOOKUP(AF144,LT_IncomeTaxFed/$J144:$N144,1,TRUE)))/AF144,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y144:$Y145+$Z144:$Z145+$AC144:$AC145+$AD144:$AD145+$AH144:$AH145)","v":{"$error":"#REF!"}},{"$f":"IF($T144>0, -AI144/$T144, 0)","v":{"$error":"#REF!"}}]
[null,2087,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB145, LT_IncomeTaxFed/$J145:$N145, 2, TRUE)+VLOOKUP(AB145,LT_IncomeTaxFed/$J145:$N145,3,TRUE)*(AB145-VLOOKUP(AB145,LT_IncomeTaxFed/$J145:$N145,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB145+$W145, LT_IncomeTaxFed/$J145:$N145, 4, TRUE)+VLOOKUP($AB145+$W145,LT_IncomeTaxFed/$J145:$N145,5,TRUE)*($AB145+$W145-VLOOKUP($AB145+$W145,LT_IncomeTaxFed/$J145:$N145,1,TRUE)))+(VLOOKUP($AB145, LT_IncomeTaxFed/$J145:$N145, 4, TRUE)+VLOOKUP($AB145,LT_IncomeTaxFed/$J145:$N145,5,TRUE)*($AB145-VLOOKUP($AB145,LT_IncomeTaxFed/$J145:$N145,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF145>0,(VLOOKUP(AF145, LT_IncomeTaxFed/$J145:$N145, 2, TRUE)+VLOOKUP(AF145,LT_IncomeTaxFed/$J145:$N145,3,TRUE)*(AF145-VLOOKUP(AF145,LT_IncomeTaxFed/$J145:$N145,1,TRUE)))/AF145,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B144+1","v":2088},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB146, LT_IncomeTaxFed/$J146:$N146, 2, TRUE)+VLOOKUP(AB146,LT_IncomeTaxFed/$J146:$N146,3,TRUE)*(AB146-VLOOKUP(AB146,LT_IncomeTaxFed/$J146:$N146,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB146+$W146, LT_IncomeTaxFed/$J146:$N146, 4, TRUE)+VLOOKUP($AB146+$W146,LT_IncomeTaxFed/$J146:$N146,5,TRUE)*($AB146+$W146-VLOOKUP($AB146+$W146,LT_IncomeTaxFed/$J146:$N146,1,TRUE)))+(VLOOKUP($AB146, LT_IncomeTaxFed/$J146:$N146, 4, TRUE)+VLOOKUP($AB146,LT_IncomeTaxFed/$J146:$N146,5,TRUE)*($AB146-VLOOKUP($AB146,LT_IncomeTaxFed/$J146:$N146,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF146>0,(VLOOKUP(AF146, LT_IncomeTaxFed/$J146:$N146, 2, TRUE)+VLOOKUP(AF146,LT_IncomeTaxFed/$J146:$N146,3,TRUE)*(AF146-VLOOKUP(AF146,LT_IncomeTaxFed/$J146:$N146,1,TRUE)))/AF146,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y146:$Y147+$Z146:$Z147+$AC146:$AC147+$AD146:$AD147+$AH146:$AH147)","v":{"$error":"#REF!"}},{"$f":"IF($T146>0, -AI146/$T146, 0)","v":{"$error":"#REF!"}}]
[null,2088,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB147, LT_IncomeTaxFed/$J147:$N147, 2, TRUE)+VLOOKUP(AB147,LT_IncomeTaxFed/$J147:$N147,3,TRUE)*(AB147-VLOOKUP(AB147,LT_IncomeTaxFed/$J147:$N147,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB147+$W147, LT_IncomeTaxFed/$J147:$N147, 4, TRUE)+VLOOKUP($AB147+$W147,LT_IncomeTaxFed/$J147:$N147,5,TRUE)*($AB147+$W147-VLOOKUP($AB147+$W147,LT_IncomeTaxFed/$J147:$N147,1,TRUE)))+(VLOOKUP($AB147, LT_IncomeTaxFed/$J147:$N147, 4, TRUE)+VLOOKUP($AB147,LT_IncomeTaxFed/$J147:$N147,5,TRUE)*($AB147-VLOOKUP($AB147,LT_IncomeTaxFed/$J147:$N147,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF147>0,(VLOOKUP(AF147, LT_IncomeTaxFed/$J147:$N147, 2, TRUE)+VLOOKUP(AF147,LT_IncomeTaxFed/$J147:$N147,3,TRUE)*(AF147-VLOOKUP(AF147,LT_IncomeTaxFed/$J147:$N147,1,TRUE)))/AF147,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B146+1","v":2089},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB148, LT_IncomeTaxFed/$J148:$N148, 2, TRUE)+VLOOKUP(AB148,LT_IncomeTaxFed/$J148:$N148,3,TRUE)*(AB148-VLOOKUP(AB148,LT_IncomeTaxFed/$J148:$N148,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB148+$W148, LT_IncomeTaxFed/$J148:$N148, 4, TRUE)+VLOOKUP($AB148+$W148,LT_IncomeTaxFed/$J148:$N148,5,TRUE)*($AB148+$W148-VLOOKUP($AB148+$W148,LT_IncomeTaxFed/$J148:$N148,1,TRUE)))+(VLOOKUP($AB148, LT_IncomeTaxFed/$J148:$N148, 4, TRUE)+VLOOKUP($AB148,LT_IncomeTaxFed/$J148:$N148,5,TRUE)*($AB148-VLOOKUP($AB148,LT_IncomeTaxFed/$J148:$N148,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF148>0,(VLOOKUP(AF148, LT_IncomeTaxFed/$J148:$N148, 2, TRUE)+VLOOKUP(AF148,LT_IncomeTaxFed/$J148:$N148,3,TRUE)*(AF148-VLOOKUP(AF148,LT_IncomeTaxFed/$J148:$N148,1,TRUE)))/AF148,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y148:$Y149+$Z148:$Z149+$AC148:$AC149+$AD148:$AD149+$AH148:$AH149)","v":{"$error":"#REF!"}},{"$f":"IF($T148>0, -AI148/$T148, 0)","v":{"$error":"#REF!"}}]
[null,2089,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB149, LT_IncomeTaxFed/$J149:$N149, 2, TRUE)+VLOOKUP(AB149,LT_IncomeTaxFed/$J149:$N149,3,TRUE)*(AB149-VLOOKUP(AB149,LT_IncomeTaxFed/$J149:$N149,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB149+$W149, LT_IncomeTaxFed/$J149:$N149, 4, TRUE)+VLOOKUP($AB149+$W149,LT_IncomeTaxFed/$J149:$N149,5,TRUE)*($AB149+$W149-VLOOKUP($AB149+$W149,LT_IncomeTaxFed/$J149:$N149,1,TRUE)))+(VLOOKUP($AB149, LT_IncomeTaxFed/$J149:$N149, 4, TRUE)+VLOOKUP($AB149,LT_IncomeTaxFed/$J149:$N149,5,TRUE)*($AB149-VLOOKUP($AB149,LT_IncomeTaxFed/$J149:$N149,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF149>0,(VLOOKUP(AF149, LT_IncomeTaxFed/$J149:$N149, 2, TRUE)+VLOOKUP(AF149,LT_IncomeTaxFed/$J149:$N149,3,TRUE)*(AF149-VLOOKUP(AF149,LT_IncomeTaxFed/$J149:$N149,1,TRUE)))/AF149,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B148+1","v":2090},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB150, LT_IncomeTaxFed/$J150:$N150, 2, TRUE)+VLOOKUP(AB150,LT_IncomeTaxFed/$J150:$N150,3,TRUE)*(AB150-VLOOKUP(AB150,LT_IncomeTaxFed/$J150:$N150,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB150+$W150, LT_IncomeTaxFed/$J150:$N150, 4, TRUE)+VLOOKUP($AB150+$W150,LT_IncomeTaxFed/$J150:$N150,5,TRUE)*($AB150+$W150-VLOOKUP($AB150+$W150,LT_IncomeTaxFed/$J150:$N150,1,TRUE)))+(VLOOKUP($AB150, LT_IncomeTaxFed/$J150:$N150, 4, TRUE)+VLOOKUP($AB150,LT_IncomeTaxFed/$J150:$N150,5,TRUE)*($AB150-VLOOKUP($AB150,LT_IncomeTaxFed/$J150:$N150,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF150>0,(VLOOKUP(AF150, LT_IncomeTaxFed/$J150:$N150, 2, TRUE)+VLOOKUP(AF150,LT_IncomeTaxFed/$J150:$N150,3,TRUE)*(AF150-VLOOKUP(AF150,LT_IncomeTaxFed/$J150:$N150,1,TRUE)))/AF150,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y150:$Y151+$Z150:$Z151+$AC150:$AC151+$AD150:$AD151+$AH150:$AH151)","v":{"$error":"#REF!"}},{"$f":"IF($T150>0, -AI150/$T150, 0)","v":{"$error":"#REF!"}}]
[null,2090,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB151, LT_IncomeTaxFed/$J151:$N151, 2, TRUE)+VLOOKUP(AB151,LT_IncomeTaxFed/$J151:$N151,3,TRUE)*(AB151-VLOOKUP(AB151,LT_IncomeTaxFed/$J151:$N151,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB151+$W151, LT_IncomeTaxFed/$J151:$N151, 4, TRUE)+VLOOKUP($AB151+$W151,LT_IncomeTaxFed/$J151:$N151,5,TRUE)*($AB151+$W151-VLOOKUP($AB151+$W151,LT_IncomeTaxFed/$J151:$N151,1,TRUE)))+(VLOOKUP($AB151, LT_IncomeTaxFed/$J151:$N151, 4, TRUE)+VLOOKUP($AB151,LT_IncomeTaxFed/$J151:$N151,5,TRUE)*($AB151-VLOOKUP($AB151,LT_IncomeTaxFed/$J151:$N151,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF151>0,(VLOOKUP(AF151, LT_IncomeTaxFed/$J151:$N151, 2, TRUE)+VLOOKUP(AF151,LT_IncomeTaxFed/$J151:$N151,3,TRUE)*(AF151-VLOOKUP(AF151,LT_IncomeTaxFed/$J151:$N151,1,TRUE)))/AF151,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B150+1","v":2091},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB152, LT_IncomeTaxFed/$J152:$N152, 2, TRUE)+VLOOKUP(AB152,LT_IncomeTaxFed/$J152:$N152,3,TRUE)*(AB152-VLOOKUP(AB152,LT_IncomeTaxFed/$J152:$N152,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB152+$W152, LT_IncomeTaxFed/$J152:$N152, 4, TRUE)+VLOOKUP($AB152+$W152,LT_IncomeTaxFed/$J152:$N152,5,TRUE)*($AB152+$W152-VLOOKUP($AB152+$W152,LT_IncomeTaxFed/$J152:$N152,1,TRUE)))+(VLOOKUP($AB152, LT_IncomeTaxFed/$J152:$N152, 4, TRUE)+VLOOKUP($AB152,LT_IncomeTaxFed/$J152:$N152,5,TRUE)*($AB152-VLOOKUP($AB152,LT_IncomeTaxFed/$J152:$N152,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF152>0,(VLOOKUP(AF152, LT_IncomeTaxFed/$J152:$N152, 2, TRUE)+VLOOKUP(AF152,LT_IncomeTaxFed/$J152:$N152,3,TRUE)*(AF152-VLOOKUP(AF152,LT_IncomeTaxFed/$J152:$N152,1,TRUE)))/AF152,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y152:$Y153+$Z152:$Z153+$AC152:$AC153+$AD152:$AD153+$AH152:$AH153)","v":{"$error":"#REF!"}},{"$f":"IF($T152>0, -AI152/$T152, 0)","v":{"$error":"#REF!"}}]
[null,2091,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB153, LT_IncomeTaxFed/$J153:$N153, 2, TRUE)+VLOOKUP(AB153,LT_IncomeTaxFed/$J153:$N153,3,TRUE)*(AB153-VLOOKUP(AB153,LT_IncomeTaxFed/$J153:$N153,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB153+$W153, LT_IncomeTaxFed/$J153:$N153, 4, TRUE)+VLOOKUP($AB153+$W153,LT_IncomeTaxFed/$J153:$N153,5,TRUE)*($AB153+$W153-VLOOKUP($AB153+$W153,LT_IncomeTaxFed/$J153:$N153,1,TRUE)))+(VLOOKUP($AB153, LT_IncomeTaxFed/$J153:$N153, 4, TRUE)+VLOOKUP($AB153,LT_IncomeTaxFed/$J153:$N153,5,TRUE)*($AB153-VLOOKUP($AB153,LT_IncomeTaxFed/$J153:$N153,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF153>0,(VLOOKUP(AF153, LT_IncomeTaxFed/$J153:$N153, 2, TRUE)+VLOOKUP(AF153,LT_IncomeTaxFed/$J153:$N153,3,TRUE)*(AF153-VLOOKUP(AF153,LT_IncomeTaxFed/$J153:$N153,1,TRUE)))/AF153,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B152+1","v":2092},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB154, LT_IncomeTaxFed/$J154:$N154, 2, TRUE)+VLOOKUP(AB154,LT_IncomeTaxFed/$J154:$N154,3,TRUE)*(AB154-VLOOKUP(AB154,LT_IncomeTaxFed/$J154:$N154,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB154+$W154, LT_IncomeTaxFed/$J154:$N154, 4, TRUE)+VLOOKUP($AB154+$W154,LT_IncomeTaxFed/$J154:$N154,5,TRUE)*($AB154+$W154-VLOOKUP($AB154+$W154,LT_IncomeTaxFed/$J154:$N154,1,TRUE)))+(VLOOKUP($AB154, LT_IncomeTaxFed/$J154:$N154, 4, TRUE)+VLOOKUP($AB154,LT_IncomeTaxFed/$J154:$N154,5,TRUE)*($AB154-VLOOKUP($AB154,LT_IncomeTaxFed/$J154:$N154,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF154>0,(VLOOKUP(AF154, LT_IncomeTaxFed/$J154:$N154, 2, TRUE)+VLOOKUP(AF154,LT_IncomeTaxFed/$J154:$N154,3,TRUE)*(AF154-VLOOKUP(AF154,LT_IncomeTaxFed/$J154:$N154,1,TRUE)))/AF154,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y154:$Y155+$Z154:$Z155+$AC154:$AC155+$AD154:$AD155+$AH154:$AH155)","v":{"$error":"#REF!"}},{"$f":"IF($T154>0, -AI154/$T154, 0)","v":{"$error":"#REF!"}}]
[null,2092,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB155, LT_IncomeTaxFed/$J155:$N155, 2, TRUE)+VLOOKUP(AB155,LT_IncomeTaxFed/$J155:$N155,3,TRUE)*(AB155-VLOOKUP(AB155,LT_IncomeTaxFed/$J155:$N155,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB155+$W155, LT_IncomeTaxFed/$J155:$N155, 4, TRUE)+VLOOKUP($AB155+$W155,LT_IncomeTaxFed/$J155:$N155,5,TRUE)*($AB155+$W155-VLOOKUP($AB155+$W155,LT_IncomeTaxFed/$J155:$N155,1,TRUE)))+(VLOOKUP($AB155, LT_IncomeTaxFed/$J155:$N155, 4, TRUE)+VLOOKUP($AB155,LT_IncomeTaxFed/$J155:$N155,5,TRUE)*($AB155-VLOOKUP($AB155,LT_IncomeTaxFed/$J155:$N155,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF155>0,(VLOOKUP(AF155, LT_IncomeTaxFed/$J155:$N155, 2, TRUE)+VLOOKUP(AF155,LT_IncomeTaxFed/$J155:$N155,3,TRUE)*(AF155-VLOOKUP(AF155,LT_IncomeTaxFed/$J155:$N155,1,TRUE)))/AF155,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B154+1","v":2093},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB156, LT_IncomeTaxFed/$J156:$N156, 2, TRUE)+VLOOKUP(AB156,LT_IncomeTaxFed/$J156:$N156,3,TRUE)*(AB156-VLOOKUP(AB156,LT_IncomeTaxFed/$J156:$N156,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB156+$W156, LT_IncomeTaxFed/$J156:$N156, 4, TRUE)+VLOOKUP($AB156+$W156,LT_IncomeTaxFed/$J156:$N156,5,TRUE)*($AB156+$W156-VLOOKUP($AB156+$W156,LT_IncomeTaxFed/$J156:$N156,1,TRUE)))+(VLOOKUP($AB156, LT_IncomeTaxFed/$J156:$N156, 4, TRUE)+VLOOKUP($AB156,LT_IncomeTaxFed/$J156:$N156,5,TRUE)*($AB156-VLOOKUP($AB156,LT_IncomeTaxFed/$J156:$N156,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF156>0,(VLOOKUP(AF156, LT_IncomeTaxFed/$J156:$N156, 2, TRUE)+VLOOKUP(AF156,LT_IncomeTaxFed/$J156:$N156,3,TRUE)*(AF156-VLOOKUP(AF156,LT_IncomeTaxFed/$J156:$N156,1,TRUE)))/AF156,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y156:$Y157+$Z156:$Z157+$AC156:$AC157+$AD156:$AD157+$AH156:$AH157)","v":{"$error":"#REF!"}},{"$f":"IF($T156>0, -AI156/$T156, 0)","v":{"$error":"#REF!"}}]
[null,2093,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB157, LT_IncomeTaxFed/$J157:$N157, 2, TRUE)+VLOOKUP(AB157,LT_IncomeTaxFed/$J157:$N157,3,TRUE)*(AB157-VLOOKUP(AB157,LT_IncomeTaxFed/$J157:$N157,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB157+$W157, LT_IncomeTaxFed/$J157:$N157, 4, TRUE)+VLOOKUP($AB157+$W157,LT_IncomeTaxFed/$J157:$N157,5,TRUE)*($AB157+$W157-VLOOKUP($AB157+$W157,LT_IncomeTaxFed/$J157:$N157,1,TRUE)))+(VLOOKUP($AB157, LT_IncomeTaxFed/$J157:$N157, 4, TRUE)+VLOOKUP($AB157,LT_IncomeTaxFed/$J157:$N157,5,TRUE)*($AB157-VLOOKUP($AB157,LT_IncomeTaxFed/$J157:$N157,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF157>0,(VLOOKUP(AF157, LT_IncomeTaxFed/$J157:$N157, 2, TRUE)+VLOOKUP(AF157,LT_IncomeTaxFed/$J157:$N157,3,TRUE)*(AF157-VLOOKUP(AF157,LT_IncomeTaxFed/$J157:$N157,1,TRUE)))/AF157,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B156+1","v":2094},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB158, LT_IncomeTaxFed/$J158:$N158, 2, TRUE)+VLOOKUP(AB158,LT_IncomeTaxFed/$J158:$N158,3,TRUE)*(AB158-VLOOKUP(AB158,LT_IncomeTaxFed/$J158:$N158,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB158+$W158, LT_IncomeTaxFed/$J158:$N158, 4, TRUE)+VLOOKUP($AB158+$W158,LT_IncomeTaxFed/$J158:$N158,5,TRUE)*($AB158+$W158-VLOOKUP($AB158+$W158,LT_IncomeTaxFed/$J158:$N158,1,TRUE)))+(VLOOKUP($AB158, LT_IncomeTaxFed/$J158:$N158, 4, TRUE)+VLOOKUP($AB158,LT_IncomeTaxFed/$J158:$N158,5,TRUE)*($AB158-VLOOKUP($AB158,LT_IncomeTaxFed/$J158:$N158,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF158>0,(VLOOKUP(AF158, LT_IncomeTaxFed/$J158:$N158, 2, TRUE)+VLOOKUP(AF158,LT_IncomeTaxFed/$J158:$N158,3,TRUE)*(AF158-VLOOKUP(AF158,LT_IncomeTaxFed/$J158:$N158,1,TRUE)))/AF158,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y158:$Y159+$Z158:$Z159+$AC158:$AC159+$AD158:$AD159+$AH158:$AH159)","v":{"$error":"#REF!"}},{"$f":"IF($T158>0, -AI158/$T158, 0)","v":{"$error":"#REF!"}}]
[null,2094,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB159, LT_IncomeTaxFed/$J159:$N159, 2, TRUE)+VLOOKUP(AB159,LT_IncomeTaxFed/$J159:$N159,3,TRUE)*(AB159-VLOOKUP(AB159,LT_IncomeTaxFed/$J159:$N159,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB159+$W159, LT_IncomeTaxFed/$J159:$N159, 4, TRUE)+VLOOKUP($AB159+$W159,LT_IncomeTaxFed/$J159:$N159,5,TRUE)*($AB159+$W159-VLOOKUP($AB159+$W159,LT_IncomeTaxFed/$J159:$N159,1,TRUE)))+(VLOOKUP($AB159, LT_IncomeTaxFed/$J159:$N159, 4, TRUE)+VLOOKUP($AB159,LT_IncomeTaxFed/$J159:$N159,5,TRUE)*($AB159-VLOOKUP($AB159,LT_IncomeTaxFed/$J159:$N159,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF159>0,(VLOOKUP(AF159, LT_IncomeTaxFed/$J159:$N159, 2, TRUE)+VLOOKUP(AF159,LT_IncomeTaxFed/$J159:$N159,3,TRUE)*(AF159-VLOOKUP(AF159,LT_IncomeTaxFed/$J159:$N159,1,TRUE)))/AF159,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B158+1","v":2095},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB160, LT_IncomeTaxFed/$J160:$N160, 2, TRUE)+VLOOKUP(AB160,LT_IncomeTaxFed/$J160:$N160,3,TRUE)*(AB160-VLOOKUP(AB160,LT_IncomeTaxFed/$J160:$N160,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB160+$W160, LT_IncomeTaxFed/$J160:$N160, 4, TRUE)+VLOOKUP($AB160+$W160,LT_IncomeTaxFed/$J160:$N160,5,TRUE)*($AB160+$W160-VLOOKUP($AB160+$W160,LT_IncomeTaxFed/$J160:$N160,1,TRUE)))+(VLOOKUP($AB160, LT_IncomeTaxFed/$J160:$N160, 4, TRUE)+VLOOKUP($AB160,LT_IncomeTaxFed/$J160:$N160,5,TRUE)*($AB160-VLOOKUP($AB160,LT_IncomeTaxFed/$J160:$N160,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF160>0,(VLOOKUP(AF160, LT_IncomeTaxFed/$J160:$N160, 2, TRUE)+VLOOKUP(AF160,LT_IncomeTaxFed/$J160:$N160,3,TRUE)*(AF160-VLOOKUP(AF160,LT_IncomeTaxFed/$J160:$N160,1,TRUE)))/AF160,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y160:$Y161+$Z160:$Z161+$AC160:$AC161+$AD160:$AD161+$AH160:$AH161)","v":{"$error":"#REF!"}},{"$f":"IF($T160>0, -AI160/$T160, 0)","v":{"$error":"#REF!"}}]
