{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Sys","Main","Economy","Income","Expenses","Portfolio","Annuitizer","SSRIB","Amortizer","Taxes","Net Worth","Annualizer","DBChart","Lookup","Chart","Readme","License"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":327,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"DBChart","index":12,"reason":"not_a_worksheet"},{"sheet":"Chart","index":14,"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":[]}
[{"$f":"PMBASIC+PMADVANCED","v":48}]
[]
[null,null,"Version Major:",2023,"Minor:",416]
[null,null,"View Mode:",1]
[null,null,"Data Mode:",false]
[null,null,"Epoch Year:",{"$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":"2023-04-15"}]
[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":145,"n_cols":14,"rows_kept":145,"cut":false,"hidden":true,"merged":[[143,2,144,2],[143,9,144,9],[28,8,28,9],[20,8,20,9],[21,8,21,9],[141,9,142,9],[113,9,114,9],[115,9,116,9],[125,2,126,2],[133,2,134,2],[135,2,136,2],[117,9,118,9],[119,9,120,9],[121,9,122,9],[135,9,136,9],[107,2,108,2],[121,2,122,2],[131,2,132,2],[137,9,138,9],[129,9,130,9],[103,9,104,9],[109,9,110,9],[111,9,112,9],[49,9,50,9],[69,2,70,2],[23,2,23,3],[55,2,56,2],[59,9,60,9],[65,9,66,9],[59,2,60,2],[63,2,64,2],[71,8,71,9],[27,2,27,3],[53,2,54,2],[28,2,28,3],[40,2,40,3],[67,2,68,2],[65,2,66,2],[61,2,62,2],[49,2,50,2],[51,2,52,2],[36,2,36,3],[44,2,44,3],[43,2,43,3],[45,2,45,3],[42,2,42,3],[33,2,33,3],[34,2,34,3],[63,9,64,9],[51,9,52,9],[53,9,54,9],[55,9,56,9],[61,9,62,9],[72,8,72,9],[81,9,82,9],[83,9,84,9],[67,9,68,9],[69,9,70,9],[75,9,76,9],[77,9,78,9],[93,9,94,9],[79,9,80,9],[77,2,78,2],[75,2,76,2],[83,2,84,2],[73,2,74,2],[85,9,86,9],[91,9,92,9],[95,9,96,9],[87,2,88,2],[89,2,90,2],[91,2,92,2],[93,2,94,2],[95,2,96,2],[85,2,86,2],[81,2,82,2],[87,9,88,9],[73,9,74,9],[89,9,90,9],[139,9,140,9],[97,9,98,9],[99,9,100,9],[117,2,118,2],[105,9,106,9],[107,9,108,9],[99,2,100,2],[101,9,102,9],[109,2,110,2],[111,2,112,2],[127,2,128,2],[127,9,128,9],[141,2,142,2],[101,2,102,2],[115,2,116,2],[129,2,130,2],[113,2,114,2],[105,2,106,2],[119,2,120,2],[103,2,104,2],[97,2,98,2],[137,2,138,2],[139,2,140,2],[123,2,124,2],[1,2,1,9],[18,2,18,9],[3,2,3,3],[5,2,5,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[24,2,24,3],[25,2,25,3],[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],[8,2,8,3],[14,8,14,9],[4,2,4,3],[7,2,7,3],[2,2,2,3],[16,2,16,3],[15,2,15,3],[123,1,144,1],[30,8,30,9],[31,8,31,9],[29,8,29,9],[57,9,58,9],[22,2,22,3],[29,1,42,1],[71,2,72,2],[87,1,104,1],[105,1,122,1],[57,2,58,2],[26,2,26,3],[61,1,86,1],[79,2,80,2],[38,2,38,3],[30,2,30,3],[39,2,39,3],[37,2,37,3],[35,2,35,3],[47,2,47,9],[29,2,29,3],[41,2,41,3],[31,2,31,3],[32,2,32,3]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO,0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Simulation Parameters",null,null,null,null,null,null,null,"Shadow","Default"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,"FLT"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE","v":50},null,"Current Date:",null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A4/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A4/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I4),TRUE,ISBLANK(I4)), L4, I4)","v":"2023-04-15"},{"$f":"MAX(MIN(TODAY(),DATE(SP_CurrentYear,12,31)),DATE(SP_CurrentYear,1,1))","v":"2023-04-15"},{"$f":"IF($E4, IF(ISERROR(DATEVALUE(TEXT(SP_CurrentDate,\"mm/dd/yyyy\"))),200,IF(SP_CurrentDate<DATE(YEAR(TODAY()),MONTH(TODAY()),1),101,0)),0)","v":0},{"$f":"IFERROR(VLOOKUP(M4,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMMACRO","v":52},null,"Current Date:",null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A5/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A5/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,{"$f":"SP_CurrentDate","v":"2023-04-15"},null,null,null,{"$f":"IF($E5, IF(ISERROR(DATEVALUE(TEXT(SP_CurrentDate,\"mm/dd/yyyy\"))),200,IF(SP_CurrentDate<DATE(YEAR(TODAY()),MONTH(TODAY()),1),101,0)),0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Current Date Prorate:",null,null,null,null,null,{"$f":"YEARFRAC(SP_CurrentDate, DATE(YEAR(SP_CurrentDate)+1,1,1))","v":0.71111111111111114}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Current Year:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I7),TRUE,ISBLANK(I7)), L7, I7)","v":2023},{"$f":"YEAR(TODAY())","v":2023}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Stop Year:",null,null,null,null,null,{"$f":"IFERROR(MAX(IF(INDEX(SC_ShowRetireatee,1),YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)+1,SP_CurrentYear+1), IF(INDEX(SC_ShowRetireatee,2),YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)+1),SP_CurrentYear+1),SP_CurrentYear+1)","v":2024}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE","v":50},null,"Retirement Date:",null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A9/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A9/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I9),TRUE,ISBLANK(I9)), L9, I9)","v":"2024-01-01"},{"$f":"DATE(SC_YearStop,1,1)","v":"2024-01-01"},{"$f":"IF($E9,IF(ISERROR(DATEVALUE(TEXT($K9,\"mm/dd/yyyy\"))),200,IF($K9>DATE(SC_YearStop,1,1),200,0)),0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMMACRO","v":52},null,"Retirement Date:",null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A10/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A10/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,{"$f":"SP_TargetRD","v":"2024-01-01"},null,null,null,{"$f":"IF($E10,IF(ISERROR(DATEVALUE(TEXT(SP_TargetRD,\"mm/dd/yyyy\"))),200,IF(SP_TargetRD>DATE(SC_YearStop,1,1),200,0)),0)","v":0},{"$f":"IFERROR(VLOOKUP(M10,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Default Wage Inflation:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I11),TRUE,ISBLANK(I11)), L11, I11)","v":3.7499999999999999E-2},3.7499999999999999E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K11)),$K11<-1,$K11>1),201,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Default Consumer Price Inflation:",null,null,null,null,null,null,null,3.2500000000000001E-2,3.2500000000000001E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K12)),$K12<-1,$K12>1),201,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Default Annual Return on Stocks:",null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K13)),$K13<-1,$K13>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M13,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Default Bond Yield:",null,null,null,null,null,null,null,0.05,0.05,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K14)),$K14<0,$K14>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M14,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Investment Strategy:",null,null,null,null,null,null,null,"Target Date Fund","Target Date Fund"]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Currency Mode:",null,null,null,null,null,null,null,"Nominal","Nominal"]
[{"$f":"PMBASIC+PMADVANCED+VMMACRO","v":52},null,"Currency Mode:",null,null,null,null,null,{"$f":"SP_CurrencyMode","v":"Nominal"}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Detailed Household Profile",null,null,null,null,null,null,null,"Shadow","Default",null,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Marital Status:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I21),TRUE,ISBLANK(I21)), $L21, I21)","v":"Single"},"Single"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Filing Status:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I22),TRUE,ISBLANK(I22)), $L22, I22)","v":"Single"},"Single"]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO,0)","v":48},null,"Initials (Yourself):",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I23),TRUE,ISBLANK(I23)), \"\", I23)","v":""}]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO,0)","v":48},null,"Initials (Spouse):",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I24),TRUE,ISBLANK(I24)), \"\", I24)","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Core (Non-Retirement) Account Balance:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I25),TRUE,ISBLANK(I25)),L25,I25)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K25)),$K25<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Cost Basis:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I26),TRUE,ISBLANK(I26)),L26,I26)","v":0},{"$f":"IF(ISNUMBER(SP_CoreBalance),SP_CoreBalance,0)","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K26)),$K26<0),202,0),203)","v":0},""]
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},null,"Other Appreciating Assets:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I27),TRUE,ISBLANK(I27)),L27,I27)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K27)),$K27<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Additional Retirement Income:",null,null,null,null,null,null,"/year",0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K28)),$K28<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"State, Local, and Foreign Income Taxes:",null,null,null,null,null,null,null,"None","None",{"$f":"IF($K29=\"None\",111,0)","v":111},"No parameter provided"]
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},"Annuity","Payment Terms:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I30),TRUE,ISBLANK(I30)), L30, I30)","v":"Life"},"Life"]
[38,null,"Payment Rate:",null,null,null,null,null,null,null,"Fixed","Fixed"]
[38,null,"Inflation Adjusted:",null,null,null,null,null,null,null,false,false]
[38,null,"Participation Rate:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I33),TRUE,ISBLANK(I33)), L33, I33)","v":1},{"$f":"IF(SP_AnnyRate=\"Indexed\",0.75,1)","v":1},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K33)),$K33<=0,$K33>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M33,IV_CodeTable,2,FALSE),\"\")","v":""}]
[38,null,"Rate Ceiling:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I34),TRUE,ISBLANK(I34)), L34, I34)","v":1},{"$f":"IF(SP_AnnyRate=\"Indexed\",0.07,1)","v":1},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K34)),$K34<=0,$K34>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M34,IV_CodeTable,2,FALSE),\"\")","v":""}]
[38,null,"Rate Floor:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I35),TRUE,ISBLANK(I35)), L35, I35)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K35)),$K35<=-1,$K35>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M35,IV_CodeTable,2,FALSE),\"\")","v":""}]
[38,null,"Spread Fee:",null,null,null,null,null,null,"/year",{"$f":"IF(IF(COLUMN()=COLUMN(I36),TRUE,ISBLANK(I36)), L36, I36)","v":1.4999999999999999E-2},{"$f":"IF(SP_AnnyRate=\"Variable\",0.02,0.015)","v":1.4999999999999999E-2},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K36)),$K36<0,$K36>1),201,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M36,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(INDEX(SC_ShowRetireatee,2),VMONLINE+VMMACRO,0)","v":32},null,"Survivor Benefit:",null,null,null,null,null,null,null,false,{"$f":"AND(INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2))","v":false}]
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},null,"Guaranteed Term:",null,null,null,null,null,null,"years",10,{"$f":"IF(SP_AnnyTerms=\"Life\",10,20)","v":10},{"$f":"IF(AND($K$30=\"Period Certain\",$K38=0),205,0)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"After-Tax Contribution:",null,null,null,null,null,null,"/year",0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K39)),$K39<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M39,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Balance:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I40),TRUE,ISBLANK(I40)), L40, I40)","v":0},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K40)),$K40<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M40,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Cost Basis:",null,null,null,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I41),TRUE,ISBLANK(I41)), L41, I41)","v":0},{"$f":"$K$40","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K41)),$K41<0),202,0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Nominal Rate of Return:",null,null,null,null,null,{"$f":"IFERROR(SUM(SC_ZA_AnnyROR*SC_ZA_AnnyWeight)/SUM(SC_ZA_AnnyWeight),0)","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Payment Prorate:",null,null,null,null,null,{"$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}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"Debt Limit:",null,null,null,null,null,null,null,10000,10000,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K44)),$K44<=0),202,0),203)","v":0},""]
[54,null,"Current Debt:",null,null,null,null,null,null,null,0,0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K45)),$K45<0),202,IF($K45>$K44,105,0)),203)","v":0},""]
[54,null,"Interest Rate:",null,null,null,null,null,null,null,0.05,{"$f":"SP_BondYieldDef","v":0.05},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($K46)),$K46<0,$K46>1),201,0),203)","v":0},""]
[54]
[54,null,"Detailed Individual Profile(s)",null,null,null,null,null,null,null,"Shadow","Default"]
[54,null,null,"RI","FLT","RN","TN","RO"]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Show:",{"$f":"INDEX(SP_Initials,F50)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A50/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A50/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$F50)","v":0},{"$f":"MOD($F50,2)-($F50-1)","v":1},{"$f":"INDEX(SP_Initials,$F50)<>\"\"","v":false}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,{"$f":"INDEX(SP_Initials,F51)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A51/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A51/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":2},0,-1,{"$f":"INDEX(SP_Initials,$F51)<>\"\"","v":false}]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,$F52), VMONLINE+VMMACRO,0)","v":48},null,"Birth Date:",{"$f":"INDEX(SP_Initials,F52)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A52/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A52/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I52),TRUE,ISBLANK(I52)), \"\", I52)","v":""}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A53/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A53/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I53),TRUE,ISBLANK(I53)), \"\", I53)","v":""}]
[48,null,"Start Work Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A54/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A54/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I54),TRUE,ISBLANK(I54)), L54, I54)","v":18},18]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A55/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A55/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,18,18]
[48,null,"Life Expectancy:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A56/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A56/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,92,92]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A57/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A57/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,92,92]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,"Surviving Age:",{"$f":"INDEX(SP_Initials,F58)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A58/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A58/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":1},{"$f":"INDEX(SC_TaxIndex,$F58)","v":0},{"$f":"MOD($F58,2)-($F58-1)","v":1},{"$f":"IF(AND(INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)),ROUND(YEAR(INDEX(SP_BirthDate,3-$F58))+INDEX(SP_LifeExp,3-$F58)+ROUNDUP(YEARFRAC(INDEX(SP_BirthDate,$F58), DATE(YEAR(INDEX(SP_BirthDate,$F58))+1,1,1)),1)-YEAR(INDEX(SP_BirthDate,$F58)),1),LT_AnnuityMaxAge+1)","v":121}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A59/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A59/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,{"$f":"INDEX(SC_TaxIndex,$F59)","v":0},{"$f":"MOD($F59,2)-($F59-1)","v":-1},{"$f":"IF(AND(INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)),ROUND(YEAR(INDEX(SP_BirthDate,3-$F59))+INDEX(SP_LifeExp,3-$F59)+ROUNDUP(YEARFRAC(INDEX(SP_BirthDate,$F59), DATE(YEAR(INDEX(SP_BirthDate,$F59))+1,1,1)),1)-YEAR(INDEX(SP_BirthDate,$F59)),1),LT_AnnuityMaxAge+1)","v":121}]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,$F60), VMONLINE+VMMACRO,0)","v":48},null,"Dependents:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A60/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A60/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,{"$f":"IFERROR(IF($E60, IF(OR(NOT(ISNUMBER($K60)),$K60<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,$F61), VMONLINE+VMMACRO,0)","v":48},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A61/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A61/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E61, IF(OR(NOT(ISNUMBER($K61)),$K61<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F62)), VMONLINE+VMMACRO, 0)","v":48},"Employer-Sponsored Retirement Plans","Current Employer Income:",{"$f":"INDEX(SP_Initials,F62)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A62/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A62/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeEmployer,$F62),HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeEmployer,$F62)),COLUMN(INDEX(IV_IncomeEmployer,$F62)),,,\"Income\"),INDEX(IV_IncomeEmployer,$F62)))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F63)), VMONLINE+VMMACRO, 0)","v":48},null,null,{"$f":"INDEX(SP_Initials,F63)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A63/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A63/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeEmployer,$F63),HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeEmployer,$F63)),COLUMN(INDEX(IV_IncomeEmployer,$F63)),,,\"Income\"),INDEX(IV_IncomeEmployer,$F63)))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F64)), VMONLINE+VMMACRO, 0)","v":48},null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,F64)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A64/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A64/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,{"$f":"INDEX(SC_TaxIndex,$F64)","v":0},{"$f":"MOD($F64,2)-($F64-1)","v":1},null,"+ Wage Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(I64),TRUE,ISBLANK(I64)), L64, I64)","v":0},0,{"$f":"IFERROR(IF($E64, IF(OR(NOT(ISNUMBER($K64)),$K64<-1,$K64>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M64,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F65)), VMONLINE+VMMACRO, 0)","v":48},null,null,{"$f":"INDEX(SP_Initials,F65)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A65/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A65/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,{"$f":"INDEX(SC_TaxIndex,$F65)","v":0},{"$f":"MOD($F65,2)-($F65-1)","v":-1},null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I65),TRUE,ISBLANK(I65)), L65, I65)","v":0},0,{"$f":"IFERROR(IF($E65, IF(OR(NOT(ISNUMBER($K65)),$K65<-1,$K65>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M65,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F66)), VMONLINE+VMMACRO, 0)","v":32},null,"Defined Benefit (DB) Pension Start Work Date:",{"$f":"INDEX(SP_Initials,F66)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A66/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A66/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I66),TRUE,ISBLANK(I66)), L66, I66)","v":""},{"$f":"\"\"","v":""},{"$f":"IF($E66, IF($K66=\"\",0,IF(ISERROR(DATEVALUE(TEXT($K66,\"mm/dd/yyyy\"))),200,0)), 0)","v":0},""]
[32,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A67/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A67/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I67),TRUE,ISBLANK(I67)), L67, I67)","v":""},{"$f":"\"\"","v":""},{"$f":"IF($E67, IF($K67=\"\",0,IF(ISERROR(DATEVALUE(TEXT($K67,\"mm/dd/yyyy\"))),200,0)), 0)","v":0},""]
[32,null,"DB Pension Final Average Earnings (FAE) Years Used:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A68/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A68/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"years",{"$f":"IF(IF(COLUMN()=COLUMN(I68),TRUE,ISBLANK(I68)), L68, I68)","v":0},0,{"$f":"IFERROR(IF($E68, IF(OR(NOT(ISNUMBER($K68)),$K68<0),202,0),0),203)","v":0},""]
[32,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A69/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A69/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E69, IF(OR(NOT(ISNUMBER($K69)),$K69<0),202,0),0),203)","v":0},""]
[32,null,"DB Pension Benefit Percentage:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A70/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A70/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of FAE",0,0,{"$f":"IFERROR(IF($E70, IF(OR(NOT(ISNUMBER($K70)),$K70<0,$K70>1),201,0), 0),203)","v":0},""]
[32,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A71/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A71/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E71, IF(OR(NOT(ISNUMBER($K71)),$K71<0,$K71>1),201,0), 0),203)","v":0},""]
[32,null,"DB Pension Payout Option:",{"$f":"INDEX(SP_Initials,F72)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A72/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A72/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(I72),TRUE,ISBLANK(I72)), L72, I72)","v":"Annuity"},"Annuity"]
[32,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A73/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A73/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,"Annuity","Annuity"]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,INDEX(SC_ShowRetireatee,$F74)), VMONLINE+VMMACRO, 0)","v":48},null,"Before-Tax Contribution (401(k)/403(b)/TSP):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A74/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A74/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($E74, IF(OR(NOT(ISNUMBER($K74)),$K74<0,$K74>1),201,0), 0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A75/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A75/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E75, IF(OR(NOT(ISNUMBER($K75)),$K75<0,$K75>1),201,0), 0),203)","v":0},""]
[48,null,"Before-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A76/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A76/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,{"$f":"IFERROR(IF($E76, IF(OR(NOT(ISNUMBER($K76)),$K76<0),202,0),0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A77/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A77/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E77, IF(OR(NOT(ISNUMBER($K77)),$K77<0),202,0),0),203)","v":0},""]
[48,null,"Company Match:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A78/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A78/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($E78, IF(OR(NOT(ISNUMBER($K78)),$K78<0,$K78>1),201,0), 0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A79/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A79/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E79, IF(OR(NOT(ISNUMBER($K79)),$K79<0,$K79>1),201,0), 0),203)","v":0},""]
[48,null,"After-Tax Contribution (Roth 401(k)/403(b)/TSP):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A80/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A80/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Employer Income",0,0,{"$f":"IFERROR(IF($E80, IF(OR(NOT(ISNUMBER($K80)),$K80<0,$K80>1),201,0), 0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A81/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A81/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E81, IF(OR(NOT(ISNUMBER($K81)),$K81<0,$K81>1),201,0), 0),203)","v":0},""]
[48,null,"After-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A82/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A82/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,{"$f":"IFERROR(IF($E82, IF(OR(NOT(ISNUMBER($K82)),$K82<0),202,0),0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A83/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A83/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[48,null,"After-Tax Cost Basis:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A84/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A84/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,{"$f":"IF($M82=0,$I82,0)","v":0},0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A85/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A85/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,{"$f":"IF($M83=0,$I83,0)","v":0},0,""]
[48,null,"Qualified Distribution Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A86/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A86/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,{"$f":"INDEX(SC_TaxIndex,$F86)","v":0},{"$f":"MOD($F86,2)-($F86-1)","v":1},null,null,0,{"$f":"IF($K52=\"\",0,IF(SP_TargetRD < DATE(YEAR($K52)+55,MONTH($K52),DAY($K52)), 59.5, 55))","v":0},0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A87/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A87/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,{"$f":"IF($K53=\"\",0,IF(SP_TargetRD < DATE(YEAR($K53)+55,MONTH($K53),DAY($K53)), 59.5, 55))","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,INDEX(SC_ShowRetireatee,$F88)), VMONLINE+VMMACRO, 0)","v":48},"Self-Employment Retirement Plans","Current Self-Employment Income:",{"$f":"INDEX(SP_Initials,F88)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A88/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A88/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeSE,$F88), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeSE,$F88)),COLUMN(INDEX(IV_IncomeSE,$F88)),,,\"Income\"),INDEX(IV_IncomeSE,$F88)))","v":0}]
[48,null,null,{"$f":"INDEX(SP_Initials,F89)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A89/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A89/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomeSE,$F89), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomeSE,$F89)),COLUMN(INDEX(IV_IncomeSE,$F89)),,,\"Income\"),INDEX(IV_IncomeSE,$F89)))","v":0}]
[48,null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,F90)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A90/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A90/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,{"$f":"INDEX(SC_TaxIndex,$F90)","v":0},{"$f":"MOD($F90,2)-($F90-1)","v":1},null,"+ Wage Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(I90),TRUE,ISBLANK(I90)), L90, I90)","v":0},0,{"$f":"IFERROR(IF($E90, IF(OR(NOT(ISNUMBER($K90)),$K90<-1,$K90>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M90,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,null,{"$f":"INDEX(SP_Initials,F91)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A91/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A91/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,{"$f":"INDEX(SC_TaxIndex,$F91)","v":0},{"$f":"MOD($F91,2)-($F91-1)","v":-1},null,null,0,0,{"$f":"IFERROR(IF($E91, IF(OR(NOT(ISNUMBER($K91)),$K91<-1,$K91>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M91,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,"Before-Tax Contribution (SEP/SIMPLE/Solo 401(k)):",{"$f":"INDEX(SP_Initials,F92)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A92/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A92/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($E92, IF(OR(NOT(ISNUMBER($K92)),$K92<0,$K92>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M92,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A93/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A93/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E93, IF(OR(NOT(ISNUMBER($K93)),$K93<0,$K93>1),201,0), 0),203)","v":0},""]
[48,null,"Before-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A94/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A94/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,{"$f":"IFERROR(IF($E94, IF(OR(NOT(ISNUMBER($K94)),$K94<0),202,0),0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A95/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A95/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E95, IF(OR(NOT(ISNUMBER($K95)),$K95<0),202,0),0),203)","v":0},""]
[48,null,"Company Match:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A96/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A96/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($E96, IF(OR(NOT(ISNUMBER($K96)),$K96<0,$K96>1),201,0), 0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A97/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A97/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E97, IF(OR(NOT(ISNUMBER($K97)),$K97<0,$K97>1),201,0), 0),203)","v":0},""]
[48,null,"After-Tax Contribution (Roth Solo 401(k)):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A98/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A98/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"of Self-Employment Income",0,0,{"$f":"IFERROR(IF($E98, IF(OR(NOT(ISNUMBER($K98)),$K98<0,$K98>1),201,0), 0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A99/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A99/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,{"$f":"IFERROR(IF($E99, IF(OR(NOT(ISNUMBER($K99)),$K99<0,$K99>1),201,0), 0),203)","v":0},""]
[48,null,"After-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A100/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A100/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,{"$f":"IFERROR(IF($E100, IF(OR(NOT(ISNUMBER($K100)),$K100<0),202,0),0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A101/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A101/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[48,null,"After-Tax Cost Basis:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A102/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A102/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,{"$f":"IF($M100=0,$I100,0)","v":0},0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A103/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A103/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,{"$f":"IF($M101=0,$I101,0)","v":0},0,""]
[48,null,"Qualified Distribution Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A104/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A104/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,{"$f":"IF($K52=\"\",0,IF(SP_TargetRD < DATE(YEAR($K52)+55,MONTH($K52),DAY($K52)), 59.5, 55))","v":0},0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A105/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A105/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,{"$f":"IF($K53=\"\",0,IF(SP_TargetRD < DATE(YEAR($K53)+55,MONTH($K53),DAY($K53)), 59.5, 55))","v":0},0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$F106)), VMONLINE+VMMACRO, 0)","v":48},"Individual Retirement Plans","Current Passive Income:",{"$f":"INDEX(SP_Initials,F106)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A106/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A106/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},{"$f":"MOD(ROW()-ROW($F$50),2)+1","v":1},0,1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomePassive,$F106), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomePassive,$F106)),COLUMN(INDEX(IV_IncomePassive,$F106)),,,\"Income\"),INDEX(IV_IncomePassive,$F106)))","v":0}]
[48,null,null,{"$f":"INDEX(SP_Initials,F107)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A107/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A107/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(SC_ViewMode=VMONLINE, INDEX(IV_IncomePassive,$F107), HYPERLINK(IV_WBNAME&ADDRESS(ROW(INDEX(IV_IncomePassive,$F107)),COLUMN(INDEX(IV_IncomePassive,$F107)),,,\"Income\"),INDEX(IV_IncomePassive,$F107)))","v":0}]
[48,null,"Default Annual Increase:",{"$f":"INDEX(SP_Initials,F108)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A108/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A108/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,{"$f":"INDEX(SC_TaxIndex,$F108)","v":0},{"$f":"MOD($F108,2)-($F108-1)","v":1},null,"+ Price Inflation",{"$f":"IF(IF(COLUMN()=COLUMN(I108),TRUE,ISBLANK(I108)), L108, I108)","v":0},0,{"$f":"IFERROR(IF($E108, IF(OR(NOT(ISNUMBER($K108)),$K108<0,$K108>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M108,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A109/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A109/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,{"$f":"INDEX(SC_TaxIndex,$F109)","v":0},{"$f":"MOD($F109,2)-($F109-1)","v":-1},null,null,0,0,{"$f":"IFERROR(IF($E109, IF(OR(NOT(ISNUMBER($K109)),$K109<0,$K109>1),201,0), 0),203)","v":0},{"$f":"IFERROR(VLOOKUP(M109,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,"Before-Tax Contribution (Traditional IRA):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A110/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A110/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"/year",0,0,{"$f":"IFERROR(IF($E110, IF(OR(NOT(ISNUMBER($K110)),$K110<0),202,0),0),203)","v":0},""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A111/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A111/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,"Before-Tax Contribution (Spousal IRA):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A112/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A112/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,"/year",0,0,0,""]
[{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A113/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A113/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,$F114)), VMONLINE+VMMACRO, 0)","v":48},null,"Before-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A114/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A114/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A115/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A115/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[48,null,"After-Tax Contribution (Roth IRA):","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A116/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A116/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,{"$f":"INDEX(SC_TaxIndex,$F116)","v":0},{"$f":"MOD($F116,2)-($F116-1)","v":1},null,"/year",0,0,0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A117/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A117/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[48,null,"After-Tax Balance:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A118/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A118/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,0,0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A119/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A119/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,0,0,""]
[48,null,"After-Tax Cost Basis:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A120/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A120/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,0,{"$f":"IF($M118=0,$I118,0)","v":0},0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A121/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A121/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,0,{"$f":"IF($M119=0,$I119,0)","v":0},0,""]
[48,null,"Qualified Distribution Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A122/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A122/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,null,59.5,59.5,0,""]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A123/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A123/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,null,59.5,59.5,0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F124)), VMONLINE+VMMACRO, 0)","v":48},"Social Security Retirement Insurance Benefits (RIB)","Primary Benefits Filing Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A124/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A124/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,{"$f":"IF($K124=\"\",0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F124)-1),MONTH(INDEX(SP_BirthDate,$F124)-1),1),ROUND($I124*12,0)))","v":"00:00:00"},{"$f":"IF(IF(COLUMN()=COLUMN(I124),TRUE,ISBLANK(I124)), L124, I124)","v":""},{"$f":"\"\"","v":""},{"$f":"IFERROR(IF($E124, IF($K124=\"\",110,IF(OR(NOT(ISNUMBER($I124)),$I124<IF(DAY(INDEX(SP_BirthDate,$F124))=2,62,62+1/12),$I124>LT_AnnuityMaxAge),210,0)), 0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F125)), VMONLINE+VMMACRO, 0)","v":48},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A125/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A125/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,{"$f":"IF($K125=\"\",0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F125)-1),MONTH(INDEX(SP_BirthDate,$F125)-1),1),ROUND($I125*12,0)))","v":"00:00:00"},{"$f":"IF(IF(COLUMN()=COLUMN(I125),TRUE,ISBLANK(I125)), L125, I125)","v":""},{"$f":"\"\"","v":""},{"$f":"IFERROR(IF($E125, IF($K125=\"\",110,IF(OR(NOT(ISNUMBER($I125)),$I125<IF(DAY(INDEX(SP_BirthDate,$F125))=2,62,62+1/12),$I125>LT_AnnuityMaxAge),210,0)), 0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F126),INDEX(SC_ShowRetireatee,$F126+$H126)), VMONLINE+VMMACRO, 0)","v":32},null,"Auxiliary/Survivor Benefits Filing Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A126/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A126/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,null,{"$f":"IF($K126=\"\",0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F126)-1),MONTH(INDEX(SP_BirthDate,$F126)-1),1),ROUND($I126*12,0)))","v":"00:00:00"},"",{"$f":"\"\"","v":""},{"$f":"IFERROR(IF($E126, IF($K126=\"\",0,IF(OR(NOT(ISNUMBER($I126)),$K126<$I128,$K126>INDEX(SP_LifeExp,$F126)),210,IF(INDEX(SP_SSABFA,$F126+$H126)=\"\",0,211))), 0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F127),INDEX(SC_ShowRetireatee,$F127+$H127)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A127/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A127/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,null,{"$f":"IF($K127=\"\",0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F127)-1),MONTH(INDEX(SP_BirthDate,$F127)-1),1),ROUND($I127*12,0)))","v":"00:00:00"},"",{"$f":"\"\"","v":""},{"$f":"IFERROR(IF($E127, IF($K127=\"\",0,IF(OR(NOT(ISNUMBER($I127)),$K127<$I129,$K127>INDEX(SP_LifeExp,$F127)),210,IF(INDEX(SP_SSABFA,$F127+$H127)=\"\",0,211))), 0),203)","v":0},""]
[{"$f":"PMADVANCED","v":32},null,"Dually Entitled Age:",{"$f":"INDEX(SP_Initials,F128)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A128/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A128/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F128),MIN(IF(INDEX(SC_SSPBFD,3-$F130)=0,LT_AnnuityMaxAge+1,MAX(IF(DAY(INDEX(SP_BirthDate,$F128))=2,62,62+1/12),ROUNDUP(YEARFRAC(INDEX(SP_BirthDate,$F130),INDEX(SC_SSPBFD,3-$F130)),1))),MAX($I58,60)),0)","v":0}]