[null,2095,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB161, LT_IncomeTaxFed/$J161:$N161, 2, TRUE)+VLOOKUP(AB161,LT_IncomeTaxFed/$J161:$N161,3,TRUE)*(AB161-VLOOKUP(AB161,LT_IncomeTaxFed/$J161:$N161,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB161+$W161, LT_IncomeTaxFed/$J161:$N161, 4, TRUE)+VLOOKUP($AB161+$W161,LT_IncomeTaxFed/$J161:$N161,5,TRUE)*($AB161+$W161-VLOOKUP($AB161+$W161,LT_IncomeTaxFed/$J161:$N161,1,TRUE)))+(VLOOKUP($AB161, LT_IncomeTaxFed/$J161:$N161, 4, TRUE)+VLOOKUP($AB161,LT_IncomeTaxFed/$J161:$N161,5,TRUE)*($AB161-VLOOKUP($AB161,LT_IncomeTaxFed/$J161:$N161,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF161>0,(VLOOKUP(AF161, LT_IncomeTaxFed/$J161:$N161, 2, TRUE)+VLOOKUP(AF161,LT_IncomeTaxFed/$J161:$N161,3,TRUE)*(AF161-VLOOKUP(AF161,LT_IncomeTaxFed/$J161:$N161,1,TRUE)))/AF161,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B160+1","v":2096},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB162, LT_IncomeTaxFed/$J162:$N162, 2, TRUE)+VLOOKUP(AB162,LT_IncomeTaxFed/$J162:$N162,3,TRUE)*(AB162-VLOOKUP(AB162,LT_IncomeTaxFed/$J162:$N162,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB162+$W162, LT_IncomeTaxFed/$J162:$N162, 4, TRUE)+VLOOKUP($AB162+$W162,LT_IncomeTaxFed/$J162:$N162,5,TRUE)*($AB162+$W162-VLOOKUP($AB162+$W162,LT_IncomeTaxFed/$J162:$N162,1,TRUE)))+(VLOOKUP($AB162, LT_IncomeTaxFed/$J162:$N162, 4, TRUE)+VLOOKUP($AB162,LT_IncomeTaxFed/$J162:$N162,5,TRUE)*($AB162-VLOOKUP($AB162,LT_IncomeTaxFed/$J162:$N162,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF162>0,(VLOOKUP(AF162, LT_IncomeTaxFed/$J162:$N162, 2, TRUE)+VLOOKUP(AF162,LT_IncomeTaxFed/$J162:$N162,3,TRUE)*(AF162-VLOOKUP(AF162,LT_IncomeTaxFed/$J162:$N162,1,TRUE)))/AF162,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y162:$Y163+$Z162:$Z163+$AC162:$AC163+$AD162:$AD163+$AH162:$AH163)","v":{"$error":"#REF!"}},{"$f":"IF($T162>0, -AI162/$T162, 0)","v":{"$error":"#REF!"}}]
[null,2096,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB163, LT_IncomeTaxFed/$J163:$N163, 2, TRUE)+VLOOKUP(AB163,LT_IncomeTaxFed/$J163:$N163,3,TRUE)*(AB163-VLOOKUP(AB163,LT_IncomeTaxFed/$J163:$N163,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB163+$W163, LT_IncomeTaxFed/$J163:$N163, 4, TRUE)+VLOOKUP($AB163+$W163,LT_IncomeTaxFed/$J163:$N163,5,TRUE)*($AB163+$W163-VLOOKUP($AB163+$W163,LT_IncomeTaxFed/$J163:$N163,1,TRUE)))+(VLOOKUP($AB163, LT_IncomeTaxFed/$J163:$N163, 4, TRUE)+VLOOKUP($AB163,LT_IncomeTaxFed/$J163:$N163,5,TRUE)*($AB163-VLOOKUP($AB163,LT_IncomeTaxFed/$J163:$N163,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF163>0,(VLOOKUP(AF163, LT_IncomeTaxFed/$J163:$N163, 2, TRUE)+VLOOKUP(AF163,LT_IncomeTaxFed/$J163:$N163,3,TRUE)*(AF163-VLOOKUP(AF163,LT_IncomeTaxFed/$J163:$N163,1,TRUE)))/AF163,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B162+1","v":2097},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB164, LT_IncomeTaxFed/$J164:$N164, 2, TRUE)+VLOOKUP(AB164,LT_IncomeTaxFed/$J164:$N164,3,TRUE)*(AB164-VLOOKUP(AB164,LT_IncomeTaxFed/$J164:$N164,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB164+$W164, LT_IncomeTaxFed/$J164:$N164, 4, TRUE)+VLOOKUP($AB164+$W164,LT_IncomeTaxFed/$J164:$N164,5,TRUE)*($AB164+$W164-VLOOKUP($AB164+$W164,LT_IncomeTaxFed/$J164:$N164,1,TRUE)))+(VLOOKUP($AB164, LT_IncomeTaxFed/$J164:$N164, 4, TRUE)+VLOOKUP($AB164,LT_IncomeTaxFed/$J164:$N164,5,TRUE)*($AB164-VLOOKUP($AB164,LT_IncomeTaxFed/$J164:$N164,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF164>0,(VLOOKUP(AF164, LT_IncomeTaxFed/$J164:$N164, 2, TRUE)+VLOOKUP(AF164,LT_IncomeTaxFed/$J164:$N164,3,TRUE)*(AF164-VLOOKUP(AF164,LT_IncomeTaxFed/$J164:$N164,1,TRUE)))/AF164,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y164:$Y165+$Z164:$Z165+$AC164:$AC165+$AD164:$AD165+$AH164:$AH165)","v":{"$error":"#REF!"}},{"$f":"IF($T164>0, -AI164/$T164, 0)","v":{"$error":"#REF!"}}]
[null,2097,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB165, LT_IncomeTaxFed/$J165:$N165, 2, TRUE)+VLOOKUP(AB165,LT_IncomeTaxFed/$J165:$N165,3,TRUE)*(AB165-VLOOKUP(AB165,LT_IncomeTaxFed/$J165:$N165,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB165+$W165, LT_IncomeTaxFed/$J165:$N165, 4, TRUE)+VLOOKUP($AB165+$W165,LT_IncomeTaxFed/$J165:$N165,5,TRUE)*($AB165+$W165-VLOOKUP($AB165+$W165,LT_IncomeTaxFed/$J165:$N165,1,TRUE)))+(VLOOKUP($AB165, LT_IncomeTaxFed/$J165:$N165, 4, TRUE)+VLOOKUP($AB165,LT_IncomeTaxFed/$J165:$N165,5,TRUE)*($AB165-VLOOKUP($AB165,LT_IncomeTaxFed/$J165:$N165,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF165>0,(VLOOKUP(AF165, LT_IncomeTaxFed/$J165:$N165, 2, TRUE)+VLOOKUP(AF165,LT_IncomeTaxFed/$J165:$N165,3,TRUE)*(AF165-VLOOKUP(AF165,LT_IncomeTaxFed/$J165:$N165,1,TRUE)))/AF165,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B164+1","v":2098},"N","",1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB166, LT_IncomeTaxFed/$J166:$N166, 2, TRUE)+VLOOKUP(AB166,LT_IncomeTaxFed/$J166:$N166,3,TRUE)*(AB166-VLOOKUP(AB166,LT_IncomeTaxFed/$J166:$N166,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB166+$W166, LT_IncomeTaxFed/$J166:$N166, 4, TRUE)+VLOOKUP($AB166+$W166,LT_IncomeTaxFed/$J166:$N166,5,TRUE)*($AB166+$W166-VLOOKUP($AB166+$W166,LT_IncomeTaxFed/$J166:$N166,1,TRUE)))+(VLOOKUP($AB166, LT_IncomeTaxFed/$J166:$N166, 4, TRUE)+VLOOKUP($AB166,LT_IncomeTaxFed/$J166:$N166,5,TRUE)*($AB166-VLOOKUP($AB166,LT_IncomeTaxFed/$J166:$N166,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF166>0,(VLOOKUP(AF166, LT_IncomeTaxFed/$J166:$N166, 2, TRUE)+VLOOKUP(AF166,LT_IncomeTaxFed/$J166:$N166,3,TRUE)*(AF166-VLOOKUP(AF166,LT_IncomeTaxFed/$J166:$N166,1,TRUE)))/AF166,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y166:$Y167+$Z166:$Z167+$AC166:$AC167+$AD166:$AD167+$AH166:$AH167)","v":{"$error":"#REF!"}},{"$f":"IF($T166>0, -AI166/$T166, 0)","v":{"$error":"#REF!"}}]
[null,2098,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB167, LT_IncomeTaxFed/$J167:$N167, 2, TRUE)+VLOOKUP(AB167,LT_IncomeTaxFed/$J167:$N167,3,TRUE)*(AB167-VLOOKUP(AB167,LT_IncomeTaxFed/$J167:$N167,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB167+$W167, LT_IncomeTaxFed/$J167:$N167, 4, TRUE)+VLOOKUP($AB167+$W167,LT_IncomeTaxFed/$J167:$N167,5,TRUE)*($AB167+$W167-VLOOKUP($AB167+$W167,LT_IncomeTaxFed/$J167:$N167,1,TRUE)))+(VLOOKUP($AB167, LT_IncomeTaxFed/$J167:$N167, 4, TRUE)+VLOOKUP($AB167,LT_IncomeTaxFed/$J167:$N167,5,TRUE)*($AB167-VLOOKUP($AB167,LT_IncomeTaxFed/$J167:$N167,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF167>0,(VLOOKUP(AF167, LT_IncomeTaxFed/$J167:$N167, 2, TRUE)+VLOOKUP(AF167,LT_IncomeTaxFed/$J167:$N167,3,TRUE)*(AF167-VLOOKUP(AF167,LT_IncomeTaxFed/$J167:$N167,1,TRUE)))/AF167,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B166+1","v":2099},"N",{"$f":"INDEX(SP_Initials,E168)","v":""},1,0,1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB168, LT_IncomeTaxFed/$J168:$N168, 2, TRUE)+VLOOKUP(AB168,LT_IncomeTaxFed/$J168:$N168,3,TRUE)*(AB168-VLOOKUP(AB168,LT_IncomeTaxFed/$J168:$N168,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB168+$W168, LT_IncomeTaxFed/$J168:$N168, 4, TRUE)+VLOOKUP($AB168+$W168,LT_IncomeTaxFed/$J168:$N168,5,TRUE)*($AB168+$W168-VLOOKUP($AB168+$W168,LT_IncomeTaxFed/$J168:$N168,1,TRUE)))+(VLOOKUP($AB168, LT_IncomeTaxFed/$J168:$N168, 4, TRUE)+VLOOKUP($AB168,LT_IncomeTaxFed/$J168:$N168,5,TRUE)*($AB168-VLOOKUP($AB168,LT_IncomeTaxFed/$J168:$N168,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF168>0,(VLOOKUP(AF168, LT_IncomeTaxFed/$J168:$N168, 2, TRUE)+VLOOKUP(AF168,LT_IncomeTaxFed/$J168:$N168,3,TRUE)*(AF168-VLOOKUP(AF168,LT_IncomeTaxFed/$J168:$N168,1,TRUE)))/AF168,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Y168:$Y169+$Z168:$Z169+$AC168:$AC169+$AD168:$AD169+$AH168:$AH169)","v":{"$error":"#REF!"}},{"$f":"IF($T168>0, -AI168/$T168, 0)","v":{"$error":"#REF!"}}]
[null,2099,"N","",2,0,-1,0,false,{"$error":"#REF!"},{"$error":"#REF!"},1,{"$error":"#REF!"},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AB169, LT_IncomeTaxFed/$J169:$N169, 2, TRUE)+VLOOKUP(AB169,LT_IncomeTaxFed/$J169:$N169,3,TRUE)*(AB169-VLOOKUP(AB169,LT_IncomeTaxFed/$J169:$N169,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AB169+$W169, LT_IncomeTaxFed/$J169:$N169, 4, TRUE)+VLOOKUP($AB169+$W169,LT_IncomeTaxFed/$J169:$N169,5,TRUE)*($AB169+$W169-VLOOKUP($AB169+$W169,LT_IncomeTaxFed/$J169:$N169,1,TRUE)))+(VLOOKUP($AB169, LT_IncomeTaxFed/$J169:$N169, 4, TRUE)+VLOOKUP($AB169,LT_IncomeTaxFed/$J169:$N169,5,TRUE)*($AB169-VLOOKUP($AB169,LT_IncomeTaxFed/$J169:$N169,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AF169>0,(VLOOKUP(AF169, LT_IncomeTaxFed/$J169:$N169, 2, TRUE)+VLOOKUP(AF169,LT_IncomeTaxFed/$J169:$N169,3,TRUE)*(AF169-VLOOKUP(AF169,LT_IncomeTaxFed/$J169:$N169,1,TRUE)))/AF169,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Annualizer","index":10,"n_rows":169,"n_cols":30,"rows_kept":169,"cut":false,"hidden":true,"merged":[[167,29,168,29],[7,29,8,29],[157,29,158,29],[159,29,160,29],[161,29,162,29],[163,29,164,29],[165,29,166,29],[147,29,148,29],[149,29,150,29],[151,29,152,29],[153,29,154,29],[155,29,156,29],[137,29,138,29],[139,29,140,29],[141,29,142,29],[117,29,118,29],[119,29,120,29],[121,29,122,29],[123,29,124,29],[125,29,126,29],[145,29,146,29],[127,29,128,29],[131,29,132,29],[133,29,134,29],[135,29,136,29],[129,29,130,29],[143,29,144,29],[115,29,116,29],[81,29,82,29],[83,29,84,29],[85,29,86,29],[87,29,88,29],[89,29,90,29],[91,29,92,29],[93,29,94,29],[95,29,96,29],[97,29,98,29],[99,29,100,29],[101,29,102,29],[103,29,104,29],[105,29,106,29],[107,29,108,29],[69,29,70,29],[71,29,72,29],[109,29,110,29],[111,29,112,29],[113,29,114,29],[73,29,74,29],[75,29,76,29],[77,29,78,29],[79,29,80,29],[45,29,46,29],[47,29,48,29],[49,29,50,29],[51,29,52,29],[53,29,54,29],[55,29,56,29],[57,29,58,29],[59,29,60,29],[61,29,62,29],[63,29,64,29],[65,29,66,29],[67,29,68,29],[43,29,44,29],[9,29,10,29],[11,29,12,29],[13,29,14,29],[15,29,16,29],[17,29,18,29],[19,29,20,29],[21,29,22,29],[23,29,24,29],[25,29,26,29],[27,29,28,29],[29,29,30,29],[31,29,32,29],[33,29,34,29],[41,29,42,29],[5,29,6,29],[35,29,36,29],[3,29,4,29],[1,9,1,29],[37,29,38,29],[39,29,40,29]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO+VMDEBUG,VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO+VMDEBUG, VMDEBUG)","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},62,62,62,62,62,62,62,62,62,62,62,{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},null,null,null,null,null,null,null,null,"Annual Cash Flow"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG","v":62},"Year","$","IDXR","IDXN",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},"CDW","OFF","Before-Tax Balance","After-Tax Balance","Debt","Average Future Tax Rate","Net Worth","Active Income","Passive Income","Annuity Income","Social Security Income","Capital Income","Gross Income","Savings Contrib","Expenses","Debt Interest","Total Income Taxes","Tax Factor","Target Gross Income","Target Savings Drawdown","Surplus or Deficit","Savings Goal","Code"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,-MIN(ABS($H4)*OFFSET(AB$10,$I4,0),0))","v":0}]
[null,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,0]
[null,0,null,null,null,null,null,{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.16666666666666663},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,-(-$AB6+OFFSET(L$10,$I6,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.16666666666666663},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+1","v":1},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,-(-$AB7+OFFSET(L$10,$I7,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"SP_CurrentYear-1","v":2019},null,{"$f":"D10","v":1},{"$f":"E10","v":1},null,null,{"$f":"-(1-SC_CurrentDatePr)","v":-0.16666666666666663},0,null,null,{"$f":"-SP_DebtBalance/E8","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,2019,null,{"$f":"D11","v":1},{"$f":"E11","v":1},null,null,{"$f":"-(1-SC_CurrentDatePr)","v":-0.16666666666666663},1,null,null,{"$f":"-SP_DebtBalance/E9","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"B8+1","v":2020},{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":1},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B10<YEAR(INDEX(SP_BirthDate,1)),0,IF($B10>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,IF($B10>=(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$f":"(INDEX(SC_ZX_BalanceBTA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceBT,ZAIDX))*$D10","v":0},{"$f":"(INDEX(SC_ZX_BalanceATA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceAT,ZAIDX))*$D10","v":0},{"$f":"MIN(($L8+$AB8)/$D8*$D10,0)","v":0},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B10)*2))","v":0},{"$f":"K10+INDEX(SC_ZA_HomeEquity,ZAIDX)*$D10+J10*(1-$M10)+L10+(SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D10","v":0},{"$f":"INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D10","v":0},{"$f":"INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D10","v":0},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D10","v":0},{"$f":"INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D10","v":0},{"$f":"INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D10","v":0},{"$f":"SUM(O10:S10)","v":0},{"$f":"(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D10","v":0},{"$f":"((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D10","v":0},{"$f":"$L10*SP_DebtRate","v":0},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D10","v":0},{"$f":"(1-IF($T10>0,-$X10/$T10,0))","v":1},{"$f":"-($L10+SUM($U10:W10))/$Y10","v":0},{"$f":"MAX(Z10-(SUM($O10:$R10)),0)","v":0},{"$f":"SUM(T10:X10)","v":0},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B10=SC_YearStop-1,0,($AC12/$D12*$D10)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$S10)","v":0},{"$f":"IF(ISERROR($AB10),\"X\",IF(-$L10>(SP_DebtLimit/$E10),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"A"}]
[null,{"$f":"B9+1","v":2020},"N",1,1,0,0,null,null,0,0,{"$f":"MIN(($L9+$AB9)/$D9*$D11,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O11:S11)","v":0},0,0,0,0,{"$f":"(1-IF($T11>0,-$X11/$T11,0))","v":1},{"$f":"-($L11+SUM($U11:W11))/$Y11","v":0},0,{"$f":"SUM(T11:X11)","v":0},0]
[null,2021,"R",{"$error":"#REF!"},1,0,0,null,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!"},{"$f":"-($L12+SUM($U12:W12))/$Y12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB12),\"X\",IF(-$L12>(SP_DebtLimit/$E12),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2021,"N",1,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O13:S13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L13+SUM($U13:W13))/$Y13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2022,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L14+SUM($U14:W14))/$Y14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB14),\"X\",IF(-$L14>(SP_DebtLimit/$E14),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2022,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L15+SUM($U15:W15))/$Y15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2023,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L16+SUM($U16:W16))/$Y16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB16),\"X\",IF(-$L16>(SP_DebtLimit/$E16),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2023,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L17+SUM($U17:W17))/$Y17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2024,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L18+SUM($U18:W18))/$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB18),\"X\",IF(-$L18>(SP_DebtLimit/$E18),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2024,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L19+SUM($U19:W19))/$Y19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2025,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L20+SUM($U20:W20))/$Y20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB20),\"X\",IF(-$L20>(SP_DebtLimit/$E20),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2025,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L21+SUM($U21:W21))/$Y21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2026,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L22+SUM($U22:W22))/$Y22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB22),\"X\",IF(-$L22>(SP_DebtLimit/$E22),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2026,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L23+SUM($U23:W23))/$Y23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2027,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L24+SUM($U24:W24))/$Y24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB24),\"X\",IF(-$L24>(SP_DebtLimit/$E24),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2027,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L25+SUM($U25:W25))/$Y25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2028,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L26+SUM($U26:W26))/$Y26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB26),\"X\",IF(-$L26>(SP_DebtLimit/$E26),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2028,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L27+SUM($U27:W27))/$Y27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2029,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L28+SUM($U28:W28))/$Y28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB28),\"X\",IF(-$L28>(SP_DebtLimit/$E28),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2029,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L29+SUM($U29:W29))/$Y29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2030,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L30+SUM($U30:W30))/$Y30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB30),\"X\",IF(-$L30>(SP_DebtLimit/$E30),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2030,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L31+SUM($U31:W31))/$Y31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2031,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L32+SUM($U32:W32))/$Y32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB32),\"X\",IF(-$L32>(SP_DebtLimit/$E32),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2031,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L33+SUM($U33:W33))/$Y33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2032,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L34+SUM($U34:W34))/$Y34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB34),\"X\",IF(-$L34>(SP_DebtLimit/$E34),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2032,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L35+SUM($U35:W35))/$Y35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2033,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L36+SUM($U36:W36))/$Y36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB36),\"X\",IF(-$L36>(SP_DebtLimit/$E36),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2033,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L37+SUM($U37:W37))/$Y37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2034,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L38+SUM($U38:W38))/$Y38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB38),\"X\",IF(-$L38>(SP_DebtLimit/$E38),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2034,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L39+SUM($U39:W39))/$Y39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2035,"R",{"$error":"#REF!"},1,0,{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B40<YEAR(INDEX(SP_BirthDate,2)),0,IF($B40>=(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B40-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$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!"},{"$f":"$L40*SP_DebtRate","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L40+SUM($U40:W40))/$Y40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB40),\"X\",IF(-$L40>(SP_DebtLimit/$E40),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2035,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L41+SUM($U41:W41))/$Y41","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2036,"R",{"$error":"#REF!"},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B42<YEAR(INDEX(SP_BirthDate,1)),0,IF($B42>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B42-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},0,null,null,{"$f":"(INDEX(SC_ZX_BalanceBTA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceBT,ZAIDX))*$D42","v":{"$error":"#REF!"}},{"$f":"(INDEX(SC_ZX_BalanceATA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceAT,ZAIDX))*$D42","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B42)*2))","v":{"$error":"#REF!"}},{"$f":"K42+INDEX(SC_ZA_HomeEquity,ZAIDX)*$D42+J42*(1-$M42)+L42+(SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D42","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D42","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D42","v":{"$error":"#REF!"}},{"$f":"((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D42","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L42+SUM($U42:W42))/$Y42","v":{"$error":"#REF!"}},{"$f":"MAX(Z42-(SUM($O42:$R42)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B42=SC_YearStop-1,0,($AC44/$D44*$D42)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$S42)","v":0},{"$f":"IF(ISERROR($AB42),\"X\",IF(-$L42>(SP_DebtLimit/$E42),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2036,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L43+SUM($U43:W43))/$Y43","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2037,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L44+SUM($U44:W44))/$Y44","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB44),\"X\",IF(-$L44>(SP_DebtLimit/$E44),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2037,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L45+SUM($U45:W45))/$Y45","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2038,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L46+SUM($U46:W46))/$Y46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB46),\"X\",IF(-$L46>(SP_DebtLimit/$E46),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2038,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L47+SUM($U47:W47))/$Y47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2039,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L48+SUM($U48:W48))/$Y48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB48),\"X\",IF(-$L48>(SP_DebtLimit/$E48),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2039,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L49+SUM($U49:W49))/$Y49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2040,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L50+SUM($U50:W50))/$Y50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB50),\"X\",IF(-$L50>(SP_DebtLimit/$E50),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2040,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L51+SUM($U51:W51))/$Y51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2041,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L52+SUM($U52:W52))/$Y52","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB52),\"X\",IF(-$L52>(SP_DebtLimit/$E52),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2041,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L53+SUM($U53:W53))/$Y53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2042,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L54+SUM($U54:W54))/$Y54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB54),\"X\",IF(-$L54>(SP_DebtLimit/$E54),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2042,"N",1,{"$error":"#REF!"},0,{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B55<YEAR(INDEX(SP_BirthDate,2)),0,IF($B55>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B55-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L55+SUM($U55:W55))/$Y55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2043,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L56+SUM($U56:W56))/$Y56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB56),\"X\",IF(-$L56>(SP_DebtLimit/$E56),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2043,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L57+SUM($U57:W57))/$Y57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2044,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L58+SUM($U58:W58))/$Y58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB58),\"X\",IF(-$L58>(SP_DebtLimit/$E58),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2044,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L59+SUM($U59:W59))/$Y59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2045,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L60+SUM($U60:W60))/$Y60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB60),\"X\",IF(-$L60>(SP_DebtLimit/$E60),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2045,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L61+SUM($U61:W61))/$Y61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2046,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L62+SUM($U62:W62))/$Y62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB62),\"X\",IF(-$L62>(SP_DebtLimit/$E62),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2046,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L63+SUM($U63:W63))/$Y63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2047,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L64+SUM($U64:W64))/$Y64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB64),\"X\",IF(-$L64>(SP_DebtLimit/$E64),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2047,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L65+SUM($U65:W65))/$Y65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2048,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L66+SUM($U66:W66))/$Y66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB66),\"X\",IF(-$L66>(SP_DebtLimit/$E66),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2048,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L67+SUM($U67:W67))/$Y67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2049,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L68+SUM($U68:W68))/$Y68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB68),\"X\",IF(-$L68>(SP_DebtLimit/$E68),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2049,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L69+SUM($U69:W69))/$Y69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2050,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L70+SUM($U70:W70))/$Y70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB70),\"X\",IF(-$L70>(SP_DebtLimit/$E70),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2050,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L71+SUM($U71:W71))/$Y71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2051,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$error":"#REF!"},1,0,0,null,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!"},{"$error":"#REF!"},{"$f":"$L72*SP_DebtRate","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L72+SUM($U72:W72))/$Y72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB72),\"X\",IF(-$L72>(SP_DebtLimit/$E72),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2051,"N",1,{"$error":"#REF!"},0,0,null,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!"},{"$f":"-($L73+SUM($U73:W73))/$Y73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2052,"R",{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,IF($B74>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},0,null,null,{"$f":"(INDEX(SC_ZX_BalanceBTA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceBT,ZAIDX))*$D74","v":{"$error":"#REF!"}},{"$f":"(INDEX(SC_ZX_BalanceATA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceAT,ZAIDX))*$D74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B74)*2))","v":{"$error":"#REF!"}},{"$f":"K74+INDEX(SC_ZA_HomeEquity,ZAIDX)*$D74+J74*(1-$M74)+L74+(SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D74","v":{"$error":"#REF!"}},{"$f":"((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-($L74+SUM($U74:W74))/$Y74","v":{"$error":"#REF!"}},{"$f":"MAX(Z74-(SUM($O74:$R74)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B74=SC_YearStop-1,0,($AC76/$D76*$D74)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$S74)","v":0},{"$f":"IF(ISERROR($AB74),\"X\",IF(-$L74>(SP_DebtLimit/$E74),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,{"$f":"B73+1","v":2052},"N",1,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(($L73+$AB73)/$D73*$D75,0)","v":{"$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!"},{"$f":"(1-IF($T75>0,-$X75/$T75,0))","v":{"$error":"#REF!"}},{"$f":"-($L75+SUM($U75:W75))/$Y75","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(T75:X75)","v":{"$error":"#REF!"}},0]