[{"$f":"PMADVANCED","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A129/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A129/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F129),MIN(IF(INDEX(SC_SSPBFD,3-$F131)=0,LT_AnnuityMaxAge+1,MAX(IF(DAY(INDEX(SP_BirthDate,$F129))=2,62,62+1/12),ROUNDUP(YEARFRAC(INDEX(SP_BirthDate,$F131),INDEX(SC_SSPBFD,3-$F131)),1))),MAX($I59,60)),0)","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,"Base Year:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A130/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A130/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F130),YEAR($K52-1)+60,0)","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A131/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A131/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F131),YEAR($K53-1)+60,0)","v":0}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F132)), VMONLINE+VMMACRO, 0)","v":48},null,"Full Retirement Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A132/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A132/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F132),IF(YEAR($K52-1)<1937,65,IF(YEAR($K52-1)<1943,65+((YEAR($K52-1)-1937)/6),IF(YEAR($K52-1)<1954, 66, IF(YEAR($K52-1)<1960,66+((YEAR($K52-1)-1954)/6), 67)))),0)","v":0},{"$f":"IF($I132=0,0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F132)-1),MONTH(INDEX(SP_BirthDate,$F132)-1),1),ROUND($I132*12,0)))","v":"00:00:00"}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F133)), VMONLINE+VMMACRO, 0)","v":48},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A133/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A133/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F133),IF(YEAR($K53-1)<1937,65,IF(YEAR($K53-1)<1943,65+((YEAR($K53-1)-1937)/6),IF(YEAR($K53-1)<1954, 66, IF(YEAR($K53-1)<1960,66+((YEAR($K53-1)-1954)/6), 67)))),0)","v":0},{"$f":"IF($I133=0,0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F133)-1),MONTH(INDEX(SP_BirthDate,$F133)-1),1),ROUND($I133*12,0)))","v":"00:00:00"}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F134)), VMONLINE+VMMACRO, 0)","v":32},null,"Deemed Filing Age:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A134/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A134/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF($J124=0,IF($K126=\"\",0,IF($K126<MIN(IF(YEAR($K52-1)<1954,$I132,70),$I58),MAX($K126,62),0)),IF($K126=\"\",$K124,IF($K126<MIN(IF(YEAR($K52-1)<1954,$I132,70),$I58),MIN($K124,MAX($K126,62)),$K124)))","v":0},{"$f":"IF($I134=0,0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F134)-1),MONTH(INDEX(SP_BirthDate,$F134)-1),1),ROUND($I134*12,0)))","v":"00:00:00"}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F135)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A135/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A135/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF($J125=0,IF($K127=\"\",0,IF($K127<MIN(IF(YEAR($K53-1)<1954,$I133,70),$I59),MAX($K127,62),0)),IF($K127=\"\",$K125,IF($K127<MIN(IF(YEAR($K53-1)<1954,$I133,70),$I59),MIN($K125,MAX($K127,62)),$K125)))","v":0},{"$f":"IF($I135=0,0,EDATE(DATE(YEAR(INDEX(SP_BirthDate,$F135)-1),MONTH(INDEX(SP_BirthDate,$F135)-1),1),ROUND($I135*12,0)))","v":"00:00:00"}]
[{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F136)), VMONLINE+VMMACRO, 0)","v":48},null,"Credits Needed","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A136/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A136/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F136),40-MAX(1929-YEAR($K52),0),0)","v":0}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A137/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A137/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F137),40-MAX(1929-YEAR($K53),0),0)","v":0}]
[48,null,"Delayed Credit Per Year:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A138/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A138/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F138),IF(YEAR($K52)<=1924, 0.03, 0.03+ MIN(ROUNDUP((YEAR($K52)-1924)/2,0),10)*0.005),0)","v":0}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A139/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A139/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F139),IF(YEAR($K53)<=1924, 0.03, 0.03+ MIN(ROUNDUP((YEAR($K53)-1924)/2,0),10)*0.005),0)","v":0}]
[48,null,"Primary Benefit:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A140/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A140/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF($I134=0,100%,1-(MAX(MIN(36,($I132-$I134)*12),0)*5/900)-(MAX(($I132-$I134)*12-36,0)*5/1200)+(MAX(MIN($I134,70)-$I132,0)*$I138))","v":1}]
[48,null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A141/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A141/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF($I135=0,100%,1-(MAX(MIN(36,($I133-$I135)*12),0)*5/900)-(MAX(($I133-$I135)*12-36,0)*5/1200)+(MAX(MIN($I135,70)-$I133,0)*$I139))","v":1}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,"Auxiliary Benefit:","",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A142/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A142/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF($J126=0,0,1-(MAX(MIN(36, ($I132-MAX($K126,62))*12),0)*25/3600)-(MAX(($I132-MAX($K126,62))*12-36,0)*5/1200))","v":0}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A143/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A143/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF($J127=0,0,1-(MAX(MIN(36, ($I133-MAX($K127,62))*12),0)*25/3600)-(MAX(($I133-MAX($K127,62))*12-36,0)*5/1200))","v":0}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,"Survivor Benefit:",{"$f":"INDEX(SP_Initials,F144)","v":""},{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A144/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A144/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},1,0,1,{"$f":"IF($J126=0,0,(1-((MAX($I132-MAX($K126,INDEX(SC_SurvivingAge,$F144)),0)/($I132-60))*28.5%))*MAX(OFFSET($I140,$H144,0),82.5%))","v":0}]
[{"$f":"PMADVANCED+IF(AND(SP_SSRIB,INDEX(SC_ShowRetireatee,1),INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},null,null,"",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A145/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A145/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},2,0,-1,{"$f":"IF($J127=0,0,(1-((MAX($I133-MAX($K127,INDEX(SC_SurvivingAge,$F145)),0)/($I133-60))*28.5%))*MAX(OFFSET($I141,$H145,0),82.5%))","v":0}]

{"sheet":"Economy","index":2,"n_rows":153,"n_cols":24,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,18,1,21],[1,3,1,17]]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED","v":32},32,32,32,32,32,32,32,{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED","v":32},{"$f":"PMADVANCED","v":32},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,"Time Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Security Indexing"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","Wage Inflation (AWI)","CP Inflation (CPI-W)","Annual Return Stocks","Bond Yield","Shadow","Shadow","Shadow","Shadow","Default","Default","Default","Default","Annual Return Bonds","Wage IDX","CP IDX","Social Security Wage Base","Bend Point 1","Bend Point 2","COLA"]
[null,{"$f":"SC_YearEpoch-1","v":1953}]
[null,{"$f":"B4+1","v":1954},"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D5),TRUE,ISBLANK(D5)),L5,D5)","v":5.1999999999999998E-3},null,{"$f":"IF(IF(COLUMN()=COLUMN(F5),TRUE,ISBLANK(F5)),N5,F5)","v":0.52559999999999996},{"$f":"IF(IF(COLUMN()=COLUMN(G5),TRUE,ISBLANK(G5)),O5,G5)","v":2.4799999999999999E-2},5.1999999999999998E-3,null,0.52559999999999996,2.4799999999999999E-2,{"$f":"IF(ROW()<ROW(B5),-(1+PV($K6,10,$K5,1))+$K5,$K5)","v":2.4799999999999999E-2},{"$f":"IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,Q6*($H5+1),1/(1/Q3*($H3+1))))","v":20.016682409717369},{"$f":"IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,R6*($I5+1),1/(1/R3*($I3+1))))","v":7.8139592076340483},3600]
[null,1955,"N",null,null,null,null,4.6199999999999998E-2,null,0.32600000000000001,2.6100000000000002E-2,4.6199999999999998E-2,null,0.32600000000000001,2.6100000000000002E-2,2.6100000000000002E-2,{"$f":"IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,Q7*($H6+1),1/(1/Q5*($H5+1))))","v":19.913134112333235},{"$f":"IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,R7*($I6+1),1/(1/R5*($I5+1))))","v":7.8139592076340483},4200,null,null,null,null,{"$f":"IFERROR(VLOOKUP(W6,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,1956,"N",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-2,19.033773764417163,7.8139592076340483,4200,null,null,null,null,""]
[null,1957,"N",null,null,null,null,3.1E-2,null,-0.1046,3.4599999999999999E-2,3.1E-2,null,-0.1046,3.4599999999999999E-2,3.4599999999999999E-2,17.790236250506741,7.8139592076340483,4200,null,null,null,null,""]
[null,1958,"N",null,null,null,null,8.8000000000000005E-3,null,0.43719999999999998,3.09E-2,8.8000000000000005E-3,null,0.43719999999999998,3.09E-2,3.09E-2,17.255321290501204,7.8139592076340483,4200,null,null,null,null,""]
[null,1959,"N",null,null,null,null,4.9500000000000002E-2,null,0.1206,4.02E-2,4.9500000000000002E-2,null,0.1206,4.02E-2,4.02E-2,17.104799058783907,7.8139592076340483,4800,null,null,null,null,""]
[null,1960,"N",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-2,16.298045792076138,7.8139592076340483,4800,null,null,null,null,""]
[null,1961,"N",null,null,null,null,1.9900000000000001E-2,null,0.26640000000000003,3.8399999999999997E-2,1.9900000000000001E-2,null,0.26640000000000003,3.8399999999999997E-2,3.8399999999999997E-2,15.683261924630619,7.8139592076340483,4800,null,null,null,null,""]
[null,1962,"N",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-2,15.377254558908342,7.8139592076340483,4800,null,null,null,null,""]
[null,1963,"N",null,null,null,null,2.4500000000000001E-2,null,0.2261,3.8300000000000001E-2,2.4500000000000001E-2,null,0.2261,3.8300000000000001E-2,3.8300000000000001E-2,14.643609712321057,7.8139592076340483,4800,null,null,null,null,""]
[null,1964,"N",null,null,null,null,4.0899999999999999E-2,null,0.16420000000000001,4.1700000000000001E-2,4.0899999999999999E-2,null,0.16420000000000001,4.1700000000000001E-2,4.1700000000000001E-2,14.293420900264575,7.8139592076340483,4800,null,null,null,null,""]
[null,1965,"N",null,null,null,null,1.7999999999999999E-2,null,0.124,4.19E-2,1.7999999999999999E-2,null,0.124,4.19E-2,4.19E-2,13.731790662181359,7.8139592076340483,4800,null,null,null,null,""]
[null,1966,"N",null,null,null,null,0.06,null,-9.9699999999999997E-2,4.6100000000000002E-2,0.06,null,-9.9699999999999997E-2,4.6100000000000002E-2,4.6100000000000002E-2,13.488988862653594,7.8139592076340483,6600,null,null,null,null,""]
[null,1967,"N",null,null,null,null,5.57E-2,null,0.23799999999999999,4.58E-2,5.57E-2,null,0.23799999999999999,4.58E-2,4.58E-2,12.725461191182635,7.8139592076340483,6600,null,null,null,null,""]
[null,1968,"N",null,null,null,null,6.8699999999999997E-2,null,0.1081,5.5300000000000002E-2,6.8699999999999997E-2,null,0.1081,5.5300000000000002E-2,5.5300000000000002E-2,12.05405057419971,7.8139592076340483,7800,null,null,null,null,""]
[null,1969,"N",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-2,11.279171492654356,7.8139592076340483,7800,null,null,null,null,""]
[null,1970,"N",null,null,null,null,4.9599999999999998E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E21),TRUE,ISBLANK(E21)),M21,E21)","v":5.7000000000000002E-2},3.56E-2,7.7899999999999997E-2,4.9599999999999998E-2,5.7000000000000002E-2,3.56E-2,7.7899999999999997E-2,7.7899999999999997E-2,10.662858283847944,7.8139592076340483,7800,null,null,null,null,""]
[null,1971,"N",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-2,10.158973212507568,7.3925820318202922,7800,null,null,null,null,""]
[null,1972,"N",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-2,9.6733700366668902,7.0810172718585171,9000,null,null,null,null,""]
[null,1973,"N",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-2,8.8099909259261295,6.848179179747115,10800,null,null,null,null,""]
[null,1974,"N",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-2,8.2909758384397989,6.4483796419464356,13200,null,null,null,null,""]
[null,1975,"N",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-2,7.8261051901451761,5.8093510287805721,14100,null,null,0.08,null,""]
[null,1976,"N",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-2,7.2821300736439714,5.3218679266952842,15300,null,null,6.4000000000000001E-2,null,""]
[null,1977,"N",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-2,6.8120954851674194,5.0344034875558457,16500,null,null,5.8999999999999997E-2,null,""]
[null,1978,"N",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-2,6.4271115059603918,4.7271394249350669,17700,null,null,6.5000000000000002E-2,null,""]
[null,1979,"N",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-2,5.9543371372618052,4.393252253657125,22900,180,1085,9.9000000000000005E-2,null,""]
[null,1980,"N",null,null,null,null,9.01E-2,0.13489999999999999,0.31740000000000002,0.108,9.01E-2,0.13489999999999999,0.31740000000000002,0.108,0.108,5.4752525400108558,3.9426117326187966,25900,194,1171,0.14299999999999999,null,""]
[null,1981,"N",null,null,null,null,0.1007,0.10249999999999999,-4.7E-2,0.12570000000000001,0.1007,0.10249999999999999,-4.7E-2,0.12570000000000001,0.12570000000000001,5.0227066691228837,3.4739728016730957,29700,211,1274,0.112,null,""]
[null,1982,"N",null,null,null,null,5.5100000000000003E-2,5.9900000000000002E-2,0.20419999999999999,0.1459,5.5100000000000003E-2,5.9900000000000002E-2,0.20419999999999999,0.1459,0.1459,4.5631931217615005,3.1509957384789984,32400,230,1388,7.3999999999999996E-2,null,""]
[null,1983,"N",null,null,null,null,4.87E-2,3.04E-2,0.22339999999999999,0.1046,4.87E-2,3.04E-2,0.22339999999999999,0.1046,0.1046,4.3248915948834243,2.9729179530889689,35700,254,1528,3.5000000000000003E-2,null,""]
[null,1984,"N",null,null,null,null,5.8799999999999998E-2,3.4200000000000001E-2,6.1499999999999999E-2,0.1167,5.8799999999999998E-2,3.4200000000000001E-2,6.1499999999999999E-2,0.1167,0.1167,4.1240503431709969,2.8852076408083938,37800,267,1612,3.5000000000000003E-2,null,""]
[null,1985,"N",null,null,null,null,4.2599999999999999E-2,3.5400000000000001E-2,0.31240000000000001,0.1138,4.2599999999999999E-2,3.5400000000000001E-2,0.31240000000000001,0.1138,0.1138,3.8950229912835259,2.7897965971846777,39600,280,1691,3.1E-2,null,""]
[null,1986,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D37),TRUE,ISBLANK(D37)),L37,D37)","v":2.9700000000000001E-2},1.55E-2,{"$f":"IF(IF(COLUMN()=COLUMN(F37),TRUE,ISBLANK(F37)),N37,F37)","v":0.18490000000000001},{"$f":"IF(IF(COLUMN()=COLUMN(G37),TRUE,ISBLANK(G37)),O37,G37)","v":9.1899999999999996E-2},2.9700000000000001E-2,1.55E-2,0.18490000000000001,9.1899999999999996E-2,{"$f":"IF(ROW()<ROW(B37),-(1+PV($K38,10,$K37,1))+$K37,$K37)","v":9.1899999999999996E-2},3.7358747278760083,2.6944143299060048,42000,297,1790,1.2999999999999999E-2,null,""]
[null,{"$f":"B37+1","v":1987},"N",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($B38<SC_VersionMaj,Q39*($H38+1),1/(1/Q37*($H37+1))))","v":3.628119576455286},{"$f":"IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj,R39*($I38+1),1/(1/R37*($I37+1))))","v":2.6532883603210289},43800,310,1866,4.2000000000000003E-2,null,""]
[null,1988,"N",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-2,3.4105278966490746,2.5610891508890239,45000,319,1922,0.04,null,""]
[null,1989,"N",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-2,3.2502886654427474,2.4632962882456706,48000,339,2044,4.7E-2,null,""]
[null,1990,"N",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-2,3.1264800552546625,2.3500250794177355,51300,356,2145,5.3999999999999999E-2,null,""]
[null,1991,"N",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-2,2.9884152697903485,2.232590803170944,53400,370,2230,3.6999999999999998E-2,null,""]
[null,1992,"N",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-2,2.880955624978645,2.1456903442296436,55500,387,2333,0.03,null,""]
[null,1993,"N",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-2,2.7398531859045598,2.0850163679230822,57600,401,2420,2.5999999999999999E-2,null,""]
[null,1994,"N",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-2,2.7164913602067817,2.0278315190848883,60600,422,2545,2.8000000000000001E-2,null,""]
[null,1995,"N",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-2,2.6455895599988137,1.977986265201803,61200,426,2567,2.5999999999999999E-2,null,""]
[null,1996,"N",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-2,2.5435915392739292,1.9235498057004794,62700,437,2635,2.9000000000000001E-2,null,""]
[null,1997,"N",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-2,2.4250086178605486,1.8687941374725339,65400,455,2741,2.1000000000000001E-2,null,""]
[null,1998,"N",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-2,2.2912023978274267,1.8282079216127312,68400,477,2875,1.2999999999999999E-2,null,""]
[null,1999,"N",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-2,2.1773281362989896,1.8042119032988562,72600,505,3043,2.5000000000000001E-2,null,""]
[null,2000,"N",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-2,2.0624496886416495,1.7646830040090533,76200,531,3202,3.5000000000000003E-2,null,""]
[null,2001,"N",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-2,1.9543728689866857,1.7055020817715796,80400,561,3381,2.5999999999999999E-2,null,""]
[null,2002,"N",null,null,null,null,0.01,{"$f":"IF(IF(COLUMN()=COLUMN(E53),TRUE,ISBLANK(E53)),M53,E53)","v":1.3599999999999999E-2},-0.21970000000000001,5.04E-2,0.01,1.3599999999999999E-2,-0.21970000000000001,5.04E-2,5.04E-2,1.908753656594087,1.6600175995440718,84900,592,3567,1.4E-2,null,""]
[null,2003,"N",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-2,1.8898551055387001,1.6377442773718149,87000,606,3653,2.1000000000000001E-2,null,""]
[null,2004,"N",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-2,1.8448409854926788,1.6018625561148425,87900,612,3689,2.7E-2,null,""]
[null,2005,"N",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-2,1.76286764022234,1.5612695478702168,90000,627,3779,4.1000000000000002E-2,null,""]
[null,2006,"N",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-2,1.7006247735118079,1.508181557061647,94200,656,3955,3.3000000000000002E-2,null,""]
[null,2007,"N",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-2,1.6258363035485734,1.4609915306225389,97500,680,4100,2.3E-2,null,""]
[null,2008,"N",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-2,1.5552289109896436,1.4205070788746126,102000,711,4288,5.8000000000000003E-2,null,""]
[null,2009,"N",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-2,1.5202628650925158,1.3646912084490466,106800,744,4483,0,null,""]
[null,2010,"N",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-2,1.5435707839298567,1.3738963137511795,106800,761,4586,0,null,""]
[null,2011,"N",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-2,1.5079823993062296,1.3460334219174876,106800,749,4517,3.5999999999999997E-2,null,""]
[null,2012,"N",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-2,1.4622150676876073,1.299761898336701,110100,767,4624,1.7000000000000001E-2]
[null,2013,"N",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-2,1.4179742704495806,1.2730283039536738,113700,791,4768,1.4999999999999999E-2]
[null,2014,"N",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-2,1.4000535845671216,1.2558235217062974,117000,816,4917,1.7000000000000001E-2]
[null,2015,"N",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-2,1.3520556103979928,1.2372645534052193,118500,826,4980,0,null,""]
[null,2016,"N",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-2,1.3065864035543031,1.2423582221158944,118500,856,5157,3.0000000000000001E-3,null,""]
[null,2017,"N",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-2,1.2919869510079136,1.2303012696730979,127200,885,5336,0.02,null,""]
[null,2018,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D69),TRUE,ISBLANK(D69)),L69,D69)","v":3.6200000000000003E-2},2.5496651342182208E-2,{"$f":"IF(IF(COLUMN()=COLUMN(F69),TRUE,ISBLANK(F69)),N69,F69)","v":-4.2299999999999997E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G69),TRUE,ISBLANK(G69)),O69,G69)","v":2.58E-2},3.6200000000000003E-2,2.5496651342182208E-2,-4.2299999999999997E-2,2.58E-2,{"$f":"IF(ROW()<ROW(B69),-(1+PV($K70,10,$K69,1))+$K69,$K69)","v":2.58E-2},1.2488999043092448,1.2046969056812147,128400,895,5397,2.8000000000000001E-2,null,{"$f":"IFERROR(VLOOKUP(W69,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B69+1","v":2019},"N",null,null,null,null,3.7499999999999999E-2,1.6626826462597888E-2,0.31219999999999998,2.7099999999999999E-2,3.7499999999999999E-2,1.6626826462597888E-2,0.31219999999999998,2.7099999999999999E-2,2.7099999999999999E-2,{"$f":"IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,Q71*($H70+1),1/(1/Q69*($H69+1))))","v":1.2052691606921877},{"$f":"IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,R71*($I70+1),1/(1/R69*($I69+1))))","v":1.174744845928549},132900,926,5583,1.6E-2,null,""]
[null,2020,"N",null,null,null,null,2.8299999999999999E-2,1.214178523565328E-2,0.1802,1.7600000000000001E-2,2.8299999999999999E-2,1.214178523565328E-2,0.1802,1.7600000000000001E-2,1.7600000000000001E-2,1.161705215125,1.155532015632649,137700,960,5785,1.2999999999999999E-2,{"$f":"IF(OR(NOT(ISNUMBER($H71)),$H71<-1,$H71>1,NOT(ISNUMBER($I71)),$I71<-1,$I71>1,NOT(ISNUMBER($J71)),$J71<-1,$J71>1),201,IF(OR(NOT(ISNUMBER($K71)),$K71<0,$K71>1),201,0))","v":0},""]
[null,2021,"N",null,null,null,null,8.8900000000000007E-2,5.257524341124608E-2,0.28470000000000001,1.0800000000000001E-2,8.8900000000000007E-2,5.257524341124608E-2,0.28470000000000001,1.0800000000000001E-2,1.0800000000000001E-2,1.12973375,1.1416701024388698,142800,996,6002,5.8999999999999997E-2,0,""]
[null,2022,"N",null,null,null,null,3.7499999999999999E-2,8.4644646152687242E-2,-0.18010000000000001,1.7600000000000001E-2,{"$f":"SP_AWI","v":3.7499999999999999E-2},8.4644646152687242E-2,-0.18010000000000001,1.7600000000000001E-2,1.7600000000000001E-2,1.0375000000000001,1.0846446461526873,147000,1024,6172,8.6999999999999994E-2,0,""]
[null,2023,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,3.5299999999999998E-2,3.7499999999999999E-2,{"$f":"SP_CPI","v":3.2500000000000001E-2},{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},3.5299999999999998E-2,3.5299999999999998E-2,1,1,160200,1115,6721,{"$f":"MAX(I74,0)","v":3.2500000000000001E-2},0,""]
[null,2024,"N",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($S$45*$Q$43/Q73, 300)","v":168300},{"$f":"CEILING($T$45*$Q$43/Q73,1)","v":1172},{"$f":"CEILING(U$45*$Q$43/$Q73,1)","v":7068},3.2500000000000001E-2,0,""]
[null,2025,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.9290172739149366,0.93803680621918406,174600,1216,7333,3.2500000000000001E-2,0,""]
[null,2026,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.89543833630355341,0.90851022394109848,181200,1262,7607,3.2500000000000001E-2,0,""]
[null,2027,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.86307309523234055,0.87991304982188723,188100,1309,7893,3.2500000000000001E-2,0,""]
[null,2028,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.83187768215165347,0.85221602888318382,195000,1358,8189,3.2500000000000001E-2,0,""]
[null,2029,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.80180981412207553,0.82539082700550503,202500,1409,8496,3.2500000000000001E-2,0,""]
[null,2030,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.77282873650320538,0.79941000194237766,210000,1462,8814,3.2500000000000001E-2,0,""]
[null,2031,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.74489516771393283,0.77424697524685493,217800,1517,9145,3.2500000000000001E-2,{"$f":"IF(OR(NOT(ISNUMBER($H82)),$H82<-1,$H82>1,NOT(ISNUMBER($I82)),$I82<-1,$I82>1,NOT(ISNUMBER($J82)),$J82<-1,$J82>1),201,IF(OR(NOT(ISNUMBER($K82)),$K82<0,$K82>1),201,0))","v":0},""]
[null,2032,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.71797124598933271,0.74987600508169971,226200,1574,9488,3.2500000000000001E-2,{"$f":"IF(OR(NOT(ISNUMBER($H83)),$H83<-1,$H83>1,NOT(ISNUMBER($I83)),$I83<-1,$I83>1,NOT(ISNUMBER($J83)),$J83<-1,$J83>1),201,IF(OR(NOT(ISNUMBER($K83)),$K83<0,$K83>1),201,0))","v":0},""]
[null,2033,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.69202047806200739,0.72627215988542349,234600,1633,9844,3.2500000000000001E-2,0,""]
[null,2034,"N",null,null,null,null,3.7499999999999999E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E85),TRUE,ISBLANK(E85)),M85,E85)","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.66700768969832036,0.70341129286723825,243300,1694,10213,3.2500000000000001E-2,0,""]
[null,2035,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.64289897802247742,0.68127001730483117,252300,1757,10596,3.2500000000000001E-2,0,""]
[null,2036,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.61966166556383362,0.6598256826196911,261900,1823,10993,3.2500000000000001E-2,0,""]
[null,2037,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.59726425596514077,0.63905635120551196,271800,1892,11405,3.2500000000000001E-2,0,""]
[null,2038,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.57567639129170189,0.61894077598596808,282000,1962,11833,3.2500000000000001E-2,0,""]
[null,2039,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.5548688108835681,0.59945837867890361,292500,2036,12277,3.2500000000000001E-2,0,""]
[null,2040,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.53481331169500534,0.58058922874470087,303300,2112,12737,3.2500000000000001E-2,0,""]
[null,2041,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.51548271006747504,0.56231402299728894,314700,2192,13214,3.2500000000000001E-2,0,""]
[null,2042,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.49685080488431327,0.5446140658569385,326700,2274,13710,3.2500000000000001E-2,0,""]
[null,2043,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.47889234205716935,0.52747125022463781,338700,2359,14224,3.2500000000000001E-2,0,""]
[null,2044,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.46158298029606676,0.51086803895848698,351600,2447,14758,3.2500000000000001E-2,0,""]
[null,2045,"N",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-2,0.05,0.05,0.44489925811669079,0.49478744693315935,364800,2539,15311,3.2500000000000001E-2,0,""]
[null,2046,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.42881856204018387,0.47921302366407681,378300,2634,15885,3.2500000000000001E-2,0,""]
[null,2047,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,{"$f":"SP_CPI","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,0.05,0.41331909594234584,0.46412883647852476,392700,2733,16481,3.2500000000000001E-2,0,""]
[null,2048,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},{"$f":"SP_BondYieldDef","v":0.05},0.05,0.39837985151069477,0.44951945421648892,407400,2836,17099,3.2500000000000001E-2,0,""]
[null,2049,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.38398057976934435,0.43536993144454134,{"$f":"CEILING($S$45*$Q$43/Q98, 300)","v":422400},{"$f":"CEILING($T$45*$Q$43/Q98,1)","v":2942},{"$f":"CEILING(U$45*$Q$43/$Q98,1)","v":17740},3.2500000000000001E-2,0,""]
[null,2050,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D101),TRUE,ISBLANK(D101)),L101,D101)","v":3.7499999999999999E-2},3.2500000000000001E-2,{"$f":"IF(IF(COLUMN()=COLUMN(F101),TRUE,ISBLANK(F101)),N101,F101)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G101),TRUE,ISBLANK(G101)),O101,G101)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B101),-(1+PV($K102,10,$K101,1))+$K101,$K101)","v":0.05},0.37010176363310293,0.421665793166626,438300,3052,18405,3.2500000000000001E-2,0,""]
[null,{"$f":"B101+1","v":2051},"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,{"$f":"IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,Q103*($H102+1),1/(1/Q101*($H101+1))))","v":0.3567245914535932},{"$f":"IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,R103*($I102+1),1/(1/R101*($I101+1))))","v":0.40839302001610273},454800,3167,19095,3.2500000000000001E-2,0,""]
[null,2052,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.34383093152153554,0.39553803391390091,471900,3285,19811,{"$f":"MAX(I103,0)","v":3.2500000000000001E-2},0,""]
[null,2053,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.33140330749063668,0.38308768417811223,489600,3409,20554,3.2500000000000001E-2,0,""]
[null,2054,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.31942487468977021,0.3710292340708109,507900,3536,21325,3.2500000000000001E-2,0,""]
[null,2055,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.30787939729134473,0.35935034776833985,527100,3669,22125,3.2500000000000001E-2,0,""]
[null,2056,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.29675122630491052,0.34803907774173354,546600,3807,22954,3.2500000000000001E-2,0,""]
[null,2057,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.28602527836617875,0.33708385253436662,567300,3949,23815,3.2500000000000001E-2,0,""]
[null,2058,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.2756870152927024,0.32647346492432605,588600,4097,24708,3.2500000000000001E-2,0,""]
[null,2059,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.26572242437850829,0.31619706045939572,610500,4251,25635,3.2500000000000001E-2,0,""]
[null,2060,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.25611799940097185,0.30624412635292564,633300,4410,26596,3.2500000000000001E-2,0,""]
[null,2061,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.24686072231418973,0.29660448072922579,657300,4576,27593,3.2500000000000001E-2,0,""]
[null,2062,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.23793804560403825,0.28726826220748264,681900,4747,28628,3.2500000000000001E-2,0,""]
[null,2063,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.22933787528100072,0.2782259198135425,707400,4925,29702,3.2500000000000001E-2,0,""]
[null,2064,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.22104855448771155,0.26946820320924214,733800,5110,30815,3.2500000000000001E-2,0,""]
[null,2065,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.21305884769899905,0.2609861532292902,761400,5302,31971,3.2500000000000001E-2,0,""]
[null,2066,"N",null,null,null,null,3.7499999999999999E-2,{"$f":"IF(IF(COLUMN()=COLUMN(E117),TRUE,ISBLANK(E117)),M117,E117)","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.20535792549301113,0.25277109271601955,789900,5500,33170,3.2500000000000001E-2,0,""]
[null,2067,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.1979353498727818,0.24481461764263396,819600,5707,34414,3.2500000000000001E-2,0,""]
[null,2068,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.19078106011834389,0.23710858851586822,850200,5921,35704,3.2500000000000001E-2,0,""]
[null,2069,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.18388535915021095,0.22964512204926707,882300,6143,37043,3.2500000000000001E-2,0,""]
[null,2070,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.1772389003857455,0.22241658309856374,915300,6373,38432,3.2500000000000001E-2,0,""]
[null,2071,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.17083267507059804,0.21541557685090923,949500,6612,39873,3.2500000000000001E-2,0,""]
[null,2072,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.16465800006804629,0.20863494125996052,985200,6860,41369,3.2500000000000001E-2,0,""]
[null,2073,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.15870650608968315,0.20206773971909009,1022100,7117,42920,3.2500000000000001E-2,0,""]
[null,2074,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.15297012635150181,0.19570725396522043,1060500,7384,44529,3.2500000000000001E-2,0,""]
[null,2075,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.14744108564000175,0.18954697720602465,1100100,7661,46199,3.2500000000000001E-2,0,""]
[null,2076,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.14211188977349568,0.18358060746346214,1141500,7948,47932,3.2500000000000001E-2,0,""]
[null,2077,"N",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-2,0.05,0.05,0.13697531544433317,0.17780204112683984,1184400,8246,49729,3.2500000000000001E-2,0,""]
[null,2078,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.13202440042827293,0.17220536670880371,1228800,8555,51594,3.2500000000000001E-2,0,""]
[null,2079,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,{"$f":"SP_CPI","v":3.2500000000000001E-2},7.0000000000000007E-2,0.05,0.05,0.12725243414773293,0.16678485879787283,1274700,8876,53529,3.2500000000000001E-2,0,""]
[null,2080,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,{"$f":"SP_ARStocksDef","v":7.0000000000000007E-2},{"$f":"SP_BondYieldDef","v":0.05},0.05,0.12265294857612812,0.16153497220132962,1322400,9209,55536,3.2500000000000001E-2,0,""]
[null,2081,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.11821970947096686,0.15645033627247421,{"$f":"CEILING($S$45*$Q$43/Q130, 300)","v":1372200},{"$f":"CEILING($T$45*$Q$43/Q130,1)","v":9554},{"$f":"CEILING(U$45*$Q$43/$Q130,1)","v":57619},3.2500000000000001E-2,0,""]
[null,2082,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D133),TRUE,ISBLANK(D133)),L133,D133)","v":3.7499999999999999E-2},3.2500000000000001E-2,{"$f":"IF(IF(COLUMN()=COLUMN(F133),TRUE,ISBLANK(F133)),N133,F133)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G133),TRUE,ISBLANK(G133)),O133,G133)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B133),-(1+PV($K134,10,$K133,1))+$K133,$K133)","v":0.05},0.11394670792382347,0.15152574941643993,1423500,9913,59779,3.2500000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(W133,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B133+1","v":2083},"N",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($B134<SC_VersionMaj,Q135*($H134+1),1/(1/Q133*($H133+1))))","v":0.10982815221573344},{"$f":"IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj,R135*($I134+1),1/(1/R133*($I133+1))))","v":0.14675617376894909},1476900,10284,62021,3.2500000000000001E-2,0,""]
[null,2084,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.10585845996697199,0.14213673004256572,1532400,10670,64347,{"$f":"MAX(I135,0)","v":3.2500000000000001E-2},0,""]
[null,2085,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,0.1020322505705754,0.1376626925351726,1589700,11070,66760,3.2500000000000001E-2,0,""]
[null,2086,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,9.8344337899349779E-2,0.13332948429556668,1649400,11485,69263,3.2500000000000001E-2,0,""]
[null,2087,"N",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-2,0.12913267244122681,1711200,11916,71860,3.2500000000000001E-2,0,""]
[null,2088,"N",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-2,0.12506796362346423,1775400,12363,74555,3.2500000000000001E-2,0,""]
[null,2089,"N",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-2,0.12113119963531643,1842000,12826,77351,3.2500000000000001E-2,0,""]
[null,2090,"N",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-2,0.11731835315769147,1911000,13307,80252,3.2500000000000001E-2,0,""]
[null,2091,"N",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-2,0.11362552363941063,1982700,13806,83261,3.2500000000000001E-2,0,""]
[null,2092,"N",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-2,0.11004893330693523,2057100,14324,86383,3.2500000000000001E-2,0,""]
[null,2093,"N",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-2,0.10658492329969514,2134200,14861,89623,3.2500000000000001E-2,0,""]
[null,2094,"N",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,{"$f":"CEILING($S$45*$Q$43/Q142, 300)","v":2134200},{"$f":"CEILING($T$45*$Q$43/Q142,1)","v":14861},{"$f":"CEILING(U$45*$Q$43/$Q142,1)","v":89623},3.2500000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(W145,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2095,"N",null,null,null,null,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,7.0608406817592076E-2,9.9980581043162736E-2,2214300,15419,92984,3.2500000000000001E-2,0,""]
[null,2096,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D147),TRUE,ISBLANK(D147)),L147,D147)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E147),TRUE,ISBLANK(E147)),M147,E147)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F147),TRUE,ISBLANK(F147)),N147,F147)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G147),TRUE,ISBLANK(G147)),O147,G147)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B147),-(1+PV($K151,10,$K147,1))+$K147,$K147)","v":0.05},{"$f":"IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,Q151*($H147+1),1/(1/Q146*($H146+1))))","v":6.8056295727799587E-2},{"$f":"IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,R151*($I147+1),1/(1/R146*($I146+1))))","v":9.683349253575084E-2},2297100,15997,96470,3.2500000000000001E-2,0,{"$f":"IFERROR(VLOOKUP(W147,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2097,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D148),TRUE,ISBLANK(D148)),L148,D148)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E148),TRUE,ISBLANK(E148)),M148,E148)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F148),TRUE,ISBLANK(F148)),N148,F148)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G148),TRUE,ISBLANK(G148)),O148,G148)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,6.5596429617156227E-2,9.3785464925666667E-2,2383500,16597,100088,{"$f":"MAX(I148,0)","v":3.2500000000000001E-2},0,{"$f":"IFERROR(VLOOKUP(W148,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2098,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D149),TRUE,ISBLANK(D149)),L149,D149)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E149),TRUE,ISBLANK(E149)),M149,E149)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F149),TRUE,ISBLANK(F149)),N149,F149)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G149),TRUE,ISBLANK(G149)),O149,G149)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,6.322547432978913E-2,9.0833380073284911E-2,2472600,17219,103841,{"$f":"MAX(I149,0)","v":3.2500000000000001E-2},0,{"$f":"IFERROR(VLOOKUP(W149,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2099,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D150),TRUE,ISBLANK(D150)),L150,D150)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E150),TRUE,ISBLANK(E150)),M150,E150)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F150),TRUE,ISBLANK(F150)),N150,F150)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G150),TRUE,ISBLANK(G150)),O150,G150)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,6.0940216221483497E-2,8.797421798865368E-2,2565600,17865,107735,{"$f":"MAX(I150,0)","v":3.2500000000000001E-2},0,{"$f":"IFERROR(VLOOKUP(W150,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2100,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D151),TRUE,ISBLANK(D151)),L151,D151)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E151),TRUE,ISBLANK(E151)),M151,E151)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F151),TRUE,ISBLANK(F151)),N151,F151)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G151),TRUE,ISBLANK(G151)),O151,G151)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,5.8737557803839512E-2,8.5205053742037462E-2,{"$f":"CEILING($S$45*$Q$43/Q148, 300)","v":2661600},{"$f":"CEILING($T$45*$Q$43/Q148,1)","v":18534},111775,{"$f":"MAX(I151,0)","v":3.2500000000000001E-2},0,""]