[null,2053,"R",{"$error":"#REF!"},1,0,0,null,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!"},{"$f":"-($L76+SUM($U76:W76))/$Y76","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB76),\"X\",IF(-$L76>(SP_DebtLimit/$E76),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2053,"N",1,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O77:S77)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L77+SUM($U77:W77))/$Y77","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2054,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L78+SUM($U78:W78))/$Y78","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB78),\"X\",IF(-$L78>(SP_DebtLimit/$E78),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2054,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L79+SUM($U79:W79))/$Y79","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2055,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L80+SUM($U80:W80))/$Y80","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB80),\"X\",IF(-$L80>(SP_DebtLimit/$E80),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2055,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L81+SUM($U81:W81))/$Y81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2056,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L82+SUM($U82:W82))/$Y82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB82),\"X\",IF(-$L82>(SP_DebtLimit/$E82),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2056,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L83+SUM($U83:W83))/$Y83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2057,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L84+SUM($U84:W84))/$Y84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB84),\"X\",IF(-$L84>(SP_DebtLimit/$E84),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2057,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L85+SUM($U85:W85))/$Y85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2058,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L86+SUM($U86:W86))/$Y86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB86),\"X\",IF(-$L86>(SP_DebtLimit/$E86),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2058,"N",1,{"$error":"#REF!"},0,{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B87<YEAR(INDEX(SP_BirthDate,2)),0,IF($B87>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B87-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L87+SUM($U87:W87))/$Y87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2059,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L88+SUM($U88:W88))/$Y88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB88),\"X\",IF(-$L88>(SP_DebtLimit/$E88),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2059,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L89+SUM($U89:W89))/$Y89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2060,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L90+SUM($U90:W90))/$Y90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB90),\"X\",IF(-$L90>(SP_DebtLimit/$E90),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2060,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L91+SUM($U91:W91))/$Y91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2061,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L92+SUM($U92:W92))/$Y92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB92),\"X\",IF(-$L92>(SP_DebtLimit/$E92),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2061,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L93+SUM($U93:W93))/$Y93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2062,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L94+SUM($U94:W94))/$Y94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB94),\"X\",IF(-$L94>(SP_DebtLimit/$E94),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2062,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L95+SUM($U95:W95))/$Y95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2063,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L96+SUM($U96:W96))/$Y96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB96),\"X\",IF(-$L96>(SP_DebtLimit/$E96),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2063,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L97+SUM($U97:W97))/$Y97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2064,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L98+SUM($U98:W98))/$Y98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB98),\"X\",IF(-$L98>(SP_DebtLimit/$E98),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2064,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L99+SUM($U99:W99))/$Y99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2065,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L100+SUM($U100:W100))/$Y100","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB100),\"X\",IF(-$L100>(SP_DebtLimit/$E100),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2065,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L101+SUM($U101:W101))/$Y101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2066,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L102+SUM($U102:W102))/$Y102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB102),\"X\",IF(-$L102>(SP_DebtLimit/$E102),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2066,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L103+SUM($U103:W103))/$Y103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2067,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$f":"$L104*SP_DebtRate","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L104+SUM($U104:W104))/$Y104","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB104),\"X\",IF(-$L104>(SP_DebtLimit/$E104),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2067,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L105+SUM($U105:W105))/$Y105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2068,"R",{"$error":"#REF!"},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B106<YEAR(INDEX(SP_BirthDate,1)),0,IF($B106>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B106-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},0,null,null,{"$f":"(INDEX(SC_ZX_BalanceBTA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceBT,ZAIDX))*$D106","v":{"$error":"#REF!"}},{"$f":"(INDEX(SC_ZX_BalanceATA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceAT,ZAIDX))*$D106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B106)*2))","v":{"$error":"#REF!"}},{"$f":"K106+INDEX(SC_ZA_HomeEquity,ZAIDX)*$D106+J106*(1-$M106)+L106+(SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D106","v":{"$error":"#REF!"}},{"$f":"((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L106+SUM($U106:W106))/$Y106","v":{"$error":"#REF!"}},{"$f":"MAX(Z106-(SUM($O106:$R106)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B106=SC_YearStop-1,0,($AC108/$D108*$D106)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$S106)","v":0},{"$f":"IF(ISERROR($AB106),\"X\",IF(-$L106>(SP_DebtLimit/$E106),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2068,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L107+SUM($U107:W107))/$Y107","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2069,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L108+SUM($U108:W108))/$Y108","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB108),\"X\",IF(-$L108>(SP_DebtLimit/$E108),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2069,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L109+SUM($U109:W109))/$Y109","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2070,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L110+SUM($U110:W110))/$Y110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB110),\"X\",IF(-$L110>(SP_DebtLimit/$E110),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2070,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L111+SUM($U111:W111))/$Y111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2071,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L112+SUM($U112:W112))/$Y112","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB112),\"X\",IF(-$L112>(SP_DebtLimit/$E112),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2071,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L113+SUM($U113:W113))/$Y113","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2072,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L114+SUM($U114:W114))/$Y114","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB114),\"X\",IF(-$L114>(SP_DebtLimit/$E114),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2072,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L115+SUM($U115:W115))/$Y115","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2073,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L116+SUM($U116:W116))/$Y116","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB116),\"X\",IF(-$L116>(SP_DebtLimit/$E116),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2073,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L117+SUM($U117:W117))/$Y117","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2074,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L118+SUM($U118:W118))/$Y118","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB118),\"X\",IF(-$L118>(SP_DebtLimit/$E118),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2074,"N",1,{"$error":"#REF!"},0,{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B119<YEAR(INDEX(SP_BirthDate,2)),0,IF($B119>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B119-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L119+SUM($U119:W119))/$Y119","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2075,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L120+SUM($U120:W120))/$Y120","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB120),\"X\",IF(-$L120>(SP_DebtLimit/$E120),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2075,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L121+SUM($U121:W121))/$Y121","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2076,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L122+SUM($U122:W122))/$Y122","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB122),\"X\",IF(-$L122>(SP_DebtLimit/$E122),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2076,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L123+SUM($U123:W123))/$Y123","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2077,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L124+SUM($U124:W124))/$Y124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB124),\"X\",IF(-$L124>(SP_DebtLimit/$E124),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2077,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L125+SUM($U125:W125))/$Y125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2078,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L126+SUM($U126:W126))/$Y126","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB126),\"X\",IF(-$L126>(SP_DebtLimit/$E126),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2078,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L127+SUM($U127:W127))/$Y127","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2079,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L128+SUM($U128:W128))/$Y128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB128),\"X\",IF(-$L128>(SP_DebtLimit/$E128),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2079,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L129+SUM($U129:W129))/$Y129","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2080,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L130+SUM($U130:W130))/$Y130","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB130),\"X\",IF(-$L130>(SP_DebtLimit/$E130),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2080,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L131+SUM($U131:W131))/$Y131","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2081,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L132+SUM($U132:W132))/$Y132","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB132),\"X\",IF(-$L132>(SP_DebtLimit/$E132),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2081,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L133+SUM($U133:W133))/$Y133","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2082,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L134+SUM($U134:W134))/$Y134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB134),\"X\",IF(-$L134>(SP_DebtLimit/$E134),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2082,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L135+SUM($U135:W135))/$Y135","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2083,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$error":"#REF!"},1,0,0,null,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!"},{"$error":"#REF!"},{"$f":"$L136*SP_DebtRate","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L136+SUM($U136:W136))/$Y136","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB136),\"X\",IF(-$L136>(SP_DebtLimit/$E136),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2083,"N",1,{"$error":"#REF!"},0,0,null,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!"},{"$f":"-($L137+SUM($U137:W137))/$Y137","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2084,"R",{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B138<YEAR(INDEX(SP_BirthDate,1)),0,IF($B138>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$B138-YEAR(INDEX(SP_BirthDate,1)))),0)","v":0},0,null,null,{"$f":"(INDEX(SC_ZX_BalanceBTA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceBT,ZAIDX))*$D138","v":{"$error":"#REF!"}},{"$f":"(INDEX(SC_ZX_BalanceATA,ZXIDX1)+INDEX(SC_ZA_AnnyBalanceAT,ZAIDX))*$D138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B138)*2))","v":{"$error":"#REF!"}},{"$f":"K138+INDEX(SC_ZA_HomeEquity,ZAIDX)*$D138+J138*(1-$M138)+L138+(SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D138","v":{"$error":"#REF!"}},{"$f":"((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-($L138+SUM($U138:W138))/$Y138","v":{"$error":"#REF!"}},{"$f":"MAX(Z138-(SUM($O138:$R138)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B138=SC_YearStop-1,0,($AC140/$D140*$D138)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$S138)","v":0},{"$f":"IF(ISERROR($AB138),\"X\",IF(-$L138>(SP_DebtLimit/$E138),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,{"$f":"B137+1","v":2084},"N",1,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MIN(($L137+$AB137)/$D137*$D139,0)","v":{"$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!"},{"$f":"(1-IF($T139>0,-$X139/$T139,0))","v":{"$error":"#REF!"}},{"$f":"-($L139+SUM($U139:W139))/$Y139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(T139:X139)","v":{"$error":"#REF!"}},0]