[null,2101,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D152),TRUE,ISBLANK(D152)),L152,D152)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E152),TRUE,ISBLANK(E152)),M152,E152)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F152),TRUE,ISBLANK(F152)),N152,F152)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G152),TRUE,ISBLANK(G152)),O152,G152)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,0.05,5.6614513545869397E-2,8.2523054471706977E-2,{"$f":"CEILING($S$45*$Q$43/Q149, 300)","v":2761500},{"$f":"CEILING($T$45*$Q$43/Q149,1)","v":19230},115967,{"$f":"MAX(I152,0)","v":3.2500000000000001E-2}]
[null,2102,"N",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D153),TRUE,ISBLANK(D153)),L153,D153)","v":3.7499999999999999E-2},{"$f":"IF(IF(COLUMN()=COLUMN(E153),TRUE,ISBLANK(E153)),M153,E153)","v":3.2500000000000001E-2},{"$f":"IF(IF(COLUMN()=COLUMN(F153),TRUE,ISBLANK(F153)),N153,F153)","v":7.0000000000000007E-2},{"$f":"IF(IF(COLUMN()=COLUMN(G153),TRUE,ISBLANK(G153)),O153,G153)","v":0.05},3.7499999999999999E-2,3.2500000000000001E-2,7.0000000000000007E-2,0.05,{"$f":"IF(ROW()<ROW(B153),-(1+PV($K157,10,$K153,1))+$K153,$K153)","v":0.05},5.4568205827343993E-2,7.9925476485914748E-2,{"$f":"CEILING($S$45*$Q$43/Q150, 300)","v":2865000},{"$f":"CEILING($T$45*$Q$43/Q150,1)","v":19951},120316,{"$f":"MAX(I153,0)","v":3.2500000000000001E-2}]

{"sheet":"Income","index":3,"n_rows":303,"n_cols":40,"rows_kept":303,"cut":false,"hidden":true,"merged":[[301,33,302,33],[301,34,302,34],[301,35,302,35],[301,36,302,36],[301,37,302,37],[289,33,290,33],[289,34,290,34],[289,35,290,35],[289,36,290,36],[289,37,290,37],[235,35,236,35],[237,35,238,35],[239,35,240,35],[241,35,242,35],[243,35,244,35],[245,35,246,35],[271,35,272,35],[273,35,274,35],[275,35,276,35],[277,35,278,35],[279,35,280,35],[281,35,282,35],[283,35,284,35],[287,35,288,35],[247,35,248,35],[249,35,250,35],[251,35,252,35],[265,35,266,35],[267,35,268,35],[233,35,234,35],[217,35,218,35],[219,35,220,35],[221,35,222,35],[223,35,224,35],[225,35,226,35],[227,35,228,35],[229,35,230,35],[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],[199,35,200,35],[201,35,202,35],[203,35,204,35],[205,35,206,35],[207,35,208,35],[209,35,210,35],[171,35,172,35],[173,35,174,35],[175,35,176,35],[153,35,154,35],[269,35,270,35],[253,35,254,35],[255,35,256,35],[257,35,258,35],[259,35,260,35],[261,35,262,35],[263,35,264,35],[285,35,286,35],[177,35,178,35],[179,35,180,35],[211,35,212,35],[213,35,214,35],[215,35,216,35],[181,35,182,35],[183,35,184,35],[185,35,186,35],[187,35,188,35],[189,35,190,35],[191,35,192,35],[193,35,194,35],[195,35,196,35],[197,35,198,35],[231,35,232,35],[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],[155,35,156,35],[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],[253,36,254,36],[255,36,256,36],[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],[45,35,46,35],[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],[77,35,78,35],[79,35,80,35],[81,35,82,35],[103,35,104,35],[105,35,106,35],[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],[245,36,246,36],[247,36,248,36],[227,36,228,36],[229,36,230,36],[231,36,232,36],[199,36,200,36],[201,36,202,36],[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],[67,35,68,35],[69,35,70,35],[71,35,72,35],[73,35,74,35],[75,35,76,35],[277,36,278,36],[279,36,280,36],[281,36,282,36],[237,36,238,36],[203,36,204,36],[205,36,206,36],[207,36,208,36],[209,36,210,36],[211,36,212,36],[213,36,214,36],[215,36,216,36],[217,36,218,36],[219,36,220,36],[233,36,234,36],[235,36,236,36],[221,36,222,36],[223,36,224,36],[225,36,226,36],[249,36,250,36],[179,36,180,36],[181,36,182,36],[183,36,184,36],[283,36,284,36],[287,36,288,36],[257,36,258,36],[259,36,260,36],[261,36,262,36],[263,36,264,36],[265,36,266,36],[267,36,268,36],[269,36,270,36],[271,36,272,36],[273,36,274,36],[285,36,286,36],[275,36,276,36],[191,36,192,36],[193,36,194,36],[195,36,196,36],[197,36,198,36],[239,36,240,36],[241,36,242,36],[243,36,244,36],[251,36,252,36],[161,36,162,36],[163,36,164,36],[165,36,166,36],[167,36,168,36],[169,36,170,36],[171,36,172,36],[173,36,174,36],[175,36,176,36],[177,36,178,36],[119,36,120,36],[121,36,122,36],[123,36,124,36],[125,36,126,36],[127,36,128,36],[129,36,130,36],[131,36,132,36],[133,36,134,36],[189,36,190,36],[135,36,136,36],[137,36,138,36],[139,36,140,36],[141,36,142,36],[143,36,144,36],[145,36,146,36],[147,36,148,36],[149,36,150,36],[151,36,152,36],[185,36,186,36],[187,36,188,36],[153,36,154,36],[155,36,156,36],[157,36,158,36],[159,36,160,36],[101,36,102,36],[103,36,104,36],[105,36,106,36],[107,36,108,36],[109,36,110,36],[111,36,112,36],[113,36,114,36],[115,36,116,36],[117,36,118,36],[83,36,84,36],[85,36,86,36],[87,36,88,36],[89,36,90,36],[91,36,92,36],[93,36,94,36],[95,36,96,36],[97,36,98,36],[99,36,100,36],[283,37,284,37],[287,37,288,37],[273,37,274,37],[275,37,276,37],[277,37,278,37],[279,37,280,37],[281,37,282,37],[263,37,264,37],[265,37,266,37],[267,37,268,37],[269,37,270,37],[271,37,272,37],[285,37,286,37],[253,37,254,37],[255,37,256,37],[257,37,258,37],[259,37,260,37],[261,37,262,37],[243,37,244,37],[245,37,246,37],[247,37,248,37],[249,37,250,37],[251,37,252,37],[233,37,234,37],[235,37,236,37],[237,37,238,37],[239,37,240,37],[241,37,242,37],[223,37,224,37],[225,37,226,37],[227,37,228,37],[229,37,230,37],[231,37,232,37],[213,37,214,37],[215,37,216,37],[217,37,218,37],[219,37,220,37],[221,37,222,37],[203,37,204,37],[205,37,206,37],[207,37,208,37],[209,37,210,37],[211,37,212,37],[193,37,194,37],[195,37,196,37],[197,37,198,37],[199,37,200,37],[201,37,202,37],[183,37,184,37],[185,37,186,37],[187,37,188,37],[189,37,190,37],[191,37,192,37],[173,37,174,37],[175,37,176,37],[177,37,178,37],[179,37,180,37],[181,37,182,37],[163,37,164,37],[165,37,166,37],[167,37,168,37],[169,37,170,37],[171,37,172,37],[153,37,154,37],[155,37,156,37],[157,37,158,37],[159,37,160,37],[161,37,162,37],[143,37,144,37],[145,37,146,37],[147,37,148,37],[149,37,150,37],[151,37,152,37],[133,37,134,37],[135,37,136,37],[137,37,138,37],[139,37,140,37],[141,37,142,37],[123,37,124,37],[125,37,126,37],[127,37,128,37],[129,37,130,37],[131,37,132,37],[113,37,114,37],[115,37,116,37],[117,37,118,37],[119,37,120,37],[121,37,122,37],[103,37,104,37],[105,37,106,37],[107,37,108,37],[109,37,110,37],[111,37,112,37],[93,37,94,37],[95,37,96,37],[97,37,98,37],[99,37,100,37],[101,37,102,37],[83,37,84,37],[85,37,86,37],[87,37,88,37],[89,37,90,37],[91,37,92,37],[61,36,62,36],[47,35,48,35],[49,35,50,35],[73,37,74,37],[75,37,76,37],[77,37,78,37],[79,37,80,37],[81,37,82,37],[63,37,64,37],[65,37,66,37],[67,37,68,37],[69,37,70,37],[71,37,72,37],[63,36,64,36],[65,36,66,36],[67,36,68,36],[69,36,70,36],[71,36,72,36],[73,36,74,36],[75,36,76,36],[77,36,78,36],[79,36,80,36],[81,36,82,36],[65,35,66,35],[43,36,44,36],[45,36,46,36],[47,36,48,36],[49,36,50,36],[51,36,52,36],[53,36,54,36],[55,36,56,36],[57,36,58,36],[59,36,60,36],[53,37,54,37],[55,37,56,37],[57,37,58,37],[59,37,60,37],[61,37,62,37],[43,37,44,37],[45,37,46,37],[47,37,48,37],[49,37,50,37],[51,37,52,37],[39,37,40,37],[41,37,42,37],[23,37,24,37],[25,37,26,37],[27,37,28,37],[29,37,30,37],[31,37,32,37],[23,36,24,36],[25,36,26,36],[27,36,28,36],[29,36,30,36],[31,36,32,36],[33,36,34,36],[35,36,36,36],[37,36,38,36],[39,36,40,36],[41,36,42,36],[15,36,16,36],[17,36,18,36],[19,36,20,36],[21,36,22,36],[21,35,22,35],[3,35,4,35],[33,37,34,37],[35,37,36,37],[37,37,38,37],[23,35,24,35],[25,35,26,35],[27,35,28,35],[15,37,16,37],[17,37,18,37],[19,37,20,37],[21,37,22,37],[3,37,4,37],[5,37,6,37],[7,37,8,37],[9,37,10,37],[11,37,12,37],[3,33,4,33],[5,33,6,33],[3,34,4,34],[5,34,6,34],[7,33,8,33],[9,33,10,33],[11,33,12,33],[13,33,14,33],[1,11,1,28],[1,29,1,30],[1,33,1,37],[1,31,1,32],[13,37,14,37],[3,36,4,36],[5,36,6,36],[7,36,8,36],[9,36,10,36],[11,36,12,36],[13,36,14,36],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[285,33,286,33],[287,33,288,33],[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],[21,34,22,34],[23,34,24,34],[25,34,26,34],[27,34,28,34],[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],[45,34,46,34],[47,34,48,34],[49,34,50,34],[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],[65,34,66,34],[67,34,68,34],[69,34,70,34],[71,34,72,34],[73,34,74,34],[75,34,76,34],[77,34,78,34],[79,34,80,34],[81,34,82,34],[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],[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],[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],[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],[155,34,156,34],[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],[171,34,172,34],[173,34,174,34],[175,34,176,34],[177,34,178,34],[179,34,180,34],[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],[199,34,200,34],[201,34,202,34],[203,34,204,34],[205,34,206,34],[207,34,208,34],[209,34,210,34],[211,34,212,34],[213,34,214,34],[215,34,216,34],[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],[231,34,232,34],[233,34,234,34],[235,34,236,34],[237,34,238,34],[239,34,240,34],[241,34,242,34],[243,34,244,34],[245,34,246,34],[247,34,248,34],[249,34,250,34],[251,34,252,34],[253,34,254,34],[255,34,256,34],[257,34,258,34],[259,34,260,34],[261,34,262,34],[263,34,264,34],[265,34,266,34],[285,34,286,34],[287,34,288,34],[267,34,268,34],[269,34,270,34],[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],[291,33,292,33],[291,34,292,34],[291,35,292,35],[291,36,292,36],[291,37,292,37],[293,33,294,33],[293,34,294,34],[293,35,294,35],[293,36,294,36],[293,37,294,37],[299,33,300,33],[299,34,300,34],[299,35,300,35],[299,36,300,36],[299,37,300,37],[295,33,296,33],[295,34,296,34],[295,35,296,35],[295,36,296,36],[295,37,296,37],[297,33,298,33],[297,34,298,34],[297,35,298,35],[297,36,298,36],[297,37,298,37]]}
[{"$f":"PMBASIC+PMADVANCED+IF(OR(SP_EI,SP_SEI,SP_PIIRP), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMADVANCED+IF(OR(SP_EI,SP_SEI), VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMADVANCED","v":32},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_EI,SP_SSRIB), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(AND(SP_SEI,SP_SSRIB), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMADVANCED+IF(SP_SSRIB, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMADVANCED+IF(SP_SSRIB, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,null,null,null,"Ordinary Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB Pension",null,"Individual",null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","RI","TN","YIW","RN","RO","Age","Age LE","APW","Employer Income","Self-Employment Income","Passive Income","Pre-FICA Deductions","Shadow","Shadow","Shadow","Shadow","Prorated","Prorated","Medicare Wages","Medicare Wages SE","Social Security Wages","Social Security Wages SE","Base Year IDX","Work Credits","AIME","COLA IDX","Years of Service","Payout","Taxable Active Income","Taxable Passive Income","Core Account Rollover","Annuity Rollover","Additional Retirement Income","Active Income","Passive Income"]
[null,{"$f":"SC_YearEpoch-1","v":1953},null,null,null,null,null,null,null,null,null,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,{"$f":"SC_YearEpoch-1","v":1953}]
[null,{"$f":"B4+1","v":1954},"N",{"$f":"INDEX(SP_Initials,G6)","v":""},{"$f":"INDEX(SC_TaxIndex,$G6)","v":0},{"$f":"MAX($J6+1-INDEX(SP_StartWorkAge,$G6),0)","v":0},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"MOD($G6,2)-($G6-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G6),IF($B6<YEAR(INDEX(SP_BirthDate,$G6)),0,$B6-YEAR(INDEX(SP_BirthDate,$G6))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G6),IF($B6>(YEAR(INDEX(SP_BirthDate,$G6))+INDEX(SP_LifeExp,$G6)),0,$I6),0)","v":0},{"$f":"IF($B6<SC_TargetRY,1,IF($B6=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B6+1,1,1))),0))","v":1},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L6),TRUE,ISBLANK(L6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $P4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G6)), $P8/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G6))))), L6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M6),TRUE,ISBLANK(M6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $Q4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G6)), 0))), M6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N6),TRUE,ISBLANK(N6)), IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $R4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G6)), 0)), N6)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O6),TRUE,ISBLANK(O6)), IF($B6=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G6,1)*ABS($K6)-INDEX(SC_ExpensesLivingPF,$G6,2)*(1-ABS($K6)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B6>SP_CurrentYear, $S4*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P6=0, 0,$S8/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K6), O6)","v":0},{"$f":"P6*ABS($K6)","v":0},{"$f":"Q6*ABS($K6)","v":0},{"$f":"MAX(T6-ABS($S6)*ABS($K6), 0)","v":0},{"$f":"MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0)","v":0},{"$f":"IF($J6=0, 0, MAX(MIN(T6-ABS($S6)*ABS($K6), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J6=0, 0, MIN(MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X6))","v":0},{"$f":"IF($J6=0,1,IF($B6>=INDEX(SC_SSBaseYear,$G6),1,Z8*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($J6=0, 0, ROUNDDOWN(MIN((X6+Y6)*Z6,LT_SSMaxCredit*Z6)/(LT_SSOneCredit*Z6), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X5:X$6+Y5:Y$6)*Z5:Z$6*(G5:G$6=G6), SC_SSCalcYears),0))/(12*Z6),0)","v":0},{"$f":"IF($I6>0, IF($B6<=INDEX(SC_SSBaseYear,$G6)+2,Z6,1/(1/AC4*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$G6)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$G6))>$B6,0,YEARFRAC(INDEX(SP_PensionSWD,$G6), MIN(DATE($B6+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AD6>0, $B6=SC_TargetRY, INDEX(SP_PensionFAE,$G6)>0),SUMIF(OFFSET(G6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2),$G6,OFFSET(P6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2))/MIN(INDEX(SP_PensionFAE,$G6),AD6)*INDEX(SP_PensionPCT,$G6)*AD6,0)","v":0},{"$f":"$T6+$U6","v":0},{"$f":"$R6","v":0},{"$f":"SUMIFS($AE6:$AE7,SP_PensionPayout,\"Lump sum\",$E6:$E7,\"<>0\")","v":0},{"$f":"SUMIFS($AE6:$AE7,SP_PensionPayout,\"Annuity\",$E6:$E7,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J6<>INDEX(SP_SSPBFA,1),AJ4,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF6:AF7, --($E6:$E7<>0))","v":0},{"$f":"SUMPRODUCT(AG6:AG7, --($E6:$E7<>0))+AJ6","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P6)),$P6<0,NOT(ISNUMBER($Q6)),$Q6<0,NOT(ISNUMBER($R6)),$R6<0,NOT(ISNUMBER($S6)),$S6<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM6,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B5+1","v":1954},"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X6:X$6+Y6:Y$6)*Z6:Z$6*(G6:G$6=G7), SC_SSCalcYears),0))/(12*Z7),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1955,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X7+Y$6:Y7)*Z$6:Z7*(G$6:G7=G8), SC_SSCalcYears),0))/(12*Z8),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE8:$AE9,SP_PensionPayout,\"Lump sum\",$E8:$E9,\"<>0\")","v":0},{"$f":"SUMIFS($AE8:$AE9,SP_PensionPayout,\"Annuity\",$E8:$E9,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J8<>INDEX(SP_SSPBFA,1),AJ6,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF8:AF9, --(G8:G9<>0))","v":0},{"$f":"SUMPRODUCT(AG8:AG9, --(E8:E9<>0))+AJ8","v":0},0,""]
[null,1955,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X8+Y$6:Y8)*Z$6:Z8*(G$6:G8=G9), SC_SSCalcYears),0))/(12*Z9),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1956,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X9+Y$6:Y9)*Z$6:Z9*(G$6:G9=G10), SC_SSCalcYears),0))/(12*Z10),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE10:$AE11,SP_PensionPayout,\"Lump sum\",$E10:$E11,\"<>0\")","v":0},{"$f":"SUMIFS($AE10:$AE11,SP_PensionPayout,\"Annuity\",$E10:$E11,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J10<>INDEX(SP_SSPBFA,1),AJ8,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF10:AF11, --(G10:G11<>0))","v":0},{"$f":"SUMPRODUCT(AG10:AG11, --(E10:E11<>0))+AJ10","v":0},0,""]
[null,1956,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X10+Y$6:Y10)*Z$6:Z10*(G$6:G10=G11), SC_SSCalcYears),0))/(12*Z11),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1957,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X11+Y$6:Y11)*Z$6:Z11*(G$6:G11=G12), SC_SSCalcYears),0))/(12*Z12),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE12:$AE13,SP_PensionPayout,\"Lump sum\",$E12:$E13,\"<>0\")","v":0},{"$f":"SUMIFS($AE12:$AE13,SP_PensionPayout,\"Annuity\",$E12:$E13,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J12<>INDEX(SP_SSPBFA,1),AJ10,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF12:AF13, --(G12:G13<>0))","v":0},{"$f":"SUMPRODUCT(AG12:AG13, --(E12:E13<>0))+AJ12","v":0},0,""]
[null,1957,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X12+Y$6:Y12)*Z$6:Z12*(G$6:G12=G13), SC_SSCalcYears),0))/(12*Z13),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1958,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X13+Y$6:Y13)*Z$6:Z13*(G$6:G13=G14), SC_SSCalcYears),0))/(12*Z14),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE14:$AE15,SP_PensionPayout,\"Lump sum\",$E14:$E15,\"<>0\")","v":0},{"$f":"SUMIFS($AE14:$AE15,SP_PensionPayout,\"Annuity\",$E14:$E15,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J14<>INDEX(SP_SSPBFA,1),AJ12,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF14:AF15, --(G14:G15<>0))","v":0},{"$f":"SUMPRODUCT(AG14:AG15, --(E14:E15<>0))+AJ14","v":0},0,""]
[null,1958,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X14+Y$6:Y14)*Z$6:Z14*(G$6:G14=G15), SC_SSCalcYears),0))/(12*Z15),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1959,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X15+Y$6:Y15)*Z$6:Z15*(G$6:G15=G16), SC_SSCalcYears),0))/(12*Z16),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE16:$AE17,SP_PensionPayout,\"Lump sum\",$E16:$E17,\"<>0\")","v":0},{"$f":"SUMIFS($AE16:$AE17,SP_PensionPayout,\"Annuity\",$E16:$E17,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J16<>INDEX(SP_SSPBFA,1),AJ14,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF16:AF17, --(G16:G17<>0))","v":0},{"$f":"SUMPRODUCT(AG16:AG17, --(E16:E17<>0))+AJ16","v":0},0,""]
[null,1959,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X16+Y$6:Y16)*Z$6:Z16*(G$6:G16=G17), SC_SSCalcYears),0))/(12*Z17),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1960,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X17+Y$6:Y17)*Z$6:Z17*(G$6:G17=G18), SC_SSCalcYears),0))/(12*Z18),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE18:$AE19,SP_PensionPayout,\"Lump sum\",$E18:$E19,\"<>0\")","v":0},{"$f":"SUMIFS($AE18:$AE19,SP_PensionPayout,\"Annuity\",$E18:$E19,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J18<>INDEX(SP_SSPBFA,1),AJ16,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF18:AF19, --(G18:G19<>0))","v":0},{"$f":"SUMPRODUCT(AG18:AG19, --(E18:E19<>0))+AJ18","v":0},0,""]
[null,1960,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X18+Y$6:Y18)*Z$6:Z18*(G$6:G18=G19), SC_SSCalcYears),0))/(12*Z19),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1961,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X19+Y$6:Y19)*Z$6:Z19*(G$6:G19=G20), SC_SSCalcYears),0))/(12*Z20),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE20:$AE21,SP_PensionPayout,\"Lump sum\",$E20:$E21,\"<>0\")","v":0},{"$f":"SUMIFS($AE20:$AE21,SP_PensionPayout,\"Annuity\",$E20:$E21,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J20<>INDEX(SP_SSPBFA,1),AJ18,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF20:AF21, --(G20:G21<>0))","v":0},{"$f":"SUMPRODUCT(AG20:AG21, --(E20:E21<>0))+AJ20","v":0},0,""]
[null,1961,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X20+Y$6:Y20)*Z$6:Z20*(G$6:G20=G21), SC_SSCalcYears),0))/(12*Z21),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1962,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X21+Y$6:Y21)*Z$6:Z21*(G$6:G21=G22), SC_SSCalcYears),0))/(12*Z22),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE22:$AE23,SP_PensionPayout,\"Lump sum\",$E22:$E23,\"<>0\")","v":0},{"$f":"SUMIFS($AE22:$AE23,SP_PensionPayout,\"Annuity\",$E22:$E23,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J22<>INDEX(SP_SSPBFA,1),AJ20,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF22:AF23, --(G22:G23<>0))","v":0},{"$f":"SUMPRODUCT(AG22:AG23, --(E22:E23<>0))+AJ22","v":0},0,""]
[null,1962,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X22+Y$6:Y22)*Z$6:Z22*(G$6:G22=G23), SC_SSCalcYears),0))/(12*Z23),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1963,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X23+Y$6:Y23)*Z$6:Z23*(G$6:G23=G24), SC_SSCalcYears),0))/(12*Z24),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE24:$AE25,SP_PensionPayout,\"Lump sum\",$E24:$E25,\"<>0\")","v":0},{"$f":"SUMIFS($AE24:$AE25,SP_PensionPayout,\"Annuity\",$E24:$E25,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J24<>INDEX(SP_SSPBFA,1),AJ22,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF24:AF25, --(G24:G25<>0))","v":0},{"$f":"SUMPRODUCT(AG24:AG25, --(E24:E25<>0))+AJ24","v":0},0,""]
[null,1963,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X24+Y$6:Y24)*Z$6:Z24*(G$6:G24=G25), SC_SSCalcYears),0))/(12*Z25),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1964,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X25+Y$6:Y25)*Z$6:Z25*(G$6:G25=G26), SC_SSCalcYears),0))/(12*Z26),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE26:$AE27,SP_PensionPayout,\"Lump sum\",$E26:$E27,\"<>0\")","v":0},{"$f":"SUMIFS($AE26:$AE27,SP_PensionPayout,\"Annuity\",$E26:$E27,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J26<>INDEX(SP_SSPBFA,1),AJ24,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF26:AF27, --(G26:G27<>0))","v":0},{"$f":"SUMPRODUCT(AG26:AG27, --(E26:E27<>0))+AJ26","v":0},0,""]
[null,1964,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X26+Y$6:Y26)*Z$6:Z26*(G$6:G26=G27), SC_SSCalcYears),0))/(12*Z27),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1965,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X27+Y$6:Y27)*Z$6:Z27*(G$6:G27=G28), SC_SSCalcYears),0))/(12*Z28),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE28:$AE29,SP_PensionPayout,\"Lump sum\",$E28:$E29,\"<>0\")","v":0},{"$f":"SUMIFS($AE28:$AE29,SP_PensionPayout,\"Annuity\",$E28:$E29,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J28<>INDEX(SP_SSPBFA,1),AJ26,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF28:AF29, --(G28:G29<>0))","v":0},{"$f":"SUMPRODUCT(AG28:AG29, --(E28:E29<>0))+AJ28","v":0},0,""]
[null,1965,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X28+Y$6:Y28)*Z$6:Z28*(G$6:G28=G29), SC_SSCalcYears),0))/(12*Z29),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1966,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X29+Y$6:Y29)*Z$6:Z29*(G$6:G29=G30), SC_SSCalcYears),0))/(12*Z30),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE30:$AE31,SP_PensionPayout,\"Lump sum\",$E30:$E31,\"<>0\")","v":0},{"$f":"SUMIFS($AE30:$AE31,SP_PensionPayout,\"Annuity\",$E30:$E31,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J30<>INDEX(SP_SSPBFA,1),AJ28,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF30:AF31, --(G30:G31<>0))","v":0},{"$f":"SUMPRODUCT(AG30:AG31, --(E30:E31<>0))+AJ30","v":0},0,""]
[null,1966,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X30+Y$6:Y30)*Z$6:Z30*(G$6:G30=G31), SC_SSCalcYears),0))/(12*Z31),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1967,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X31+Y$6:Y31)*Z$6:Z31*(G$6:G31=G32), SC_SSCalcYears),0))/(12*Z32),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE32:$AE33,SP_PensionPayout,\"Lump sum\",$E32:$E33,\"<>0\")","v":0},{"$f":"SUMIFS($AE32:$AE33,SP_PensionPayout,\"Annuity\",$E32:$E33,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J32<>INDEX(SP_SSPBFA,1),AJ30,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF32:AF33, --(G32:G33<>0))","v":0},{"$f":"SUMPRODUCT(AG32:AG33, --(E32:E33<>0))+AJ32","v":0},0,""]
[null,1967,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X32+Y$6:Y32)*Z$6:Z32*(G$6:G32=G33), SC_SSCalcYears),0))/(12*Z33),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1968,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X33+Y$6:Y33)*Z$6:Z33*(G$6:G33=G34), SC_SSCalcYears),0))/(12*Z34),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE34:$AE35,SP_PensionPayout,\"Lump sum\",$E34:$E35,\"<>0\")","v":0},{"$f":"SUMIFS($AE34:$AE35,SP_PensionPayout,\"Annuity\",$E34:$E35,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J34<>INDEX(SP_SSPBFA,1),AJ32,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF34:AF35, --(G34:G35<>0))","v":0},{"$f":"SUMPRODUCT(AG34:AG35, --(E34:E35<>0))+AJ34","v":0},0,""]
[null,1968,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X34+Y$6:Y34)*Z$6:Z34*(G$6:G34=G35), SC_SSCalcYears),0))/(12*Z35),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1969,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X35+Y$6:Y35)*Z$6:Z35*(G$6:G35=G36), SC_SSCalcYears),0))/(12*Z36),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE36:$AE37,SP_PensionPayout,\"Lump sum\",$E36:$E37,\"<>0\")","v":0},{"$f":"SUMIFS($AE36:$AE37,SP_PensionPayout,\"Annuity\",$E36:$E37,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J36<>INDEX(SP_SSPBFA,1),AJ34,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF36:AF37, --(G36:G37<>0))","v":0},{"$f":"SUMPRODUCT(AG36:AG37, --(E36:E37<>0))+AJ36","v":0},0,""]
[null,1969,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X36+Y$6:Y36)*Z$6:Z36*(G$6:G36=G37), SC_SSCalcYears),0))/(12*Z37),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1970,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X37+Y$6:Y37)*Z$6:Z37*(G$6:G37=G38), SC_SSCalcYears),0))/(12*Z38),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE38:$AE39,SP_PensionPayout,\"Lump sum\",$E38:$E39,\"<>0\")","v":0},{"$f":"SUMIFS($AE38:$AE39,SP_PensionPayout,\"Annuity\",$E38:$E39,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J38<>INDEX(SP_SSPBFA,1),AJ36,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF38:AF39, --(G38:G39<>0))","v":0},{"$f":"SUMPRODUCT(AG38:AG39, --(E38:E39<>0))+AJ38","v":0},0,""]
[null,1970,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X38+Y$6:Y38)*Z$6:Z38*(G$6:G38=G39), SC_SSCalcYears),0))/(12*Z39),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1971,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X39+Y$6:Y39)*Z$6:Z39*(G$6:G39=G40), SC_SSCalcYears),0))/(12*Z40),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE40:$AE41,SP_PensionPayout,\"Lump sum\",$E40:$E41,\"<>0\")","v":0},{"$f":"SUMIFS($AE40:$AE41,SP_PensionPayout,\"Annuity\",$E40:$E41,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J40<>INDEX(SP_SSPBFA,1),AJ38,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF40:AF41, --(G40:G41<>0))","v":0},{"$f":"SUMPRODUCT(AG40:AG41, --(E40:E41<>0))+AJ40","v":0},0,""]
[null,1971,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X40+Y$6:Y40)*Z$6:Z40*(G$6:G40=G41), SC_SSCalcYears),0))/(12*Z41),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1972,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X41+Y$6:Y41)*Z$6:Z41*(G$6:G41=G42), SC_SSCalcYears),0))/(12*Z42),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE42:$AE43,SP_PensionPayout,\"Lump sum\",$E42:$E43,\"<>0\")","v":0},{"$f":"SUMIFS($AE42:$AE43,SP_PensionPayout,\"Annuity\",$E42:$E43,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J42<>INDEX(SP_SSPBFA,1),AJ40,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF42:AF43, --(G42:G43<>0))","v":0},{"$f":"SUMPRODUCT(AG42:AG43, --(E42:E43<>0))+AJ42","v":0},0,""]
[null,1972,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X42+Y$6:Y42)*Z$6:Z42*(G$6:G42=G43), SC_SSCalcYears),0))/(12*Z43),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1973,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X43+Y$6:Y43)*Z$6:Z43*(G$6:G43=G44), SC_SSCalcYears),0))/(12*Z44),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE44:$AE45,SP_PensionPayout,\"Lump sum\",$E44:$E45,\"<>0\")","v":0},{"$f":"SUMIFS($AE44:$AE45,SP_PensionPayout,\"Annuity\",$E44:$E45,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J44<>INDEX(SP_SSPBFA,1),AJ42,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF44:AF45, --(G44:G45<>0))","v":0},{"$f":"SUMPRODUCT(AG44:AG45, --(E44:E45<>0))+AJ44","v":0},0,""]
[null,1973,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X44+Y$6:Y44)*Z$6:Z44*(G$6:G44=G45), SC_SSCalcYears),0))/(12*Z45),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1974,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X45+Y$6:Y45)*Z$6:Z45*(G$6:G45=G46), SC_SSCalcYears),0))/(12*Z46),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE46:$AE47,SP_PensionPayout,\"Lump sum\",$E46:$E47,\"<>0\")","v":0},{"$f":"SUMIFS($AE46:$AE47,SP_PensionPayout,\"Annuity\",$E46:$E47,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J46<>INDEX(SP_SSPBFA,1),AJ44,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF46:AF47, --(G46:G47<>0))","v":0},{"$f":"SUMPRODUCT(AG46:AG47, --(E46:E47<>0))+AJ46","v":0},0,""]
[null,1974,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X46+Y$6:Y46)*Z$6:Z46*(G$6:G46=G47), SC_SSCalcYears),0))/(12*Z47),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1975,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X47+Y$6:Y47)*Z$6:Z47*(G$6:G47=G48), SC_SSCalcYears),0))/(12*Z48),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE48:$AE49,SP_PensionPayout,\"Lump sum\",$E48:$E49,\"<>0\")","v":0},{"$f":"SUMIFS($AE48:$AE49,SP_PensionPayout,\"Annuity\",$E48:$E49,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J48<>INDEX(SP_SSPBFA,1),AJ46,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF48:AF49, --(G48:G49<>0))","v":0},{"$f":"SUMPRODUCT(AG48:AG49, --(E48:E49<>0))+AJ48","v":0},0,""]
[null,1975,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X48+Y$6:Y48)*Z$6:Z48*(G$6:G48=G49), SC_SSCalcYears),0))/(12*Z49),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1976,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X49+Y$6:Y49)*Z$6:Z49*(G$6:G49=G50), SC_SSCalcYears),0))/(12*Z50),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE50:$AE51,SP_PensionPayout,\"Lump sum\",$E50:$E51,\"<>0\")","v":0},{"$f":"SUMIFS($AE50:$AE51,SP_PensionPayout,\"Annuity\",$E50:$E51,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J50<>INDEX(SP_SSPBFA,1),AJ48,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF50:AF51, --(G50:G51<>0))","v":0},{"$f":"SUMPRODUCT(AG50:AG51, --(E50:E51<>0))+AJ50","v":0},0,""]
[null,1976,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X50+Y$6:Y50)*Z$6:Z50*(G$6:G50=G51), SC_SSCalcYears),0))/(12*Z51),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1977,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X51+Y$6:Y51)*Z$6:Z51*(G$6:G51=G52), SC_SSCalcYears),0))/(12*Z52),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE52:$AE53,SP_PensionPayout,\"Lump sum\",$E52:$E53,\"<>0\")","v":0},{"$f":"SUMIFS($AE52:$AE53,SP_PensionPayout,\"Annuity\",$E52:$E53,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J52<>INDEX(SP_SSPBFA,1),AJ50,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF52:AF53, --(G52:G53<>0))","v":0},{"$f":"SUMPRODUCT(AG52:AG53, --(E52:E53<>0))+AJ52","v":0},0,""]
[null,1977,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X52+Y$6:Y52)*Z$6:Z52*(G$6:G52=G53), SC_SSCalcYears),0))/(12*Z53),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1978,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X53+Y$6:Y53)*Z$6:Z53*(G$6:G53=G54), SC_SSCalcYears),0))/(12*Z54),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE54:$AE55,SP_PensionPayout,\"Lump sum\",$E54:$E55,\"<>0\")","v":0},{"$f":"SUMIFS($AE54:$AE55,SP_PensionPayout,\"Annuity\",$E54:$E55,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J54<>INDEX(SP_SSPBFA,1),AJ52,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF54:AF55, --(G54:G55<>0))","v":0},{"$f":"SUMPRODUCT(AG54:AG55, --(E54:E55<>0))+AJ54","v":0},0,""]
[null,1978,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X54+Y$6:Y54)*Z$6:Z54*(G$6:G54=G55), SC_SSCalcYears),0))/(12*Z55),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1979,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X55+Y$6:Y55)*Z$6:Z55*(G$6:G55=G56), SC_SSCalcYears),0))/(12*Z56),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE56:$AE57,SP_PensionPayout,\"Lump sum\",$E56:$E57,\"<>0\")","v":0},{"$f":"SUMIFS($AE56:$AE57,SP_PensionPayout,\"Annuity\",$E56:$E57,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J56<>INDEX(SP_SSPBFA,1),AJ54,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF56:AF57, --(G56:G57<>0))","v":0},{"$f":"SUMPRODUCT(AG56:AG57, --(E56:E57<>0))+AJ56","v":0},0,""]
[null,1979,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X56+Y$6:Y56)*Z$6:Z56*(G$6:G56=G57), SC_SSCalcYears),0))/(12*Z57),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1980,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X57+Y$6:Y57)*Z$6:Z57*(G$6:G57=G58), SC_SSCalcYears),0))/(12*Z58),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE58:$AE59,SP_PensionPayout,\"Lump sum\",$E58:$E59,\"<>0\")","v":0},{"$f":"SUMIFS($AE58:$AE59,SP_PensionPayout,\"Annuity\",$E58:$E59,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J58<>INDEX(SP_SSPBFA,1),AJ56,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF58:AF59, --(G58:G59<>0))","v":0},{"$f":"SUMPRODUCT(AG58:AG59, --(E58:E59<>0))+AJ58","v":0},0,""]
[null,1980,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X58+Y$6:Y58)*Z$6:Z58*(G$6:G58=G59), SC_SSCalcYears),0))/(12*Z59),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1981,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X59+Y$6:Y59)*Z$6:Z59*(G$6:G59=G60), SC_SSCalcYears),0))/(12*Z60),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE60:$AE61,SP_PensionPayout,\"Lump sum\",$E60:$E61,\"<>0\")","v":0},{"$f":"SUMIFS($AE60:$AE61,SP_PensionPayout,\"Annuity\",$E60:$E61,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J60<>INDEX(SP_SSPBFA,1),AJ58,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF60:AF61, --(G60:G61<>0))","v":0},{"$f":"SUMPRODUCT(AG60:AG61, --(E60:E61<>0))+AJ60","v":0},0,""]
[null,1981,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X60+Y$6:Y60)*Z$6:Z60*(G$6:G60=G61), SC_SSCalcYears),0))/(12*Z61),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1982,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X61+Y$6:Y61)*Z$6:Z61*(G$6:G61=G62), SC_SSCalcYears),0))/(12*Z62),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE62:$AE63,SP_PensionPayout,\"Lump sum\",$E62:$E63,\"<>0\")","v":0},{"$f":"SUMIFS($AE62:$AE63,SP_PensionPayout,\"Annuity\",$E62:$E63,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J62<>INDEX(SP_SSPBFA,1),AJ60,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF62:AF63, --(G62:G63<>0))","v":0},{"$f":"SUMPRODUCT(AG62:AG63, --(E62:E63<>0))+AJ62","v":0},0,""]
[null,1982,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X62+Y$6:Y62)*Z$6:Z62*(G$6:G62=G63), SC_SSCalcYears),0))/(12*Z63),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1983,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X63+Y$6:Y63)*Z$6:Z63*(G$6:G63=G64), SC_SSCalcYears),0))/(12*Z64),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE64:$AE65,SP_PensionPayout,\"Lump sum\",$E64:$E65,\"<>0\")","v":0},{"$f":"SUMIFS($AE64:$AE65,SP_PensionPayout,\"Annuity\",$E64:$E65,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J64<>INDEX(SP_SSPBFA,1),AJ62,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF64:AF65, --(G64:G65<>0))","v":0},{"$f":"SUMPRODUCT(AG64:AG65, --(E64:E65<>0))+AJ64","v":0},0,""]
[null,1983,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X64+Y$6:Y64)*Z$6:Z64*(G$6:G64=G65), SC_SSCalcYears),0))/(12*Z65),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1984,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X65+Y$6:Y65)*Z$6:Z65*(G$6:G65=G66), SC_SSCalcYears),0))/(12*Z66),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE66:$AE67,SP_PensionPayout,\"Lump sum\",$E66:$E67,\"<>0\")","v":0},{"$f":"SUMIFS($AE66:$AE67,SP_PensionPayout,\"Annuity\",$E66:$E67,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J66<>INDEX(SP_SSPBFA,1),AJ64,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF66:AF67, --(G66:G67<>0))","v":0},{"$f":"SUMPRODUCT(AG66:AG67, --(E66:E67<>0))+AJ66","v":0},0,""]
[null,1984,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X66+Y$6:Y66)*Z$6:Z66*(G$6:G66=G67), SC_SSCalcYears),0))/(12*Z67),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1985,"N",{"$f":"INDEX(SP_Initials,G68)","v":""},{"$f":"INDEX(SC_TaxIndex,$G68)","v":0},0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$G68),IF($B68<YEAR(INDEX(SP_BirthDate,$G68)),0,$B68-YEAR(INDEX(SP_BirthDate,$G68))),0)","v":0},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":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X67+Y$6:Y67)*Z$6:Z67*(G$6:G67=G68), SC_SSCalcYears),0))/(12*Z68),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE68:$AE69,SP_PensionPayout,\"Lump sum\",$E68:$E69,\"<>0\")","v":0},{"$f":"SUMIFS($AE68:$AE69,SP_PensionPayout,\"Annuity\",$E68:$E69,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J68<>INDEX(SP_SSPBFA,1),AJ66,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF68:AF69, --(G68:G69<>0))","v":0},{"$f":"SUMPRODUCT(AG68:AG69, --(E68:E69<>0))+AJ68","v":0},0,""]
[null,1985,"N","",0,0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X68+Y$6:Y68)*Z$6:Z68*(G$6:G68=G69), SC_SSCalcYears),0))/(12*Z69),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1986,"N","",0,{"$f":"MAX($J70+1-INDEX(SP_StartWorkAge,$G70),0)","v":0},1,{"$f":"MOD($G70,2)-($G70-1)","v":1},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$G70),IF($B70>(YEAR(INDEX(SP_BirthDate,$G70))+INDEX(SP_LifeExp,$G70)),0,$I70),0)","v":0},1,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L70),TRUE,ISBLANK(L70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $P68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G70)), $P72/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G70))))), L70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M70),TRUE,ISBLANK(M70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $Q68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G70)), 0))), M70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N70),TRUE,ISBLANK(N70)), IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $R68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G70)), 0)), N70)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O70),TRUE,ISBLANK(O70)), IF($B70=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G70,1)*ABS($K70)-INDEX(SC_ExpensesLivingPF,$G70,2)*(1-ABS($K70)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B70>SP_CurrentYear, $S68*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P70=0, 0,$S72/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K70), O70)","v":0},{"$f":"P70*ABS($K70)","v":0},{"$f":"Q70*ABS($K70)","v":0},{"$f":"MAX(T70-ABS($S70)*ABS($K70), 0)","v":0},{"$f":"MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0)","v":0},{"$f":"IF($J70=0, 0, MAX(MIN(T70-ABS($S70)*ABS($K70), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J70=0, 0, MIN(MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X70))","v":0},{"$f":"IF($J70=0,1,IF($B70>=INDEX(SC_SSBaseYear,$G70),1,Z72*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($J70=0, 0, ROUNDDOWN(MIN((X70+Y70)*Z70,LT_SSMaxCredit*Z70)/(LT_SSOneCredit*Z70), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X69+Y$6:Y69)*Z$6:Z69*(G$6:G69=G70), SC_SSCalcYears),0))/(12*Z70),0)","v":0},{"$f":"IF($I70>0, IF($B70<=INDEX(SC_SSBaseYear,$G70)+2,Z70,1/(1/AC68*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$G70)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$G70))>$B70,0,YEARFRAC(INDEX(SP_PensionSWD,$G70), MIN(DATE($B70+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AD70>0, $B70=SC_TargetRY, INDEX(SP_PensionFAE,$G70)>0),SUMIF(OFFSET(G70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2),$G70,OFFSET(P70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2))/MIN(INDEX(SP_PensionFAE,$G70),AD70)*INDEX(SP_PensionPCT,$G70)*AD70,0)","v":0},{"$f":"$T70+$U70","v":0},{"$f":"$R70","v":0},{"$f":"SUMIFS($AE70:$AE71,SP_PensionPayout,\"Lump sum\",$E70:$E71,\"<>0\")","v":0},{"$f":"SUMIFS($AE70:$AE71,SP_PensionPayout,\"Annuity\",$E70:$E71,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J70<>INDEX(SP_SSPBFA,1),AJ68,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF70:AF71, --(G70:G71<>0))","v":0},{"$f":"SUMPRODUCT(AG70:AG71, --(E70:E71<>0))+AJ70","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P70)),$P70<0,NOT(ISNUMBER($Q70)),$Q70<0,NOT(ISNUMBER($R70)),$R70<0,NOT(ISNUMBER($S70)),$S70<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM70,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B69+1","v":1986},"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X70+Y$6:Y70)*Z$6:Z70*(G$6:G70=G71), SC_SSCalcYears),0))/(12*Z71),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1987,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X71+Y$6:Y71)*Z$6:Z71*(G$6:G71=G72), SC_SSCalcYears),0))/(12*Z72),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE72:$AE73,SP_PensionPayout,\"Lump sum\",$E72:$E73,\"<>0\")","v":0},{"$f":"SUMIFS($AE72:$AE73,SP_PensionPayout,\"Annuity\",$E72:$E73,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J72<>INDEX(SP_SSPBFA,1),AJ70,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF72:AF73, --(G72:G73<>0))","v":0},{"$f":"SUMPRODUCT(AG72:AG73, --(E72:E73<>0))+AJ72","v":0},0,""]