[null,2085,"R",{"$error":"#REF!"},1,0,0,null,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!"},{"$f":"-($L140+SUM($U140:W140))/$Y140","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB140),\"X\",IF(-$L140>(SP_DebtLimit/$E140),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2085,"N",1,{"$error":"#REF!"},0,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O141:S141)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($L141+SUM($U141:W141))/$Y141","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2086,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L142+SUM($U142:W142))/$Y142","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB142),\"X\",IF(-$L142>(SP_DebtLimit/$E142),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2086,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L143+SUM($U143:W143))/$Y143","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2087,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L144+SUM($U144:W144))/$Y144","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB144),\"X\",IF(-$L144>(SP_DebtLimit/$E144),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2087,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L145+SUM($U145:W145))/$Y145","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2088,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L146+SUM($U146:W146))/$Y146","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB146),\"X\",IF(-$L146>(SP_DebtLimit/$E146),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2088,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L147+SUM($U147:W147))/$Y147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2089,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L148+SUM($U148:W148))/$Y148","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB148),\"X\",IF(-$L148>(SP_DebtLimit/$E148),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2089,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L149+SUM($U149:W149))/$Y149","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2090,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L150+SUM($U150:W150))/$Y150","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB150),\"X\",IF(-$L150>(SP_DebtLimit/$E150),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2090,"N",1,{"$error":"#REF!"},0,{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B151<YEAR(INDEX(SP_BirthDate,2)),0,IF($B151>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$B151-YEAR(INDEX(SP_BirthDate,2)))),0)","v":0},null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L151+SUM($U151:W151))/$Y151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2091,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L152+SUM($U152:W152))/$Y152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB152),\"X\",IF(-$L152>(SP_DebtLimit/$E152),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2091,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L153+SUM($U153:W153))/$Y153","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2092,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L154+SUM($U154:W154))/$Y154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB154),\"X\",IF(-$L154>(SP_DebtLimit/$E154),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2092,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L155+SUM($U155:W155))/$Y155","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2093,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L156+SUM($U156:W156))/$Y156","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB156),\"X\",IF(-$L156>(SP_DebtLimit/$E156),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2093,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L157+SUM($U157:W157))/$Y157","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2094,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L158+SUM($U158:W158))/$Y158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB158),\"X\",IF(-$L158>(SP_DebtLimit/$E158),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2094,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L159+SUM($U159:W159))/$Y159","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2095,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L160+SUM($U160:W160))/$Y160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB160),\"X\",IF(-$L160>(SP_DebtLimit/$E160),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2095,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L161+SUM($U161:W161))/$Y161","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2096,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L162+SUM($U162:W162))/$Y162","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB162),\"X\",IF(-$L162>(SP_DebtLimit/$E162),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2096,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L163+SUM($U163:W163))/$Y163","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2097,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L164+SUM($U164:W164))/$Y164","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB164),\"X\",IF(-$L164>(SP_DebtLimit/$E164),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2097,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L165+SUM($U165:W165))/$Y165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2098,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L166+SUM($U166:W166))/$Y166","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB166),\"X\",IF(-$L166>(SP_DebtLimit/$E166),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2098,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L167+SUM($U167:W167))/$Y167","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2099,"R",{"$error":"#REF!"},1,0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L168+SUM($U168:W168))/$Y168","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($AB168),\"X\",IF(-$L168>(SP_DebtLimit/$E168),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2099,"N",1,{"$error":"#REF!"},0,0,null,null,{"$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!"},{"$error":"#REF!"},{"$f":"-($L169+SUM($U169:W169))/$Y169","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0]

{"sheet":"Lookup","index":12,"n_rows":245,"n_cols":13,"rows_kept":245,"cut":false,"hidden":true,"merged":[]}
[{"$f":"PMBASIC+PMADVANCED+VMDEBUG","v":56}]
[]
[null,"Social Security (OASDI) Program Rates & Limits"]
[]
[null,"Tax Rates (percent)"]
[null,null,"Social Security (Old-Age, Survivors, and Disability Insurance)"]
[null,"Employers and Employees, each:",6.2E-2]
[null,null,"Medicare (Hospital Insurance)"]
[null,"Employers and Employees, each:",1.4500000000000001E-2]
[]
[null,"Earnings Required for Work Credits (dollars)"]
[null,"One Work Credit:",1410]
[null,"Maximum of Four Credits a Year:",{"$f":"LT_SSOneCredit*4","v":5640}]
[]
[null,"Personal Exemption:",0]
[]
[null,"SS Primary Insurance Amount (PIA)"]
[null,"Bend Point","Benefit Percent"]
[null,0,0.9]
[null,1,0.32]
[null,2,0.15]
[]
[null,null,"Taxable Income over","Tax Addon","Ordinary Income","Tax Addon","Long Term Capital Gains and Qualified Dividends",null,"SS Base","SS Tax Addon","SS Percent Taxable",null,"Standard Deduction Amounts"]
[null,"Single",0,0,0.1,0,0,null,0,0,0,null,12200]
[null,null,9875,{"$f":"(C25-C24)*E24+D24","v":987.5},0.12,{"$f":"(C25-C24)*G24+F24","v":0},0,null,25000,{"$f":"(I25-I24)*K24+J24","v":0},0.5]
[null,null,40125,4617.5,0.22,0,0.15,null,34000,{"$f":"(I26-I25)*K25+J25","v":4500},0.85]
[null,null,85525,14605.5,0.24,6810,0.15]
[null,null,163300,33271.5,0.32,18476.25,0.15]
[null,null,207350,47367.5,0.35,25083.75,0.15]
[null,null,518400,156235,0.37,71741.25,0.2]
[]
[null,"Head of Household",0,0,0.1,0,0,null,0,0,0,null,18350]
[null,null,14100,{"$f":"(C33-C32)*E32+D32","v":1410},0.12,{"$f":"(C33-C32)*G32+F32","v":0},0,null,25000,{"$f":"(I33-I32)*K32+J32","v":0},0.5]
[null,null,53700,6162,0.22,0,0.15,null,34000,{"$f":"(I34-I33)*K33+J33","v":4500},0.85]
[null,null,85500,13158,0.24,4770,0.15]
[null,null,163300,31830,0.32,16440,0.15]
[null,null,207350,45926,0.35,23047.5,0.15]
[null,null,518400,154793.5,0.37,69705,0.2]
[]
[null,"Married Filing Separately",0,0,0.1,0,0,null,0,0,0,null,12200]
[null,null,9875,{"$f":"(C41-C40)*E40+D40","v":987.5},0.12,{"$f":"(C41-C40)*G40+F40","v":0},0,null,32000,0,0.5]
[null,null,40125,4617.5,0.22,0,0.15,null,44000,{"$f":"(I42-I41)*K41+J41","v":6000},0.85]
[null,null,85525,14605.5,0.24,6810,0.15]
[null,null,163300,33271.5,0.32,18476.25,0.15]
[null,null,207350,47367.5,0.35,25083.75,0.15]
[null,null,311025,83653.75,0.37,40635,0.2]
[]
[null,"Married Filing Jointly",0,0,0.1,0,0,null,0,0,0,null,24400]
[null,null,19750,{"$f":"(C49-C48)*E48+D48","v":1975},0.12,{"$f":"(C49-C48)*G48+F48","v":0},0,null,32000,0,0.5]
[null,null,80250,9235,0.22,0,0.15,null,44000,{"$f":"(I50-I49)*K49+J49","v":6000},0.85]
[null,null,171050,29211,0.24,13620,0.15]
[null,null,326600,66543,0.32,36952.5,0.15]
[null,null,414700,94735,0.35,50167.5,0.15]
[null,null,622050,167307.5,0.37,81270,0.2]
[]
[null,null,"State","Quadratic Coeff","Linear Coeff","Constant","SS Taxable","Effective Property Tax Rate"]
[null,null,"None",0,0,0,false,0]
[null,null,"Alabama",0,3.1108474237025764E-2,4.1221368949917139E-2,false,4.3E-3]
[null,null,"Alaska",0,0,0,false,1.18E-2]
[null,null,"Arizona",0.19385996185181187,0,2.3610400491214056E-2,false,8.0999999999999996E-3]
[null,null,"Arkansas",0,0.20511062648993755,9.2463715715008429E-3,false,6.1999999999999998E-3]
[null,null,"California",0.85471559380818851,2.5735523318830222E-2,0,false,8.0999999999999996E-3]
[null,null,"Colorado",0,7.4779711966969844E-7,4.6299826473327602E-2,true,6.0000000000000001E-3]
[null,null,"Connecticut",0,0.12307102589798655,2.0049725267209034E-2,true,1.9699999999999999E-2]
[null,null,"Delaware",0,0.1659696946302878,1.6593661066806119E-2,false,5.4000000000000003E-3]
[null,null,"District of Columbia",0,0.19809712872350749,2.4724586771270471E-2,false,5.5999999999999999E-3]
[null,null,"Florida",0,0,0,false,1.06E-2]
[null,null,"Georgia",0,9.8810964497598436E-2,3.2088001395401244E-2,false,9.4000000000000004E-3]
[null,null,"Hawaii",0,0.24258984046291054,1.0280044526871458E-2,false,2.7000000000000001E-3]
[null,null,"Idaho",0,0.15680858105725495,2.9276994360208843E-2,false,7.6E-3]
[null,null,"Illinois",0,0,3.7499623220409874E-2,false,2.3E-2]
[null,null,"Indiana",0,0,3.2299721463539946E-2,false,8.6999999999999994E-3]
[null,null,"Iowa",0,0.27291870762216147,7.6183360451303403E-3,false,1.4800000000000001E-2]
[null,null,"Kansas",0,8.8283356560485318E-2,1.9438507309437456E-2,true,1.4E-2]
[null,null,"Kentucky",0,8.0972360576906044E-2,3.6629990495927689E-2,false,8.5000000000000006E-3]
[null,null,"Louisiana",7.7369110257874477E-2,0.1449686708042438,4.7066076031574249E-3,false,4.8999999999999998E-3]
[null,null,"Maine",0.38963419066340449,0,5.0525439809135E-2,false,1.2999999999999999E-2]
[null,null,"Maryland",1.178102949269157E-2,4.4379692166948842E-2,3.8026092020342767E-2,false,1.0999999999999999E-2]
[null,null,"Massachusetts",0,0,5.0999999999999997E-2,false,1.2E-2]
[null,null,"Michigan",5.383205185316686E-7,1.7323429101813939E-6,4.2499531290193494E-2,false,1.78E-2]
[null,null,"Minnesota",0.39130462507651037,0,4.7720252054265618E-2,true,1.18E-2]
[null,null,"Mississippi",0,5.6036785106901736E-2,3.4158508502523569E-2,false,7.9000000000000008E-3]
[null,null,"Missouri",0,8.8192570753846483E-2,3.5112737605523664E-2,true,0.01]
[null,null,"Montana",0,0.17378830140999038,1.9412905009770463E-2,true,8.5000000000000006E-3]
[null,null,"Nebraska",0,0.18879383966017577,9.6803720955320471E-3,true,1.8499999999999999E-2]
[null,null,"Nevada",0,0,0,false,8.5000000000000006E-3]
[null,null,"New Hampshire",0,0,0.05,false,2.1499999999999998E-2]
[null,null,"New Jersey",0.54725314418400295,0,6.5696568489257345E-3,false,2.35E-2]
[null,null,"New Mexico",0,0.11469638207435463,1.6090267837961986E-2,true,7.4000000000000003E-3]
[null,null,"New York",0,0.11961367041489256,3.0257997946351433E-2,false,1.6199999999999999E-2]
[null,null,"North Carolina",0,0,5.4989999999999997E-2,false,8.5000000000000006E-3]
[null,null,"North Dakota",0.15759221110012281,0,8.4434175440674421E-3,true,1.12E-2]
[null,null,"Ohio",0.1146830116397064,0.11780934693179541,0,false,1.5599999999999999E-2]
[null,null,"Oklahoma",0,0.1266706630032553,1.4114038588815811E-2,false,8.8000000000000005E-3]
[null,null,"Oregon",0,0.15360488126803637,4.8928570036617214E-2,false,1.0800000000000001E-2]
[null,null,"Pennsylvania",0,0,3.0699748659574793E-2,false,1.5299999999999999E-2]
[null,null,"Rhode Island",0.23686053854082309,0,3.3466567214598397E-2,true,1.6299999999999999E-2]
[null,null,"South Carolina",0,0.16747974606177318,2.2414604233195433E-2,false,5.7000000000000002E-3]
[null,null,"South Dakota",0,0,0,false,1.34E-2]
[null,null,"Tennessee",0,0,0.05,false,7.4999999999999997E-3]
[null,null,"Texas",0,0,0,false,1.9E-2]
[null,null,"Utah",0,0,0.05,true,6.7999999999999996E-3]
[null,null,"Vermont",0.53804526835361821,0,2.6934102232042172E-2,true,1.7399999999999999E-2]
[null,null,"Virginia",0,8.0587902355947177E-2,3.451712685552543E-2,false,8.0000000000000002E-3]
[null,null,"Washington",0,0,0,false,1.0800000000000001E-2]
[null,null,"West Virginia",0,0.1581236760904936,1.7086112585574287E-2,true,5.7999999999999996E-3]
[null,null,"Wisconsin",0,0.11137190957354484,3.3085740672721582E-2,false,1.9599999999999999E-2]
[null,null,"Wyoming",0,0,0,false,6.1000000000000004E-3]
[]
[null,"Investment Strategies"]
[null,"Name","Dynamic","Years to Retirement","Stocks","Bonds","Cash","QDI Percentage"]
[null,"Conservative",false,{"$f":"-((SC_VersionMaj - SC_YearEpoch) + SC_MaxForecastYears)","v":-146},0.5,0.4,{"$f":"1-E112-F112","v":9.9999999999999978E-2},{"$f":"0.8*E112","v":0.4}]
[null,"Moderately Conservative",false,0,0.6,0.3,{"$f":"1-E113-F113","v":0.10000000000000003},0.48]
[null,"Moderate",false,5,0.6,0.3,0.10000000000000003,0.48]
[null,"Moderate Growth",false,10,0.7,0.25,5.0000000000000044E-2,0.55999999999999994]
[null,"Moderately Aggressive",false,15,0.85,0.15,0,0.68]
[null,"Aggressive",false,20,0.95,0.05,0,{"$f":"0.8*E117","v":0.76}]
[null,"Cash",false,null,0,0,{"$f":"1-E118-F118","v":1},{"$f":"0.8*E118","v":0}]
[null,"Target Date Fund",true]
[]
[null,"Social Security 2015 Period Life Table"]
[null,"Exact age","Male Death Probability","Male Life Probability","Male Life Expectancy","Female Death Probability","Female Life Probability","Female Life Expectancy"]
[null,0,6.3829999999999998E-3,{"$f":"100%-C123","v":0.99361699999999997},76.150000000000006,5.3740000000000003E-3,{"$f":"100%-F123","v":0.99462600000000001},80.97]
[null,1,4.5300000000000001E-4,{"$f":"100%-C124","v":0.99954699999999996},75.63,3.5300000000000002E-4,{"$f":"100%-F124","v":0.99964699999999995},80.41]
[null,2,2.8200000000000002E-4,0.999718,74.67,2.31E-4,0.99976900000000002,79.44]
[null,3,2.3000000000000001E-4,0.99977000000000005,73.69,1.65E-4,0.99983500000000003,78.45]
[null,4,1.6899999999999999E-4,0.99983100000000003,72.709999999999994,1.2899999999999999E-4,0.99987099999999995,77.47]
[null,5,1.55E-4,0.99984499999999998,71.72,1.16E-4,0.999884,76.48]
[null,6,1.45E-4,0.99985500000000005,70.73,1.07E-4,0.99989300000000003,75.48]
[null,7,1.35E-4,0.999865,69.739999999999995,1.01E-4,0.99989899999999998,74.489999999999995]
[null,8,1.2E-4,0.99987999999999999,68.75,9.6000000000000002E-5,0.99990400000000002,73.5]
[null,9,1.05E-4,0.99989499999999998,67.760000000000005,9.2E-5,0.99990800000000002,72.510000000000005]
[null,10,9.3999999999999994E-5,0.99990599999999996,66.760000000000005,9.1000000000000003E-5,0.99990900000000005,71.510000000000005]
[null,11,9.8999999999999994E-5,0.99990100000000004,65.77,9.6000000000000002E-5,0.99990400000000002,70.52]
[null,12,1.34E-4,0.99986600000000003,64.78,1.11E-4,0.99988900000000003,69.53]
[null,13,2.0699999999999999E-4,0.99979300000000004,63.79,1.3799999999999999E-4,0.99986200000000003,68.53]
[null,14,3.0899999999999998E-4,0.999691,62.8,1.74E-4,0.99982599999999999,67.540000000000006]
[null,15,4.1899999999999999E-4,0.99958100000000005,61.82,2.14E-4,0.99978599999999995,66.56]
[null,16,5.2999999999999998E-4,0.99946999999999997,60.84,2.5399999999999999E-4,0.99974600000000002,65.569999999999993]
[null,17,6.5499999999999998E-4,0.99934500000000004,59.88,2.9399999999999999E-4,0.99970599999999998,64.59]
[null,18,7.9100000000000004E-4,0.99920900000000001,58.91,3.3E-4,0.99966999999999995,63.61]
[null,19,9.3400000000000004E-4,0.99906600000000001,57.96,3.6400000000000001E-4,0.99963599999999997,62.63]