[null,1987,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X72+Y$6:Y72)*Z$6:Z72*(G$6:G72=G73), SC_SSCalcYears),0))/(12*Z73),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1988,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X73+Y$6:Y73)*Z$6:Z73*(G$6:G73=G74), SC_SSCalcYears),0))/(12*Z74),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE74:$AE75,SP_PensionPayout,\"Lump sum\",$E74:$E75,\"<>0\")","v":0},{"$f":"SUMIFS($AE74:$AE75,SP_PensionPayout,\"Annuity\",$E74:$E75,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J74<>INDEX(SP_SSPBFA,1),AJ72,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF74:AF75, --(G74:G75<>0))","v":0},{"$f":"SUMPRODUCT(AG74:AG75, --(E74:E75<>0))+AJ74","v":0},0,""]
[null,1988,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X74+Y$6:Y74)*Z$6:Z74*(G$6:G74=G75), SC_SSCalcYears),0))/(12*Z75),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1989,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X75+Y$6:Y75)*Z$6:Z75*(G$6:G75=G76), SC_SSCalcYears),0))/(12*Z76),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE76:$AE77,SP_PensionPayout,\"Lump sum\",$E76:$E77,\"<>0\")","v":0},{"$f":"SUMIFS($AE76:$AE77,SP_PensionPayout,\"Annuity\",$E76:$E77,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J76<>INDEX(SP_SSPBFA,1),AJ74,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF76:AF77, --(G76:G77<>0))","v":0},{"$f":"SUMPRODUCT(AG76:AG77, --(E76:E77<>0))+AJ76","v":0},0,""]
[null,1989,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X76+Y$6:Y76)*Z$6:Z76*(G$6:G76=G77), SC_SSCalcYears),0))/(12*Z77),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1990,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X77+Y$6:Y77)*Z$6:Z77*(G$6:G77=G78), SC_SSCalcYears),0))/(12*Z78),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE78:$AE79,SP_PensionPayout,\"Lump sum\",$E78:$E79,\"<>0\")","v":0},{"$f":"SUMIFS($AE78:$AE79,SP_PensionPayout,\"Annuity\",$E78:$E79,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J78<>INDEX(SP_SSPBFA,1),AJ76,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF78:AF79, --(G78:G79<>0))","v":0},{"$f":"SUMPRODUCT(AG78:AG79, --(E78:E79<>0))+AJ78","v":0},0,""]
[null,1990,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X78+Y$6:Y78)*Z$6:Z78*(G$6:G78=G79), SC_SSCalcYears),0))/(12*Z79),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1991,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X79+Y$6:Y79)*Z$6:Z79*(G$6:G79=G80), SC_SSCalcYears),0))/(12*Z80),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE80:$AE81,SP_PensionPayout,\"Lump sum\",$E80:$E81,\"<>0\")","v":0},{"$f":"SUMIFS($AE80:$AE81,SP_PensionPayout,\"Annuity\",$E80:$E81,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J80<>INDEX(SP_SSPBFA,1),AJ78,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF80:AF81, --(G80:G81<>0))","v":0},{"$f":"SUMPRODUCT(AG80:AG81, --(E80:E81<>0))+AJ80","v":0},0,""]
[null,1991,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X80+Y$6:Y80)*Z$6:Z80*(G$6:G80=G81), SC_SSCalcYears),0))/(12*Z81),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1992,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X81+Y$6:Y81)*Z$6:Z81*(G$6:G81=G82), SC_SSCalcYears),0))/(12*Z82),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE82:$AE83,SP_PensionPayout,\"Lump sum\",$E82:$E83,\"<>0\")","v":0},{"$f":"SUMIFS($AE82:$AE83,SP_PensionPayout,\"Annuity\",$E82:$E83,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J82<>INDEX(SP_SSPBFA,1),AJ80,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF82:AF83, --(G82:G83<>0))","v":0},{"$f":"SUMPRODUCT(AG82:AG83, --(E82:E83<>0))+AJ82","v":0},0,""]
[null,1992,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X82+Y$6:Y82)*Z$6:Z82*(G$6:G82=G83), SC_SSCalcYears),0))/(12*Z83),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1993,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X83+Y$6:Y83)*Z$6:Z83*(G$6:G83=G84), SC_SSCalcYears),0))/(12*Z84),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE84:$AE85,SP_PensionPayout,\"Lump sum\",$E84:$E85,\"<>0\")","v":0},{"$f":"SUMIFS($AE84:$AE85,SP_PensionPayout,\"Annuity\",$E84:$E85,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J84<>INDEX(SP_SSPBFA,1),AJ82,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF84:AF85, --(G84:G85<>0))","v":0},{"$f":"SUMPRODUCT(AG84:AG85, --(E84:E85<>0))+AJ84","v":0},0,""]
[null,1993,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X84+Y$6:Y84)*Z$6:Z84*(G$6:G84=G85), SC_SSCalcYears),0))/(12*Z85),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1994,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X85+Y$6:Y85)*Z$6:Z85*(G$6:G85=G86), SC_SSCalcYears),0))/(12*Z86),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE86:$AE87,SP_PensionPayout,\"Lump sum\",$E86:$E87,\"<>0\")","v":0},{"$f":"SUMIFS($AE86:$AE87,SP_PensionPayout,\"Annuity\",$E86:$E87,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J86<>INDEX(SP_SSPBFA,1),AJ84,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF86:AF87, --(G86:G87<>0))","v":0},{"$f":"SUMPRODUCT(AG86:AG87, --(E86:E87<>0))+AJ86","v":0},0,""]
[null,1994,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X86+Y$6:Y86)*Z$6:Z86*(G$6:G86=G87), SC_SSCalcYears),0))/(12*Z87),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1995,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X87+Y$6:Y87)*Z$6:Z87*(G$6:G87=G88), SC_SSCalcYears),0))/(12*Z88),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE88:$AE89,SP_PensionPayout,\"Lump sum\",$E88:$E89,\"<>0\")","v":0},{"$f":"SUMIFS($AE88:$AE89,SP_PensionPayout,\"Annuity\",$E88:$E89,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J88<>INDEX(SP_SSPBFA,1),AJ86,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF88:AF89, --(G88:G89<>0))","v":0},{"$f":"SUMPRODUCT(AG88:AG89, --(E88:E89<>0))+AJ88","v":0},0,""]
[null,1995,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X88+Y$6:Y88)*Z$6:Z88*(G$6:G88=G89), SC_SSCalcYears),0))/(12*Z89),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1996,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X89+Y$6:Y89)*Z$6:Z89*(G$6:G89=G90), SC_SSCalcYears),0))/(12*Z90),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE90:$AE91,SP_PensionPayout,\"Lump sum\",$E90:$E91,\"<>0\")","v":0},{"$f":"SUMIFS($AE90:$AE91,SP_PensionPayout,\"Annuity\",$E90:$E91,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J90<>INDEX(SP_SSPBFA,1),AJ88,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF90:AF91, --(G90:G91<>0))","v":0},{"$f":"SUMPRODUCT(AG90:AG91, --(E90:E91<>0))+AJ90","v":0},0,""]
[null,1996,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X90+Y$6:Y90)*Z$6:Z90*(G$6:G90=G91), SC_SSCalcYears),0))/(12*Z91),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1997,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X91+Y$6:Y91)*Z$6:Z91*(G$6:G91=G92), SC_SSCalcYears),0))/(12*Z92),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE92:$AE93,SP_PensionPayout,\"Lump sum\",$E92:$E93,\"<>0\")","v":0},{"$f":"SUMIFS($AE92:$AE93,SP_PensionPayout,\"Annuity\",$E92:$E93,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J92<>INDEX(SP_SSPBFA,1),AJ90,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF92:AF93, --(G92:G93<>0))","v":0},{"$f":"SUMPRODUCT(AG92:AG93, --(E92:E93<>0))+AJ92","v":0},0,""]
[null,1997,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X92+Y$6:Y92)*Z$6:Z92*(G$6:G92=G93), SC_SSCalcYears),0))/(12*Z93),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1998,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X93+Y$6:Y93)*Z$6:Z93*(G$6:G93=G94), SC_SSCalcYears),0))/(12*Z94),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE94:$AE95,SP_PensionPayout,\"Lump sum\",$E94:$E95,\"<>0\")","v":0},{"$f":"SUMIFS($AE94:$AE95,SP_PensionPayout,\"Annuity\",$E94:$E95,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J94<>INDEX(SP_SSPBFA,1),AJ92,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF94:AF95, --(G94:G95<>0))","v":0},{"$f":"SUMPRODUCT(AG94:AG95, --(E94:E95<>0))+AJ94","v":0},0,""]
[null,1998,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X94+Y$6:Y94)*Z$6:Z94*(G$6:G94=G95), SC_SSCalcYears),0))/(12*Z95),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,1999,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X95+Y$6:Y95)*Z$6:Z95*(G$6:G95=G96), SC_SSCalcYears),0))/(12*Z96),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE96:$AE97,SP_PensionPayout,\"Lump sum\",$E96:$E97,\"<>0\")","v":0},{"$f":"SUMIFS($AE96:$AE97,SP_PensionPayout,\"Annuity\",$E96:$E97,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J96<>INDEX(SP_SSPBFA,1),AJ94,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF96:AF97, --(G96:G97<>0))","v":0},{"$f":"SUMPRODUCT(AG96:AG97, --(E96:E97<>0))+AJ96","v":0},0,""]
[null,1999,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X96+Y$6:Y96)*Z$6:Z96*(G$6:G96=G97), SC_SSCalcYears),0))/(12*Z97),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2000,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X97+Y$6:Y97)*Z$6:Z97*(G$6:G97=G98), SC_SSCalcYears),0))/(12*Z98),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE98:$AE99,SP_PensionPayout,\"Lump sum\",$E98:$E99,\"<>0\")","v":0},{"$f":"SUMIFS($AE98:$AE99,SP_PensionPayout,\"Annuity\",$E98:$E99,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J98<>INDEX(SP_SSPBFA,1),AJ96,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF98:AF99, --(G98:G99<>0))","v":0},{"$f":"SUMPRODUCT(AG98:AG99, --(E98:E99<>0))+AJ98","v":0},0,""]
[null,2000,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X98+Y$6:Y98)*Z$6:Z98*(G$6:G98=G99), SC_SSCalcYears),0))/(12*Z99),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2001,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X99+Y$6:Y99)*Z$6:Z99*(G$6:G99=G100), SC_SSCalcYears),0))/(12*Z100),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE100:$AE101,SP_PensionPayout,\"Lump sum\",$E100:$E101,\"<>0\")","v":0},{"$f":"SUMIFS($AE100:$AE101,SP_PensionPayout,\"Annuity\",$E100:$E101,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J100<>INDEX(SP_SSPBFA,1),AJ98,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF100:AF101, --(G100:G101<>0))","v":0},{"$f":"SUMPRODUCT(AG100:AG101, --(E100:E101<>0))+AJ100","v":0},0,""]
[null,2001,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X100+Y$6:Y100)*Z$6:Z100*(G$6:G100=G101), SC_SSCalcYears),0))/(12*Z101),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2002,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X101+Y$6:Y101)*Z$6:Z101*(G$6:G101=G102), SC_SSCalcYears),0))/(12*Z102),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE102:$AE103,SP_PensionPayout,\"Lump sum\",$E102:$E103,\"<>0\")","v":0},{"$f":"SUMIFS($AE102:$AE103,SP_PensionPayout,\"Annuity\",$E102:$E103,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J102<>INDEX(SP_SSPBFA,1),AJ100,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF102:AF103, --(G102:G103<>0))","v":0},{"$f":"SUMPRODUCT(AG102:AG103, --(E102:E103<>0))+AJ102","v":0},0,""]
[null,2002,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X102+Y$6:Y102)*Z$6:Z102*(G$6:G102=G103), SC_SSCalcYears),0))/(12*Z103),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2003,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X103+Y$6:Y103)*Z$6:Z103*(G$6:G103=G104), SC_SSCalcYears),0))/(12*Z104),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE104:$AE105,SP_PensionPayout,\"Lump sum\",$E104:$E105,\"<>0\")","v":0},{"$f":"SUMIFS($AE104:$AE105,SP_PensionPayout,\"Annuity\",$E104:$E105,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J104<>INDEX(SP_SSPBFA,1),AJ102,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF104:AF105, --(G104:G105<>0))","v":0},{"$f":"SUMPRODUCT(AG104:AG105, --(E104:E105<>0))+AJ104","v":0},0,""]
[null,2003,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X104+Y$6:Y104)*Z$6:Z104*(G$6:G104=G105), SC_SSCalcYears),0))/(12*Z105),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2004,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X105+Y$6:Y105)*Z$6:Z105*(G$6:G105=G106), SC_SSCalcYears),0))/(12*Z106),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE106:$AE107,SP_PensionPayout,\"Lump sum\",$E106:$E107,\"<>0\")","v":0},{"$f":"SUMIFS($AE106:$AE107,SP_PensionPayout,\"Annuity\",$E106:$E107,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J106<>INDEX(SP_SSPBFA,1),AJ104,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF106:AF107, --(G106:G107<>0))","v":0},{"$f":"SUMPRODUCT(AG106:AG107, --(E106:E107<>0))+AJ106","v":0},0,""]
[null,2004,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X106+Y$6:Y106)*Z$6:Z106*(G$6:G106=G107), SC_SSCalcYears),0))/(12*Z107),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2005,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X107+Y$6:Y107)*Z$6:Z107*(G$6:G107=G108), SC_SSCalcYears),0))/(12*Z108),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE108:$AE109,SP_PensionPayout,\"Lump sum\",$E108:$E109,\"<>0\")","v":0},{"$f":"SUMIFS($AE108:$AE109,SP_PensionPayout,\"Annuity\",$E108:$E109,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J108<>INDEX(SP_SSPBFA,1),AJ106,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF108:AF109, --(G108:G109<>0))","v":0},{"$f":"SUMPRODUCT(AG108:AG109, --(E108:E109<>0))+AJ108","v":0},0,""]
[null,2005,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X108+Y$6:Y108)*Z$6:Z108*(G$6:G108=G109), SC_SSCalcYears),0))/(12*Z109),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2006,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X109+Y$6:Y109)*Z$6:Z109*(G$6:G109=G110), SC_SSCalcYears),0))/(12*Z110),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE110:$AE111,SP_PensionPayout,\"Lump sum\",$E110:$E111,\"<>0\")","v":0},{"$f":"SUMIFS($AE110:$AE111,SP_PensionPayout,\"Annuity\",$E110:$E111,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J110<>INDEX(SP_SSPBFA,1),AJ108,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF110:AF111, --(G110:G111<>0))","v":0},{"$f":"SUMPRODUCT(AG110:AG111, --(E110:E111<>0))+AJ110","v":0},0,""]
[null,2006,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X110+Y$6:Y110)*Z$6:Z110*(G$6:G110=G111), SC_SSCalcYears),0))/(12*Z111),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2007,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X111+Y$6:Y111)*Z$6:Z111*(G$6:G111=G112), SC_SSCalcYears),0))/(12*Z112),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE112:$AE113,SP_PensionPayout,\"Lump sum\",$E112:$E113,\"<>0\")","v":0},{"$f":"SUMIFS($AE112:$AE113,SP_PensionPayout,\"Annuity\",$E112:$E113,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J112<>INDEX(SP_SSPBFA,1),AJ110,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF112:AF113, --(G112:G113<>0))","v":0},{"$f":"SUMPRODUCT(AG112:AG113, --(E112:E113<>0))+AJ112","v":0},0,""]
[null,2007,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X112+Y$6:Y112)*Z$6:Z112*(G$6:G112=G113), SC_SSCalcYears),0))/(12*Z113),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2008,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X113+Y$6:Y113)*Z$6:Z113*(G$6:G113=G114), SC_SSCalcYears),0))/(12*Z114),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE114:$AE115,SP_PensionPayout,\"Lump sum\",$E114:$E115,\"<>0\")","v":0},{"$f":"SUMIFS($AE114:$AE115,SP_PensionPayout,\"Annuity\",$E114:$E115,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J114<>INDEX(SP_SSPBFA,1),AJ112,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF114:AF115, --(G114:G115<>0))","v":0},{"$f":"SUMPRODUCT(AG114:AG115, --(E114:E115<>0))+AJ114","v":0},0,""]
[null,2008,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X114+Y$6:Y114)*Z$6:Z114*(G$6:G114=G115), SC_SSCalcYears),0))/(12*Z115),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2009,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X115+Y$6:Y115)*Z$6:Z115*(G$6:G115=G116), SC_SSCalcYears),0))/(12*Z116),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE116:$AE117,SP_PensionPayout,\"Lump sum\",$E116:$E117,\"<>0\")","v":0},{"$f":"SUMIFS($AE116:$AE117,SP_PensionPayout,\"Annuity\",$E116:$E117,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J116<>INDEX(SP_SSPBFA,1),AJ114,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF116:AF117, --(G116:G117<>0))","v":0},{"$f":"SUMPRODUCT(AG116:AG117, --(E116:E117<>0))+AJ116","v":0},0,""]
[null,2009,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X116+Y$6:Y116)*Z$6:Z116*(G$6:G116=G117), SC_SSCalcYears),0))/(12*Z117),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2010,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X117+Y$6:Y117)*Z$6:Z117*(G$6:G117=G118), SC_SSCalcYears),0))/(12*Z118),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE118:$AE119,SP_PensionPayout,\"Lump sum\",$E118:$E119,\"<>0\")","v":0},{"$f":"SUMIFS($AE118:$AE119,SP_PensionPayout,\"Annuity\",$E118:$E119,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J118<>INDEX(SP_SSPBFA,1),AJ116,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF118:AF119, --(G118:G119<>0))","v":0},{"$f":"SUMPRODUCT(AG118:AG119, --(E118:E119<>0))+AJ118","v":0},0,""]
[null,2010,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X118+Y$6:Y118)*Z$6:Z118*(G$6:G118=G119), SC_SSCalcYears),0))/(12*Z119),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2011,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X119+Y$6:Y119)*Z$6:Z119*(G$6:G119=G120), SC_SSCalcYears),0))/(12*Z120),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE120:$AE121,SP_PensionPayout,\"Lump sum\",$E120:$E121,\"<>0\")","v":0},{"$f":"SUMIFS($AE120:$AE121,SP_PensionPayout,\"Annuity\",$E120:$E121,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J120<>INDEX(SP_SSPBFA,1),AJ118,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF120:AF121, --(G120:G121<>0))","v":0},{"$f":"SUMPRODUCT(AG120:AG121, --(E120:E121<>0))+AJ120","v":0},0,""]
[null,2011,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X120+Y$6:Y120)*Z$6:Z120*(G$6:G120=G121), SC_SSCalcYears),0))/(12*Z121),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2012,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X121+Y$6:Y121)*Z$6:Z121*(G$6:G121=G122), SC_SSCalcYears),0))/(12*Z122),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE122:$AE123,SP_PensionPayout,\"Lump sum\",$E122:$E123,\"<>0\")","v":0},{"$f":"SUMIFS($AE122:$AE123,SP_PensionPayout,\"Annuity\",$E122:$E123,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J122<>INDEX(SP_SSPBFA,1),AJ120,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF122:AF123, --(G122:G123<>0))","v":0},{"$f":"SUMPRODUCT(AG122:AG123, --(E122:E123<>0))+AJ122","v":0},0,""]
[null,2012,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X122+Y$6:Y122)*Z$6:Z122*(G$6:G122=G123), SC_SSCalcYears),0))/(12*Z123),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2013,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X123+Y$6:Y123)*Z$6:Z123*(G$6:G123=G124), SC_SSCalcYears),0))/(12*Z124),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE124:$AE125,SP_PensionPayout,\"Lump sum\",$E124:$E125,\"<>0\")","v":0},{"$f":"SUMIFS($AE124:$AE125,SP_PensionPayout,\"Annuity\",$E124:$E125,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J124<>INDEX(SP_SSPBFA,1),AJ122,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF124:AF125, --(G124:G125<>0))","v":0},{"$f":"SUMPRODUCT(AG124:AG125, --(E124:E125<>0))+AJ124","v":0},0,""]
[null,2013,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X124+Y$6:Y124)*Z$6:Z124*(G$6:G124=G125), SC_SSCalcYears),0))/(12*Z125),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2014,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X125+Y$6:Y125)*Z$6:Z125*(G$6:G125=G126), SC_SSCalcYears),0))/(12*Z126),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE126:$AE127,SP_PensionPayout,\"Lump sum\",$E126:$E127,\"<>0\")","v":0},{"$f":"SUMIFS($AE126:$AE127,SP_PensionPayout,\"Annuity\",$E126:$E127,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J126<>INDEX(SP_SSPBFA,1),AJ124,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF126:AF127, --(G126:G127<>0))","v":0},{"$f":"SUMPRODUCT(AG126:AG127, --(E126:E127<>0))+AJ126","v":0},0,""]
[null,2014,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X126+Y$6:Y126)*Z$6:Z126*(G$6:G126=G127), SC_SSCalcYears),0))/(12*Z127),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2015,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X127+Y$6:Y127)*Z$6:Z127*(G$6:G127=G128), SC_SSCalcYears),0))/(12*Z128),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE128:$AE129,SP_PensionPayout,\"Lump sum\",$E128:$E129,\"<>0\")","v":0},{"$f":"SUMIFS($AE128:$AE129,SP_PensionPayout,\"Annuity\",$E128:$E129,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J128<>INDEX(SP_SSPBFA,1),AJ126,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF128:AF129, --(G128:G129<>0))","v":0},{"$f":"SUMPRODUCT(AG128:AG129, --(E128:E129<>0))+AJ128","v":0},0,""]
[null,2015,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X128+Y$6:Y128)*Z$6:Z128*(G$6:G128=G129), SC_SSCalcYears),0))/(12*Z129),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2016,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X129+Y$6:Y129)*Z$6:Z129*(G$6:G129=G130), SC_SSCalcYears),0))/(12*Z130),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE130:$AE131,SP_PensionPayout,\"Lump sum\",$E130:$E131,\"<>0\")","v":0},{"$f":"SUMIFS($AE130:$AE131,SP_PensionPayout,\"Annuity\",$E130:$E131,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J130<>INDEX(SP_SSPBFA,1),AJ128,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF130:AF131, --(G130:G131<>0))","v":0},{"$f":"SUMPRODUCT(AG130:AG131, --(E130:E131<>0))+AJ130","v":0},0,""]
[null,2016,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X130+Y$6:Y130)*Z$6:Z130*(G$6:G130=G131), SC_SSCalcYears),0))/(12*Z131),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2017,"N",{"$f":"INDEX(SP_Initials,G132)","v":""},{"$f":"INDEX(SC_TaxIndex,$G132)","v":0},0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$G132),IF($B132<YEAR(INDEX(SP_BirthDate,$G132)),0,$B132-YEAR(INDEX(SP_BirthDate,$G132))),0)","v":0},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":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X131+Y$6:Y131)*Z$6:Z131*(G$6:G131=G132), SC_SSCalcYears),0))/(12*Z132),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE132:$AE133,SP_PensionPayout,\"Lump sum\",$E132:$E133,\"<>0\")","v":0},{"$f":"SUMIFS($AE132:$AE133,SP_PensionPayout,\"Annuity\",$E132:$E133,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J132<>INDEX(SP_SSPBFA,1),AJ130,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF132:AF133, --(G132:G133<>0))","v":0},{"$f":"SUMPRODUCT(AG132:AG133, --(E132:E133<>0))+AJ132","v":0},0,""]
[null,2017,"N","",0,0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X132+Y$6:Y132)*Z$6:Z132*(G$6:G132=G133), SC_SSCalcYears),0))/(12*Z133),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2018,"N","",0,{"$f":"MAX($J134+1-INDEX(SP_StartWorkAge,$G134),0)","v":0},1,{"$f":"MOD($G134,2)-($G134-1)","v":1},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$G134),IF($B134>(YEAR(INDEX(SP_BirthDate,$G134))+INDEX(SP_LifeExp,$G134)),0,$I134),0)","v":0},1,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L134),TRUE,ISBLANK(L134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $P132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G134)), $P136/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G134))))), L134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M134),TRUE,ISBLANK(M134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $Q132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G134)), 0))), M134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N134),TRUE,ISBLANK(N134)), IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $R132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G134)), 0)), N134)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O134),TRUE,ISBLANK(O134)), IF($B134=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G134,1)*ABS($K134)-INDEX(SC_ExpensesLivingPF,$G134,2)*(1-ABS($K134)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B134>SP_CurrentYear, $S132*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P134=0, 0,$S136/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K134), O134)","v":0},{"$f":"P134*ABS($K134)","v":0},{"$f":"Q134*ABS($K134)","v":0},{"$f":"MAX(T134-ABS($S134)*ABS($K134), 0)","v":0},{"$f":"MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0)","v":0},{"$f":"IF($J134=0, 0, MAX(MIN(T134-ABS($S134)*ABS($K134), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J134=0, 0, MIN(MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X134))","v":0},{"$f":"IF($J134=0,1,IF($B134>=INDEX(SC_SSBaseYear,$G134),1,Z136*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($J134=0, 0, ROUNDDOWN(MIN((X134+Y134)*Z134,LT_SSMaxCredit*Z134)/(LT_SSOneCredit*Z134), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X133+Y$6:Y133)*Z$6:Z133*(G$6:G133=G134), SC_SSCalcYears),0))/(12*Z134),0)","v":0},{"$f":"IF($I134>0, IF($B134<=INDEX(SC_SSBaseYear,$G134)+2,Z134,1/(1/AC132*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$G134)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$G134))>$B134,0,YEARFRAC(INDEX(SP_PensionSWD,$G134), MIN(DATE($B134+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AD134>0, $B134=SC_TargetRY, INDEX(SP_PensionFAE,$G134)>0),SUMIF(OFFSET(G134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2),$G134,OFFSET(P134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2))/MIN(INDEX(SP_PensionFAE,$G134),AD134)*INDEX(SP_PensionPCT,$G134)*AD134,0)","v":0},{"$f":"$T134+$U134","v":0},{"$f":"$R134","v":0},{"$f":"SUMIFS($AE134:$AE135,SP_PensionPayout,\"Lump sum\",$E134:$E135,\"<>0\")","v":0},{"$f":"SUMIFS($AE134:$AE135,SP_PensionPayout,\"Annuity\",$E134:$E135,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J134<>INDEX(SP_SSPBFA,1),AJ132,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF134:AF135, --(G134:G135<>0))","v":0},{"$f":"SUMPRODUCT(AG134:AG135, --(E134:E135<>0))+AJ134","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P134)),$P134<0,NOT(ISNUMBER($Q134)),$Q134<0,NOT(ISNUMBER($R134)),$R134<0,NOT(ISNUMBER($S134)),$S134<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM134,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B133+1","v":2018},"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X134+Y$6:Y134)*Z$6:Z134*(G$6:G134=G135), SC_SSCalcYears),0))/(12*Z135),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2019,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X135+Y$6:Y135)*Z$6:Z135*(G$6:G135=G136), SC_SSCalcYears),0))/(12*Z136),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE136:$AE137,SP_PensionPayout,\"Lump sum\",$E136:$E137,\"<>0\")","v":0},{"$f":"SUMIFS($AE136:$AE137,SP_PensionPayout,\"Annuity\",$E136:$E137,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J136<>INDEX(SP_SSPBFA,1),AJ134,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF136:AF137, --(G136:G137<>0))","v":0},{"$f":"SUMPRODUCT(AG136:AG137, --(E136:E137<>0))+AJ136","v":0},0,""]
[null,2019,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X136+Y$6:Y136)*Z$6:Z136*(G$6:G136=G137), SC_SSCalcYears),0))/(12*Z137),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2020,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X137+Y$6:Y137)*Z$6:Z137*(G$6:G137=G138), SC_SSCalcYears),0))/(12*Z138),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE138:$AE139,SP_PensionPayout,\"Lump sum\",$E138:$E139,\"<>0\")","v":0},{"$f":"SUMIFS($AE138:$AE139,SP_PensionPayout,\"Annuity\",$E138:$E139,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J138<>INDEX(SP_SSPBFA,1),AJ136,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF138:AF139, --(G138:G139<>0))","v":0},{"$f":"SUMPRODUCT(AG138:AG139, --(E138:E139<>0))+AJ138","v":0},0,""]
[null,2020,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X138+Y$6:Y138)*Z$6:Z138*(G$6:G138=G139), SC_SSCalcYears),0))/(12*Z139),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2021,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X139+Y$6:Y139)*Z$6:Z139*(G$6:G139=G140), SC_SSCalcYears),0))/(12*Z140),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE140:$AE141,SP_PensionPayout,\"Lump sum\",$E140:$E141,\"<>0\")","v":0},{"$f":"SUMIFS($AE140:$AE141,SP_PensionPayout,\"Annuity\",$E140:$E141,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J140<>INDEX(SP_SSPBFA,1),AJ138,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF140:AF141, --(G140:G141<>0))","v":0},{"$f":"SUMPRODUCT(AG140:AG141, --(E140:E141<>0))+AJ140","v":0},0,""]
[null,2021,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X140+Y$6:Y140)*Z$6:Z140*(G$6:G140=G141), SC_SSCalcYears),0))/(12*Z141),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2022,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X141+Y$6:Y141)*Z$6:Z141*(G$6:G141=G142), SC_SSCalcYears),0))/(12*Z142),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE142:$AE143,SP_PensionPayout,\"Lump sum\",$E142:$E143,\"<>0\")","v":0},{"$f":"SUMIFS($AE142:$AE143,SP_PensionPayout,\"Annuity\",$E142:$E143,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J142<>INDEX(SP_SSPBFA,1),AJ140,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF142:AF143, --(G142:G143<>0))","v":0},{"$f":"SUMPRODUCT(AG142:AG143, --(E142:E143<>0))+AJ142","v":0},0,""]
[null,2022,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X142+Y$6:Y142)*Z$6:Z142*(G$6:G142=G143), SC_SSCalcYears),0))/(12*Z143),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2023,"N","",0,0,1,1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X143+Y$6:Y143)*Z$6:Z143*(G$6:G143=G144), SC_SSCalcYears),0))/(12*Z144),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE144:$AE145,SP_PensionPayout,\"Lump sum\",$E144:$E145,\"<>0\")","v":0},{"$f":"SUMIFS($AE144:$AE145,SP_PensionPayout,\"Annuity\",$E144:$E145,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J144<>INDEX(SP_SSPBFA,1),AJ142,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF144:AF145, --(G144:G145<>0))","v":0},{"$f":"SUMPRODUCT(AG144:AG145, --(E144:E145<>0))+AJ144","v":0},0,""]
[null,2023,"N","",0,0,2,-1,0,0,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X144+Y$6:Y144)*Z$6:Z144*(G$6:G144=G145), SC_SSCalcYears),0))/(12*Z145),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2024,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X145+Y$6:Y145)*Z$6:Z145*(G$6:G145=G146), SC_SSCalcYears),0))/(12*Z146),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE146:$AE147,SP_PensionPayout,\"Lump sum\",$E146:$E147,\"<>0\")","v":0},{"$f":"SUMIFS($AE146:$AE147,SP_PensionPayout,\"Annuity\",$E146:$E147,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J146<>INDEX(SP_SSPBFA,1),AJ144,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF146:AF147, --(G146:G147<>0))","v":0},{"$f":"SUMPRODUCT(AG146:AG147, --(E146:E147<>0))+AJ146","v":0},0,""]
[null,2024,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X146+Y$6:Y146)*Z$6:Z146*(G$6:G146=G147), SC_SSCalcYears),0))/(12*Z147),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2025,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X147+Y$6:Y147)*Z$6:Z147*(G$6:G147=G148), SC_SSCalcYears),0))/(12*Z148),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE148:$AE149,SP_PensionPayout,\"Lump sum\",$E148:$E149,\"<>0\")","v":0},{"$f":"SUMIFS($AE148:$AE149,SP_PensionPayout,\"Annuity\",$E148:$E149,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J148<>INDEX(SP_SSPBFA,1),AJ146,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF148:AF149, --(G148:G149<>0))","v":0},{"$f":"SUMPRODUCT(AG148:AG149, --(E148:E149<>0))+AJ148","v":0},0,""]
[null,2025,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X148+Y$6:Y148)*Z$6:Z148*(G$6:G148=G149), SC_SSCalcYears),0))/(12*Z149),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2026,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X149+Y$6:Y149)*Z$6:Z149*(G$6:G149=G150), SC_SSCalcYears),0))/(12*Z150),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE150:$AE151,SP_PensionPayout,\"Lump sum\",$E150:$E151,\"<>0\")","v":0},{"$f":"SUMIFS($AE150:$AE151,SP_PensionPayout,\"Annuity\",$E150:$E151,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J150<>INDEX(SP_SSPBFA,1),AJ148,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF150:AF151, --(G150:G151<>0))","v":0},{"$f":"SUMPRODUCT(AG150:AG151, --(E150:E151<>0))+AJ150","v":0},0,""]
[null,2026,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X150+Y$6:Y150)*Z$6:Z150*(G$6:G150=G151), SC_SSCalcYears),0))/(12*Z151),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2027,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X151+Y$6:Y151)*Z$6:Z151*(G$6:G151=G152), SC_SSCalcYears),0))/(12*Z152),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE152:$AE153,SP_PensionPayout,\"Lump sum\",$E152:$E153,\"<>0\")","v":0},{"$f":"SUMIFS($AE152:$AE153,SP_PensionPayout,\"Annuity\",$E152:$E153,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J152<>INDEX(SP_SSPBFA,1),AJ150,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF152:AF153, --(G152:G153<>0))","v":0},{"$f":"SUMPRODUCT(AG152:AG153, --(E152:E153<>0))+AJ152","v":0},0,""]
[null,2027,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X152+Y$6:Y152)*Z$6:Z152*(G$6:G152=G153), SC_SSCalcYears),0))/(12*Z153),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2028,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X153+Y$6:Y153)*Z$6:Z153*(G$6:G153=G154), SC_SSCalcYears),0))/(12*Z154),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE154:$AE155,SP_PensionPayout,\"Lump sum\",$E154:$E155,\"<>0\")","v":0},{"$f":"SUMIFS($AE154:$AE155,SP_PensionPayout,\"Annuity\",$E154:$E155,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J154<>INDEX(SP_SSPBFA,1),AJ152,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF154:AF155, --(G154:G155<>0))","v":0},{"$f":"SUMPRODUCT(AG154:AG155, --(E154:E155<>0))+AJ154","v":0},0,""]
[null,2028,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X154+Y$6:Y154)*Z$6:Z154*(G$6:G154=G155), SC_SSCalcYears),0))/(12*Z155),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2029,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X155+Y$6:Y155)*Z$6:Z155*(G$6:G155=G156), SC_SSCalcYears),0))/(12*Z156),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE156:$AE157,SP_PensionPayout,\"Lump sum\",$E156:$E157,\"<>0\")","v":0},{"$f":"SUMIFS($AE156:$AE157,SP_PensionPayout,\"Annuity\",$E156:$E157,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J156<>INDEX(SP_SSPBFA,1),AJ154,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF156:AF157, --(G156:G157<>0))","v":0},{"$f":"SUMPRODUCT(AG156:AG157, --(E156:E157<>0))+AJ156","v":0},0,""]
[null,2029,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X156+Y$6:Y156)*Z$6:Z156*(G$6:G156=G157), SC_SSCalcYears),0))/(12*Z157),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2030,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X157+Y$6:Y157)*Z$6:Z157*(G$6:G157=G158), SC_SSCalcYears),0))/(12*Z158),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE158:$AE159,SP_PensionPayout,\"Lump sum\",$E158:$E159,\"<>0\")","v":0},{"$f":"SUMIFS($AE158:$AE159,SP_PensionPayout,\"Annuity\",$E158:$E159,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J158<>INDEX(SP_SSPBFA,1),AJ156,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF158:AF159, --(G158:G159<>0))","v":0},{"$f":"SUMPRODUCT(AG158:AG159, --(E158:E159<>0))+AJ158","v":0},0,""]
[null,2030,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X158+Y$6:Y158)*Z$6:Z158*(G$6:G158=G159), SC_SSCalcYears),0))/(12*Z159),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2031,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X159+Y$6:Y159)*Z$6:Z159*(G$6:G159=G160), SC_SSCalcYears),0))/(12*Z160),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE160:$AE161,SP_PensionPayout,\"Lump sum\",$E160:$E161,\"<>0\")","v":0},{"$f":"SUMIFS($AE160:$AE161,SP_PensionPayout,\"Annuity\",$E160:$E161,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J160<>INDEX(SP_SSPBFA,1),AJ158,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF160:AF161, --(G160:G161<>0))","v":0},{"$f":"SUMPRODUCT(AG160:AG161, --(E160:E161<>0))+AJ160","v":0},0,""]
[null,2031,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X160+Y$6:Y160)*Z$6:Z160*(G$6:G160=G161), SC_SSCalcYears),0))/(12*Z161),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2032,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X161+Y$6:Y161)*Z$6:Z161*(G$6:G161=G162), SC_SSCalcYears),0))/(12*Z162),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE162:$AE163,SP_PensionPayout,\"Lump sum\",$E162:$E163,\"<>0\")","v":0},{"$f":"SUMIFS($AE162:$AE163,SP_PensionPayout,\"Annuity\",$E162:$E163,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J162<>INDEX(SP_SSPBFA,1),AJ160,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF162:AF163, --(G162:G163<>0))","v":0},{"$f":"SUMPRODUCT(AG162:AG163, --(E162:E163<>0))+AJ162","v":0},0,""]
[null,2032,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X162+Y$6:Y162)*Z$6:Z162*(G$6:G162=G163), SC_SSCalcYears),0))/(12*Z163),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2033,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X163+Y$6:Y163)*Z$6:Z163*(G$6:G163=G164), SC_SSCalcYears),0))/(12*Z164),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE164:$AE165,SP_PensionPayout,\"Lump sum\",$E164:$E165,\"<>0\")","v":0},{"$f":"SUMIFS($AE164:$AE165,SP_PensionPayout,\"Annuity\",$E164:$E165,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J164<>INDEX(SP_SSPBFA,1),AJ162,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF164:AF165, --(G164:G165<>0))","v":0},{"$f":"SUMPRODUCT(AG164:AG165, --(E164:E165<>0))+AJ164","v":0},0,""]
[null,2033,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X164+Y$6:Y164)*Z$6:Z164*(G$6:G164=G165), SC_SSCalcYears),0))/(12*Z165),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2034,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X165+Y$6:Y165)*Z$6:Z165*(G$6:G165=G166), SC_SSCalcYears),0))/(12*Z166),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE166:$AE167,SP_PensionPayout,\"Lump sum\",$E166:$E167,\"<>0\")","v":0},{"$f":"SUMIFS($AE166:$AE167,SP_PensionPayout,\"Annuity\",$E166:$E167,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J166<>INDEX(SP_SSPBFA,1),AJ164,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF166:AF167, --(G166:G167<>0))","v":0},{"$f":"SUMPRODUCT(AG166:AG167, --(E166:E167<>0))+AJ166","v":0},0,""]
[null,2034,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X166+Y$6:Y166)*Z$6:Z166*(G$6:G166=G167), SC_SSCalcYears),0))/(12*Z167),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2035,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X167+Y$6:Y167)*Z$6:Z167*(G$6:G167=G168), SC_SSCalcYears),0))/(12*Z168),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE168:$AE169,SP_PensionPayout,\"Lump sum\",$E168:$E169,\"<>0\")","v":0},{"$f":"SUMIFS($AE168:$AE169,SP_PensionPayout,\"Annuity\",$E168:$E169,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J168<>INDEX(SP_SSPBFA,1),AJ166,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF168:AF169, --(G168:G169<>0))","v":0},{"$f":"SUMPRODUCT(AG168:AG169, --(E168:E169<>0))+AJ168","v":0},0,""]
[null,2035,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X168+Y$6:Y168)*Z$6:Z168*(G$6:G168=G169), SC_SSCalcYears),0))/(12*Z169),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2036,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X169+Y$6:Y169)*Z$6:Z169*(G$6:G169=G170), SC_SSCalcYears),0))/(12*Z170),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE170:$AE171,SP_PensionPayout,\"Lump sum\",$E170:$E171,\"<>0\")","v":0},{"$f":"SUMIFS($AE170:$AE171,SP_PensionPayout,\"Annuity\",$E170:$E171,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J170<>INDEX(SP_SSPBFA,1),AJ168,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF170:AF171, --(G170:G171<>0))","v":0},{"$f":"SUMPRODUCT(AG170:AG171, --(E170:E171<>0))+AJ170","v":0},0,""]
[null,2036,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X170+Y$6:Y170)*Z$6:Z170*(G$6:G170=G171), SC_SSCalcYears),0))/(12*Z171),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2037,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X171+Y$6:Y171)*Z$6:Z171*(G$6:G171=G172), SC_SSCalcYears),0))/(12*Z172),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE172:$AE173,SP_PensionPayout,\"Lump sum\",$E172:$E173,\"<>0\")","v":0},{"$f":"SUMIFS($AE172:$AE173,SP_PensionPayout,\"Annuity\",$E172:$E173,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J172<>INDEX(SP_SSPBFA,1),AJ170,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF172:AF173, --(G172:G173<>0))","v":0},{"$f":"SUMPRODUCT(AG172:AG173, --(E172:E173<>0))+AJ172","v":0},0,""]
[null,2037,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X172+Y$6:Y172)*Z$6:Z172*(G$6:G172=G173), SC_SSCalcYears),0))/(12*Z173),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2038,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X173+Y$6:Y173)*Z$6:Z173*(G$6:G173=G174), SC_SSCalcYears),0))/(12*Z174),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE174:$AE175,SP_PensionPayout,\"Lump sum\",$E174:$E175,\"<>0\")","v":0},{"$f":"SUMIFS($AE174:$AE175,SP_PensionPayout,\"Annuity\",$E174:$E175,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J174<>INDEX(SP_SSPBFA,1),AJ172,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF174:AF175, --(G174:G175<>0))","v":0},{"$f":"SUMPRODUCT(AG174:AG175, --(E174:E175<>0))+AJ174","v":0},0,""]
[null,2038,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X174+Y$6:Y174)*Z$6:Z174*(G$6:G174=G175), SC_SSCalcYears),0))/(12*Z175),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2039,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X175+Y$6:Y175)*Z$6:Z175*(G$6:G175=G176), SC_SSCalcYears),0))/(12*Z176),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE176:$AE177,SP_PensionPayout,\"Lump sum\",$E176:$E177,\"<>0\")","v":0},{"$f":"SUMIFS($AE176:$AE177,SP_PensionPayout,\"Annuity\",$E176:$E177,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J176<>INDEX(SP_SSPBFA,1),AJ174,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF176:AF177, --(G176:G177<>0))","v":0},{"$f":"SUMPRODUCT(AG176:AG177, --(E176:E177<>0))+AJ176","v":0},0,""]
[null,2039,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X176+Y$6:Y176)*Z$6:Z176*(G$6:G176=G177), SC_SSCalcYears),0))/(12*Z177),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2040,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X177+Y$6:Y177)*Z$6:Z177*(G$6:G177=G178), SC_SSCalcYears),0))/(12*Z178),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE178:$AE179,SP_PensionPayout,\"Lump sum\",$E178:$E179,\"<>0\")","v":0},{"$f":"SUMIFS($AE178:$AE179,SP_PensionPayout,\"Annuity\",$E178:$E179,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J178<>INDEX(SP_SSPBFA,1),AJ176,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF178:AF179, --(G178:G179<>0))","v":0},{"$f":"SUMPRODUCT(AG178:AG179, --(E178:E179<>0))+AJ178","v":0},0,""]
[null,2040,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X178+Y$6:Y178)*Z$6:Z178*(G$6:G178=G179), SC_SSCalcYears),0))/(12*Z179),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2041,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X179+Y$6:Y179)*Z$6:Z179*(G$6:G179=G180), SC_SSCalcYears),0))/(12*Z180),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE180:$AE181,SP_PensionPayout,\"Lump sum\",$E180:$E181,\"<>0\")","v":0},{"$f":"SUMIFS($AE180:$AE181,SP_PensionPayout,\"Annuity\",$E180:$E181,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J180<>INDEX(SP_SSPBFA,1),AJ178,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF180:AF181, --(G180:G181<>0))","v":0},{"$f":"SUMPRODUCT(AG180:AG181, --(E180:E181<>0))+AJ180","v":0},0,""]
[null,2041,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X180+Y$6:Y180)*Z$6:Z180*(G$6:G180=G181), SC_SSCalcYears),0))/(12*Z181),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2042,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X181+Y$6:Y181)*Z$6:Z181*(G$6:G181=G182), SC_SSCalcYears),0))/(12*Z182),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE182:$AE183,SP_PensionPayout,\"Lump sum\",$E182:$E183,\"<>0\")","v":0},{"$f":"SUMIFS($AE182:$AE183,SP_PensionPayout,\"Annuity\",$E182:$E183,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J182<>INDEX(SP_SSPBFA,1),AJ180,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF182:AF183, --(G182:G183<>0))","v":0},{"$f":"SUMPRODUCT(AG182:AG183, --(E182:E183<>0))+AJ182","v":0},0,""]
[null,2042,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X182+Y$6:Y182)*Z$6:Z182*(G$6:G182=G183), SC_SSCalcYears),0))/(12*Z183),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2043,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X183+Y$6:Y183)*Z$6:Z183*(G$6:G183=G184), SC_SSCalcYears),0))/(12*Z184),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE184:$AE185,SP_PensionPayout,\"Lump sum\",$E184:$E185,\"<>0\")","v":0},{"$f":"SUMIFS($AE184:$AE185,SP_PensionPayout,\"Annuity\",$E184:$E185,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J184<>INDEX(SP_SSPBFA,1),AJ182,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF184:AF185, --(G184:G185<>0))","v":0},{"$f":"SUMPRODUCT(AG184:AG185, --(E184:E185<>0))+AJ184","v":0},0,""]
[null,2043,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X184+Y$6:Y184)*Z$6:Z184*(G$6:G184=G185), SC_SSCalcYears),0))/(12*Z185),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2044,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X185+Y$6:Y185)*Z$6:Z185*(G$6:G185=G186), SC_SSCalcYears),0))/(12*Z186),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE186:$AE187,SP_PensionPayout,\"Lump sum\",$E186:$E187,\"<>0\")","v":0},{"$f":"SUMIFS($AE186:$AE187,SP_PensionPayout,\"Annuity\",$E186:$E187,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J186<>INDEX(SP_SSPBFA,1),AJ184,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF186:AF187, --(G186:G187<>0))","v":0},{"$f":"SUMPRODUCT(AG186:AG187, --(E186:E187<>0))+AJ186","v":0},0,""]
[null,2044,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X186+Y$6:Y186)*Z$6:Z186*(G$6:G186=G187), SC_SSCalcYears),0))/(12*Z187),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2045,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X187+Y$6:Y187)*Z$6:Z187*(G$6:G187=G188), SC_SSCalcYears),0))/(12*Z188),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE188:$AE189,SP_PensionPayout,\"Lump sum\",$E188:$E189,\"<>0\")","v":0},{"$f":"SUMIFS($AE188:$AE189,SP_PensionPayout,\"Annuity\",$E188:$E189,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J188<>INDEX(SP_SSPBFA,1),AJ186,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF188:AF189, --(G188:G189<>0))","v":0},{"$f":"SUMPRODUCT(AG188:AG189, --(E188:E189<>0))+AJ188","v":0},0,""]
[null,2045,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X188+Y$6:Y188)*Z$6:Z188*(G$6:G188=G189), SC_SSCalcYears),0))/(12*Z189),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2046,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X189+Y$6:Y189)*Z$6:Z189*(G$6:G189=G190), SC_SSCalcYears),0))/(12*Z190),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE190:$AE191,SP_PensionPayout,\"Lump sum\",$E190:$E191,\"<>0\")","v":0},{"$f":"SUMIFS($AE190:$AE191,SP_PensionPayout,\"Annuity\",$E190:$E191,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J190<>INDEX(SP_SSPBFA,1),AJ188,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF190:AF191, --(G190:G191<>0))","v":0},{"$f":"SUMPRODUCT(AG190:AG191, --(E190:E191<>0))+AJ190","v":0},0,""]
[null,2046,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X190+Y$6:Y190)*Z$6:Z190*(G$6:G190=G191), SC_SSCalcYears),0))/(12*Z191),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2047,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X191+Y$6:Y191)*Z$6:Z191*(G$6:G191=G192), SC_SSCalcYears),0))/(12*Z192),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE192:$AE193,SP_PensionPayout,\"Lump sum\",$E192:$E193,\"<>0\")","v":0},{"$f":"SUMIFS($AE192:$AE193,SP_PensionPayout,\"Annuity\",$E192:$E193,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J192<>INDEX(SP_SSPBFA,1),AJ190,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF192:AF193, --(G192:G193<>0))","v":0},{"$f":"SUMPRODUCT(AG192:AG193, --(E192:E193<>0))+AJ192","v":0},0,""]
[null,2047,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X192+Y$6:Y192)*Z$6:Z192*(G$6:G192=G193), SC_SSCalcYears),0))/(12*Z193),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2048,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X193+Y$6:Y193)*Z$6:Z193*(G$6:G193=G194), SC_SSCalcYears),0))/(12*Z194),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE194:$AE195,SP_PensionPayout,\"Lump sum\",$E194:$E195,\"<>0\")","v":0},{"$f":"SUMIFS($AE194:$AE195,SP_PensionPayout,\"Annuity\",$E194:$E195,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J194<>INDEX(SP_SSPBFA,1),AJ192,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF194:AF195, --(G194:G195<>0))","v":0},{"$f":"SUMPRODUCT(AG194:AG195, --(E194:E195<>0))+AJ194","v":0},0,""]
[null,2048,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X194+Y$6:Y194)*Z$6:Z194*(G$6:G194=G195), SC_SSCalcYears),0))/(12*Z195),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2049,"N",{"$f":"INDEX(SP_Initials,G196)","v":""},{"$f":"INDEX(SC_TaxIndex,$G196)","v":0},0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$G196),IF($B196<YEAR(INDEX(SP_BirthDate,$G196)),0,$B196-YEAR(INDEX(SP_BirthDate,$G196))),0)","v":0},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":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X195+Y$6:Y195)*Z$6:Z195*(G$6:G195=G196), SC_SSCalcYears),0))/(12*Z196),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE196:$AE197,SP_PensionPayout,\"Lump sum\",$E196:$E197,\"<>0\")","v":0},{"$f":"SUMIFS($AE196:$AE197,SP_PensionPayout,\"Annuity\",$E196:$E197,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J196<>INDEX(SP_SSPBFA,1),AJ194,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF196:AF197, --(G196:G197<>0))","v":0},{"$f":"SUMPRODUCT(AG196:AG197, --(E196:E197<>0))+AJ196","v":0},0,""]
[null,2049,"N","",0,0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X196+Y$6:Y196)*Z$6:Z196*(G$6:G196=G197), SC_SSCalcYears),0))/(12*Z197),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2050,"N","",0,{"$f":"MAX($J198+1-INDEX(SP_StartWorkAge,$G198),0)","v":0},1,{"$f":"MOD($G198,2)-($G198-1)","v":1},0,{"$f":"IF(INDEX(SC_ShowRetireatee,$G198),IF($B198>(YEAR(INDEX(SP_BirthDate,$G198))+INDEX(SP_LifeExp,$G198)),0,$I198),0)","v":0},0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L198),TRUE,ISBLANK(L198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $P196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G198)), $P200/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G198))))), L198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M198),TRUE,ISBLANK(M198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $Q196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G198)), 0))), M198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N198),TRUE,ISBLANK(N198)), IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $R196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G198)), 0)), N198)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O198),TRUE,ISBLANK(O198)), IF($B198=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G198,1)*ABS($K198)-INDEX(SC_ExpensesLivingPF,$G198,2)*(1-ABS($K198)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B198>SP_CurrentYear, $S196*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P198=0, 0,$S200/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K198), O198)","v":0},{"$f":"P198*ABS($K198)","v":0},{"$f":"Q198*ABS($K198)","v":0},{"$f":"MAX(T198-ABS($S198)*ABS($K198), 0)","v":0},{"$f":"MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0)","v":0},{"$f":"IF($J198=0, 0, MAX(MIN(T198-ABS($S198)*ABS($K198), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J198=0, 0, MIN(MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X198))","v":0},{"$f":"IF($J198=0,1,IF($B198>=INDEX(SC_SSBaseYear,$G198),1,Z200*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($J198=0, 0, ROUNDDOWN(MIN((X198+Y198)*Z198,LT_SSMaxCredit*Z198)/(LT_SSOneCredit*Z198), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X197+Y$6:Y197)*Z$6:Z197*(G$6:G197=G198), SC_SSCalcYears),0))/(12*Z198),0)","v":0},{"$f":"IF($I198>0, IF($B198<=INDEX(SC_SSBaseYear,$G198)+2,Z198,1/(1/AC196*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$G198)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$G198))>$B198,0,YEARFRAC(INDEX(SP_PensionSWD,$G198), MIN(DATE($B198+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AD198>0, $B198=SC_TargetRY, INDEX(SP_PensionFAE,$G198)>0),SUMIF(OFFSET(G198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2),$G198,OFFSET(P198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2))/MIN(INDEX(SP_PensionFAE,$G198),AD198)*INDEX(SP_PensionPCT,$G198)*AD198,0)","v":0},{"$f":"$T198+$U198","v":0},{"$f":"$R198","v":0},{"$f":"SUMIFS($AE198:$AE199,SP_PensionPayout,\"Lump sum\",$E198:$E199,\"<>0\")","v":0},{"$f":"SUMIFS($AE198:$AE199,SP_PensionPayout,\"Annuity\",$E198:$E199,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J198<>INDEX(SP_SSPBFA,1),AJ196,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF198:AF199, --(G198:G199<>0))","v":0},{"$f":"SUMPRODUCT(AG198:AG199, --(E198:E199<>0))+AJ198","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P198)),$P198<0,NOT(ISNUMBER($Q198)),$Q198<0,NOT(ISNUMBER($R198)),$R198<0,NOT(ISNUMBER($S198)),$S198<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM198,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,{"$f":"B197+1","v":2050},"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X198+Y$6:Y198)*Z$6:Z198*(G$6:G198=G199), SC_SSCalcYears),0))/(12*Z199),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2051,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X199+Y$6:Y199)*Z$6:Z199*(G$6:G199=G200), SC_SSCalcYears),0))/(12*Z200),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE200:$AE201,SP_PensionPayout,\"Lump sum\",$E200:$E201,\"<>0\")","v":0},{"$f":"SUMIFS($AE200:$AE201,SP_PensionPayout,\"Annuity\",$E200:$E201,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J200<>INDEX(SP_SSPBFA,1),AJ198,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF200:AF201, --(G200:G201<>0))","v":0},{"$f":"SUMPRODUCT(AG200:AG201, --(E200:E201<>0))+AJ200","v":0},0,""]
[null,2051,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X200+Y$6:Y200)*Z$6:Z200*(G$6:G200=G201), SC_SSCalcYears),0))/(12*Z201),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2052,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X201+Y$6:Y201)*Z$6:Z201*(G$6:G201=G202), SC_SSCalcYears),0))/(12*Z202),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE202:$AE203,SP_PensionPayout,\"Lump sum\",$E202:$E203,\"<>0\")","v":0},{"$f":"SUMIFS($AE202:$AE203,SP_PensionPayout,\"Annuity\",$E202:$E203,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J202<>INDEX(SP_SSPBFA,1),AJ200,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF202:AF203, --(G202:G203<>0))","v":0},{"$f":"SUMPRODUCT(AG202:AG203, --(E202:E203<>0))+AJ202","v":0},{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P202)),$P202<0,NOT(ISNUMBER($Q202)),$Q202<0,NOT(ISNUMBER($R202)),$R202<0,NOT(ISNUMBER($S202)),$S202<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM202,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2052,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X202+Y$6:Y202)*Z$6:Z202*(G$6:G202=G203), SC_SSCalcYears),0))/(12*Z203),0)","v":0},1,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P203)),$P203<0,NOT(ISNUMBER($Q203)),$Q203<0,NOT(ISNUMBER($R203)),$R203<0,NOT(ISNUMBER($S203)),$S203<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM203,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2053,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X203+Y$6:Y203)*Z$6:Z203*(G$6:G203=G204), SC_SSCalcYears),0))/(12*Z204),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE204:$AE205,SP_PensionPayout,\"Lump sum\",$E204:$E205,\"<>0\")","v":0},{"$f":"SUMIFS($AE204:$AE205,SP_PensionPayout,\"Annuity\",$E204:$E205,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J204<>INDEX(SP_SSPBFA,1),AJ202,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF204:AF205, --(G204:G205<>0))","v":0},{"$f":"SUMPRODUCT(AG204:AG205, --(E204:E205<>0))+AJ204","v":0},0,""]
[null,2053,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X204+Y$6:Y204)*Z$6:Z204*(G$6:G204=G205), SC_SSCalcYears),0))/(12*Z205),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2054,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X205+Y$6:Y205)*Z$6:Z205*(G$6:G205=G206), SC_SSCalcYears),0))/(12*Z206),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE206:$AE207,SP_PensionPayout,\"Lump sum\",$E206:$E207,\"<>0\")","v":0},{"$f":"SUMIFS($AE206:$AE207,SP_PensionPayout,\"Annuity\",$E206:$E207,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J206<>INDEX(SP_SSPBFA,1),AJ204,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF206:AF207, --(G206:G207<>0))","v":0},{"$f":"SUMPRODUCT(AG206:AG207, --(E206:E207<>0))+AJ206","v":0},0,""]
[null,2054,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X206+Y$6:Y206)*Z$6:Z206*(G$6:G206=G207), SC_SSCalcYears),0))/(12*Z207),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2055,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X207+Y$6:Y207)*Z$6:Z207*(G$6:G207=G208), SC_SSCalcYears),0))/(12*Z208),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE208:$AE209,SP_PensionPayout,\"Lump sum\",$E208:$E209,\"<>0\")","v":0},{"$f":"SUMIFS($AE208:$AE209,SP_PensionPayout,\"Annuity\",$E208:$E209,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J208<>INDEX(SP_SSPBFA,1),AJ206,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF208:AF209, --(G208:G209<>0))","v":0},{"$f":"SUMPRODUCT(AG208:AG209, --(E208:E209<>0))+AJ208","v":0},0,""]
[null,2055,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X208+Y$6:Y208)*Z$6:Z208*(G$6:G208=G209), SC_SSCalcYears),0))/(12*Z209),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2056,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X209+Y$6:Y209)*Z$6:Z209*(G$6:G209=G210), SC_SSCalcYears),0))/(12*Z210),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE210:$AE211,SP_PensionPayout,\"Lump sum\",$E210:$E211,\"<>0\")","v":0},{"$f":"SUMIFS($AE210:$AE211,SP_PensionPayout,\"Annuity\",$E210:$E211,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J210<>INDEX(SP_SSPBFA,1),AJ208,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF210:AF211, --(G210:G211<>0))","v":0},{"$f":"SUMPRODUCT(AG210:AG211, --(E210:E211<>0))+AJ210","v":0},0,""]
[null,2056,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X210+Y$6:Y210)*Z$6:Z210*(G$6:G210=G211), SC_SSCalcYears),0))/(12*Z211),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2057,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X211+Y$6:Y211)*Z$6:Z211*(G$6:G211=G212), SC_SSCalcYears),0))/(12*Z212),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE212:$AE213,SP_PensionPayout,\"Lump sum\",$E212:$E213,\"<>0\")","v":0},{"$f":"SUMIFS($AE212:$AE213,SP_PensionPayout,\"Annuity\",$E212:$E213,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J212<>INDEX(SP_SSPBFA,1),AJ210,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF212:AF213, --(G212:G213<>0))","v":0},{"$f":"SUMPRODUCT(AG212:AG213, --(E212:E213<>0))+AJ212","v":0},0,""]
[null,2057,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X212+Y$6:Y212)*Z$6:Z212*(G$6:G212=G213), SC_SSCalcYears),0))/(12*Z213),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2058,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X213+Y$6:Y213)*Z$6:Z213*(G$6:G213=G214), SC_SSCalcYears),0))/(12*Z214),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE214:$AE215,SP_PensionPayout,\"Lump sum\",$E214:$E215,\"<>0\")","v":0},{"$f":"SUMIFS($AE214:$AE215,SP_PensionPayout,\"Annuity\",$E214:$E215,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J214<>INDEX(SP_SSPBFA,1),AJ212,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF214:AF215, --(G214:G215<>0))","v":0},{"$f":"SUMPRODUCT(AG214:AG215, --(E214:E215<>0))+AJ214","v":0},0,""]
[null,2058,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X214+Y$6:Y214)*Z$6:Z214*(G$6:G214=G215), SC_SSCalcYears),0))/(12*Z215),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2059,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X215+Y$6:Y215)*Z$6:Z215*(G$6:G215=G216), SC_SSCalcYears),0))/(12*Z216),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE216:$AE217,SP_PensionPayout,\"Lump sum\",$E216:$E217,\"<>0\")","v":0},{"$f":"SUMIFS($AE216:$AE217,SP_PensionPayout,\"Annuity\",$E216:$E217,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J216<>INDEX(SP_SSPBFA,1),AJ214,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF216:AF217, --(G216:G217<>0))","v":0},{"$f":"SUMPRODUCT(AG216:AG217, --(E216:E217<>0))+AJ216","v":0},0,""]
[null,2059,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X216+Y$6:Y216)*Z$6:Z216*(G$6:G216=G217), SC_SSCalcYears),0))/(12*Z217),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2060,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X217+Y$6:Y217)*Z$6:Z217*(G$6:G217=G218), SC_SSCalcYears),0))/(12*Z218),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE218:$AE219,SP_PensionPayout,\"Lump sum\",$E218:$E219,\"<>0\")","v":0},{"$f":"SUMIFS($AE218:$AE219,SP_PensionPayout,\"Annuity\",$E218:$E219,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J218<>INDEX(SP_SSPBFA,1),AJ216,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF218:AF219, --(G218:G219<>0))","v":0},{"$f":"SUMPRODUCT(AG218:AG219, --(E218:E219<>0))+AJ218","v":0},0,""]
[null,2060,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X218+Y$6:Y218)*Z$6:Z218*(G$6:G218=G219), SC_SSCalcYears),0))/(12*Z219),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2061,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X219+Y$6:Y219)*Z$6:Z219*(G$6:G219=G220), SC_SSCalcYears),0))/(12*Z220),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE220:$AE221,SP_PensionPayout,\"Lump sum\",$E220:$E221,\"<>0\")","v":0},{"$f":"SUMIFS($AE220:$AE221,SP_PensionPayout,\"Annuity\",$E220:$E221,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J220<>INDEX(SP_SSPBFA,1),AJ218,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF220:AF221, --(G220:G221<>0))","v":0},{"$f":"SUMPRODUCT(AG220:AG221, --(E220:E221<>0))+AJ220","v":0},0,""]
[null,2061,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X220+Y$6:Y220)*Z$6:Z220*(G$6:G220=G221), SC_SSCalcYears),0))/(12*Z221),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2062,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X221+Y$6:Y221)*Z$6:Z221*(G$6:G221=G222), SC_SSCalcYears),0))/(12*Z222),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE222:$AE223,SP_PensionPayout,\"Lump sum\",$E222:$E223,\"<>0\")","v":0},{"$f":"SUMIFS($AE222:$AE223,SP_PensionPayout,\"Annuity\",$E222:$E223,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J222<>INDEX(SP_SSPBFA,1),AJ220,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF222:AF223, --(G222:G223<>0))","v":0},{"$f":"SUMPRODUCT(AG222:AG223, --(E222:E223<>0))+AJ222","v":0},0,""]
[null,2062,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X222+Y$6:Y222)*Z$6:Z222*(G$6:G222=G223), SC_SSCalcYears),0))/(12*Z223),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2063,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X223+Y$6:Y223)*Z$6:Z223*(G$6:G223=G224), SC_SSCalcYears),0))/(12*Z224),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE224:$AE225,SP_PensionPayout,\"Lump sum\",$E224:$E225,\"<>0\")","v":0},{"$f":"SUMIFS($AE224:$AE225,SP_PensionPayout,\"Annuity\",$E224:$E225,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J224<>INDEX(SP_SSPBFA,1),AJ222,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF224:AF225, --(G224:G225<>0))","v":0},{"$f":"SUMPRODUCT(AG224:AG225, --(E224:E225<>0))+AJ224","v":0},0,""]
[null,2063,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X224+Y$6:Y224)*Z$6:Z224*(G$6:G224=G225), SC_SSCalcYears),0))/(12*Z225),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2064,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X225+Y$6:Y225)*Z$6:Z225*(G$6:G225=G226), SC_SSCalcYears),0))/(12*Z226),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE226:$AE227,SP_PensionPayout,\"Lump sum\",$E226:$E227,\"<>0\")","v":0},{"$f":"SUMIFS($AE226:$AE227,SP_PensionPayout,\"Annuity\",$E226:$E227,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J226<>INDEX(SP_SSPBFA,1),AJ224,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF226:AF227, --(G226:G227<>0))","v":0},{"$f":"SUMPRODUCT(AG226:AG227, --(E226:E227<>0))+AJ226","v":0},0,""]
[null,2064,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X226+Y$6:Y226)*Z$6:Z226*(G$6:G226=G227), SC_SSCalcYears),0))/(12*Z227),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2065,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X227+Y$6:Y227)*Z$6:Z227*(G$6:G227=G228), SC_SSCalcYears),0))/(12*Z228),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE228:$AE229,SP_PensionPayout,\"Lump sum\",$E228:$E229,\"<>0\")","v":0},{"$f":"SUMIFS($AE228:$AE229,SP_PensionPayout,\"Annuity\",$E228:$E229,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J228<>INDEX(SP_SSPBFA,1),AJ226,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF228:AF229, --(G228:G229<>0))","v":0},{"$f":"SUMPRODUCT(AG228:AG229, --(E228:E229<>0))+AJ228","v":0},0,""]
[null,2065,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X228+Y$6:Y228)*Z$6:Z228*(G$6:G228=G229), SC_SSCalcYears),0))/(12*Z229),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2066,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X229+Y$6:Y229)*Z$6:Z229*(G$6:G229=G230), SC_SSCalcYears),0))/(12*Z230),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE230:$AE231,SP_PensionPayout,\"Lump sum\",$E230:$E231,\"<>0\")","v":0},{"$f":"SUMIFS($AE230:$AE231,SP_PensionPayout,\"Annuity\",$E230:$E231,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J230<>INDEX(SP_SSPBFA,1),AJ228,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF230:AF231, --(G230:G231<>0))","v":0},{"$f":"SUMPRODUCT(AG230:AG231, --(E230:E231<>0))+AJ230","v":0},0,""]
[null,2066,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X230+Y$6:Y230)*Z$6:Z230*(G$6:G230=G231), SC_SSCalcYears),0))/(12*Z231),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2067,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X231+Y$6:Y231)*Z$6:Z231*(G$6:G231=G232), SC_SSCalcYears),0))/(12*Z232),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE232:$AE233,SP_PensionPayout,\"Lump sum\",$E232:$E233,\"<>0\")","v":0},{"$f":"SUMIFS($AE232:$AE233,SP_PensionPayout,\"Annuity\",$E232:$E233,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J232<>INDEX(SP_SSPBFA,1),AJ230,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF232:AF233, --(G232:G233<>0))","v":0},{"$f":"SUMPRODUCT(AG232:AG233, --(E232:E233<>0))+AJ232","v":0},0,""]
[null,2067,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X232+Y$6:Y232)*Z$6:Z232*(G$6:G232=G233), SC_SSCalcYears),0))/(12*Z233),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2068,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X233+Y$6:Y233)*Z$6:Z233*(G$6:G233=G234), SC_SSCalcYears),0))/(12*Z234),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE234:$AE235,SP_PensionPayout,\"Lump sum\",$E234:$E235,\"<>0\")","v":0},{"$f":"SUMIFS($AE234:$AE235,SP_PensionPayout,\"Annuity\",$E234:$E235,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J234<>INDEX(SP_SSPBFA,1),AJ232,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF234:AF235, --(G234:G235<>0))","v":0},{"$f":"SUMPRODUCT(AG234:AG235, --(E234:E235<>0))+AJ234","v":0},0,""]
[null,2068,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X234+Y$6:Y234)*Z$6:Z234*(G$6:G234=G235), SC_SSCalcYears),0))/(12*Z235),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2069,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X235+Y$6:Y235)*Z$6:Z235*(G$6:G235=G236), SC_SSCalcYears),0))/(12*Z236),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE236:$AE237,SP_PensionPayout,\"Lump sum\",$E236:$E237,\"<>0\")","v":0},{"$f":"SUMIFS($AE236:$AE237,SP_PensionPayout,\"Annuity\",$E236:$E237,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J236<>INDEX(SP_SSPBFA,1),AJ234,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF236:AF237, --(G236:G237<>0))","v":0},{"$f":"SUMPRODUCT(AG236:AG237, --(E236:E237<>0))+AJ236","v":0},0,""]
[null,2069,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X236+Y$6:Y236)*Z$6:Z236*(G$6:G236=G237), SC_SSCalcYears),0))/(12*Z237),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2070,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X237+Y$6:Y237)*Z$6:Z237*(G$6:G237=G238), SC_SSCalcYears),0))/(12*Z238),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE238:$AE239,SP_PensionPayout,\"Lump sum\",$E238:$E239,\"<>0\")","v":0},{"$f":"SUMIFS($AE238:$AE239,SP_PensionPayout,\"Annuity\",$E238:$E239,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J238<>INDEX(SP_SSPBFA,1),AJ236,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF238:AF239, --(G238:G239<>0))","v":0},{"$f":"SUMPRODUCT(AG238:AG239, --(E238:E239<>0))+AJ238","v":0},0,""]
[null,2070,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X238+Y$6:Y238)*Z$6:Z238*(G$6:G238=G239), SC_SSCalcYears),0))/(12*Z239),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2071,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X239+Y$6:Y239)*Z$6:Z239*(G$6:G239=G240), SC_SSCalcYears),0))/(12*Z240),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE240:$AE241,SP_PensionPayout,\"Lump sum\",$E240:$E241,\"<>0\")","v":0},{"$f":"SUMIFS($AE240:$AE241,SP_PensionPayout,\"Annuity\",$E240:$E241,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J240<>INDEX(SP_SSPBFA,1),AJ238,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF240:AF241, --(G240:G241<>0))","v":0},{"$f":"SUMPRODUCT(AG240:AG241, --(E240:E241<>0))+AJ240","v":0},0,""]
[null,2071,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X240+Y$6:Y240)*Z$6:Z240*(G$6:G240=G241), SC_SSCalcYears),0))/(12*Z241),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2072,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X241+Y$6:Y241)*Z$6:Z241*(G$6:G241=G242), SC_SSCalcYears),0))/(12*Z242),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE242:$AE243,SP_PensionPayout,\"Lump sum\",$E242:$E243,\"<>0\")","v":0},{"$f":"SUMIFS($AE242:$AE243,SP_PensionPayout,\"Annuity\",$E242:$E243,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J242<>INDEX(SP_SSPBFA,1),AJ240,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF242:AF243, --(G242:G243<>0))","v":0},{"$f":"SUMPRODUCT(AG242:AG243, --(E242:E243<>0))+AJ242","v":0},0,""]
[null,2072,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X242+Y$6:Y242)*Z$6:Z242*(G$6:G242=G243), SC_SSCalcYears),0))/(12*Z243),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2073,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X243+Y$6:Y243)*Z$6:Z243*(G$6:G243=G244), SC_SSCalcYears),0))/(12*Z244),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE244:$AE245,SP_PensionPayout,\"Lump sum\",$E244:$E245,\"<>0\")","v":0},{"$f":"SUMIFS($AE244:$AE245,SP_PensionPayout,\"Annuity\",$E244:$E245,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J244<>INDEX(SP_SSPBFA,1),AJ242,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF244:AF245, --(G244:G245<>0))","v":0},{"$f":"SUMPRODUCT(AG244:AG245, --(E244:E245<>0))+AJ244","v":0},0,""]
[null,2073,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X244+Y$6:Y244)*Z$6:Z244*(G$6:G244=G245), SC_SSCalcYears),0))/(12*Z245),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2074,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X245+Y$6:Y245)*Z$6:Z245*(G$6:G245=G246), SC_SSCalcYears),0))/(12*Z246),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE246:$AE247,SP_PensionPayout,\"Lump sum\",$E246:$E247,\"<>0\")","v":0},{"$f":"SUMIFS($AE246:$AE247,SP_PensionPayout,\"Annuity\",$E246:$E247,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J246<>INDEX(SP_SSPBFA,1),AJ244,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF246:AF247, --(G246:G247<>0))","v":0},{"$f":"SUMPRODUCT(AG246:AG247, --(E246:E247<>0))+AJ246","v":0},0,""]
[null,2074,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X246+Y$6:Y246)*Z$6:Z246*(G$6:G246=G247), SC_SSCalcYears),0))/(12*Z247),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2075,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X247+Y$6:Y247)*Z$6:Z247*(G$6:G247=G248), SC_SSCalcYears),0))/(12*Z248),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE248:$AE249,SP_PensionPayout,\"Lump sum\",$E248:$E249,\"<>0\")","v":0},{"$f":"SUMIFS($AE248:$AE249,SP_PensionPayout,\"Annuity\",$E248:$E249,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J248<>INDEX(SP_SSPBFA,1),AJ246,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF248:AF249, --(G248:G249<>0))","v":0},{"$f":"SUMPRODUCT(AG248:AG249, --(E248:E249<>0))+AJ248","v":0},0,""]
[null,2075,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X248+Y$6:Y248)*Z$6:Z248*(G$6:G248=G249), SC_SSCalcYears),0))/(12*Z249),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2076,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X249+Y$6:Y249)*Z$6:Z249*(G$6:G249=G250), SC_SSCalcYears),0))/(12*Z250),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE250:$AE251,SP_PensionPayout,\"Lump sum\",$E250:$E251,\"<>0\")","v":0},{"$f":"SUMIFS($AE250:$AE251,SP_PensionPayout,\"Annuity\",$E250:$E251,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J250<>INDEX(SP_SSPBFA,1),AJ248,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF250:AF251, --(G250:G251<>0))","v":0},{"$f":"SUMPRODUCT(AG250:AG251, --(E250:E251<>0))+AJ250","v":0},0,""]
[null,2076,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X250+Y$6:Y250)*Z$6:Z250*(G$6:G250=G251), SC_SSCalcYears),0))/(12*Z251),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2077,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X251+Y$6:Y251)*Z$6:Z251*(G$6:G251=G252), SC_SSCalcYears),0))/(12*Z252),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE252:$AE253,SP_PensionPayout,\"Lump sum\",$E252:$E253,\"<>0\")","v":0},{"$f":"SUMIFS($AE252:$AE253,SP_PensionPayout,\"Annuity\",$E252:$E253,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J252<>INDEX(SP_SSPBFA,1),AJ250,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF252:AF253, --(G252:G253<>0))","v":0},{"$f":"SUMPRODUCT(AG252:AG253, --(E252:E253<>0))+AJ252","v":0},0,""]
[null,2077,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X252+Y$6:Y252)*Z$6:Z252*(G$6:G252=G253), SC_SSCalcYears),0))/(12*Z253),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2078,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X253+Y$6:Y253)*Z$6:Z253*(G$6:G253=G254), SC_SSCalcYears),0))/(12*Z254),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE254:$AE255,SP_PensionPayout,\"Lump sum\",$E254:$E255,\"<>0\")","v":0},{"$f":"SUMIFS($AE254:$AE255,SP_PensionPayout,\"Annuity\",$E254:$E255,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J254<>INDEX(SP_SSPBFA,1),AJ252,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF254:AF255, --(G254:G255<>0))","v":0},{"$f":"SUMPRODUCT(AG254:AG255, --(E254:E255<>0))+AJ254","v":0},0,""]
[null,2078,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X254+Y$6:Y254)*Z$6:Z254*(G$6:G254=G255), SC_SSCalcYears),0))/(12*Z255),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2079,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X255+Y$6:Y255)*Z$6:Z255*(G$6:G255=G256), SC_SSCalcYears),0))/(12*Z256),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE256:$AE257,SP_PensionPayout,\"Lump sum\",$E256:$E257,\"<>0\")","v":0},{"$f":"SUMIFS($AE256:$AE257,SP_PensionPayout,\"Annuity\",$E256:$E257,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J256<>INDEX(SP_SSPBFA,1),AJ254,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF256:AF257, --(G256:G257<>0))","v":0},{"$f":"SUMPRODUCT(AG256:AG257, --(E256:E257<>0))+AJ256","v":0},0,""]
[null,2079,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X256+Y$6:Y256)*Z$6:Z256*(G$6:G256=G257), SC_SSCalcYears),0))/(12*Z257),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2080,"N","",{"$f":"INDEX(SC_TaxIndex,$G258)","v":0},0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X257+Y$6:Y257)*Z$6:Z257*(G$6:G257=G258), SC_SSCalcYears),0))/(12*Z258),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE258:$AE259,SP_PensionPayout,\"Lump sum\",$E258:$E259,\"<>0\")","v":0},{"$f":"SUMIFS($AE258:$AE259,SP_PensionPayout,\"Annuity\",$E258:$E259,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J258<>INDEX(SP_SSPBFA,1),AJ256,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF258:AF259, --(G258:G259<>0))","v":0},{"$f":"SUMPRODUCT(AG258:AG259, --(E258:E259<>0))+AJ258","v":0},0,""]