[null,20,1.085E-3,0.998915,57.01,3.9899999999999999E-4,0.99960099999999996,61.65]
[null,21,1.2279999999999999E-3,0.99877199999999999,56.08,4.3600000000000003E-4,0.99956400000000001,60.67]
[null,22,1.3389999999999999E-3,0.99866100000000002,55.14,4.6900000000000002E-4,0.99953099999999995,59.7]
[null,23,1.403E-3,0.99859699999999996,54.22,4.9700000000000005E-4,0.99950300000000003,58.73]
[null,24,1.433E-3,0.99856699999999998,53.29,5.22E-4,0.99947799999999998,57.76]
[null,25,1.451E-3,0.99854900000000002,52.37,5.4600000000000004E-4,0.99945399999999995,56.79]
[null,26,1.475E-3,0.998525,51.44,5.7200000000000003E-4,0.99942799999999998,55.82]
[null,27,1.5020000000000001E-3,0.998498,50.52,6.0400000000000004E-4,0.99939599999999995,54.85]
[null,28,1.5380000000000001E-3,0.99846199999999996,49.59,6.4400000000000004E-4,0.99935600000000002,53.88]
[null,29,1.5809999999999999E-3,0.99841899999999995,48.67,6.8999999999999997E-4,0.99931000000000003,52.92]
[null,30,1.6260000000000001E-3,0.99837399999999998,47.75,7.3999999999999999E-4,0.99926000000000004,51.95]
[null,31,1.6689999999999999E-3,0.99833099999999997,46.82,7.9199999999999995E-4,0.99920799999999999,50.99]
[null,32,1.712E-3,0.99828799999999995,45.9,8.4099999999999995E-4,0.99915900000000002,50.03]
[null,33,1.755E-3,0.99824500000000005,44.98,8.8599999999999996E-4,0.99911399999999995,49.07]
[null,34,1.8E-3,0.99819999999999998,44.06,9.2900000000000003E-4,0.99907100000000004,48.11]
[null,35,1.8550000000000001E-3,0.99814499999999995,43.14,9.77E-4,0.99902299999999999,47.16]
[null,36,1.92E-3,0.99807999999999997,42.22,1.034E-3,0.99896600000000002,46.2]
[null,37,1.9880000000000002E-3,0.99801200000000001,41.3,1.098E-3,0.99890199999999996,45.25]
[null,38,2.0600000000000002E-3,0.99794000000000005,40.380000000000003,1.1709999999999999E-3,0.99882899999999997,44.3]
[null,39,2.1410000000000001E-3,0.99785900000000005,39.46,1.253E-3,0.99874700000000005,43.35]
[null,40,2.2399999999999998E-3,0.99775999999999998,38.54,1.3470000000000001E-3,0.99865300000000001,42.41]
[null,41,2.362E-3,0.99763800000000002,37.630000000000003,1.4519999999999999E-3,0.99854799999999999,41.46]
[null,42,2.5089999999999999E-3,0.99749100000000002,36.72,1.5709999999999999E-3,0.99842900000000001,40.520000000000003]
[null,43,2.6840000000000002E-3,0.99731599999999998,35.81,1.7060000000000001E-3,0.99829400000000001,39.590000000000003]
[null,44,2.8900000000000002E-3,0.99711000000000005,34.9,1.8569999999999999E-3,0.998143,38.65]
[null,45,3.1210000000000001E-3,0.99687899999999996,34,2.0219999999999999E-3,0.99797800000000003,37.72]
[null,46,3.3860000000000001E-3,0.996614,33.11,2.2039999999999998E-3,0.99779600000000002,36.799999999999997]
[null,47,3.7069999999999998E-3,0.99629299999999998,32.22,2.4109999999999999E-3,0.99758899999999995,35.880000000000003]
[null,48,4.091E-3,0.99590900000000004,31.34,2.6480000000000002E-3,0.99735200000000002,34.96]
[null,49,4.5310000000000003E-3,0.99546900000000005,30.46,2.9099999999999998E-3,0.99709000000000003,34.06]
[null,50,5.0130000000000001E-3,0.99498699999999995,29.6,3.1930000000000001E-3,0.996807,33.15]
[null,51,5.5240000000000003E-3,0.99447600000000003,28.75,3.4910000000000002E-3,0.99650899999999998,32.26]
[null,52,6.0590000000000001E-3,0.99394099999999996,27.9,3.8010000000000001E-3,0.99619899999999995,31.37]
[null,53,6.6109999999999997E-3,0.99338899999999997,27.07,4.1190000000000003E-3,0.99588100000000002,30.49]
[null,54,7.1869999999999998E-3,0.99281299999999995,26.25,4.4489999999999998E-3,0.99555099999999996,29.61]
[null,55,7.7999999999999996E-3,0.99219999999999997,25.43,4.8129999999999996E-3,0.99518700000000004,28.74]
[null,56,8.456E-3,0.99154399999999998,24.63,5.2009999999999999E-3,0.99479899999999999,27.88]
[null,57,9.1439999999999994E-3,0.99085599999999996,23.83,5.5830000000000003E-3,0.994417,27.02]
[null,58,9.8650000000000005E-3,0.99013499999999999,23.05,5.9519999999999998E-3,0.99404800000000004,26.17]
[null,59,1.0621999999999999E-2,0.98937799999999998,22.27,6.3249999999999999E-3,0.99367499999999997,25.32]
[null,60,1.1457999999999999E-2,0.98854200000000003,21.51,6.7489999999999998E-3,0.993251,24.48]
[null,61,1.235E-2,0.98765000000000003,20.75,7.2379999999999996E-3,0.99276200000000003,23.64]
[null,62,1.3235E-2,0.986765,20,7.7759999999999999E-3,0.99222399999999999,22.81]
[null,63,1.4097E-2,0.98590299999999997,19.27,8.3680000000000004E-3,0.99163199999999996,21.99]
[null,64,1.4978999999999999E-2,0.98502100000000004,18.53,9.0320000000000001E-3,0.99096799999999996,21.17]
[null,65,1.5966999999999999E-2,{"$f":"100%-C188","v":0.98403300000000005},17.809999999999999,9.7940000000000006E-3,{"$f":"100%-F188","v":0.99020600000000003},20.36]
[null,66,1.7108999999999999E-2,0.98289099999999996,17.09,1.0673E-2,0.98932699999999996,19.55]
[null,67,1.8391999999999999E-2,0.98160800000000004,16.38,1.1676000000000001E-2,0.98832399999999998,18.760000000000002]
[null,68,1.9835999999999999E-2,0.98016400000000004,15.68,1.2815E-2,0.98718499999999998,17.98]
[null,69,2.1465000000000001E-2,0.97853500000000004,14.98,1.4104999999999999E-2,0.98589499999999997,17.2]
[null,70,2.3351E-2,0.97664899999999999,14.3,1.5616E-2,0.98438400000000004,16.440000000000001]
[null,71,2.5482000000000001E-2,0.974518,13.63,1.7318E-2,0.98268200000000006,15.69]
[null,72,2.7793999999999999E-2,0.97220600000000001,12.97,1.9118E-2,0.98088200000000003,14.96]
[null,73,3.0282E-2,0.96971799999999997,12.33,2.0996000000000001E-2,0.97900399999999999,14.24]
[null,74,3.3022000000000003E-2,0.966978,11.7,2.3033000000000001E-2,0.97696700000000003,13.54]
[null,75,3.6200999999999997E-2,0.96379899999999996,11.08,2.5413000000000002E-2,0.97458699999999998,12.85]
[null,76,3.9857999999999998E-2,0.96014200000000005,10.48,2.8197E-2,0.97180299999999997,12.17]
[null,77,4.3890999999999999E-2,0.95610899999999999,9.89,3.1313000000000001E-2,0.96868699999999996,11.51]
[null,78,4.8311E-2,0.95168900000000001,9.33,3.4782E-2,0.96521800000000002,10.86]
[null,79,5.3227999999999998E-2,0.94677199999999995,8.77,3.8689000000000001E-2,0.96131100000000003,10.24]
[null,80,5.8896999999999998E-2,0.94110300000000002,8.24,4.3257999999999998E-2,0.95674199999999998,9.6300000000000008]
[null,81,6.5365000000000006E-2,0.93463499999999999,7.72,4.8489999999999998E-2,0.95150999999999997,9.0399999999999991]
[null,82,7.2491E-2,0.92750900000000003,7.23,5.4223E-2,0.94577699999999998,8.48]
[null,83,8.0287999999999998E-2,0.91971199999999997,6.75,6.0446E-2,0.939554,7.93]
[null,84,8.8915999999999995E-2,0.911084,6.3,6.7337999999999995E-2,0.93266199999999999,7.41]
[null,85,9.8575999999999997E-2,0.901424,5.87,7.5133000000000005E-2,0.92486699999999999,6.91]
[null,86,0.10943799999999999,0.89056199999999996,5.45,8.4032999999999997E-2,0.91596699999999998,6.43]
[null,87,0.121619,0.87838099999999997,5.0599999999999996,9.4176999999999997E-2,0.90582300000000004,5.98]
[null,88,0.13517599999999999,0.86482400000000004,4.6900000000000004,0.105633,0.89436700000000002,5.54]
[null,89,0.15010899999999999,0.84989099999999995,4.3499999999999996,0.118407,0.88159299999999996,5.14]
[null,90,0.16639699999999999,0.83360299999999998,4.03,0.13247600000000001,0.86752399999999996,4.76]
[null,91,0.18399699999999999,0.81600300000000003,3.73,0.14780099999999999,0.85219900000000004,4.41]
[null,92,0.20285500000000001,0.79714499999999999,3.46,0.164331,0.835669,4.09]
[null,93,0.222911,0.77708900000000003,3.21,0.18201200000000001,0.81798799999999994,3.8]
[null,94,0.24409400000000001,0.75590599999999997,2.99,0.20078299999999999,0.79921700000000007,3.54]
[null,95,0.26509100000000002,0.73490900000000003,2.8,0.21975800000000001,0.78024199999999999,3.3]
[null,96,0.28550799999999998,0.71449200000000002,2.63,0.23863000000000001,0.76136999999999999,3.09]
[null,97,0.30492599999999997,0.69507399999999997,2.48,0.25706499999999999,0.74293500000000001,2.9]
[null,98,0.32291900000000001,0.67708100000000004,2.34,0.27470600000000001,0.72529399999999999,2.73]
[null,99,0.33906500000000001,0.66093500000000005,2.2200000000000002,0.29118899999999998,0.70881100000000008,2.57]
[null,100,0.356018,0.64398200000000005,2.11,0.30865999999999999,0.69134000000000007,2.42]
[null,101,0.37381900000000001,0.62618099999999999,2,0.32718000000000003,0.67281999999999997,2.27]
[null,102,0.39251000000000003,0.60748999999999997,1.89,0.34681000000000001,0.65318999999999994,2.14]
[null,103,0.41213499999999997,0.58786500000000008,1.79,0.36761899999999997,0.63238100000000008,2]
[null,104,0.43274200000000002,0.56725800000000004,1.69,0.38967600000000002,0.61032399999999998,1.88]
[null,105,0.45437899999999998,0.54562100000000002,1.59,0.41305700000000001,0.58694299999999999,1.76]
[null,106,0.47709800000000002,0.52290199999999998,1.5,0.43784000000000001,0.56215999999999999,1.64]
[null,107,0.50095299999999998,0.49904700000000002,1.41,0.464111,0.53588900000000006,1.53]
[null,108,0.52600000000000002,0.47399999999999998,1.33,0.49195699999999998,0.50804300000000002,1.43]
[null,109,0.55230000000000001,0.44769999999999999,1.25,0.52147500000000002,0.47852499999999998,1.33]
[null,110,0.57991499999999996,0.42008500000000004,1.17,0.552763,0.447237,1.24]
[null,111,0.60891099999999998,0.39108900000000002,1.1000000000000001,0.58592900000000003,0.41407099999999997,1.1499999999999999]
[null,112,0.63935699999999995,0.36064300000000005,1.03,0.621085,0.378915,1.06]
[null,113,0.67132499999999995,0.32867500000000005,0.96,0.65834999999999999,0.34165000000000001,0.98]
[null,114,0.70489100000000005,0.29510899999999995,0.89,0.697851,0.302149,0.9]
[null,115,0.74013499999999999,0.25986500000000001,0.83,0.73972199999999999,0.26027800000000001,0.83]
[null,116,0.777142,0.222858,0.77,0.777142,0.222858,0.77]
[null,117,0.81599900000000003,0.18400099999999997,0.71,0.81599900000000003,0.18400099999999997,0.71]
[null,118,0.85679899999999998,0.14320100000000002,0.66,0.85679899999999998,0.14320100000000002,0.66]
[null,119,0.89963899999999997,0.10036100000000003,0.61,0.89963899999999997,0.10036100000000003,0.61]
[null,120,1,0,0,1,0,0]
[]
[null,"FHFA Max Conforming Loan Limit:",765600]

{"sheet":"Readme","index":14,"n_rows":120,"n_cols":10,"rows_kept":120,"cut":false,"hidden":false,"merged":[[4,1,4,6],[3,1,3,6]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG+VMWIPED","v":63}]
[63,{"$f":"\"Retireator Advanced Retirement Simulator v\" & SC_VersionMaj & \".\" & TEXT(SC_VersionMin,\"0000\")","v":"Retireator Advanced Retirement Simulator v2020.0229"}]
[63,"Copyright© 2015-2020 Larry Blumer, Jr."]
[63,"mailto:larry.blumer@retireator.org"]
[63,"https://www.retireator.org"]
[63]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMDEBUG+VMWIPED","v":59},null,"Enable macros to begin the setup process."]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMDEBUG+VMWIPED","v":59}]
[null,"Retireator is free software: you can redistribute it and/or modify"]
[null,"it under the terms of the GNU Affero General Public License as published"]
[null,"by the Free Software Foundation, either version 3 of the License, or"]
[null,"any later version."]
[]
[null,"This program is distributed in the hope that it will be useful,"]
[null,"but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,"MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,"GNU Affero General Public License for more details."]
[]
[null,"You should have received a copy of the GNU Affero General Public License"]
[null,"along with this program.  If not, see <http://www.gnu.org/licenses/>."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,62]

{"sheet":"License","index":15,"n_rows":662,"n_cols":2,"rows_kept":662,"cut":false,"hidden":false,"merged":[]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMDEBUG+VMWIPED","v":63}]
[null,"GNU AFFERO GENERAL PUBLIC LICENSE"]
[null,"                       Version 3, 19 November 2007"]
[]
[null," Copyright (C) 2007 Free Software Foundation, Inc. <http://fsf.org/>"]
[null," Everyone is permitted to copy and distribute verbatim copies"]
[null," of this license document, but changing it is not allowed."]
[]
[null,"                            Preamble"]
[]
[null,"  The GNU Affero General Public License is a free, copyleft license for"]
[null,"software and other kinds of works, specifically designed to ensure"]
[null,"cooperation with the community in the case of network server software."]
[]
[null,"  The licenses for most software and other practical works are designed"]
[null,"to take away your freedom to share and change the works.  By contrast,"]
[null,"our General Public Licenses are intended to guarantee your freedom to"]
[null,"share and change all versions of a program--to make sure it remains free"]
[null,"software for all its users."]
[]
[null,"  When we speak of free software, we are referring to freedom, not"]
[null,"price.  Our General Public Licenses are designed to make sure that you"]
[null,"have the freedom to distribute copies of free software (and charge for"]
[null,"them if you wish), that you receive source code or can get it if you"]
[null,"want it, that you can change the software or use pieces of it in new"]
[null,"free programs, and that you know you can do these things."]
[]
[null,"  Developers that use our General Public Licenses protect your rights"]
[null,"with two steps: (1) assert copyright on the software, and (2) offer"]
[null,"you this License which gives you legal permission to copy, distribute"]
[null,"and/or modify the software."]
[]
[null,"  A secondary benefit of defending all users' freedom is that"]
[null,"improvements made in alternate versions of the program, if they"]
[null,"receive widespread use, become available for other developers to"]
[null,"incorporate.  Many developers of free software are heartened and"]
[null,"encouraged by the resulting cooperation.  However, in the case of"]
[null,"software used on network servers, this result may fail to come about."]
[null,"The GNU General Public License permits making a modified version and"]
[null,"letting the public access it on a server without ever releasing its"]
[null,"source code to the public."]
[]
[null,"  The GNU Affero General Public License is designed specifically to"]
[null,"ensure that, in such cases, the modified source code becomes available"]
[null,"to the community.  It requires the operator of a network server to"]
[null,"provide the source code of the modified version running there to the"]
[null,"users of that server.  Therefore, public use of a modified version, on"]
[null,"a publicly accessible server, gives the public access to the source"]
[null,"code of the modified version."]
[]
[null,"  An older license, called the Affero General Public License and"]
[null,"published by Affero, was designed to accomplish similar goals.  This is"]
[null,"a different license, not a version of the Affero GPL, but Affero has"]
[null,"released a new version of the Affero GPL which permits relicensing under"]
[null,"this license."]
[]
[null,"  The precise terms and conditions for copying, distribution and"]
[null,"modification follow."]
[]
[null,"                       TERMS AND CONDITIONS"]
[]
[null,"  0. Definitions."]
[]
[null,"  \"This License\" refers to version 3 of the GNU Affero General Public License."]
[]
[null,"  \"Copyright\" also means copyright-like laws that apply to other kinds of"]
[null,"works, such as semiconductor masks."]
[]
[null,"  \"The Program\" refers to any copyrightable work licensed under this"]
[null,"License.  Each licensee is addressed as \"you\".  \"Licensees\" and"]
[null,"\"recipients\" may be individuals or organizations."]
[]
[null,"  To \"modify\" a work means to copy from or adapt all or part of the work"]
[null,"in a fashion requiring copyright permission, other than the making of an"]
[null,"exact copy.  The resulting work is called a \"modified version\" of the"]
[null,"earlier work or a work \"based on\" the earlier work."]
[]
[null,"  A \"covered work\" means either the unmodified Program or a work based"]
[null,"on the Program."]
[]
[null,"  To \"propagate\" a work means to do anything with it that, without"]
[null,"permission, would make you directly or secondarily liable for"]
[null,"infringement under applicable copyright law, except executing it on a"]
[null,"computer or modifying a private copy.  Propagation includes copying,"]
[null,"distribution (with or without modification), making available to the"]
[null,"public, and in some countries other activities as well."]
[]
[null,"  To \"convey\" a work means any kind of propagation that enables other"]
[null,"parties to make or receive copies.  Mere interaction with a user through"]
[null,"a computer network, with no transfer of a copy, is not conveying."]
[]
[null,"  An interactive user interface displays \"Appropriate Legal Notices\""]
[null,"to the extent that it includes a convenient and prominently visible"]
[null,"feature that (1) displays an appropriate copyright notice, and (2)"]
[null,"tells the user that there is no warranty for the work (except to the"]
[null,"extent that warranties are provided), that licensees may convey the"]
[null,"work under this License, and how to view a copy of this License.  If"]
[null,"the interface presents a list of user commands or options, such as a"]
[null,"menu, a prominent item in the list meets this criterion."]
[]
[null,"  1. Source Code."]
[]
[null,"  The \"source code\" for a work means the preferred form of the work"]
[null,"for making modifications to it.  \"Object code\" means any non-source"]
[null,"form of a work."]
[]
[null,"  A \"Standard Interface\" means an interface that either is an official"]
[null,"standard defined by a recognized standards body, or, in the case of"]
[null,"interfaces specified for a particular programming language, one that"]
[null,"is widely used among developers working in that language."]
[]
[null,"  The \"System Libraries\" of an executable work include anything, other"]
[null,"than the work as a whole, that (a) is included in the normal form of"]
[null,"packaging a Major Component, but which is not part of that Major"]
[null,"Component, and (b) serves only to enable use of the work with that"]
[null,"Major Component, or to implement a Standard Interface for which an"]
[null,"implementation is available to the public in source code form.  A"]
[null,"\"Major Component\", in this context, means a major essential component"]
[null,"(kernel, window system, and so on) of the specific operating system"]
[null,"(if any) on which the executable work runs, or a compiler used to"]
[null,"produce the work, or an object code interpreter used to run it."]
[]
[null,"  The \"Corresponding Source\" for a work in object code form means all"]
[null,"the source code needed to generate, install, and (for an executable"]
[null,"work) run the object code and to modify the work, including scripts to"]
[null,"control those activities.  However, it does not include the work's"]
[null,"System Libraries, or general-purpose tools or generally available free"]
[null,"programs which are used unmodified in performing those activities but"]
[null,"which are not part of the work.  For example, Corresponding Source"]
[null,"includes interface definition files associated with source files for"]
[null,"the work, and the source code for shared libraries and dynamically"]
[null,"linked subprograms that the work is specifically designed to require,"]
[null,"such as by intimate data communication or control flow between those"]
[null,"subprograms and other parts of the work."]
[]
[null,"  The Corresponding Source need not include anything that users"]
[null,"can regenerate automatically from other parts of the Corresponding"]
[null,"Source."]
[]
[null,"  The Corresponding Source for a work in source code form is that"]
[null,"same work."]
[]
[null,"  2. Basic Permissions."]
[]
[null,"  All rights granted under this License are granted for the term of"]
[null,"copyright on the Program, and are irrevocable provided the stated"]
[null,"conditions are met.  This License explicitly affirms your unlimited"]
[null,"permission to run the unmodified Program.  The output from running a"]
[null,"covered work is covered by this License only if the output, given its"]
[null,"content, constitutes a covered work.  This License acknowledges your"]
[null,"rights of fair use or other equivalent, as provided by copyright law."]
[]
[null,"  You may make, run and propagate covered works that you do not"]
[null,"convey, without conditions so long as your license otherwise remains"]
[null,"in force.  You may convey covered works to others for the sole purpose"]
[null,"of having them make modifications exclusively for you, or provide you"]
[null,"with facilities for running those works, provided that you comply with"]
[null,"the terms of this License in conveying all material for which you do"]
[null,"not control copyright.  Those thus making or running the covered works"]
[null,"for you must do so exclusively on your behalf, under your direction"]
[null,"and control, on terms that prohibit them from making any copies of"]
[null,"your copyrighted material outside their relationship with you."]
[]
[null,"  Conveying under any other circumstances is permitted solely under"]
[null,"the conditions stated below.  Sublicensing is not allowed; section 10"]
[null,"makes it unnecessary."]
[]
[null,"  3. Protecting Users' Legal Rights From Anti-Circumvention Law."]
[]
[null,"  No covered work shall be deemed part of an effective technological"]
[null,"measure under any applicable law fulfilling obligations under article"]
[null,"11 of the WIPO copyright treaty adopted on 20 December 1996, or"]
[null,"similar laws prohibiting or restricting circumvention of such"]
[null,"measures."]
[]
[null,"  When you convey a covered work, you waive any legal power to forbid"]
[null,"circumvention of technological measures to the extent such circumvention"]
[null,"is effected by exercising rights under this License with respect to"]
[null,"the covered work, and you disclaim any intention to limit operation or"]
[null,"modification of the work as a means of enforcing, against the work's"]
[null,"users, your or third parties' legal rights to forbid circumvention of"]
[null,"technological measures."]
[]
[null,"  4. Conveying Verbatim Copies."]
[]
[null,"  You may convey verbatim copies of the Program's source code as you"]
[null,"receive it, in any medium, provided that you conspicuously and"]
[null,"appropriately publish on each copy an appropriate copyright notice;"]
[null,"keep intact all notices stating that this License and any"]
[null,"non-permissive terms added in accord with section 7 apply to the code;"]
[null,"keep intact all notices of the absence of any warranty; and give all"]
[null,"recipients a copy of this License along with the Program."]
[]
[null,"  You may charge any price or no price for each copy that you convey,"]
[null,"and you may offer support or warranty protection for a fee."]
[]
[null,"  5. Conveying Modified Source Versions."]
[]
[null,"  You may convey a work based on the Program, or the modifications to"]
[null,"produce it from the Program, in the form of source code under the"]
[null,"terms of section 4, provided that you also meet all of these conditions:"]
[]
[null,"    a) The work must carry prominent notices stating that you modified"]
[null,"    it, and giving a relevant date."]
[]
[null,"    b) The work must carry prominent notices stating that it is"]
[null,"    released under this License and any conditions added under section"]
[null,"    7.  This requirement modifies the requirement in section 4 to"]
[null,"    \"keep intact all notices\"."]
[]
[null,"    c) You must license the entire work, as a whole, under this"]
[null,"    License to anyone who comes into possession of a copy.  This"]
[null,"    License will therefore apply, along with any applicable section 7"]
[null,"    additional terms, to the whole of the work, and all its parts,"]
[null,"    regardless of how they are packaged.  This License gives no"]
[null,"    permission to license the work in any other way, but it does not"]
[null,"    invalidate such permission if you have separately received it."]
[]
[null,"    d) If the work has interactive user interfaces, each must display"]
[null,"    Appropriate Legal Notices; however, if the Program has interactive"]
[null,"    interfaces that do not display Appropriate Legal Notices, your"]
[null,"    work need not make them do so."]
[]
[null,"  A compilation of a covered work with other separate and independent"]
[null,"works, which are not by their nature extensions of the covered work,"]
[null,"and which are not combined with it such as to form a larger program,"]
[null,"in or on a volume of a storage or distribution medium, is called an"]
[null,"\"aggregate\" if the compilation and its resulting copyright are not"]
[null,"used to limit the access or legal rights of the compilation's users"]
[null,"beyond what the individual works permit.  Inclusion of a covered work"]
[null,"in an aggregate does not cause this License to apply to the other"]
[null,"parts of the aggregate."]
[]
[null,"  6. Conveying Non-Source Forms."]
[]
[null,"  You may convey a covered work in object code form under the terms"]
[null,"of sections 4 and 5, provided that you also convey the"]
[null,"machine-readable Corresponding Source under the terms of this License,"]
[null,"in one of these ways:"]
[]
[null,"    a) Convey the object code in, or embodied in, a physical product"]
[null,"    (including a physical distribution medium), accompanied by the"]
[null,"    Corresponding Source fixed on a durable physical medium"]
[null,"    customarily used for software interchange."]
[]
[null,"    b) Convey the object code in, or embodied in, a physical product"]
[null,"    (including a physical distribution medium), accompanied by a"]
[null,"    written offer, valid for at least three years and valid for as"]
[null,"    long as you offer spare parts or customer support for that product"]
[null,"    model, to give anyone who possesses the object code either (1) a"]
[null,"    copy of the Corresponding Source for all the software in the"]
[null,"    product that is covered by this License, on a durable physical"]
[null,"    medium customarily used for software interchange, for a price no"]
[null,"    more than your reasonable cost of physically performing this"]
[null,"    conveying of source, or (2) access to copy the"]
[null,"    Corresponding Source from a network server at no charge."]
[]
[null,"    c) Convey individual copies of the object code with a copy of the"]
[null,"    written offer to provide the Corresponding Source.  This"]
[null,"    alternative is allowed only occasionally and noncommercially, and"]
[null,"    only if you received the object code with such an offer, in accord"]
[null,"    with subsection 6b."]
[]
[null,"    d) Convey the object code by offering access from a designated"]
[null,"    place (gratis or for a charge), and offer equivalent access to the"]
[null,"    Corresponding Source in the same way through the same place at no"]
[null,"    further charge.  You need not require recipients to copy the"]
[null,"    Corresponding Source along with the object code.  If the place to"]
[null,"    copy the object code is a network server, the Corresponding Source"]
[null,"    may be on a different server (operated by you or a third party)"]
[null,"    that supports equivalent copying facilities, provided you maintain"]
[null,"    clear directions next to the object code saying where to find the"]
[null,"    Corresponding Source.  Regardless of what server hosts the"]
[null,"    Corresponding Source, you remain obligated to ensure that it is"]
[null,"    available for as long as needed to satisfy these requirements."]
[]
[null,"    e) Convey the object code using peer-to-peer transmission, provided"]
[null,"    you inform other peers where the object code and Corresponding"]
[null,"    Source of the work are being offered to the general public at no"]
[null,"    charge under subsection 6d."]
[]
[null,"  A separable portion of the object code, whose source code is excluded"]
[null,"from the Corresponding Source as a System Library, need not be"]
[null,"included in conveying the object code work."]
[]
[null,"  A \"User Product\" is either (1) a \"consumer product\", which means any"]
[null,"tangible personal property which is normally used for personal, family,"]
[null,"or household purposes, or (2) anything designed or sold for incorporation"]
[null,"into a dwelling.  In determining whether a product is a consumer product,"]
[null,"doubtful cases shall be resolved in favor of coverage.  For a particular"]
[null,"product received by a particular user, \"normally used\" refers to a"]
[null,"typical or common use of that class of product, regardless of the status"]
[null,"of the particular user or of the way in which the particular user"]
[null,"actually uses, or expects or is expected to use, the product.  A product"]
[null,"is a consumer product regardless of whether the product has substantial"]
[null,"commercial, industrial or non-consumer uses, unless such uses represent"]
[null,"the only significant mode of use of the product."]
[]
[null,"  \"Installation Information\" for a User Product means any methods,"]
[null,"procedures, authorization keys, or other information required to install"]
[null,"and execute modified versions of a covered work in that User Product from"]
[null,"a modified version of its Corresponding Source.  The information must"]
[null,"suffice to ensure that the continued functioning of the modified object"]
[null,"code is in no case prevented or interfered with solely because"]
[null,"modification has been made."]
[]
[null,"  If you convey an object code work under this section in, or with, or"]
[null,"specifically for use in, a User Product, and the conveying occurs as"]
[null,"part of a transaction in which the right of possession and use of the"]
[null,"User Product is transferred to the recipient in perpetuity or for a"]
[null,"fixed term (regardless of how the transaction is characterized), the"]
[null,"Corresponding Source conveyed under this section must be accompanied"]
[null,"by the Installation Information.  But this requirement does not apply"]
[null,"if neither you nor any third party retains the ability to install"]
[null,"modified object code on the User Product (for example, the work has"]
[null,"been installed in ROM)."]
[]
[null,"  The requirement to provide Installation Information does not include a"]
[null,"requirement to continue to provide support service, warranty, or updates"]
[null,"for a work that has been modified or installed by the recipient, or for"]
[null,"the User Product in which it has been modified or installed.  Access to a"]
[null,"network may be denied when the modification itself materially and"]
[null,"adversely affects the operation of the network or violates the rules and"]
[null,"protocols for communication across the network."]
[]
[null,"  Corresponding Source conveyed, and Installation Information provided,"]
[null,"in accord with this section must be in a format that is publicly"]
[null,"documented (and with an implementation available to the public in"]
[null,"source code form), and must require no special password or key for"]
[null,"unpacking, reading or copying."]
[]
[null,"  7. Additional Terms."]
[]
[null,"  \"Additional permissions\" are terms that supplement the terms of this"]
[null,"License by making exceptions from one or more of its conditions."]
[null,"Additional permissions that are applicable to the entire Program shall"]
[null,"be treated as though they were included in this License, to the extent"]
[null,"that they are valid under applicable law.  If additional permissions"]
[null,"apply only to part of the Program, that part may be used separately"]
[null,"under those permissions, but the entire Program remains governed by"]
[null,"this License without regard to the additional permissions."]
[]
[null,"  When you convey a copy of a covered work, you may at your option"]
[null,"remove any additional permissions from that copy, or from any part of"]
[null,"it.  (Additional permissions may be written to require their own"]
[null,"removal in certain cases when you modify the work.)  You may place"]
[null,"additional permissions on material, added by you to a covered work,"]
[null,"for which you have or can give appropriate copyright permission."]
[]
[null,"  Notwithstanding any other provision of this License, for material you"]
[null,"add to a covered work, you may (if authorized by the copyright holders of"]
[null,"that material) supplement the terms of this License with terms:"]
[]
[null,"    a) Disclaiming warranty or limiting liability differently from the"]
[null,"    terms of sections 15 and 16 of this License; or"]
[]
[null,"    b) Requiring preservation of specified reasonable legal notices or"]
[null,"    author attributions in that material or in the Appropriate Legal"]
[null,"    Notices displayed by works containing it; or"]
[]
[null,"    c) Prohibiting misrepresentation of the origin of that material, or"]
[null,"    requiring that modified versions of such material be marked in"]
[null,"    reasonable ways as different from the original version; or"]
[]
[null,"    d) Limiting the use for publicity purposes of names of licensors or"]
[null,"    authors of the material; or"]
[]
[null,"    e) Declining to grant rights under trademark law for use of some"]
[null,"    trade names, trademarks, or service marks; or"]
[]
[null,"    f) Requiring indemnification of licensors and authors of that"]
[null,"    material by anyone who conveys the material (or modified versions of"]
[null,"    it) with contractual assumptions of liability to the recipient, for"]
[null,"    any liability that these contractual assumptions directly impose on"]
[null,"    those licensors and authors."]