[null,2080,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X258+Y$6:Y258)*Z$6:Z258*(G$6:G258=G259), SC_SSCalcYears),0))/(12*Z259),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2081,"N",{"$f":"INDEX(SP_Initials,G260)","v":""},0,0,1,{"$f":"MOD($G260,2)-($G260-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G260),IF($B260<YEAR(INDEX(SP_BirthDate,$G260)),0,$B260-YEAR(INDEX(SP_BirthDate,$G260))),0)","v":0},0,{"$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":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X259+Y$6:Y259)*Z$6:Z259*(G$6:G259=G260), SC_SSCalcYears),0))/(12*Z260),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE260:$AE261,SP_PensionPayout,\"Lump sum\",$E260:$E261,\"<>0\")","v":0},{"$f":"SUMIFS($AE260:$AE261,SP_PensionPayout,\"Annuity\",$E260:$E261,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J260<>INDEX(SP_SSPBFA,1),AJ258,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF260:AF261, --(G260:G261<>0))","v":0},{"$f":"SUMPRODUCT(AG260:AG261, --(E260:E261<>0))+AJ260","v":0},0,""]
[null,2081,"N","",0,0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X260+Y$6:Y260)*Z$6:Z260*(G$6:G260=G261), SC_SSCalcYears),0))/(12*Z261),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2082,"N","",0,{"$f":"MAX($J262+1-INDEX(SP_StartWorkAge,$G262),0)","v":0},1,1,0,{"$f":"IF(INDEX(SC_ShowRetireatee,$G262),IF($B262>(YEAR(INDEX(SP_BirthDate,$G262))+INDEX(SP_LifeExp,$G262)),0,$I262),0)","v":0},0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L262),TRUE,ISBLANK(L262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $P260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G262)), $P264/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G262))))), L262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M262),TRUE,ISBLANK(M262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $Q260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G262)), 0))), M262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N262),TRUE,ISBLANK(N262)), IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $R260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G262)), 0)), N262)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O262),TRUE,ISBLANK(O262)), IF($B262=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G262,1)*ABS($K262)-INDEX(SC_ExpensesLivingPF,$G262,2)*(1-ABS($K262)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B262>SP_CurrentYear, $S260*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P262=0, 0,$S264/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K262), O262)","v":0},{"$f":"P262*ABS($K262)","v":0},{"$f":"Q262*ABS($K262)","v":0},{"$f":"MAX(T262-ABS($S262)*ABS($K262), 0)","v":0},{"$f":"MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0)","v":0},{"$f":"IF($J262=0, 0, MAX(MIN(T262-ABS($S262)*ABS($K262), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J262=0, 0, MIN(MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X262))","v":0},{"$f":"IF($J262=0,1,IF($B262>=INDEX(SC_SSBaseYear,$G262),1,Z264*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))","v":1},{"$f":"IF($J262=0, 0, ROUNDDOWN(MIN((X262+Y262)*Z262,LT_SSMaxCredit*Z262)/(LT_SSOneCredit*Z262), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X261+Y$6:Y261)*Z$6:Z261*(G$6:G261=G262), SC_SSCalcYears),0))/(12*Z262),0)","v":0},{"$f":"IF($I262>0, IF($B262<=INDEX(SC_SSBaseYear,$G262)+2,Z262,1/(1/AC260*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},{"$f":"IF(INDEX(SP_PensionSWD,$G262)=\"\",0,IF(YEAR(INDEX(SP_PensionSWD,$G262))>$B262,0,YEARFRAC(INDEX(SP_PensionSWD,$G262), MIN(DATE($B262+1,1,1),SP_TargetRD))))","v":0},{"$f":"IF(AND(AD262>0, $B262=SC_TargetRY, INDEX(SP_PensionFAE,$G262)>0),SUMIF(OFFSET(G262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2),$G262,OFFSET(P262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2))/MIN(INDEX(SP_PensionFAE,$G262),AD262)*INDEX(SP_PensionPCT,$G262)*AD262,0)","v":0},{"$f":"$T262+$U262","v":0},{"$f":"$R262","v":0},{"$f":"SUMIFS($AE262:$AE263,SP_PensionPayout,\"Lump sum\",$E262:$E263,\"<>0\")","v":0},{"$f":"SUMIFS($AE262:$AE263,SP_PensionPayout,\"Annuity\",$E262:$E263,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J262<>INDEX(SP_SSPBFA,1),AJ260,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF262:AF263, --(G262:G263<>0))","v":0},{"$f":"SUMPRODUCT(AG262:AG263, --(E262:E263<>0))+AJ262","v":0},0,""]
[null,{"$f":"B261+1","v":2082},"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X262+Y$6:Y262)*Z$6:Z262*(G$6:G262=G263), SC_SSCalcYears),0))/(12*Z263),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2083,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X263+Y$6:Y263)*Z$6:Z263*(G$6:G263=G264), SC_SSCalcYears),0))/(12*Z264),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE264:$AE265,SP_PensionPayout,\"Lump sum\",$E264:$E265,\"<>0\")","v":0},{"$f":"SUMIFS($AE264:$AE265,SP_PensionPayout,\"Annuity\",$E264:$E265,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J264<>INDEX(SP_SSPBFA,1),AJ262,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF264:AF265, --(G264:G265<>0))","v":0},{"$f":"SUMPRODUCT(AG264:AG265, --(E264:E265<>0))+AJ264","v":0},0,""]
[null,2083,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X264+Y$6:Y264)*Z$6:Z264*(G$6:G264=G265), SC_SSCalcYears),0))/(12*Z265),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2084,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X265+Y$6:Y265)*Z$6:Z265*(G$6:G265=G266), SC_SSCalcYears),0))/(12*Z266),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE266:$AE267,SP_PensionPayout,\"Lump sum\",$E266:$E267,\"<>0\")","v":0},{"$f":"SUMIFS($AE266:$AE267,SP_PensionPayout,\"Annuity\",$E266:$E267,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J266<>INDEX(SP_SSPBFA,1),AJ264,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF266:AF267, --(G266:G267<>0))","v":0},{"$f":"SUMPRODUCT(AG266:AG267, --(E266:E267<>0))+AJ266","v":0},0,""]
[null,2084,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X266+Y$6:Y266)*Z$6:Z266*(G$6:G266=G267), SC_SSCalcYears),0))/(12*Z267),0)","v":0},1,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($P267)),$P267<0,NOT(ISNUMBER($Q267)),$Q267<0,NOT(ISNUMBER($R267)),$R267<0,NOT(ISNUMBER($S267)),$S267<0),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(AM267,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2085,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X267+Y$6:Y267)*Z$6:Z267*(G$6:G267=G268), SC_SSCalcYears),0))/(12*Z268),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE268:$AE269,SP_PensionPayout,\"Lump sum\",$E268:$E269,\"<>0\")","v":0},{"$f":"SUMIFS($AE268:$AE269,SP_PensionPayout,\"Annuity\",$E268:$E269,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J268<>INDEX(SP_SSPBFA,1),AJ266,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF268:AF269, --(G268:G269<>0))","v":0},{"$f":"SUMPRODUCT(AG268:AG269, --(E268:E269<>0))+AJ268","v":0},0,""]
[null,2085,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X268+Y$6:Y268)*Z$6:Z268*(G$6:G268=G269), SC_SSCalcYears),0))/(12*Z269),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2086,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X269+Y$6:Y269)*Z$6:Z269*(G$6:G269=G270), SC_SSCalcYears),0))/(12*Z270),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE270:$AE271,SP_PensionPayout,\"Lump sum\",$E270:$E271,\"<>0\")","v":0},{"$f":"SUMIFS($AE270:$AE271,SP_PensionPayout,\"Annuity\",$E270:$E271,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J270<>INDEX(SP_SSPBFA,1),AJ268,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF270:AF271, --(G270:G271<>0))","v":0},{"$f":"SUMPRODUCT(AG270:AG271, --(E270:E271<>0))+AJ270","v":0},0,""]
[null,2086,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X270+Y$6:Y270)*Z$6:Z270*(G$6:G270=G271), SC_SSCalcYears),0))/(12*Z271),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2087,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X271+Y$6:Y271)*Z$6:Z271*(G$6:G271=G272), SC_SSCalcYears),0))/(12*Z272),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE272:$AE273,SP_PensionPayout,\"Lump sum\",$E272:$E273,\"<>0\")","v":0},{"$f":"SUMIFS($AE272:$AE273,SP_PensionPayout,\"Annuity\",$E272:$E273,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J272<>INDEX(SP_SSPBFA,1),AJ270,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF272:AF273, --(G272:G273<>0))","v":0},{"$f":"SUMPRODUCT(AG272:AG273, --(E272:E273<>0))+AJ272","v":0},0,""]
[null,2087,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X272+Y$6:Y272)*Z$6:Z272*(G$6:G272=G273), SC_SSCalcYears),0))/(12*Z273),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2088,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X273+Y$6:Y273)*Z$6:Z273*(G$6:G273=G274), SC_SSCalcYears),0))/(12*Z274),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE274:$AE275,SP_PensionPayout,\"Lump sum\",$E274:$E275,\"<>0\")","v":0},{"$f":"SUMIFS($AE274:$AE275,SP_PensionPayout,\"Annuity\",$E274:$E275,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J274<>INDEX(SP_SSPBFA,1),AJ272,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF274:AF275, --(G274:G275<>0))","v":0},{"$f":"SUMPRODUCT(AG274:AG275, --(E274:E275<>0))+AJ274","v":0},0,""]
[null,2088,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X274+Y$6:Y274)*Z$6:Z274*(G$6:G274=G275), SC_SSCalcYears),0))/(12*Z275),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2089,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X275+Y$6:Y275)*Z$6:Z275*(G$6:G275=G276), SC_SSCalcYears),0))/(12*Z276),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE276:$AE277,SP_PensionPayout,\"Lump sum\",$E276:$E277,\"<>0\")","v":0},{"$f":"SUMIFS($AE276:$AE277,SP_PensionPayout,\"Annuity\",$E276:$E277,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J276<>INDEX(SP_SSPBFA,1),AJ274,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF276:AF277, --(G276:G277<>0))","v":0},{"$f":"SUMPRODUCT(AG276:AG277, --(E276:E277<>0))+AJ276","v":0},0,""]
[null,2089,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X276+Y$6:Y276)*Z$6:Z276*(G$6:G276=G277), SC_SSCalcYears),0))/(12*Z277),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2090,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X277+Y$6:Y277)*Z$6:Z277*(G$6:G277=G278), SC_SSCalcYears),0))/(12*Z278),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE278:$AE279,SP_PensionPayout,\"Lump sum\",$E278:$E279,\"<>0\")","v":0},{"$f":"SUMIFS($AE278:$AE279,SP_PensionPayout,\"Annuity\",$E278:$E279,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J278<>INDEX(SP_SSPBFA,1),AJ276,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF278:AF279, --(G278:G279<>0))","v":0},{"$f":"SUMPRODUCT(AG278:AG279, --(E278:E279<>0))+AJ278","v":0},0,""]
[null,2090,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X278+Y$6:Y278)*Z$6:Z278*(G$6:G278=G279), SC_SSCalcYears),0))/(12*Z279),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2091,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X279+Y$6:Y279)*Z$6:Z279*(G$6:G279=G280), SC_SSCalcYears),0))/(12*Z280),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE280:$AE281,SP_PensionPayout,\"Lump sum\",$E280:$E281,\"<>0\")","v":0},{"$f":"SUMIFS($AE280:$AE281,SP_PensionPayout,\"Annuity\",$E280:$E281,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J280<>INDEX(SP_SSPBFA,1),AJ278,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF280:AF281, --(G280:G281<>0))","v":0},{"$f":"SUMPRODUCT(AG280:AG281, --(E280:E281<>0))+AJ280","v":0},0,""]
[null,2091,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X280+Y$6:Y280)*Z$6:Z280*(G$6:G280=G281), SC_SSCalcYears),0))/(12*Z281),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2092,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X281+Y$6:Y281)*Z$6:Z281*(G$6:G281=G282), SC_SSCalcYears),0))/(12*Z282),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE282:$AE283,SP_PensionPayout,\"Lump sum\",$E282:$E283,\"<>0\")","v":0},{"$f":"SUMIFS($AE282:$AE283,SP_PensionPayout,\"Annuity\",$E282:$E283,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J282<>INDEX(SP_SSPBFA,1),AJ280,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF282:AF283, --(G282:G283<>0))","v":0},{"$f":"SUMPRODUCT(AG282:AG283, --(E282:E283<>0))+AJ282","v":0},0,""]
[null,2092,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X282+Y$6:Y282)*Z$6:Z282*(G$6:G282=G283), SC_SSCalcYears),0))/(12*Z283),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2093,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X283+Y$6:Y283)*Z$6:Z283*(G$6:G283=G284), SC_SSCalcYears),0))/(12*Z284),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE284:$AE285,SP_PensionPayout,\"Lump sum\",$E284:$E285,\"<>0\")","v":0},{"$f":"SUMIFS($AE284:$AE285,SP_PensionPayout,\"Annuity\",$E284:$E285,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J284<>INDEX(SP_SSPBFA,1),AJ282,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF284:AF285, --(G284:G285<>0))","v":0},{"$f":"SUMPRODUCT(AG284:AG285, --(E284:E285<>0))+AJ284","v":0},0,""]
[null,2093,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X284+Y$6:Y284)*Z$6:Z284*(G$6:G284=G285), SC_SSCalcYears),0))/(12*Z285),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2094,"N",{"$f":"INDEX(SP_Initials,G286)","v":""},0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,{"$f":"P286*ABS($K286)","v":0},0,0,0,0,0,1,{"$f":"IF($J286=0, 0, ROUNDDOWN(MIN((X286+Y286)*Z286,LT_SSMaxCredit*Z286)/(LT_SSOneCredit*Z286), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X285+Y$6:Y285)*Z$6:Z285*(G$6:G285=G286), SC_SSCalcYears),0))/(12*Z286),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE286:$AE287,SP_PensionPayout,\"Lump sum\",$E286:$E287,\"<>0\")","v":0},{"$f":"SUMIFS($AE286:$AE287,SP_PensionPayout,\"Annuity\",$E286:$E287,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J286<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF286:AF287, --(G286:G287<>0))","v":0},{"$f":"SUMPRODUCT(AG286:AG287, --(E286:E287<>0))+AJ286","v":0},0,""]
[null,2094,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X286+Y$6:Y286)*Z$6:Z286*(G$6:G286=G287), SC_SSCalcYears),0))/(12*Z287),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2095,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X287+Y$6:Y287)*Z$6:Z287*(G$6:G287=G288), SC_SSCalcYears),0))/(12*Z288),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE288:$AE289,SP_PensionPayout,\"Lump sum\",$E288:$E289,\"<>0\")","v":0},{"$f":"SUMIFS($AE288:$AE289,SP_PensionPayout,\"Annuity\",$E288:$E289,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J288<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF288:AF289, --(G288:G289<>0))","v":0},{"$f":"SUMPRODUCT(AG288:AG289, --(E288:E289<>0))+AJ288","v":0},0,""]
[null,2095,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X288+Y$6:Y288)*Z$6:Z288*(G$6:G288=G289), SC_SSCalcYears),0))/(12*Z289),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2096,"N",{"$f":"INDEX(SP_Initials,G290)","v":""},0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,{"$f":"P290*ABS($K290)","v":0},{"$f":"Q290*ABS($K290)","v":0},{"$f":"MAX(T290-ABS($S290)*ABS($K290), 0)","v":0},{"$f":"MAX(U290-MAX(ABS($S290)*ABS($K290)-P290, 0),0)","v":0},0,0,1,{"$f":"IF($J290=0, 0, ROUNDDOWN(MIN((X290+Y290)*Z290,LT_SSMaxCredit*Z290)/(LT_SSOneCredit*Z290), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X289+Y$6:Y289)*Z$6:Z289*(G$6:G289=G290), SC_SSCalcYears),0))/(12*Z290),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE290:$AE291,SP_PensionPayout,\"Lump sum\",$E290:$E291,\"<>0\")","v":0},{"$f":"SUMIFS($AE290:$AE291,SP_PensionPayout,\"Annuity\",$E290:$E291,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J290<>INDEX(SP_SSPBFA,1),AJ286,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF290:AF291, --(G290:G291<>0))","v":0},{"$f":"SUMPRODUCT(AG290:AG291, --(E290:E291<>0))+AJ290","v":0},0,{"$f":"IFERROR(VLOOKUP(AM290,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2096,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X290+Y$6:Y290)*Z$6:Z290*(G$6:G290=G291), SC_SSCalcYears),0))/(12*Z291),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2097,"N",{"$f":"INDEX(SP_Initials,G292)","v":""},0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,{"$f":"P292*ABS($K292)","v":0},{"$f":"Q292*ABS($K292)","v":0},{"$f":"MAX(T292-ABS($S292)*ABS($K292), 0)","v":0},{"$f":"MAX(U292-MAX(ABS($S292)*ABS($K292)-P292, 0),0)","v":0},0,0,1,{"$f":"IF($J292=0, 0, ROUNDDOWN(MIN((X292+Y292)*Z292,LT_SSMaxCredit*Z292)/(LT_SSOneCredit*Z292), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X291+Y$6:Y291)*Z$6:Z291*(G$6:G291=G292), SC_SSCalcYears),0))/(12*Z292),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE292:$AE293,SP_PensionPayout,\"Lump sum\",$E292:$E293,\"<>0\")","v":0},{"$f":"SUMIFS($AE292:$AE293,SP_PensionPayout,\"Annuity\",$E292:$E293,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J292<>INDEX(SP_SSPBFA,1),AJ288,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF292:AF293, --(G292:G293<>0))","v":0},{"$f":"SUMPRODUCT(AG292:AG293, --(E292:E293<>0))+AJ292","v":0},0,{"$f":"IFERROR(VLOOKUP(AM292,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2097,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X292+Y$6:Y292)*Z$6:Z292*(G$6:G292=G293), SC_SSCalcYears),0))/(12*Z293),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2098,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X293+Y$6:Y293)*Z$6:Z293*(G$6:G293=G294), SC_SSCalcYears),0))/(12*Z294),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE294:$AE295,SP_PensionPayout,\"Lump sum\",$E294:$E295,\"<>0\")","v":0},{"$f":"SUMIFS($AE294:$AE295,SP_PensionPayout,\"Annuity\",$E294:$E295,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J294<>INDEX(SP_SSPBFA,1),AJ290,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF294:AF295, --(G294:G295<>0))","v":0},{"$f":"SUMPRODUCT(AG294:AG295, --(E294:E295<>0))+AJ294","v":0},0,{"$f":"IFERROR(VLOOKUP(AM294,IV_CodeTable,2,FALSE),\"\")","v":""}]
[null,2098,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X294+Y$6:Y294)*Z$6:Z294*(G$6:G294=G295), SC_SSCalcYears),0))/(12*Z295),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2099,"N","",0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X295+Y$6:Y295)*Z$6:Z295*(G$6:G295=G296), SC_SSCalcYears),0))/(12*Z296),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE296:$AE297,SP_PensionPayout,\"Lump sum\",$E296:$E297,\"<>0\")","v":0},{"$f":"SUMIFS($AE296:$AE297,SP_PensionPayout,\"Annuity\",$E296:$E297,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J296<>INDEX(SP_SSPBFA,1),AJ292,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF296:AF297, --(G296:G297<>0))","v":0},{"$f":"SUMPRODUCT(AG296:AG297, --(E296:E297<>0))+AJ296","v":0},0,""]
[null,2099,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X296+Y$6:Y296)*Z$6:Z296*(G$6:G296=G297), SC_SSCalcYears),0))/(12*Z297),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2100,"N",{"$f":"INDEX(SP_Initials,G298)","v":""},0,0,1,1,0,0,0,null,null,null,null,0,0,0,0,{"$f":"P298*ABS($K298)","v":0},{"$f":"Q298*ABS($K298)","v":0},{"$f":"MAX(T298-ABS($S298)*ABS($K298), 0)","v":0},{"$f":"MAX(U298-MAX(ABS($S298)*ABS($K298)-P298, 0),0)","v":0},0,0,1,{"$f":"IF($J298=0, 0, ROUNDDOWN(MIN((X298+Y298)*Z298,LT_SSMaxCredit*Z298)/(LT_SSOneCredit*Z298), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X297+Y$6:Y297)*Z$6:Z297*(G$6:G297=G298), SC_SSCalcYears),0))/(12*Z298),0)","v":0},1,0,0,0,0,{"$f":"SUMIFS($AE298:$AE299,SP_PensionPayout,\"Lump sum\",$E298:$E299,\"<>0\")","v":0},{"$f":"SUMIFS($AE298:$AE299,SP_PensionPayout,\"Annuity\",$E298:$E299,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J298<>INDEX(SP_SSPBFA,1),AJ294,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF298:AF299, --(G298:G299<>0))","v":0},{"$f":"SUMPRODUCT(AG298:AG299, --(E298:E299<>0))+AJ298","v":0},0,""]
[null,2100,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X298+Y$6:Y298)*Z$6:Z298*(G$6:G298=G299), SC_SSCalcYears),0))/(12*Z299),0)","v":0},1,0,0,0,0,null,null,null,null,null,0,""]
[null,2101,"N",{"$f":"INDEX(SP_Initials,G300)","v":""},0,0,1,1,0,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L300),TRUE,ISBLANK(L300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $P298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G300)), $P302/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G300))))), L300)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M300),TRUE,ISBLANK(M300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $Q298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G300)), 0))), M300)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N300),TRUE,ISBLANK(N300)), IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $R298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G300)), 0)), N300)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O300),TRUE,ISBLANK(O300)), IF($B300=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G300,1)*ABS($K300)-INDEX(SC_ExpensesLivingPF,$G300,2)*(1-ABS($K300)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B300>SP_CurrentYear, $S298*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P300=0, 0,$S302/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K300), O300)","v":0},{"$f":"P300*ABS($K300)","v":0},{"$f":"Q300*ABS($K300)","v":0},{"$f":"MAX(T300-ABS($S300)*ABS($K300), 0)","v":0},{"$f":"MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0)","v":0},{"$f":"IF($J300=0, 0, MAX(MIN(T300-ABS($S300)*ABS($K300), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J300=0, 0, MIN(MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X300))","v":0},1,{"$f":"IF($J300=0, 0, ROUNDDOWN(MIN((X300+Y300)*Z300,LT_SSMaxCredit*Z300)/(LT_SSOneCredit*Z300), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X299+Y$6:Y299)*Z$6:Z299*(G$6:G299=G300), SC_SSCalcYears),0))/(12*Z300),0)","v":0},{"$f":"IF($I300>0, IF($B300<=INDEX(SC_SSBaseYear,$G300)+2,Z300,1/(1/AC298*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},0,{"$f":"IF(AND(AD300>0, $B300=SC_TargetRY, INDEX(SP_PensionFAE,$G300)>0),SUMIF(OFFSET(G300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2),$G300,OFFSET(P300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2))/MIN(INDEX(SP_PensionFAE,$G300),AD300)*INDEX(SP_PensionPCT,$G300)*AD300,0)","v":0},0,0,{"$f":"SUMIFS($AE300:$AE301,SP_PensionPayout,\"Lump sum\",$E300:$E301,\"<>0\")","v":0},{"$f":"SUMIFS($AE300:$AE301,SP_PensionPayout,\"Annuity\",$E300:$E301,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J300<>INDEX(SP_SSPBFA,1),AJ296,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF300:AF301, --(G300:G301<>0))","v":0},{"$f":"SUMPRODUCT(AG300:AG301, --(E300:E301<>0))+AJ300","v":0}]
[null,2101,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X300+Y$6:Y300)*Z$6:Z300*(G$6:G300=G301), SC_SSCalcYears),0))/(12*Z301),0)","v":0},1,0,0,0,0]
[null,2102,"N",{"$f":"INDEX(SP_Initials,G302)","v":""},0,0,1,1,0,0,0,null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(L302),TRUE,ISBLANK(L302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $P300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G302)), $P304/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G302))))), L302)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(M302),TRUE,ISBLANK(M302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $Q300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G302)), 0))), M302)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(N302),TRUE,ISBLANK(N302)), IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $R300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G302)), 0)), N302)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(O302),TRUE,ISBLANK(O302)), IF($B302=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G302,1)*ABS($K302)-INDEX(SC_ExpensesLivingPF,$G302,2)*(1-ABS($K302)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B302>SP_CurrentYear, $S300*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P302=0, 0,$S304/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K302), O302)","v":0},{"$f":"P302*ABS($K302)","v":0},{"$f":"Q302*ABS($K302)","v":0},{"$f":"MAX(T302-ABS($S302)*ABS($K302), 0)","v":0},{"$f":"MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0)","v":0},{"$f":"IF($J302=0, 0, MAX(MIN(T302-ABS($S302)*ABS($K302), INDEX(SC_EA_SSWageBase, EAIDX)), 0))","v":0},{"$f":"IF($J302=0, 0, MIN(MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X302))","v":0},1,{"$f":"IF($J302=0, 0, ROUNDDOWN(MIN((X302+Y302)*Z302,LT_SSMaxCredit*Z302)/(LT_SSOneCredit*Z302), 0))","v":0},{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X301+Y$6:Y301)*Z$6:Z301*(G$6:G301=G302), SC_SSCalcYears),0))/(12*Z302),0)","v":0},{"$f":"IF($I302>0, IF($B302<=INDEX(SC_SSBaseYear,$G302)+2,Z302,1/(1/AC300*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)","v":1},0,{"$f":"IF(AND(AD302>0, $B302=SC_TargetRY, INDEX(SP_PensionFAE,$G302)>0),SUMIF(OFFSET(G302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2),$G302,OFFSET(P302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2))/MIN(INDEX(SP_PensionFAE,$G302),AD302)*INDEX(SP_PensionPCT,$G302)*AD302,0)","v":0},0,0,{"$f":"SUMIFS($AE302:$AE303,SP_PensionPayout,\"Lump sum\",$E302:$E303,\"<>0\")","v":0},{"$f":"SUMIFS($AE302:$AE303,SP_PensionPayout,\"Annuity\",$E302:$E303,\"<>0\")","v":0},{"$f":"IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J302<>INDEX(SP_SSPBFA,1),AJ298,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))","v":0},{"$f":"SUMPRODUCT(AF302:AF303, --(G302:G303<>0))","v":0},{"$f":"SUMPRODUCT(AG302:AG303, --(E302:E303<>0))+AJ302","v":0}]
[null,2102,"N","",0,0,2,-1,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X302+Y$6:Y302)*Z$6:Z302*(G$6:G302=G303), SC_SSCalcYears),0))/(12*Z303),0)","v":0},1,0,0,0,0]

{"sheet":"Expenses","index":4,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":true,"merged":[[49,3,49,6],[21,1,42,1],[3,1,13,1],[1,3,1,6],[58,3,58,6],[14,1,18,1]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,"Monthly Expenses (Real Dollars)"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"FLT",null,null,null,null,null,"Shadow",null,"Shadow TD","Default",null,"Default TD"]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":48},"Home and Mortgage",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A4/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A4/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Home Value:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E4),TRUE,ISBLANK(E4)), L4, E4)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($C4,IF(OR(NOT(ISNUMBER($I4)),$I4<0),202,IF($I4=0,103,0)),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(O4,IV_CodeTable,2,FALSE),\"\")","v":""}]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A5/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A5/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Origination Date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E5),TRUE,ISBLANK(E5)), \"\", IF($E5=\"\",\"\",EDATE(DATE(YEAR($E5),MONTH($E5),1), IF(DAY($E5)=1, 0, 1))))","v":""},null,null,null,null,null,{"$f":"IFERROR(IF($C5,IF($I5=\"\",0,IF(ISERROR(DATEVALUE(TEXT($I5,\"mm/dd/yyyy\"))),200,IF(YEAR($I5)>SC_YearStop,206,0))),0),203)","v":0},""]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A6/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A6/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Original Balance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E6),TRUE,ISBLANK(E6)), L6, E6)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($C6,IF(OR(NOT(ISNUMBER($I6)),$I6<0),202,0),0),203)","v":0},""]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A7/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A7/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Term:",null,"months",null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E7),TRUE,ISBLANK(E7)), L7, E7)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($C7,IF(OR(NOT(ISNUMBER($I7)),$I7<0),202,0),0),203)","v":0},""]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A8/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A8/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Interest Rate:",null,"/year","Tax Deductible",null,{"$f":"IF(IF(COLUMN()=COLUMN(E8),TRUE,ISBLANK(E8)), L8, E8)","v":5.0299999999999997E-2},null,null,{"$f":"INDEX(SC_EA_ARBonds,EAIDX)+1.5%","v":5.0299999999999997E-2},null,null,{"$f":"IFERROR(IF($C8,IF(OR(NOT(ISNUMBER($I8)),$I8<0),202,IF($I8=0,103,0)),0),203)","v":0},""]
[48,null,null,"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(G9),TRUE,ISBLANK(G9)), N9, G9)","v":"No"},null,null,"No"]
[48,null,null,"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(G10),TRUE,ISBLANK(G10)), N10, G10)","v":"Fed/State:1"},null,null,"Fed/State:1"]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A11/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A11/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Real Estate Tax:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E11),TRUE,ISBLANK(E11)), L11, E11)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(G11),TRUE,ISBLANK(G11)), N11, G11)","v":"Fed/State:1"},{"$f":"VLOOKUP(SP_Taxes, LT_StateTax, 6, FALSE)*SP_HomeValue/12","v":0},null,"Fed/State:1",{"$f":"IFERROR(IF($C11,IF(OR(NOT(ISNUMBER($I11)),$I11<0),202,0),0),203)","v":0},""]
[48,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A12/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A12/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Home Insurance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E12),TRUE,ISBLANK(E12)), L12, E12)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(G12),TRUE,ISBLANK(G12)), N12, G12)","v":"No"},{"$f":"0.35%*SP_HomeValue/12","v":0},null,"No",{"$f":"IFERROR(IF($C12,IF(OR(NOT(ISNUMBER($I12)),$I12<0),202,0),0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A13/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A13/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Extra Payment:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E13),TRUE,ISBLANK(E13)), L13, E13)","v":0},null,{"$f":"IF(IF(COLUMN()=COLUMN(G13),TRUE,ISBLANK(G13)), N13, G13)","v":"No"},0,null,"No",{"$f":"IFERROR(IF($C13,IF(OR(NOT(ISNUMBER($I13)),$I13<0),202,0),0),203)","v":0},""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":48},null,null,"Mortgage Payment:",{"$f":"SUM(E9:E13)","v":0}]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},"HECM",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A15/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A15/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Origination Date:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E15),TRUE,ISBLANK(E15)), \"\", IF($E15=\"\",\"\",EDATE(DATE(YEAR($E15),MONTH($E15),1), IF(DAY($E15)=1, 0, 1))))","v":""},null,null,null,null,null,{"$f":"IFERROR(IF($C15,IF($I15=\"\",0,IF(ISERROR(DATEVALUE(TEXT($I15,\"mm/dd/yyyy\"))),200,IF(YEAR($I15)>SC_YearStop,206,0))),0),203)","v":0},""]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A16/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A16/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Original Balance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E16),TRUE,ISBLANK(E16)), L16, E16)","v":0},null,null,0,null,null,{"$f":"IFERROR(IF($C16,IF(OR(NOT(ISNUMBER($I16)),$I16<0),202,0),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(O16,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},null,null,"Term:",{"$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"]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A18/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A18/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Interest Rate:",null,"/year",null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E18),TRUE,ISBLANK(E18)), L18, E18)","v":5.0299999999999997E-2},null,null,{"$f":"INDEX(SP_EA_BondYield,IFERROR(YEAR(SP_HECMOriginDate)-SC_YearEpoch+1,EAIDX))+1.5%","v":5.0299999999999997E-2},null,null,{"$f":"IFERROR(IF($C18,IF(OR(NOT(ISNUMBER($I18)),$I18<0),202,IF($I18=0,103,0)),0),203)","v":0},{"$f":"IFERROR(VLOOKUP(O18,IV_CodeTable,2,FALSE),\"\")","v":""}]
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},null,null,"Principal Limit Factor:",{"$f":"0.75/POWER(1+(0.66*SP_HECMRate),SC_HECMNper/12)","v":0.75}]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":48}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,"FLT",null,"Accumulation Phase","Distribution Phase","Tax Deductible","Shadow","Shadow AP","Shadow DP","Shadow TD","Default Tags","Default AP","Default TD"]
[54,"Present and Future Living Expenses",{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A22/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A22/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Health Care:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E22),TRUE,ISBLANK(E22)), M22, E22)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(F22),TRUE,ISBLANK(F22)), I22, F22)","v":0},{"$f":"IF(IF(COLUMN()=COLUMN(G22),TRUE,ISBLANK(G22)), N22, G22)","v":"FICA/Fed/State:1"},null,0,"FICA/Fed/State:1",{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($I22)),$I22<0,NOT(ISNUMBER($J22)),$J22<0),202,0),203)","v":0},""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A23/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A23/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Life Insurance:",null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(E23),TRUE,ISBLANK(E23)), M23, E23)","v":0},0,"No",null,0,"No",{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($I23)),$I23<0,NOT(ISNUMBER($J23)),$J23<0),202,0),203)","v":0},""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A24/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A24/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Dependent Care:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A25/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A25/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Charitable Donations:",null,null,null,null,0,0,"Fed/State:1",null,0,"Fed/State:1",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A26/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A26/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Self-Employment Expenses:",null,null,null,null,0,0,"Fed/State:1",null,0,"Fed/State:1",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A27/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A27/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Long-Term Care / Disability Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":48},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A28/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A28/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"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, 0,VMONLINE+VMMACRO)","v":54},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A29/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A29/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Rent:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+IF(SP_HM, 0,VMONLINE+VMMACRO)","v":54},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A30/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A30/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Renter's Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A31/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A31/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Utilities:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A32/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A32/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Internet, Cable, Phone:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A33/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A33/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Auto and Transportation:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A34/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A34/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Auto Insurance:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A35/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A35/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false}," Food and Entertainment:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A36/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A36/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Clothing:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A37/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A37/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Vacation and Travel:",null,null,null,null,0,0,"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A38/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A38/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},"Additional Discretionary:",null,null,null,null,0,{"$f":"IF(IF(COLUMN()=COLUMN(F38),TRUE,ISBLANK(F38)), I38, F38)","v":0},"No",null,0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A39/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A39/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D39),TRUE,ISBLANK(D39)), L39, D39)","v":"Miscellaneous 1:"},0,0,"No","Miscellaneous 1:",0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A40/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A40/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D40),TRUE,ISBLANK(D40)), L40, D40)","v":"Miscellaneous 2:"},0,0,"No","Miscellaneous 2:",0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A41/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A41/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D41),TRUE,ISBLANK(D41)), L41, D41)","v":"Miscellaneous 3:"},0,0,"No","Miscellaneous 3:",0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A42/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A42/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D42),TRUE,ISBLANK(D42)), L42, D42)","v":"Miscellaneous 4:"},0,0,"No","Miscellaneous 4:",0,"No",0,""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A43/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A43/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D43),TRUE,ISBLANK(D43)), L43, D43)","v":"Miscellaneous 5:"},0,0,"No","Miscellaneous 5:",0,"No",0,""]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Pre-FICA Deductions 1:",{"$f":"-SUMPRODUCT(ABS(I$22:I$43),--($K$22:$K$43=\"FICA/Fed/State:1\"))","v":0},{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($K$22:$K$43=\"FICA/Fed/State:1\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Pre-FICA Deductions 2:",{"$f":"-SUMPRODUCT(ABS(I$22:I$43),--($K$22:$K$43=\"FICA/Fed/State:2\"))","v":0},{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($K$22:$K$43=\"FICA/Fed/State:2\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Deductible Expenses 1:",{"$f":"-SUMPRODUCT(ABS(I$22:I$43),--($K$22:$K$43=\"Fed/State:1\"))","v":0},{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($K$22:$K$43=\"Fed/State:1\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Deductible Expenses 2:",{"$f":"-SUMPRODUCT(ABS(I$22:I$43),--($K$22:$K$43=\"Fed/State:2\"))","v":0},{"$f":"-SUMPRODUCT(ABS(J$22:J$43),--($K$22:$K$43=\"Fed/State:2\"))","v":0}]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Total Living Expenses:",{"$f":"-SUMPRODUCT(ABS(I$22:I$43))","v":0},{"$f":"-SUMPRODUCT(ABS(J$22:J$43))","v":0}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[54,null,null,"One-Time Lump Sum Changes (Real Dollars)"]