[]
[null,"  All other non-permissive additional terms are considered \"further"]
[null,"restrictions\" within the meaning of section 10.  If the Program as you"]
[null,"received it, or any part of it, contains a notice stating that it is"]
[null,"governed by this License along with a term that is a further"]
[null,"restriction, you may remove that term.  If a license document contains"]
[null,"a further restriction but permits relicensing or conveying under this"]
[null,"License, you may add to a covered work material governed by the terms"]
[null,"of that license document, provided that the further restriction does"]
[null,"not survive such relicensing or conveying."]
[]
[null,"  If you add terms to a covered work in accord with this section, you"]
[null,"must place, in the relevant source files, a statement of the"]
[null,"additional terms that apply to those files, or a notice indicating"]
[null,"where to find the applicable terms."]
[]
[null,"  Additional terms, permissive or non-permissive, may be stated in the"]
[null,"form of a separately written license, or stated as exceptions;"]
[null,"the above requirements apply either way."]
[]
[null,"  8. Termination."]
[]
[null,"  You may not propagate or modify a covered work except as expressly"]
[null,"provided under this License.  Any attempt otherwise to propagate or"]
[null,"modify it is void, and will automatically terminate your rights under"]
[null,"this License (including any patent licenses granted under the third"]
[null,"paragraph of section 11)."]
[]
[null,"  However, if you cease all violation of this License, then your"]
[null,"license from a particular copyright holder is reinstated (a)"]
[null,"provisionally, unless and until the copyright holder explicitly and"]
[null,"finally terminates your license, and (b) permanently, if the copyright"]
[null,"holder fails to notify you of the violation by some reasonable means"]
[null,"prior to 60 days after the cessation."]
[]
[null,"  Moreover, your license from a particular copyright holder is"]
[null,"reinstated permanently if the copyright holder notifies you of the"]
[null,"violation by some reasonable means, this is the first time you have"]
[null,"received notice of violation of this License (for any work) from that"]
[null,"copyright holder, and you cure the violation prior to 30 days after"]
[null,"your receipt of the notice."]
[]
[null,"  Termination of your rights under this section does not terminate the"]
[null,"licenses of parties who have received copies or rights from you under"]
[null,"this License.  If your rights have been terminated and not permanently"]
[null,"reinstated, you do not qualify to receive new licenses for the same"]
[null,"material under section 10."]
[]
[null,"  9. Acceptance Not Required for Having Copies."]
[]
[null,"  You are not required to accept this License in order to receive or"]
[null,"run a copy of the Program.  Ancillary propagation of a covered work"]
[null,"occurring solely as a consequence of using peer-to-peer transmission"]
[null,"to receive a copy likewise does not require acceptance.  However,"]
[null,"nothing other than this License grants you permission to propagate or"]
[null,"modify any covered work.  These actions infringe copyright if you do"]
[null,"not accept this License.  Therefore, by modifying or propagating a"]
[null,"covered work, you indicate your acceptance of this License to do so."]
[]
[null,"  10. Automatic Licensing of Downstream Recipients."]
[]
[null,"  Each time you convey a covered work, the recipient automatically"]
[null,"receives a license from the original licensors, to run, modify and"]
[null,"propagate that work, subject to this License.  You are not responsible"]
[null,"for enforcing compliance by third parties with this License."]
[]
[null,"  An \"entity transaction\" is a transaction transferring control of an"]
[null,"organization, or substantially all assets of one, or subdividing an"]
[null,"organization, or merging organizations.  If propagation of a covered"]
[null,"work results from an entity transaction, each party to that"]
[null,"transaction who receives a copy of the work also receives whatever"]
[null,"licenses to the work the party's predecessor in interest had or could"]
[null,"give under the previous paragraph, plus a right to possession of the"]
[null,"Corresponding Source of the work from the predecessor in interest, if"]
[null,"the predecessor has it or can get it with reasonable efforts."]
[]
[null,"  You may not impose any further restrictions on the exercise of the"]
[null,"rights granted or affirmed under this License.  For example, you may"]
[null,"not impose a license fee, royalty, or other charge for exercise of"]
[null,"rights granted under this License, and you may not initiate litigation"]
[null,"(including a cross-claim or counterclaim in a lawsuit) alleging that"]
[null,"any patent claim is infringed by making, using, selling, offering for"]
[null,"sale, or importing the Program or any portion of it."]
[]
[null,"  11. Patents."]
[]
[null,"  A \"contributor\" is a copyright holder who authorizes use under this"]
[null,"License of the Program or a work on which the Program is based.  The"]
[null,"work thus licensed is called the contributor's \"contributor version\"."]
[]
[null,"  A contributor's \"essential patent claims\" are all patent claims"]
[null,"owned or controlled by the contributor, whether already acquired or"]
[null,"hereafter acquired, that would be infringed by some manner, permitted"]
[null,"by this License, of making, using, or selling its contributor version,"]
[null,"but do not include claims that would be infringed only as a"]
[null,"consequence of further modification of the contributor version.  For"]
[null,"purposes of this definition, \"control\" includes the right to grant"]
[null,"patent sublicenses in a manner consistent with the requirements of"]
[null,"this License."]
[]
[null,"  Each contributor grants you a non-exclusive, worldwide, royalty-free"]
[null,"patent license under the contributor's essential patent claims, to"]
[null,"make, use, sell, offer for sale, import and otherwise run, modify and"]
[null,"propagate the contents of its contributor version."]
[]
[null,"  In the following three paragraphs, a \"patent license\" is any express"]
[null,"agreement or commitment, however denominated, not to enforce a patent"]
[null,"(such as an express permission to practice a patent or covenant not to"]
[null,"sue for patent infringement).  To \"grant\" such a patent license to a"]
[null,"party means to make such an agreement or commitment not to enforce a"]
[null,"patent against the party."]
[]
[null,"  If you convey a covered work, knowingly relying on a patent license,"]
[null,"and the Corresponding Source of the work is not available for anyone"]
[null,"to copy, free of charge and under the terms of this License, through a"]
[null,"publicly available network server or other readily accessible means,"]
[null,"then you must either (1) cause the Corresponding Source to be so"]
[null,"available, or (2) arrange to deprive yourself of the benefit of the"]
[null,"patent license for this particular work, or (3) arrange, in a manner"]
[null,"consistent with the requirements of this License, to extend the patent"]
[null,"license to downstream recipients.  \"Knowingly relying\" means you have"]
[null,"actual knowledge that, but for the patent license, your conveying the"]
[null,"covered work in a country, or your recipient's use of the covered work"]
[null,"in a country, would infringe one or more identifiable patents in that"]
[null,"country that you have reason to believe are valid."]
[]
[null,"  If, pursuant to or in connection with a single transaction or"]
[null,"arrangement, you convey, or propagate by procuring conveyance of, a"]
[null,"covered work, and grant a patent license to some of the parties"]
[null,"receiving the covered work authorizing them to use, propagate, modify"]
[null,"or convey a specific copy of the covered work, then the patent license"]
[null,"you grant is automatically extended to all recipients of the covered"]
[null,"work and works based on it."]
[]
[null,"  A patent license is \"discriminatory\" if it does not include within"]
[null,"the scope of its coverage, prohibits the exercise of, or is"]
[null,"conditioned on the non-exercise of one or more of the rights that are"]
[null,"specifically granted under this License.  You may not convey a covered"]
[null,"work if you are a party to an arrangement with a third party that is"]
[null,"in the business of distributing software, under which you make payment"]
[null,"to the third party based on the extent of your activity of conveying"]
[null,"the work, and under which the third party grants, to any of the"]
[null,"parties who would receive the covered work from you, a discriminatory"]
[null,"patent license (a) in connection with copies of the covered work"]
[null,"conveyed by you (or copies made from those copies), or (b) primarily"]
[null,"for and in connection with specific products or compilations that"]
[null,"contain the covered work, unless you entered into that arrangement,"]
[null,"or that patent license was granted, prior to 28 March 2007."]
[]
[null,"  Nothing in this License shall be construed as excluding or limiting"]
[null,"any implied license or other defenses to infringement that may"]
[null,"otherwise be available to you under applicable patent law."]
[]
[null,"  12. No Surrender of Others' Freedom."]
[]
[null,"  If conditions are imposed on you (whether by court order, agreement or"]
[null,"otherwise) that contradict the conditions of this License, they do not"]
[null,"excuse you from the conditions of this License.  If you cannot convey a"]
[null,"covered work so as to satisfy simultaneously your obligations under this"]
[null,"License and any other pertinent obligations, then as a consequence you may"]
[null,"not convey it at all.  For example, if you agree to terms that obligate you"]
[null,"to collect a royalty for further conveying from those to whom you convey"]
[null,"the Program, the only way you could satisfy both those terms and this"]
[null,"License would be to refrain entirely from conveying the Program."]
[]
[null,"  13. Remote Network Interaction; Use with the GNU General Public License."]
[]
[null,"  Notwithstanding any other provision of this License, if you modify the"]
[null,"Program, your modified version must prominently offer all users"]
[null,"interacting with it remotely through a computer network (if your version"]
[null,"supports such interaction) an opportunity to receive the Corresponding"]
[null,"Source of your version by providing access to the Corresponding Source"]
[null,"from a network server at no charge, through some standard or customary"]
[null,"means of facilitating copying of software.  This Corresponding Source"]
[null,"shall include the Corresponding Source for any work covered by version 3"]
[null,"of the GNU General Public License that is incorporated pursuant to the"]
[null,"following paragraph."]
[]
[null,"  Notwithstanding any other provision of this License, you have"]
[null,"permission to link or combine any covered work with a work licensed"]
[null,"under version 3 of the GNU General Public License into a single"]
[null,"combined work, and to convey the resulting work.  The terms of this"]
[null,"License will continue to apply to the part which is the covered work,"]
[null,"but the work with which it is combined will remain governed by version"]
[null,"3 of the GNU General Public License."]
[]
[null,"  14. Revised Versions of this License."]
[]
[null,"  The Free Software Foundation may publish revised and/or new versions of"]
[null,"the GNU Affero General Public License from time to time.  Such new versions"]
[null,"will be similar in spirit to the present version, but may differ in detail to"]
[null,"address new problems or concerns."]
[]
[null,"  Each version is given a distinguishing version number.  If the"]
[null,"Program specifies that a certain numbered version of the GNU Affero General"]
[null,"Public License \"or any later version\" applies to it, you have the"]
[null,"option of following the terms and conditions either of that numbered"]
[null,"version or of any later version published by the Free Software"]
[null,"Foundation.  If the Program does not specify a version number of the"]
[null,"GNU Affero General Public License, you may choose any version ever published"]
[null,"by the Free Software Foundation."]
[]
[null,"  If the Program specifies that a proxy can decide which future"]
[null,"versions of the GNU Affero General Public License can be used, that proxy's"]
[null,"public statement of acceptance of a version permanently authorizes you"]
[null,"to choose that version for the Program."]
[]
[null,"  Later license versions may give you additional or different"]
[null,"permissions.  However, no additional obligations are imposed on any"]
[null,"author or copyright holder as a result of your choosing to follow a"]
[null,"later version."]
[]
[null,"  15. Disclaimer of Warranty."]
[]
[null,"  THERE IS NO WARRANTY FOR THE PROGRAM, TO THE EXTENT PERMITTED BY"]
[null,"APPLICABLE LAW.  EXCEPT WHEN OTHERWISE STATED IN WRITING THE COPYRIGHT"]
[null,"HOLDERS AND/OR OTHER PARTIES PROVIDE THE PROGRAM \"AS IS\" WITHOUT WARRANTY"]
[null,"OF ANY KIND, EITHER EXPRESSED OR IMPLIED, INCLUDING, BUT NOT LIMITED TO,"]
[null,"THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR"]
[null,"PURPOSE.  THE ENTIRE RISK AS TO THE QUALITY AND PERFORMANCE OF THE PROGRAM"]
[null,"IS WITH YOU.  SHOULD THE PROGRAM PROVE DEFECTIVE, YOU ASSUME THE COST OF"]
[null,"ALL NECESSARY SERVICING, REPAIR OR CORRECTION."]
[]
[null,"  16. Limitation of Liability."]
[]
[null,"  IN NO EVENT UNLESS REQUIRED BY APPLICABLE LAW OR AGREED TO IN WRITING"]
[null,"WILL ANY COPYRIGHT HOLDER, OR ANY OTHER PARTY WHO MODIFIES AND/OR CONVEYS"]
[null,"THE PROGRAM AS PERMITTED ABOVE, BE LIABLE TO YOU FOR DAMAGES, INCLUDING ANY"]
[null,"GENERAL, SPECIAL, INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING OUT OF THE"]
[null,"USE OR INABILITY TO USE THE PROGRAM (INCLUDING BUT NOT LIMITED TO LOSS OF"]
[null,"DATA OR DATA BEING RENDERED INACCURATE OR LOSSES SUSTAINED BY YOU OR THIRD"]
[null,"PARTIES OR A FAILURE OF THE PROGRAM TO OPERATE WITH ANY OTHER PROGRAMS),"]
[null,"EVEN IF SUCH HOLDER OR OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF"]
[null,"SUCH DAMAGES."]
[]
[null,"  17. Interpretation of Sections 15 and 16."]
[]
[null,"  If the disclaimer of warranty and limitation of liability provided"]
[null,"above cannot be given local legal effect according to their terms,"]
[null,"reviewing courts shall apply local law that most closely approximates"]
[null,"an absolute waiver of all civil liability in connection with the"]
[null,"Program, unless a warranty or assumption of liability accompanies a"]
[null,"copy of the Program in return for a fee."]
[]
[null,"                     END OF TERMS AND CONDITIONS"]
[]
[null,"            How to Apply These Terms to Your New Programs"]
[]
[null,"  If you develop a new program, and you want it to be of the greatest"]
[null,"possible use to the public, the best way to achieve this is to make it"]
[null,"free software which everyone can redistribute and change under these terms."]
[]
[null,"  To do so, attach the following notices to the program.  It is safest"]
[null,"to attach them to the start of each source file to most effectively"]
[null,"state the exclusion of warranty; and each file should have at least"]
[null,"the \"copyright\" line and a pointer to where the full notice is found."]
[]
[null,"    <one line to give the program's name and a brief idea of what it does.>"]
[null,"    Copyright (C) <year>  <name of author>"]
[]
[null,"    This program is free software: you can redistribute it and/or modify"]
[null,"    it under the terms of the GNU Affero General Public License as published"]
[null,"    by the Free Software Foundation, either version 3 of the License, or"]
[null,"    (at your option) any later version."]
[]
[null,"    This program is distributed in the hope that it will be useful,"]
[null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,"    GNU Affero General Public License for more details."]
[]
[null,"    You should have received a copy of the GNU Affero General Public License"]
[null,"    along with this program.  If not, see <http://www.gnu.org/licenses/>."]
[]
[null,"Also add information on how to contact you by electronic and paper mail."]
[]
[null,"  If your software can interact with users remotely through a computer"]
[null,"network, you should also make sure that it provides a way for users to"]
[null,"get its source.  For example, if your program is a web application, its"]
[null,"interface could display a \"Source\" link that leads users to an archive"]
[null,"of the code.  There are many ways you could offer source, and different"]
[null,"solutions will be better for different programs; see section 13 for the"]
[null,"specific requirements."]
[]
[null,"  You should also get your employer (if you work as a programmer) or school,"]
[null,"if any, to sign a \"copyright disclaimer\" for the program, if necessary."]
[null,"For more information on this, and how to apply and follow the GNU AGPL, see"]
[null,"<http://www.gnu.org/licenses/>."]