[54]
[54,null,"FLT",null,"Year","Amount",null,"Shadow","Shadow Year","Shadow Amount",null,"Default Tags","Default Year","Default Amount"]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A53/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A53/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,{"$f":"IF(IF(COLUMN()=COLUMN(D53),TRUE,ISBLANK(D53)), L53, D53)","v":"Lump Sum 1:"},{"$f":"IF(IF(COLUMN()=COLUMN(E53),TRUE,ISBLANK(E53)), M53, E53)","v":2023},{"$f":"IF(IF(COLUMN()=COLUMN(F53),TRUE,ISBLANK(F53)), N53, F53)","v":0},null,"Lump Sum 1:",{"$f":"SP_CurrentYear","v":2023},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J53))),202,0),203)","v":0},{"$f":"IFERROR(VLOOKUP(O53,IV_CodeTable,2,FALSE),\"\")","v":""}]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A54/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A54/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,"Lump Sum 2:",2023,0,null,"Lump Sum 2:",{"$f":"SP_CurrentYear","v":2023},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J54))),202,0),203)","v":0},""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A55/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A55/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,"Lump Sum 3:",2023,0,null,"Lump Sum 3:",{"$f":"SP_CurrentYear","v":2023},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J55))),202,0),203)","v":0},""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A56/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A56/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,"Lump Sum 4:",2023,0,null,"Lump Sum 4:",{"$f":"SP_CurrentYear","v":2023},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J56))),202,0),203)","v":0},""]
[54,null,{"$f":"IF(SC_ViewMode=VMWIPED,FALSE,IF(SC_ViewMode=VMDEBUG,TRUE,AND(MOD(INT($A57/POWER(2,LOG(SC_ParameterMode,2))),2)<>0,MOD(INT($A57/POWER(2,LOG(SC_ViewMode,2))),2)<>0)))","v":false},null,null,null,null,"Lump Sum 5:",2023,0,null,"Lump Sum 5:",{"$f":"SP_CurrentYear","v":2023},0,{"$f":"IFERROR(IF(OR(NOT(ISNUMBER($J57))),202,0),203)","v":0},""]
[54]
[54,null,null,"Average Monthly Cash Flow (Real Dollars)"]
[54]
[54,null,null,null,"Accumulation Phase","Distribution Phase"]
[{"$f":"PMBASIC+PMADVANCED","v":48},null,null,"Code:","A","D"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,"Active Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeActive, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeActive, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Passive Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomePassive, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomePassive, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Social Security Income:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeSS, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_IncomeSS, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Gross Income Excluding Capital Income:",{"$f":"SUM(E63:E65)","v":0},{"$f":"SUM(F63:F65)","v":0}]
[54,null,null,"Savings Contributions:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_SavingsContrib, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_SavingsContrib, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Expenses:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Expenses, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Expenses, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Income Taxes:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_TotalTaxes, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_TotalTaxes, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)/12","v":0}]
[54,null,null,"Interest on Debt:",{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Debt, SC_ZX_CodeA, E$62, SC_ZX_ValueType, \"R\"),0)*SP_DebtRate/12","v":0},{"$f":"IFERROR(AVERAGEIFS(SC_ZX_Debt, SC_ZX_CodeA, F$62, SC_ZX_ValueType, \"R\"),0)*SP_DebtRate/12","v":0}]
[54,null,null,"Surplus or Deficit:",{"$f":"SUM(E66:E70)","v":0},{"$f":"SUM(F66:F70)","v":0}]

{"sheet":"Portfolio","index":5,"n_rows":169,"n_cols":76,"rows_kept":169,"cut":false,"hidden":true,"merged":[[3,19,4,19],[5,19,6,19],[7,19,8,19],[9,19,10,19],[3,13,4,13],[5,13,6,13],[7,13,8,13],[143,13,144,13],[145,13,146,13],[147,13,148,13],[149,13,150,13],[151,13,152,13],[153,13,154,13],[155,13,156,13],[157,13,158,13],[159,13,160,13],[161,13,162,13],[47,13,48,13],[49,13,50,13],[51,13,52,13],[53,13,54,13],[55,13,56,13],[57,13,58,13],[59,13,60,13],[61,13,62,13],[63,13,64,13],[65,13,66,13],[67,13,68,13],[69,13,70,13],[71,13,72,13],[73,13,74,13],[75,13,76,13],[163,13,164,13],[165,13,166,13],[167,13,168,13],[109,13,110,13],[111,13,112,13],[113,13,114,13],[115,13,116,13],[117,13,118,13],[119,13,120,13],[121,13,122,13],[123,13,124,13],[125,13,126,13],[127,13,128,13],[129,13,130,13],[131,13,132,13],[133,13,134,13],[135,13,136,13],[137,13,138,13],[139,13,140,13],[141,13,142,13],[79,13,80,13],[81,13,82,13],[83,13,84,13],[85,13,86,13],[87,13,88,13],[89,13,90,13],[91,13,92,13],[93,13,94,13],[95,13,96,13],[97,13,98,13],[99,13,100,13],[101,13,102,13],[103,13,104,13],[105,13,106,13],[107,13,108,13],[9,13,10,13],[11,13,12,13],[13,13,14,13],[15,13,16,13],[17,13,18,13],[19,13,20,13],[21,13,22,13],[23,13,24,13],[25,13,26,13],[27,13,28,13],[29,13,30,13],[31,13,32,13],[33,13,34,13],[35,13,36,13],[37,13,38,13],[39,13,40,13],[41,13,42,13],[43,13,44,13],[45,13,46,13],[77,18,78,18],[39,16,40,16],[77,15,78,15],[77,17,78,17],[33,19,34,19],[35,19,36,19],[37,19,38,19],[39,19,40,19],[41,19,42,19],[43,19,44,19],[53,19,54,19],[55,19,56,19],[59,19,60,19],[61,19,62,19],[63,19,64,19],[65,19,66,19],[77,13,78,13],[67,19,68,19],[71,19,72,19],[73,19,74,19],[51,18,52,18],[53,18,54,18],[55,18,56,18],[57,18,58,18],[59,18,60,18],[61,18,62,18],[63,18,64,18],[65,18,66,18],[67,18,68,18],[69,18,70,18],[11,15,12,15],[11,17,12,17],[41,15,42,15],[41,17,42,17],[53,15,54,15],[53,17,54,17],[65,15,66,15],[65,17,66,17],[69,16,70,16],[3,18,4,18],[5,18,6,18],[7,18,8,18],[9,18,10,18],[11,18,12,18],[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],[33,18,34,18],[35,18,36,18],[3,73,4,73],[3,74,4,74],[3,75,4,75],[3,15,4,15],[3,16,4,16],[3,20,4,20],[3,17,4,17],[3,21,4,21],[3,22,4,22],[3,71,4,71],[3,72,4,72],[1,37,1,43],[1,44,1,50],[151,20,152,20],[153,20,154,20],[155,20,156,20],[157,20,158,20],[9,20,10,20],[7,20,8,20],[11,20,12,20],[13,20,14,20],[15,20,16,20],[17,20,18,20],[19,20,20,20],[21,20,22,20],[23,20,24,20],[25,20,26,20],[27,20,28,20],[29,20,30,20],[31,20,32,20],[33,20,34,20],[35,20,36,20],[13,22,14,22],[15,15,16,15],[15,17,16,17],[15,21,16,21],[15,22,16,22],[23,15,24,15],[23,17,24,17],[23,21,24,21],[23,22,24,22],[25,16,26,16],[27,16,28,16],[29,16,30,16],[31,16,32,16],[17,16,18,16],[19,16,20,16],[21,16,22,16],[23,16,24,16],[13,19,14,19],[15,19,16,19],[17,19,18,19],[19,19,20,19],[21,19,22,19],[23,19,24,19],[25,19,26,19],[27,19,28,19],[29,19,30,19],[31,19,32,19],[13,15,14,15],[13,17,14,17],[1,71,1,75],[1,23,1,29],[1,30,1,36],[1,58,1,64],[7,74,8,74],[9,15,10,15],[9,17,10,17],[9,21,10,21],[9,22,10,22],[7,75,8,75],[7,72,8,72],[9,75,10,75],[7,73,8,73],[9,73,10,73],[1,65,1,70],[7,15,8,15],[7,17,8,17],[7,21,8,21],[7,22,8,22],[9,74,10,74],[1,51,1,57],[7,71,8,71],[9,71,10,71],[5,73,6,73],[5,74,6,74],[5,75,6,75],[7,16,8,16],[9,16,10,16],[5,15,6,15],[5,16,6,16],[5,20,6,20],[9,72,10,72],[11,21,12,21],[11,22,12,22],[29,15,30,15],[29,17,30,17],[29,21,30,21],[29,22,30,22],[31,15,32,15],[31,17,32,17],[31,21,32,21],[31,22,32,22],[25,15,26,15],[25,17,26,17],[25,21,26,21],[25,22,26,22],[27,15,28,15],[27,17,28,17],[27,21,28,21],[27,22,28,22],[21,15,22,15],[21,17,22,17],[21,21,22,21],[21,22,22,22],[17,15,18,15],[17,17,18,17],[17,21,18,21],[17,22,18,22],[19,15,20,15],[19,17,20,17],[19,21,20,21],[19,22,20,22],[13,21,14,21],[11,19,12,19],[41,21,42,21],[41,22,42,22],[43,15,44,15],[43,17,44,17],[43,21,44,21],[43,22,44,22],[37,15,38,15],[37,17,38,17],[37,21,38,21],[37,22,38,22],[39,15,40,15],[39,17,40,17],[39,21,40,21],[39,22,40,22],[33,15,34,15],[33,17,34,17],[33,21,34,21],[33,22,34,22],[41,20,42,20],[43,20,44,20],[35,15,36,15],[35,17,36,17],[35,21,36,21],[35,22,36,22],[33,16,34,16],[41,16,42,16],[37,18,38,18],[39,18,40,18],[37,20,38,20],[39,20,40,20],[35,16,36,16],[37,16,38,16],[53,21,54,21],[53,22,54,22],[55,15,56,15],[55,17,56,17],[55,21,56,21],[55,22,56,22],[49,15,50,15],[49,17,50,17],[49,21,50,21],[49,22,50,22],[51,15,52,15],[51,17,52,17],[51,21,52,21],[51,22,52,22],[45,15,46,15],[45,17,46,17],[45,21,46,21],[45,22,46,22],[45,20,46,20],[47,20,48,20],[49,20,50,20],[51,20,52,20],[53,20,54,20],[55,20,56,20],[47,15,48,15],[47,17,48,17],[47,21,48,21],[47,22,48,22],[45,19,46,19],[47,19,48,19],[49,19,50,19],[51,19,52,19],[65,21,66,21],[65,22,66,22],[67,15,68,15],[67,17,68,17],[67,21,68,21],[67,22,68,22],[61,15,62,15],[61,17,62,17],[61,21,62,21],[61,22,62,22],[63,15,64,15],[63,17,64,17],[63,21,64,21],[63,22,64,22],[57,15,58,15],[57,17,58,17],[57,21,58,21],[57,22,58,22],[57,20,58,20],[59,20,60,20],[61,20,62,20],[63,20,64,20],[65,20,66,20],[67,20,68,20],[59,15,60,15],[59,17,60,17],[59,21,60,21],[59,22,60,22],[61,16,62,16],[63,16,64,16],[67,16,68,16],[57,19,58,19],[77,21,78,21],[77,22,78,22],[79,15,80,15],[79,17,80,17],[79,21,80,21],[79,22,80,22],[73,15,74,15],[73,17,74,17],[73,21,74,21],[73,22,74,22],[75,15,76,15],[75,17,76,17],[75,21,76,21],[75,22,76,22],[69,15,70,15],[69,17,70,17],[69,21,70,21],[69,22,70,22],[69,20,70,20],[71,20,72,20],[73,20,74,20],[75,20,76,20],[77,20,78,20],[79,20,80,20],[71,15,72,15],[71,17,72,17],[71,21,72,21],[71,22,72,22],[75,16,76,16],[77,16,78,16],[79,18,80,18],[69,19,70,19],[89,15,90,15],[89,17,90,17],[89,21,90,21],[89,22,90,22],[91,15,92,15],[91,17,92,17],[91,21,92,21],[91,22,92,22],[85,15,86,15],[85,17,86,17],[85,21,86,21],[85,22,86,22],[87,15,88,15],[87,17,88,17],[87,21,88,21],[87,22,88,22],[81,15,82,15],[81,17,82,17],[81,21,82,21],[81,22,82,22],[81,20,82,20],[83,20,84,20],[85,20,86,20],[87,20,88,20],[89,20,90,20],[91,20,92,20],[83,15,84,15],[83,17,84,17],[83,21,84,21],[83,22,84,22],[91,16,92,16],[87,16,88,16],[97,15,98,15],[97,17,98,17],[97,21,98,21],[97,22,98,22],[99,15,100,15],[99,17,100,17],[99,21,100,21],[99,22,100,22],[93,15,94,15],[93,17,94,17],[93,21,94,21],[93,22,94,22],[93,20,94,20],[95,20,96,20],[95,15,96,15],[95,17,96,17],[95,21,96,21],[95,22,96,22],[93,16,94,16],[95,16,96,16],[97,20,98,20],[99,20,100,20],[93,18,94,18],[95,18,96,18],[97,18,98,18],[99,18,100,18],[105,15,106,15],[105,17,106,17],[105,21,106,21],[105,22,106,22],[109,20,110,20],[111,20,112,20],[113,20,114,20],[107,15,108,15],[107,17,108,17],[107,21,108,21],[107,22,108,22],[109,18,110,18],[111,18,112,18],[113,18,114,18],[101,15,102,15],[101,17,102,17],[101,21,102,21],[101,22,102,22],[103,15,104,15],[103,17,104,17],[103,21,104,21],[103,22,104,22],[101,20,102,20],[103,20,104,20],[105,20,106,20],[107,20,108,20],[113,15,114,15],[113,17,114,17],[113,21,114,21],[113,22,114,22],[101,19,102,19],[103,19,104,19],[115,15,116,15],[115,17,116,17],[115,21,116,21],[115,22,116,22],[115,16,116,16],[115,18,116,18],[117,18,118,18],[119,18,120,18],[121,18,122,18],[123,18,124,18],[109,15,110,15],[109,17,110,17],[109,21,110,21],[109,22,110,22],[111,15,112,15],[111,17,112,17],[111,21,112,21],[111,22,112,22],[115,20,116,20],[117,20,118,20],[119,20,120,20],[121,20,122,20],[123,20,124,20],[121,22,122,22],[123,15,124,15],[123,17,124,17],[123,21,124,21],[123,22,124,22],[117,15,118,15],[117,17,118,17],[117,21,118,21],[117,22,118,22],[119,21,120,21],[119,22,120,22],[117,16,118,16],[119,16,120,16],[121,16,122,16],[123,16,124,16],[159,20,160,20],[125,20,126,20],[127,20,128,20],[129,20,130,20],[131,20,132,20],[159,18,160,18],[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],[139,18,140,18],[141,18,142,18],[143,18,144,18],[143,22,144,22],[145,18,146,18],[147,18,148,18],[149,18,150,18],[151,18,152,18],[153,18,154,18],[155,18,156,18],[157,18,158,18],[141,16,142,16],[143,16,144,16],[167,15,168,15],[167,17,168,17],[167,21,168,21],[167,22,168,22],[161,15,162,15],[161,17,162,17],[161,21,162,21],[161,22,162,22],[163,15,164,15],[163,17,164,17],[163,21,164,21],[163,22,164,22],[165,15,166,15],[165,17,166,17],[165,21,166,21],[165,22,166,22],[165,20,166,20],[167,20,168,20],[161,16,162,16],[163,16,164,16],[165,16,166,16],[167,16,168,16],[161,20,162,20],[163,20,164,20],[161,18,162,18],[163,18,164,18],[165,18,166,18],[167,18,168,18],[153,15,154,15],[153,17,154,17],[153,21,154,21],[153,22,154,22],[155,15,156,15],[155,17,156,17],[155,21,156,21],[155,22,156,22],[149,15,150,15],[149,17,150,17],[149,21,150,21],[149,22,150,22],[11,72,12,72],[19,72,20,72],[27,72,28,72],[131,15,132,15],[131,17,132,17],[131,21,132,21],[131,22,132,22],[151,15,152,15],[151,17,152,17],[151,21,152,21],[151,22,152,22],[145,15,146,15],[145,17,146,17],[145,21,146,21],[145,22,146,22],[129,15,130,15],[129,17,130,17],[129,21,130,21],[129,22,130,22],[119,15,120,15],[159,15,160,15],[159,17,160,17],[159,21,160,21],[159,22,160,22],[133,20,134,20],[135,20,136,20],[137,20,138,20],[139,20,140,20],[133,16,134,16],[135,16,136,16],[137,16,138,16],[139,16,140,16],[147,16,148,16],[149,16,150,16],[135,22,136,22],[141,20,142,20],[143,20,144,20],[157,15,158,15],[157,17,158,17],[157,21,158,21],[157,22,158,22],[147,15,148,15],[147,17,148,17],[147,21,148,21],[147,22,148,22],[141,15,142,15],[141,17,142,17],[141,21,142,21],[141,22,142,22],[143,15,144,15],[143,17,144,17],[143,21,144,21],[137,15,138,15],[137,17,138,17],[137,21,138,21],[137,22,138,22],[139,15,140,15],[139,17,140,17],[139,21,140,21],[139,22,140,22],[133,15,134,15],[133,17,134,17],[133,21,134,21],[133,22,134,22],[135,15,136,15],[135,17,136,17],[135,21,136,21],[129,16,130,16],[131,16,132,16],[139,19,140,19],[125,15,126,15],[125,17,126,17],[125,21,126,21],[125,22,126,22],[127,15,128,15],[127,17,128,17],[127,21,128,21],[127,22,128,22],[125,16,126,16],[127,16,128,16],[121,15,122,15],[121,17,122,17],[121,21,122,21],[119,17,120,17],[19,74,20,74],[19,75,20,75],[23,72,24,72],[25,74,26,74],[25,75,26,75],[25,72,26,72],[23,74,24,74],[23,75,24,75],[19,73,20,73],[21,73,22,73],[23,73,24,73],[25,73,26,73],[31,72,32,72],[33,74,34,74],[33,75,34,75],[33,72,34,72],[31,74,32,74],[31,75,32,75],[13,74,14,74],[13,75,14,75],[13,72,14,72],[11,74,12,74],[11,75,12,75],[15,72,16,72],[17,74,18,74],[17,75,18,75],[17,72,18,72],[15,74,16,74],[15,75,16,75],[11,73,12,73],[13,73,14,73],[15,73,16,73],[17,73,18,73],[29,74,30,74],[29,75,30,75],[29,72,30,72],[27,74,28,74],[27,75,28,75],[27,73,28,73],[29,73,30,73],[31,73,32,73],[33,73,34,73],[21,74,22,74],[21,75,22,75],[21,72,22,72],[43,72,44,72],[45,74,46,74],[45,75,46,75],[45,72,46,72],[43,74,44,74],[43,75,44,75],[47,72,48,72],[49,74,50,74],[49,75,50,75],[49,72,50,72],[47,74,48,74],[47,75,48,75],[43,73,44,73],[45,73,46,73],[47,73,48,73],[49,73,50,73],[35,72,36,72],[37,74,38,74],[37,75,38,75],[37,72,38,72],[35,74,36,74],[35,75,36,75],[39,72,40,72],[41,74,42,74],[41,75,42,75],[41,72,42,72],[39,74,40,74],[39,75,40,75],[35,73,36,73],[37,73,38,73],[39,73,40,73],[41,73,42,73],[59,72,60,72],[61,74,62,74],[61,75,62,75],[61,72,62,72],[59,74,60,74],[59,75,60,75],[63,72,64,72],[65,74,66,74],[65,75,66,75],[65,72,66,72],[63,74,64,74],[63,75,64,75],[59,73,60,73],[61,73,62,73],[63,73,64,73],[65,73,66,73],[51,72,52,72],[53,74,54,74],[53,75,54,75],[53,72,54,72],[51,74,52,74],[51,75,52,75],[55,72,56,72],[57,74,58,74],[57,75,58,75],[57,72,58,72],[55,74,56,74],[55,75,56,75],[51,73,52,73],[53,73,54,73],[55,73,56,73],[57,73,58,73],[75,72,76,72],[77,74,78,74],[77,75,78,75],[77,72,78,72],[75,74,76,74],[75,75,76,75],[79,72,80,72],[81,74,82,74],[81,75,82,75],[81,72,82,72],[79,74,80,74],[79,75,80,75],[75,73,76,73],[77,73,78,73],[79,73,80,73],[81,73,82,73],[67,72,68,72],[69,74,70,74],[69,75,70,75],[69,72,70,72],[67,74,68,74],[67,75,68,75],[71,72,72,72],[73,74,74,74],[73,75,74,75],[73,72,74,72],[71,74,72,74],[71,75,72,75],[67,73,68,73],[69,73,70,73],[71,73,72,73],[73,73,74,73],[91,72,92,72],[93,74,94,74],[93,75,94,75],[93,72,94,72],[91,74,92,74],[91,75,92,75],[95,72,96,72],[97,74,98,74],[97,75,98,75],[97,72,98,72],[95,74,96,74],[95,75,96,75],[91,73,92,73],[93,73,94,73],[95,73,96,73],[97,73,98,73],[83,72,84,72],[85,74,86,74],[85,75,86,75],[85,72,86,72],[83,74,84,74],[83,75,84,75],[87,72,88,72],[89,74,90,74],[89,75,90,75],[89,72,90,72],[87,74,88,74],[87,75,88,75],[83,73,84,73],[85,73,86,73],[87,73,88,73],[89,73,90,73],[107,72,108,72],[109,74,110,74],[109,75,110,75],[109,72,110,72],[107,74,108,74],[107,75,108,75],[111,72,112,72],[113,74,114,74],[113,75,114,75],[113,72,114,72],[111,74,112,74],[111,75,112,75],[107,73,108,73],[109,73,110,73],[111,73,112,73],[113,73,114,73],[99,72,100,72],[101,74,102,74],[101,75,102,75],[101,72,102,72],[99,74,100,74],[99,75,100,75],[103,72,104,72],[105,74,106,74],[105,75,106,75],[105,72,106,72],[103,74,104,74],[103,75,104,75],[99,73,100,73],[101,73,102,73],[103,73,104,73],[105,73,106,73],[123,72,124,72],[125,74,126,74],[125,75,126,75],[125,72,126,72],[123,74,124,74],[123,75,124,75],[127,72,128,72],[129,74,130,74],[129,75,130,75],[129,72,130,72],[127,74,128,74],[127,75,128,75],[123,73,124,73],[125,73,126,73],[127,73,128,73],[129,73,130,73],[115,72,116,72],[117,74,118,74],[117,75,118,75],[117,72,118,72],[115,74,116,74],[115,75,116,75],[119,72,120,72],[121,74,122,74],[121,75,122,75],[121,72,122,72],[119,74,120,74],[119,75,120,75],[115,73,116,73],[117,73,118,73],[119,73,120,73],[121,73,122,73],[139,72,140,72],[141,74,142,74],[141,75,142,75],[141,72,142,72],[139,74,140,74],[139,75,140,75],[143,72,144,72],[145,74,146,74],[145,75,146,75],[145,72,146,72],[143,74,144,74],[143,75,144,75],[139,73,140,73],[141,73,142,73],[143,73,144,73],[145,73,146,73],[131,72,132,72],[133,74,134,74],[133,75,134,75],[133,72,134,72],[131,74,132,74],[131,75,132,75],[135,72,136,72],[137,74,138,74],[137,75,138,75],[137,72,138,72],[135,74,136,74],[135,75,136,75],[131,73,132,73],[133,73,134,73],[135,73,136,73],[137,73,138,73],[161,74,162,74],[161,75,162,75],[161,72,162,72],[159,74,160,74],[159,75,160,75],[155,73,156,73],[157,73,158,73],[159,73,160,73],[161,73,162,73],[147,72,148,72],[149,74,150,74],[149,75,150,75],[149,72,150,72],[147,74,148,74],[147,75,148,75],[151,72,152,72],[153,74,154,74],[153,75,154,75],[153,72,154,72],[151,74,152,74],[151,75,152,75],[147,73,148,73],[149,73,150,73],[151,73,152,73],[153,73,154,73],[167,74,168,74],[167,75,168,75],[163,72,164,72],[165,74,166,74],[165,75,166,75],[165,72,166,72],[163,74,164,74],[163,75,164,75],[163,73,164,73],[165,73,166,73],[167,73,168,73],[155,72,156,72],[157,74,158,74],[157,75,158,75],[157,72,158,72],[155,74,156,74],[155,75,156,75],[159,72,160,72],[11,71,12,71],[13,71,14,71],[15,71,16,71],[17,71,18,71],[19,71,20,71],[21,71,22,71],[23,71,24,71],[25,71,26,71],[27,71,28,71],[71,71,72,71],[73,71,74,71],[75,71,76,71],[77,71,78,71],[167,72,168,72],[167,71,168,71]],"merged_total":1171,"flags":["merged_cut"]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_EI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_SEI, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMADVANCED+IF(AND(SP_PIIRP,INDEX(SC_ShowRetireatee,2)), VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(SP_PIIRP, VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,54,54,{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Account",null,null,null,null,null,null,null,"401(k)/403(b)/TSP",null,null,null,null,null,null,"Roth 401(k)/403(b)/TSP",null,null,null,null,null,null,"SEP/SIMPLE/Solo 401(k)",null,null,null,null,null,null,"Roth Solo 401(k)",null,null,null,null,null,null,"Traditional IRA",null,null,null,null,null,null,"Roth IRA",null,null,null,null,null,null,"Individual",null,null,null,null,null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","RI","TN","RN","RO","Age","Age LE","APW","CDW","OFF","+/-","Years to Retirement","Rate of Return","Balance","Cost Basis","Deposit","Rollover","Accessible Balance","Percent of Accessible Balance","Withdrawals","Return","Balance","Deposit","Match","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Deposit","Match","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Deposit","Spouse Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Balance","Cost Basis","Deposit","Accessible Balance","Percent of Accessible Balance","Withdrawal","Return","Deductible IRA Contrib","Non-Deductible IRA Contrib","Long Term Capital Gains","Short Term Capital Gains","Taxable Capital Income","Non-Taxable Capital Income","IRA Contrib","Capital Income","Accessible Balance","Before-Tax Balance","After-Tax Balance"]
[null,0,null,null,null,null,null,null,null,{"$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},{"$f":"-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))","v":-0.28888888888888886},{"$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($K4)*OFFSET(O$10,$L4,0))","v":1.5192666666666665E-2},{"$f":"OFFSET(P$10,$L4,0)","v":0},{"$f":"OFFSET(Q$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(R$10,$L4,0)*$M4)","v":0},0,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(V$10,$L4,0)*$M4)","v":0},{"$f":"(P4+R4+S4+V4)*$O4*$M4","v":0},{"$f":"OFFSET(X$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Y$10,$L4,0)*$M4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Z$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AC$10,$L4,0)*$M4)","v":0},{"$f":"(X4+Y4+Z4+AC4)*$O4*$M4","v":0},{"$f":"OFFSET(AE$10,$L4,0)","v":0},{"$f":"OFFSET(AF$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AG$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AJ$10,$L4,0)*$M4)","v":0},{"$f":"(AE4+AG4+AJ4)*$O4*$M4","v":0},{"$f":"OFFSET(AL$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AM$10,$L4,0)*$M4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AN$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AQ$10,$L4,0)*$M4)","v":0},{"$f":"(AL4+AM4+AN4+AQ4)*$O4*$M4","v":0},{"$f":"OFFSET(AS$10,$L4,0)","v":0},{"$f":"OFFSET(AT$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AU$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AX$10,$L4,0)*$M4)","v":0},{"$f":"(AS4+AU4+AX4)*$O4*$M4","v":0},{"$f":"OFFSET(AZ$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BA$10,$L4,0)*$M4)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BB$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BE$10,$L4,0)*$M4)","v":0},{"$f":"(AZ4+BA4+BB4+BE4)*$O4*$M4","v":0},{"$f":"OFFSET(BG$10,$L4,0)","v":0},{"$f":"OFFSET(BH$10,$L4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BI$10,$L4,0)*$M4)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BL$10,$L4,0)*$M4)","v":0},{"$f":"(BG4+BI4+BL4)*$O4*$M4","v":0}]
[null,0,null,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":-0.28888888888888886},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)","v":1},1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,ABS($K5)*OFFSET(O$10,$L5,0))","v":1.5192666666666665E-2},null,null,null,null,null,null,null,null,{"$f":"OFFSET(X$10,$L5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Y$10,$L5,0)*$M5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Z$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AC$10,$L5,0)*$M5)","v":0},{"$f":"(X5+Y5+Z5+AC5)*$O5*$M5","v":0},{"$f":"OFFSET(AE$10,$L5,0)","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AG$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AJ$10,$L5,0)*$M5)","v":0},{"$f":"(AE5+AG5+AJ5)*$O5*$M5","v":0},{"$f":"OFFSET(AL$10,$L5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AM$10,$L5,0)*$M5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AN$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AQ$10,$L5,0)*$M5)","v":0},{"$f":"(AL5+AM5+AN5+AQ5)*$O5*$M5","v":0},{"$f":"OFFSET(AS$10,$L5,0)","v":0},{"$f":"OFFSET(AT$10,$L5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AU$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AX$10,$L5,0)*$M5)","v":0},{"$f":"(AS5+AU5+AX5)*$O5*$M5","v":0},{"$f":"OFFSET(AZ$10,$L5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BA$10,$L5,0)*$M5)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BB$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BE$10,$L5,0)*$M5)","v":0},{"$f":"(AZ5+BA5+BB5+BE5)*$O5*$M5","v":0},{"$f":"OFFSET(BG$10,$L5,0)","v":0},{"$f":"OFFSET(BH$10,$L5,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BI$10,$L5,0)*$M5)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BL$10,$L5,0)*$M5)","v":0},{"$f":"(BG5+BI5+BL5)*$O5*$M5","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P4+R4+S4+V4+W4,0)","v":0},{"$f":"MAX(Q4+R4+IF((P4+R4+S4)>0,MAX(V4/(P4+R4+S4)*(Q4+R4),V4),0),0)","v":0},null,null,null,null,null,null,{"$f":"MAX(X4+Y4+Z4+AC4+AD4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AE4+AG4+AJ4+AK4,0)","v":0},{"$f":"MAX(AF4+AG4+AJ4,0)","v":0},null,null,null,null,null,{"$f":"MAX(AL4+AM4+AN4+AQ4+AR4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AS4+AU4+AX4+AY4,0)","v":0},{"$f":"MAX(AT4+AU4+AX4,0)","v":0},null,null,null,null,null,{"$f":"MAX(AZ4+BA4+BB4+BE4+BF4,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(BG4+BI4+BL4+BM4,0)","v":0},{"$f":"MAX(BH4+BI4+BL4,0)","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,{"$f":"MAX(AL5+AM5+AN5+AQ5+AR5,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(AS5+AU5+AX5+AY5,0)","v":0},{"$f":"MAX(AT5+AU5+AX5,0)","v":0},null,null,null,null,null,{"$f":"MAX(AZ5+BA5+BB5+BE5+BF5,0)","v":0},null,null,null,null,null,null,{"$f":"MAX(BG5+BI5+BL5+BM5,0)","v":0},{"$f":"MAX(BH5+BI5+BL5,0)","v":0}]
[null,{"$f":"SP_CurrentYear-1","v":2022},"N",{"$f":"INDEX(SP_Initials,F8)","v":""},{"$f":"INDEX(SC_TaxIndex,$F8)","v":0},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"MOD($F8,2)-($F8-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$F8),IF($B8<YEAR(INDEX(SP_BirthDate,$F8)),0,$B8-YEAR(INDEX(SP_BirthDate,$F8))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F8),IF($B8>(YEAR(INDEX(SP_BirthDate,$F8))+INDEX(SP_LifeExp,$F8)),0,$H8))","v":false},{"$f":"INDEX(SC_EX_APW,EXIDX+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.28888888888888886},{"$f":"ROW()-ROW($A$8)","v":0},-1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($K8)*OFFSET(O$10,$L8,0))/(1+ABS($K8)*OFFSET(O$10,$L8,0)))","v":1.4965303794550655E-2},{"$f":"SP_CoreBalance","v":0},{"$f":"SP_CoreCostBasis","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(R$10,$L8,0)*$M8)","v":0},0,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(V$10,$L8,0)*$M8)","v":0},{"$f":"P8*$O8*$M8","v":0},{"$f":"INDEX(SP_401KBalance,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Y$10,$L8,0)*$M8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Z$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AC$10,$L8,0)*$M8)","v":0},{"$f":"X8*$O8*$M8","v":0},{"$f":"INDEX(SP_Roth401KBalance,$F8)","v":0},{"$f":"INDEX(SP_Roth401KCostBasis,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AG$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AJ$10,$L8,0)*$M8)","v":0},{"$f":"AE8*$O8*$M8","v":0},{"$f":"INDEX(SP_Solo401KBalance,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AM$10,$L8,0)*$M8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AN$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AQ$10,$L8,0)*$M8)","v":0},{"$f":"AL8*$O8*$M8","v":0},{"$f":"INDEX(SP_RothSolo401KBalance,$F8)","v":0},{"$f":"INDEX(SP_RothSolo401KCostBasis,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AU$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AX$10,$L8,0)*$M8)","v":0},{"$f":"AS8*$O8*$M8","v":0},{"$f":"INDEX(SP_IRABalance,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BA$10,$L8,0)*$M8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BB$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BE$10,$L8,0)*$M8)","v":0},{"$f":"AZ8*$O8*$M8","v":0},{"$f":"INDEX(SP_RothIRABalance,$F8)","v":0},{"$f":"INDEX(SP_RothIRACostBasis,$F8)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BI$10,$L8,0)*$M8)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BL$10,$L8,0)*$M8)","v":0},{"$f":"BG8*$O8*$M8","v":0}]
[null,2022,"N","",0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,false,{"$f":"INDEX(SC_EX_APW,EXIDX+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.28888888888888886},{"$f":"ROW()-ROW($A$8)","v":1},-1,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($K9)*OFFSET(O$10,$L9,0))/(1+ABS($K9)*OFFSET(O$10,$L9,0)))","v":1.4965303794550655E-2},null,null,null,null,null,null,null,null,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Y$10,$L9,0)*$M9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Z$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AC$10,$L9,0)*$M9)","v":0},{"$f":"X9*$O9*$M9","v":0},0,{"$f":"INDEX(SP_Roth401KCostBasis,$F9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AG$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AJ$10,$L9,0)*$M9)","v":0},{"$f":"AE9*$O9*$M9","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AM$10,$L9,0)*$M9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AN$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AQ$10,$L9,0)*$M9)","v":0},{"$f":"AL9*$O9*$M9","v":0},0,{"$f":"INDEX(SP_RothSolo401KCostBasis,$F9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AU$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AX$10,$L9,0)*$M9)","v":0},{"$f":"AS9*$O9*$M9","v":0},0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BA$10,$L9,0)*$M9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BB$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BE$10,$L9,0)*$M9)","v":0},{"$f":"AZ9*$O9*$M9","v":0},0,{"$f":"INDEX(SP_RothIRACostBasis,$F9)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BI$10,$L9,0)*$M9)","v":0},null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BL$10,$L9,0)*$M9)","v":0},{"$f":"BG9*$O9*$M9","v":0}]
[null,{"$f":"B8+1","v":2023},"N","",0,1,1,0,false,null,null,null,null,{"$f":"YEAR(SP_TargetRD)-$B10","v":1},{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":5.2589999999999998E-2},{"$f":"MAX(P8+R8+S8+V8+W8,0)","v":0},{"$f":"MAX(Q8+R8+IF((P8+R8+S8)>0,MAX(V8/(P8+R8+S8)*(Q8+R8),V8),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},{"$f":"P10+R10+S10","v":0},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T10/SC_ZX_BalanceAccessibleA, 0)","v":0},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T10))","v":0},{"$f":"(P10+R10+S10+V10)*$O10","v":0},{"$f":"MAX(X8+Y8+Z8+AC8+AD8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F10),0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F10),0)","v":0},{"$f":"(X10+Y10+Z10)*IF($H10>=INDEX(SP_401KDistribAge,$F10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA10))","v":0},{"$f":"(X10+Y10+Z10+AC10)*$O10","v":0},{"$f":"MAX(AE8+AG8+AJ8+AK8,0)","v":0},{"$f":"MAX(AF8+AG8+AJ8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F10),0)","v":0},{"$f":"IF($H10>=INDEX(SP_401KDistribAge,$F10),AE10+AG10,MIN(AE10+AG10,AF10+AG10))","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH10))","v":0},{"$f":"(AE10+AG10+AJ10)*$O10","v":0},{"$f":"MAX(AL8+AM8+AN8+AQ8+AR8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F10),0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F10),0)","v":0},{"$f":"(AL10+AM10+AN10)*IF($H10>=INDEX(SP_Solo401KDistribAge,$F10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO10))","v":0},{"$f":"(AL10+AM10+AN10+AQ10)*$O10","v":0},{"$f":"MAX(AS8+AU8+AX8+AY8,0)","v":0},{"$f":"MAX(AT8+AU8+AX8,0)","v":0},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F10),0)","v":0},{"$f":"IF($H10>=INDEX(SP_Solo401KDistribAge,$F10),AS10+AU10,MIN(AS10+AU10,AT10+AU10))","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV10))","v":0},{"$f":"(AS10+AU10+AX10)*$O10","v":0},{"$f":"MAX(AZ8+BA8+BB8+BE8+BF8,0)","v":0},{"$f":"MAX(INDEX(SP_IRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($F10,$G10,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"(AZ10+BA10+BB10)*IF($H10>=INDEX(SP_IRADistribAge,$F10),1,0)","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ10))","v":0},{"$f":"(AZ10+BA10+BB10+BE10)*$O10","v":0},{"$f":"MAX(BG8+BI8+BL8+BM8,0)","v":0},{"$f":"MAX(BH8+BI8+BL8,0)","v":0},{"$f":"MAX(INDEX(SP_RothIRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":0},{"$f":"IF($H10>=INDEX(SP_IRADistribAge,$F10),BG10+BI10,MIN(BG10+BI10,BH10+BI10))","v":0},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ10))","v":0},{"$f":"(BG10+BI10+BL10)*$O10","v":0},{"$f":"-(Y10+AM10+BA10)-OFFSET(BB10,$G10,0)","v":0},{"$f":"-(AG10+AU10+BI10)","v":0},{"$f":"-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*LT_InvestmentQDI","v":0},{"$f":"-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*(1-LT_InvestmentQDI)","v":0},{"$f":"BP10+BQ10-AC10-AQ10-BE10","v":0},{"$f":"-V10-BP10-BQ10-AJ10-AX10-BL10","v":0},{"$f":"SUMPRODUCT($BN10:$BN11+$BO10:$BO11, --($E10:$E11<>0))","v":0},{"$f":"SUMPRODUCT($BR10:$BR11+$BS10:$BS11, --($E10:$E11<>0))","v":0},{"$f":"$T10+SUMPRODUCT($AA10:$AA11+$AH10:$AH11+$AO10:$AO11+$AV10:$AV11+$BC10:$BC11+$BJ10:$BJ11, --($E10:$E11<>0))","v":0},{"$f":"MAX($P10-$Q10,0)+SUMPRODUCT($X10:$X11+$AL10:$AL11+$AZ10:$AZ11, --($E10:$E11<>0))","v":0},{"$f":"MIN($P10,$Q10)+SUMPRODUCT($AE10:$AE11+$AS10:$AS11+$BG10:$BG11, --($E10:$E11<>0))","v":0}]
[null,{"$f":"B9+1","v":2023},"N","",0,2,-1,0,false,null,null,null,null,null,{"$f":"LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)","v":5.2589999999999998E-2},null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH11))","v":0},0,0,0,0,0,0,{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ11))","v":0},0,0,0,0,0,{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":0},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ11))","v":0},0,0,0,{"$f":"-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*LT_InvestmentQDI","v":0},{"$f":"-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*(1-LT_InvestmentQDI)","v":0},0,0]
[null,{"$f":"B10+1","v":2024},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P10+R10+S10+V10+W10,0)","v":0},{"$f":"MAX(Q10+R10+IF((P10+R10+S10)>0,MAX(V10/(P10+R10+S10)*(Q10+R10),V10),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!"}},{"$f":"P12+R12+S12","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T12/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T12))","v":{"$error":"#VALUE!"}},{"$f":"(P12+R12+S12+V12)*$O12","v":{"$error":"#VALUE!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN12:$BN13+$BO12:$BO13, --($E12:$E13<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR12:$BR13+$BS12:$BS13, --($E12:$E13<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T12+SUMPRODUCT($AA12:$AA13+$AH12:$AH13+$AO12:$AO13+$AV12:$AV13+$BC12:$BC13+$BJ12:$BJ13, --($E12:$E13<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P12-$Q12,0)+SUMPRODUCT($X12:$X13+$AL12:$AL13+$AZ12:$AZ13, --($E12:$E13<>0))","v":0},{"$f":"MIN($P12,$Q12)+SUMPRODUCT($AE12:$AE13+$AS12:$AS13+$BG12:$BG13, --($E12:$E13<>0))","v":0}]
[null,2024,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ13))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B12+1","v":2025},"N","",0,1,1,0,false,null,null,null,null,{"$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(P12+R12+S12+V12+W12,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q12+R12+IF((P12+R12+S12)>0,MAX(V12/(P12+R12+S12)*(Q12+R12),V12),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":"P14+R14+S14","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T14/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T14))","v":{"$error":"#VALUE!"}},{"$f":"(P14+R14+S14+V14)*$O14","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ14))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN14:$BN15+$BO14:$BO15, --($E14:$E15<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR14:$BR15+$BS14:$BS15, --($E14:$E15<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T14+SUMPRODUCT($AA14:$AA15+$AH14:$AH15+$AO14:$AO15+$AV14:$AV15+$BC14:$BC15+$BJ14:$BJ15, --($E14:$E15<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P14-$Q14,0)+SUMPRODUCT($X14:$X15+$AL14:$AL15+$AZ14:$AZ15, --($E14:$E15<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P14,$Q14)+SUMPRODUCT($AE14:$AE15+$AS14:$AS15+$BG14:$BG15, --($E14:$E15<>0))","v":{"$error":"#VALUE!"}}]
[null,2025,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ15))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B14+1","v":2026},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P14+R14+S14+V14+W14,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q14+R14+IF((P14+R14+S14)>0,MAX(V14/(P14+R14+S14)*(Q14+R14),V14),0),0)","v":{"$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!"}},{"$f":"P16+R16+S16","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T16/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T16))","v":{"$error":"#VALUE!"}},{"$f":"(P16+R16+S16+V16)*$O16","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ16))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN16:$BN17+$BO16:$BO17, --($E16:$E17<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR16:$BR17+$BS16:$BS17, --($E16:$E17<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T16+SUMPRODUCT($AA16:$AA17+$AH16:$AH17+$AO16:$AO17+$AV16:$AV17+$BC16:$BC17+$BJ16:$BJ17, --($E16:$E17<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P16-$Q16,0)+SUMPRODUCT($X16:$X17+$AL16:$AL17+$AZ16:$AZ17, --($E16:$E17<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P16,$Q16)+SUMPRODUCT($AE16:$AE17+$AS16:$AS17+$BG16:$BG17, --($E16:$E17<>0))","v":{"$error":"#VALUE!"}}]
[null,2026,"N","",0,2,-1,0,false,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(AB17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ17))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B16+1","v":2027},"N","",0,1,1,0,false,null,null,null,null,{"$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(P16+R16+S16+V16+W16,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q16+R16+IF((P16+R16+S16)>0,MAX(V16/(P16+R16+S16)*(Q16+R16),V16),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":"P18+R18+S18","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T18/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T18))","v":{"$error":"#VALUE!"}},{"$f":"(P18+R18+S18+V18)*$O18","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ18))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN18:$BN19+$BO18:$BO19, --($E18:$E19<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR18:$BR19+$BS18:$BS19, --($E18:$E19<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T18+SUMPRODUCT($AA18:$AA19+$AH18:$AH19+$AO18:$AO19+$AV18:$AV19+$BC18:$BC19+$BJ18:$BJ19, --($E18:$E19<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P18-$Q18,0)+SUMPRODUCT($X18:$X19+$AL18:$AL19+$AZ18:$AZ19, --($E18:$E19<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P18,$Q18)+SUMPRODUCT($AE18:$AE19+$AS18:$AS19+$BG18:$BG19, --($E18:$E19<>0))","v":{"$error":"#VALUE!"}}]
[null,2027,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ19))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B18+1","v":2028},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P18+R18+S18+V18+W18,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q18+R18+IF((P18+R18+S18)>0,MAX(V18/(P18+R18+S18)*(Q18+R18),V18),0),0)","v":{"$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!"}},{"$f":"P20+R20+S20","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T20/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T20))","v":{"$error":"#VALUE!"}},{"$f":"(P20+R20+S20+V20)*$O20","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN20:$BN21+$BO20:$BO21, --($E20:$E21<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR20:$BR21+$BS20:$BS21, --($E20:$E21<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T20+SUMPRODUCT($AA20:$AA21+$AH20:$AH21+$AO20:$AO21+$AV20:$AV21+$BC20:$BC21+$BJ20:$BJ21, --($E20:$E21<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P20-$Q20,0)+SUMPRODUCT($X20:$X21+$AL20:$AL21+$AZ20:$AZ21, --($E20:$E21<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P20,$Q20)+SUMPRODUCT($AE20:$AE21+$AS20:$AS21+$BG20:$BG21, --($E20:$E21<>0))","v":{"$error":"#VALUE!"}}]
[null,2028,"N","",0,2,-1,0,false,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(AB21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ21))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B20+1","v":2029},"N","",0,1,1,0,false,null,null,null,null,{"$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(P20+R20+S20+V20+W20,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q20+R20+IF((P20+R20+S20)>0,MAX(V20/(P20+R20+S20)*(Q20+R20),V20),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":"P22+R22+S22","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T22/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T22))","v":{"$error":"#VALUE!"}},{"$f":"(P22+R22+S22+V22)*$O22","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ22))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN22:$BN23+$BO22:$BO23, --($E22:$E23<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR22:$BR23+$BS22:$BS23, --($E22:$E23<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T22+SUMPRODUCT($AA22:$AA23+$AH22:$AH23+$AO22:$AO23+$AV22:$AV23+$BC22:$BC23+$BJ22:$BJ23, --($E22:$E23<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P22-$Q22,0)+SUMPRODUCT($X22:$X23+$AL22:$AL23+$AZ22:$AZ23, --($E22:$E23<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P22,$Q22)+SUMPRODUCT($AE22:$AE23+$AS22:$AS23+$BG22:$BG23, --($E22:$E23<>0))","v":{"$error":"#VALUE!"}}]
[null,2029,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ23))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B22+1","v":2030},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P22+R22+S22+V22+W22,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q22+R22+IF((P22+R22+S22)>0,MAX(V22/(P22+R22+S22)*(Q22+R22),V22),0),0)","v":{"$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!"}},{"$f":"P24+R24+S24","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T24/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T24))","v":{"$error":"#VALUE!"}},{"$f":"(P24+R24+S24+V24)*$O24","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ24))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN24:$BN25+$BO24:$BO25, --($E24:$E25<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR24:$BR25+$BS24:$BS25, --($E24:$E25<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T24+SUMPRODUCT($AA24:$AA25+$AH24:$AH25+$AO24:$AO25+$AV24:$AV25+$BC24:$BC25+$BJ24:$BJ25, --($E24:$E25<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P24-$Q24,0)+SUMPRODUCT($X24:$X25+$AL24:$AL25+$AZ24:$AZ25, --($E24:$E25<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P24,$Q24)+SUMPRODUCT($AE24:$AE25+$AS24:$AS25+$BG24:$BG25, --($E24:$E25<>0))","v":{"$error":"#VALUE!"}}]
[null,2030,"N","",0,2,-1,0,false,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(AB25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ25))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B24+1","v":2031},"N","",0,1,1,0,false,null,null,null,null,{"$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(P24+R24+S24+V24+W24,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q24+R24+IF((P24+R24+S24)>0,MAX(V24/(P24+R24+S24)*(Q24+R24),V24),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":"P26+R26+S26","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T26/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T26))","v":{"$error":"#VALUE!"}},{"$f":"(P26+R26+S26+V26)*$O26","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ26))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN26:$BN27+$BO26:$BO27, --($E26:$E27<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR26:$BR27+$BS26:$BS27, --($E26:$E27<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T26+SUMPRODUCT($AA26:$AA27+$AH26:$AH27+$AO26:$AO27+$AV26:$AV27+$BC26:$BC27+$BJ26:$BJ27, --($E26:$E27<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P26-$Q26,0)+SUMPRODUCT($X26:$X27+$AL26:$AL27+$AZ26:$AZ27, --($E26:$E27<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P26,$Q26)+SUMPRODUCT($AE26:$AE27+$AS26:$AS27+$BG26:$BG27, --($E26:$E27<>0))","v":{"$error":"#VALUE!"}}]
[null,2031,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ27))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B26+1","v":2032},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P26+R26+S26+V26+W26,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q26+R26+IF((P26+R26+S26)>0,MAX(V26/(P26+R26+S26)*(Q26+R26),V26),0),0)","v":{"$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!"}},{"$f":"P28+R28+S28","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T28/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T28))","v":{"$error":"#VALUE!"}},{"$f":"(P28+R28+S28+V28)*$O28","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ28))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN28:$BN29+$BO28:$BO29, --($E28:$E29<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR28:$BR29+$BS28:$BS29, --($E28:$E29<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T28+SUMPRODUCT($AA28:$AA29+$AH28:$AH29+$AO28:$AO29+$AV28:$AV29+$BC28:$BC29+$BJ28:$BJ29, --($E28:$E29<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P28-$Q28,0)+SUMPRODUCT($X28:$X29+$AL28:$AL29+$AZ28:$AZ29, --($E28:$E29<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P28,$Q28)+SUMPRODUCT($AE28:$AE29+$AS28:$AS29+$BG28:$BG29, --($E28:$E29<>0))","v":{"$error":"#VALUE!"}}]
[null,2032,"N","",0,2,-1,0,false,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(AB29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ29))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B28+1","v":2033},"N","",0,1,1,0,false,null,null,null,null,{"$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(P28+R28+S28+V28+W28,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q28+R28+IF((P28+R28+S28)>0,MAX(V28/(P28+R28+S28)*(Q28+R28),V28),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":"P30+R30+S30","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T30/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T30))","v":{"$error":"#VALUE!"}},{"$f":"(P30+R30+S30+V30)*$O30","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ30))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN30:$BN31+$BO30:$BO31, --($E30:$E31<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR30:$BR31+$BS30:$BS31, --($E30:$E31<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T30+SUMPRODUCT($AA30:$AA31+$AH30:$AH31+$AO30:$AO31+$AV30:$AV31+$BC30:$BC31+$BJ30:$BJ31, --($E30:$E31<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P30-$Q30,0)+SUMPRODUCT($X30:$X31+$AL30:$AL31+$AZ30:$AZ31, --($E30:$E31<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P30,$Q30)+SUMPRODUCT($AE30:$AE31+$AS30:$AS31+$BG30:$BG31, --($E30:$E31<>0))","v":{"$error":"#VALUE!"}}]
[null,2033,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ31))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B30+1","v":2034},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P30+R30+S30+V30+W30,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q30+R30+IF((P30+R30+S30)>0,MAX(V30/(P30+R30+S30)*(Q30+R30),V30),0),0)","v":{"$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!"}},{"$f":"P32+R32+S32","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T32/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T32))","v":{"$error":"#VALUE!"}},{"$f":"(P32+R32+S32+V32)*$O32","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ32))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN32:$BN33+$BO32:$BO33, --($E32:$E33<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR32:$BR33+$BS32:$BS33, --($E32:$E33<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T32+SUMPRODUCT($AA32:$AA33+$AH32:$AH33+$AO32:$AO33+$AV32:$AV33+$BC32:$BC33+$BJ32:$BJ33, --($E32:$E33<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P32-$Q32,0)+SUMPRODUCT($X32:$X33+$AL32:$AL33+$AZ32:$AZ33, --($E32:$E33<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P32,$Q32)+SUMPRODUCT($AE32:$AE33+$AS32:$AS33+$BG32:$BG33, --($E32:$E33<>0))","v":{"$error":"#VALUE!"}}]
[null,2034,"N","",0,2,-1,0,false,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(AB33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ33))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B32+1","v":2035},"N","",0,1,1,0,false,null,null,null,null,{"$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(P32+R32+S32+V32+W32,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q32+R32+IF((P32+R32+S32)>0,MAX(V32/(P32+R32+S32)*(Q32+R32),V32),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":"P34+R34+S34","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T34/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T34))","v":{"$error":"#VALUE!"}},{"$f":"(P34+R34+S34+V34)*$O34","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ34))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN34:$BN35+$BO34:$BO35, --($E34:$E35<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR34:$BR35+$BS34:$BS35, --($E34:$E35<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T34+SUMPRODUCT($AA34:$AA35+$AH34:$AH35+$AO34:$AO35+$AV34:$AV35+$BC34:$BC35+$BJ34:$BJ35, --($E34:$E35<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P34-$Q34,0)+SUMPRODUCT($X34:$X35+$AL34:$AL35+$AZ34:$AZ35, --($E34:$E35<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P34,$Q34)+SUMPRODUCT($AE34:$AE35+$AS34:$AS35+$BG34:$BG35, --($E34:$E35<>0))","v":{"$error":"#VALUE!"}}]
[null,2035,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ35))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B34+1","v":2036},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P34+R34+S34+V34+W34,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q34+R34+IF((P34+R34+S34)>0,MAX(V34/(P34+R34+S34)*(Q34+R34),V34),0),0)","v":{"$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!"}},{"$f":"P36+R36+S36","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T36/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T36))","v":{"$error":"#VALUE!"}},{"$f":"(P36+R36+S36+V36)*$O36","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ36))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN36:$BN37+$BO36:$BO37, --($E36:$E37<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR36:$BR37+$BS36:$BS37, --($E36:$E37<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T36+SUMPRODUCT($AA36:$AA37+$AH36:$AH37+$AO36:$AO37+$AV36:$AV37+$BC36:$BC37+$BJ36:$BJ37, --($E36:$E37<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P36-$Q36,0)+SUMPRODUCT($X36:$X37+$AL36:$AL37+$AZ36:$AZ37, --($E36:$E37<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P36,$Q36)+SUMPRODUCT($AE36:$AE37+$AS36:$AS37+$BG36:$BG37, --($E36:$E37<>0))","v":{"$error":"#VALUE!"}}]
[null,2036,"N","",0,2,-1,0,false,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(AB37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ37))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B36+1","v":2037},"N","",0,1,1,0,false,null,null,null,null,{"$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(P36+R36+S36+V36+W36,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q36+R36+IF((P36+R36+S36)>0,MAX(V36/(P36+R36+S36)*(Q36+R36),V36),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":"P38+R38+S38","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T38/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T38))","v":{"$error":"#VALUE!"}},{"$f":"(P38+R38+S38+V38)*$O38","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ38))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN38:$BN39+$BO38:$BO39, --($E38:$E39<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR38:$BR39+$BS38:$BS39, --($E38:$E39<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T38+SUMPRODUCT($AA38:$AA39+$AH38:$AH39+$AO38:$AO39+$AV38:$AV39+$BC38:$BC39+$BJ38:$BJ39, --($E38:$E39<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P38-$Q38,0)+SUMPRODUCT($X38:$X39+$AL38:$AL39+$AZ38:$AZ39, --($E38:$E39<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P38,$Q38)+SUMPRODUCT($AE38:$AE39+$AS38:$AS39+$BG38:$BG39, --($E38:$E39<>0))","v":{"$error":"#VALUE!"}}]
[null,2037,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ39))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B38+1","v":2038},"N",{"$f":"INDEX(SP_Initials,F40)","v":""},0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F40),IF($B40<YEAR(INDEX(SP_BirthDate,$F40)),0,$B40-YEAR(INDEX(SP_BirthDate,$F40))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F40),IF($B40>(YEAR(INDEX(SP_BirthDate,$F40))+INDEX(SP_LifeExp,$F40)),0,$H40))","v":false},null,null,null,null,{"$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(P38+R38+S38+V38+W38,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q38+R38+IF((P38+R38+S38)>0,MAX(V38/(P38+R38+S38)*(Q38+R38),V38),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":"P40+R40+S40","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T40/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T40))","v":{"$error":"#VALUE!"}},{"$f":"(P40+R40+S40+V40)*$O40","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ40))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN40:$BN41+$BO40:$BO41, --($E40:$E41<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR40:$BR41+$BS40:$BS41, --($E40:$E41<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T40+SUMPRODUCT($AA40:$AA41+$AH40:$AH41+$AO40:$AO41+$AV40:$AV41+$BC40:$BC41+$BJ40:$BJ41, --($E40:$E41<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P40-$Q40,0)+SUMPRODUCT($X40:$X41+$AL40:$AL41+$AZ40:$AZ41, --($E40:$E41<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P40,$Q40)+SUMPRODUCT($AE40:$AE41+$AS40:$AS41+$BG40:$BG41, --($E40:$E41<>0))","v":{"$error":"#VALUE!"}}]
[null,2038,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ41))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B40+1","v":2039},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P40+R40+S40+V40+W40,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q40+R40+IF((P40+R40+S40)>0,MAX(V40/(P40+R40+S40)*(Q40+R40),V40),0),0)","v":{"$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!"}},{"$f":"P42+R42+S42","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T42/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T42))","v":{"$error":"#VALUE!"}},{"$f":"(P42+R42+S42+V42)*$O42","v":{"$error":"#VALUE!"}},{"$f":"MAX(X40+Y40+Z40+AC40+AD40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F42),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F42),0)","v":{"$error":"#REF!"}},{"$f":"(X42+Y42+Z42)*IF($H42>=INDEX(SP_401KDistribAge,$F42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA42))","v":{"$error":"#REF!"}},{"$f":"(X42+Y42+Z42+AC42)*$O42","v":{"$error":"#REF!"}},{"$f":"MAX(AE40+AG40+AJ40+AK40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AF40+AG40+AJ40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F42),0)","v":{"$error":"#REF!"}},{"$f":"IF($H42>=INDEX(SP_401KDistribAge,$F42),AE42+AG42,MIN(AE42+AG42,AF42+AG42))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH42))","v":{"$error":"#REF!"}},{"$f":"(AE42+AG42+AJ42)*$O42","v":{"$error":"#REF!"}},{"$f":"MAX(AL40+AM40+AN40+AQ40+AR40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F42),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F42),0)","v":{"$error":"#REF!"}},{"$f":"(AL42+AM42+AN42)*IF($H42>=INDEX(SP_Solo401KDistribAge,$F42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO42))","v":{"$error":"#REF!"}},{"$f":"(AL42+AM42+AN42+AQ42)*$O42","v":{"$error":"#REF!"}},{"$f":"MAX(AS40+AU40+AX40+AY40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AT40+AU40+AX40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F42),0)","v":{"$error":"#REF!"}},{"$f":"IF($H42>=INDEX(SP_Solo401KDistribAge,$F42),AS42+AU42,MIN(AS42+AU42,AT42+AU42))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV42))","v":{"$error":"#REF!"}},{"$f":"(AS42+AU42+AX42)*$O42","v":{"$error":"#REF!"}},{"$f":"MAX(AZ40+BA40+BB40+BE40+BF40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($F42,$G42,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AZ42+BA42+BB42)*IF($H42>=INDEX(SP_IRADistribAge,$F42),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ42))","v":{"$error":"#REF!"}},{"$f":"(AZ42+BA42+BB42+BE42)*$O42","v":{"$error":"#REF!"}},{"$f":"MAX(BG40+BI40+BL40+BM40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BH40+BI40+BL40,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H42>=INDEX(SP_IRADistribAge,$F42),BG42+BI42,MIN(BG42+BI42,BH42+BI42))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ42))","v":{"$error":"#REF!"}},{"$f":"(BG42+BI42+BL42)*$O42","v":{"$error":"#REF!"}},{"$f":"-(Y42+AM42+BA42)-OFFSET(BB42,$G42,0)","v":{"$error":"#REF!"}},{"$f":"-(AG42+AU42+BI42)","v":{"$error":"#REF!"}},{"$f":"-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BP42+BQ42-AC42-AQ42-BE42","v":{"$error":"#VALUE!"}},{"$f":"-V42-BP42-BQ42-AJ42-AX42-BL42","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BN42:$BN43+$BO42:$BO43, --($E42:$E43<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR42:$BR43+$BS42:$BS43, --($E42:$E43<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T42+SUMPRODUCT($AA42:$AA43+$AH42:$AH43+$AO42:$AO43+$AV42:$AV43+$BC42:$BC43+$BJ42:$BJ43, --($E42:$E43<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P42-$Q42,0)+SUMPRODUCT($X42:$X43+$AL42:$AL43+$AZ42:$AZ43, --($E42:$E43<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P42,$Q42)+SUMPRODUCT($AE42:$AE43+$AS42:$AS43+$BG42:$BG43, --($E42:$E43<>0))","v":{"$error":"#VALUE!"}}]
[null,2039,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ43))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B42+1","v":2040},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P42+R42+S42+V42+W42,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q42+R42+IF((P42+R42+S42)>0,MAX(V42/(P42+R42+S42)*(Q42+R42),V42),0),0)","v":{"$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!"}},{"$f":"P44+R44+S44","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T44/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T44))","v":{"$error":"#VALUE!"}},{"$f":"(P44+R44+S44+V44)*$O44","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ44))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN44:$BN45+$BO44:$BO45, --($E44:$E45<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR44:$BR45+$BS44:$BS45, --($E44:$E45<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T44+SUMPRODUCT($AA44:$AA45+$AH44:$AH45+$AO44:$AO45+$AV44:$AV45+$BC44:$BC45+$BJ44:$BJ45, --($E44:$E45<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P44-$Q44,0)+SUMPRODUCT($X44:$X45+$AL44:$AL45+$AZ44:$AZ45, --($E44:$E45<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P44,$Q44)+SUMPRODUCT($AE44:$AE45+$AS44:$AS45+$BG44:$BG45, --($E44:$E45<>0))","v":{"$error":"#VALUE!"}}]
[null,2040,"N","",0,2,-1,0,false,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(AB45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B44+1","v":2041},"N","",0,1,1,0,false,null,null,null,null,{"$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(P44+R44+S44+V44+W44,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q44+R44+IF((P44+R44+S44)>0,MAX(V44/(P44+R44+S44)*(Q44+R44),V44),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":"P46+R46+S46","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T46/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T46))","v":{"$error":"#VALUE!"}},{"$f":"(P46+R46+S46+V46)*$O46","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ46))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN46:$BN47+$BO46:$BO47, --($E46:$E47<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR46:$BR47+$BS46:$BS47, --($E46:$E47<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T46+SUMPRODUCT($AA46:$AA47+$AH46:$AH47+$AO46:$AO47+$AV46:$AV47+$BC46:$BC47+$BJ46:$BJ47, --($E46:$E47<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P46-$Q46,0)+SUMPRODUCT($X46:$X47+$AL46:$AL47+$AZ46:$AZ47, --($E46:$E47<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P46,$Q46)+SUMPRODUCT($AE46:$AE47+$AS46:$AS47+$BG46:$BG47, --($E46:$E47<>0))","v":{"$error":"#VALUE!"}}]
[null,2041,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ47))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B46+1","v":2042},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P46+R46+S46+V46+W46,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q46+R46+IF((P46+R46+S46)>0,MAX(V46/(P46+R46+S46)*(Q46+R46),V46),0),0)","v":{"$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!"}},{"$f":"P48+R48+S48","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T48/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T48))","v":{"$error":"#VALUE!"}},{"$f":"(P48+R48+S48+V48)*$O48","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ48))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN48:$BN49+$BO48:$BO49, --($E48:$E49<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR48:$BR49+$BS48:$BS49, --($E48:$E49<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T48+SUMPRODUCT($AA48:$AA49+$AH48:$AH49+$AO48:$AO49+$AV48:$AV49+$BC48:$BC49+$BJ48:$BJ49, --($E48:$E49<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P48-$Q48,0)+SUMPRODUCT($X48:$X49+$AL48:$AL49+$AZ48:$AZ49, --($E48:$E49<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P48,$Q48)+SUMPRODUCT($AE48:$AE49+$AS48:$AS49+$BG48:$BG49, --($E48:$E49<>0))","v":{"$error":"#VALUE!"}}]
[null,2042,"N","",0,2,-1,0,false,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(AB49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ49))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B48+1","v":2043},"N","",0,1,1,0,false,null,null,null,null,{"$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(P48+R48+S48+V48+W48,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q48+R48+IF((P48+R48+S48)>0,MAX(V48/(P48+R48+S48)*(Q48+R48),V48),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":"P50+R50+S50","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T50/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T50))","v":{"$error":"#VALUE!"}},{"$f":"(P50+R50+S50+V50)*$O50","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ50))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN50:$BN51+$BO50:$BO51, --($E50:$E51<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR50:$BR51+$BS50:$BS51, --($E50:$E51<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T50+SUMPRODUCT($AA50:$AA51+$AH50:$AH51+$AO50:$AO51+$AV50:$AV51+$BC50:$BC51+$BJ50:$BJ51, --($E50:$E51<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P50-$Q50,0)+SUMPRODUCT($X50:$X51+$AL50:$AL51+$AZ50:$AZ51, --($E50:$E51<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P50,$Q50)+SUMPRODUCT($AE50:$AE51+$AS50:$AS51+$BG50:$BG51, --($E50:$E51<>0))","v":{"$error":"#VALUE!"}}]
[null,2043,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ51))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B50+1","v":2044},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P50+R50+S50+V50+W50,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q50+R50+IF((P50+R50+S50)>0,MAX(V50/(P50+R50+S50)*(Q50+R50),V50),0),0)","v":{"$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!"}},{"$f":"P52+R52+S52","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T52/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T52))","v":{"$error":"#VALUE!"}},{"$f":"(P52+R52+S52+V52)*$O52","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ52))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN52:$BN53+$BO52:$BO53, --($E52:$E53<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR52:$BR53+$BS52:$BS53, --($E52:$E53<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T52+SUMPRODUCT($AA52:$AA53+$AH52:$AH53+$AO52:$AO53+$AV52:$AV53+$BC52:$BC53+$BJ52:$BJ53, --($E52:$E53<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P52-$Q52,0)+SUMPRODUCT($X52:$X53+$AL52:$AL53+$AZ52:$AZ53, --($E52:$E53<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P52,$Q52)+SUMPRODUCT($AE52:$AE53+$AS52:$AS53+$BG52:$BG53, --($E52:$E53<>0))","v":{"$error":"#VALUE!"}}]
[null,2044,"N","",0,2,-1,0,false,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(AB53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ53))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B52+1","v":2045},"N","",0,1,1,0,false,null,null,null,null,{"$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(P52+R52+S52+V52+W52,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q52+R52+IF((P52+R52+S52)>0,MAX(V52/(P52+R52+S52)*(Q52+R52),V52),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":"P54+R54+S54","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T54/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T54))","v":{"$error":"#VALUE!"}},{"$f":"(P54+R54+S54+V54)*$O54","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ54))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN54:$BN55+$BO54:$BO55, --($E54:$E55<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR54:$BR55+$BS54:$BS55, --($E54:$E55<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T54+SUMPRODUCT($AA54:$AA55+$AH54:$AH55+$AO54:$AO55+$AV54:$AV55+$BC54:$BC55+$BJ54:$BJ55, --($E54:$E55<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P54-$Q54,0)+SUMPRODUCT($X54:$X55+$AL54:$AL55+$AZ54:$AZ55, --($E54:$E55<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P54,$Q54)+SUMPRODUCT($AE54:$AE55+$AS54:$AS55+$BG54:$BG55, --($E54:$E55<>0))","v":{"$error":"#VALUE!"}}]
[null,2045,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ55))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B54+1","v":2046},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P54+R54+S54+V54+W54,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q54+R54+IF((P54+R54+S54)>0,MAX(V54/(P54+R54+S54)*(Q54+R54),V54),0),0)","v":{"$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!"}},{"$f":"P56+R56+S56","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T56/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T56))","v":{"$error":"#VALUE!"}},{"$f":"(P56+R56+S56+V56)*$O56","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ56))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN56:$BN57+$BO56:$BO57, --($E56:$E57<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR56:$BR57+$BS56:$BS57, --($E56:$E57<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T56+SUMPRODUCT($AA56:$AA57+$AH56:$AH57+$AO56:$AO57+$AV56:$AV57+$BC56:$BC57+$BJ56:$BJ57, --($E56:$E57<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P56-$Q56,0)+SUMPRODUCT($X56:$X57+$AL56:$AL57+$AZ56:$AZ57, --($E56:$E57<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P56,$Q56)+SUMPRODUCT($AE56:$AE57+$AS56:$AS57+$BG56:$BG57, --($E56:$E57<>0))","v":{"$error":"#VALUE!"}}]
[null,2046,"N","",0,2,-1,0,false,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(AB57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ57))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B56+1","v":2047},"N","",0,1,1,0,false,null,null,null,null,{"$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(P56+R56+S56+V56+W56,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q56+R56+IF((P56+R56+S56)>0,MAX(V56/(P56+R56+S56)*(Q56+R56),V56),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":"P58+R58+S58","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T58/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T58))","v":{"$error":"#VALUE!"}},{"$f":"(P58+R58+S58+V58)*$O58","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ58))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN58:$BN59+$BO58:$BO59, --($E58:$E59<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR58:$BR59+$BS58:$BS59, --($E58:$E59<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T58+SUMPRODUCT($AA58:$AA59+$AH58:$AH59+$AO58:$AO59+$AV58:$AV59+$BC58:$BC59+$BJ58:$BJ59, --($E58:$E59<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P58-$Q58,0)+SUMPRODUCT($X58:$X59+$AL58:$AL59+$AZ58:$AZ59, --($E58:$E59<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P58,$Q58)+SUMPRODUCT($AE58:$AE59+$AS58:$AS59+$BG58:$BG59, --($E58:$E59<>0))","v":{"$error":"#VALUE!"}}]
[null,2047,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ59))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B58+1","v":2048},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P58+R58+S58+V58+W58,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q58+R58+IF((P58+R58+S58)>0,MAX(V58/(P58+R58+S58)*(Q58+R58),V58),0),0)","v":{"$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!"}},{"$f":"P60+R60+S60","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T60/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T60))","v":{"$error":"#VALUE!"}},{"$f":"(P60+R60+S60+V60)*$O60","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ60))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN60:$BN61+$BO60:$BO61, --($E60:$E61<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR60:$BR61+$BS60:$BS61, --($E60:$E61<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T60+SUMPRODUCT($AA60:$AA61+$AH60:$AH61+$AO60:$AO61+$AV60:$AV61+$BC60:$BC61+$BJ60:$BJ61, --($E60:$E61<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P60-$Q60,0)+SUMPRODUCT($X60:$X61+$AL60:$AL61+$AZ60:$AZ61, --($E60:$E61<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P60,$Q60)+SUMPRODUCT($AE60:$AE61+$AS60:$AS61+$BG60:$BG61, --($E60:$E61<>0))","v":{"$error":"#VALUE!"}}]
[null,2048,"N","",0,2,-1,0,false,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(AB61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ61))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B60+1","v":2049},"N","",0,1,1,0,false,null,null,null,null,{"$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(P60+R60+S60+V60+W60,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q60+R60+IF((P60+R60+S60)>0,MAX(V60/(P60+R60+S60)*(Q60+R60),V60),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":"P62+R62+S62","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T62/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T62))","v":{"$error":"#VALUE!"}},{"$f":"(P62+R62+S62+V62)*$O62","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ62))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN62:$BN63+$BO62:$BO63, --($E62:$E63<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR62:$BR63+$BS62:$BS63, --($E62:$E63<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T62+SUMPRODUCT($AA62:$AA63+$AH62:$AH63+$AO62:$AO63+$AV62:$AV63+$BC62:$BC63+$BJ62:$BJ63, --($E62:$E63<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P62-$Q62,0)+SUMPRODUCT($X62:$X63+$AL62:$AL63+$AZ62:$AZ63, --($E62:$E63<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P62,$Q62)+SUMPRODUCT($AE62:$AE63+$AS62:$AS63+$BG62:$BG63, --($E62:$E63<>0))","v":{"$error":"#VALUE!"}}]
[null,2049,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ63))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B62+1","v":2050},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P62+R62+S62+V62+W62,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q62+R62+IF((P62+R62+S62)>0,MAX(V62/(P62+R62+S62)*(Q62+R62),V62),0),0)","v":{"$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!"}},{"$f":"P64+R64+S64","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T64/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T64))","v":{"$error":"#VALUE!"}},{"$f":"(P64+R64+S64+V64)*$O64","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN64:$BN65+$BO64:$BO65, --($E64:$E65<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR64:$BR65+$BS64:$BS65, --($E64:$E65<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T64+SUMPRODUCT($AA64:$AA65+$AH64:$AH65+$AO64:$AO65+$AV64:$AV65+$BC64:$BC65+$BJ64:$BJ65, --($E64:$E65<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P64-$Q64,0)+SUMPRODUCT($X64:$X65+$AL64:$AL65+$AZ64:$AZ65, --($E64:$E65<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P64,$Q64)+SUMPRODUCT($AE64:$AE65+$AS64:$AS65+$BG64:$BG65, --($E64:$E65<>0))","v":{"$error":"#VALUE!"}}]
[null,2050,"N","",0,2,-1,0,false,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(AB65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B64+1","v":2051},"N","",0,1,1,0,false,null,null,null,null,{"$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(P64+R64+S64+V64+W64,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q64+R64+IF((P64+R64+S64)>0,MAX(V64/(P64+R64+S64)*(Q64+R64),V64),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":"P66+R66+S66","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T66/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T66))","v":{"$error":"#VALUE!"}},{"$f":"(P66+R66+S66+V66)*$O66","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ66))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN66:$BN67+$BO66:$BO67, --($E66:$E67<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR66:$BR67+$BS66:$BS67, --($E66:$E67<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T66+SUMPRODUCT($AA66:$AA67+$AH66:$AH67+$AO66:$AO67+$AV66:$AV67+$BC66:$BC67+$BJ66:$BJ67, --($E66:$E67<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P66-$Q66,0)+SUMPRODUCT($X66:$X67+$AL66:$AL67+$AZ66:$AZ67, --($E66:$E67<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P66,$Q66)+SUMPRODUCT($AE66:$AE67+$AS66:$AS67+$BG66:$BG67, --($E66:$E67<>0))","v":{"$error":"#VALUE!"}}]
[null,2051,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ67))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B66+1","v":2052},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P66+R66+S66+V66+W66,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q66+R66+IF((P66+R66+S66)>0,MAX(V66/(P66+R66+S66)*(Q66+R66),V66),0),0)","v":{"$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!"}},{"$f":"P68+R68+S68","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T68/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T68))","v":{"$error":"#VALUE!"}},{"$f":"(P68+R68+S68+V68)*$O68","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ68))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN68:$BN69+$BO68:$BO69, --($E68:$E69<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR68:$BR69+$BS68:$BS69, --($E68:$E69<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T68+SUMPRODUCT($AA68:$AA69+$AH68:$AH69+$AO68:$AO69+$AV68:$AV69+$BC68:$BC69+$BJ68:$BJ69, --($E68:$E69<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P68-$Q68,0)+SUMPRODUCT($X68:$X69+$AL68:$AL69+$AZ68:$AZ69, --($E68:$E69<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P68,$Q68)+SUMPRODUCT($AE68:$AE69+$AS68:$AS69+$BG68:$BG69, --($E68:$E69<>0))","v":{"$error":"#VALUE!"}}]
[null,2052,"N","",0,2,-1,0,false,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(AB69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B68+1","v":2053},"N","",0,1,1,0,false,null,null,null,null,{"$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(P68+R68+S68+V68+W68,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q68+R68+IF((P68+R68+S68)>0,MAX(V68/(P68+R68+S68)*(Q68+R68),V68),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":"P70+R70+S70","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T70/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T70))","v":{"$error":"#VALUE!"}},{"$f":"(P70+R70+S70+V70)*$O70","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ70))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN70:$BN71+$BO70:$BO71, --($E70:$E71<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR70:$BR71+$BS70:$BS71, --($E70:$E71<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T70+SUMPRODUCT($AA70:$AA71+$AH70:$AH71+$AO70:$AO71+$AV70:$AV71+$BC70:$BC71+$BJ70:$BJ71, --($E70:$E71<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P70-$Q70,0)+SUMPRODUCT($X70:$X71+$AL70:$AL71+$AZ70:$AZ71, --($E70:$E71<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P70,$Q70)+SUMPRODUCT($AE70:$AE71+$AS70:$AS71+$BG70:$BG71, --($E70:$E71<>0))","v":{"$error":"#VALUE!"}}]
[null,2053,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ71))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2054},"N",{"$f":"INDEX(SP_Initials,F72)","v":""},{"$f":"INDEX(SC_TaxIndex,$F72)","v":0},1,{"$f":"MOD($F72,2)-($F72-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$F72),IF($B72<YEAR(INDEX(SP_BirthDate,$F72)),0,$B72-YEAR(INDEX(SP_BirthDate,$F72))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F72),IF($B72>(YEAR(INDEX(SP_BirthDate,$F72))+INDEX(SP_LifeExp,$F72)),0,$H72))","v":false},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!"}},{"$f":"MAX(P70+R70+S70+V70+W70,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q70+R70+IF((P70+R70+S70)>0,MAX(V70/(P70+R70+S70)*(Q70+R70),V70),0),0)","v":{"$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!"}},{"$f":"P72+R72+S72","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T72/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T72))","v":{"$error":"#VALUE!"}},{"$f":"(P72+R72+S72+V72)*$O72","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ72))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN72:$BN73+$BO72:$BO73, --($E72:$E73<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR72:$BR73+$BS72:$BS73, --($E72:$E73<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T72+SUMPRODUCT($AA72:$AA73+$AH72:$AH73+$AO72:$AO73+$AV72:$AV73+$BC72:$BC73+$BJ72:$BJ73, --($E72:$E73<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P72-$Q72,0)+SUMPRODUCT($X72:$X73+$AL72:$AL73+$AZ72:$AZ73, --($E72:$E73<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P72,$Q72)+SUMPRODUCT($AE72:$AE73+$AS72:$AS73+$BG72:$BG73, --($E72:$E73<>0))","v":{"$error":"#VALUE!"}}]
[null,2054,"N","",0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ73))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B72+1","v":2055},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P72+R72+S72+V72+W72,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q72+R72+IF((P72+R72+S72)>0,MAX(V72/(P72+R72+S72)*(Q72+R72),V72),0),0)","v":{"$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!"}},{"$f":"P74+R74+S74","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T74/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T74))","v":{"$error":"#VALUE!"}},{"$f":"(P74+R74+S74+V74)*$O74","v":{"$error":"#VALUE!"}},{"$f":"MAX(X72+Y72+Z72+AC72+AD72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F74),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F74),0)","v":{"$error":"#REF!"}},{"$f":"(X74+Y74+Z74)*IF($H74>=INDEX(SP_401KDistribAge,$F74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA74))","v":{"$error":"#REF!"}},{"$f":"(X74+Y74+Z74+AC74)*$O74","v":{"$error":"#REF!"}},{"$f":"MAX(AE72+AG72+AJ72+AK72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AF72+AG72+AJ72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F74),0)","v":{"$error":"#REF!"}},{"$f":"IF($H74>=INDEX(SP_401KDistribAge,$F74),AE74+AG74,MIN(AE74+AG74,AF74+AG74))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH74))","v":{"$error":"#REF!"}},{"$f":"(AE74+AG74+AJ74)*$O74","v":{"$error":"#REF!"}},{"$f":"MAX(AL72+AM72+AN72+AQ72+AR72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F74),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F74),0)","v":{"$error":"#REF!"}},{"$f":"(AL74+AM74+AN74)*IF($H74>=INDEX(SP_Solo401KDistribAge,$F74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO74))","v":{"$error":"#REF!"}},{"$f":"(AL74+AM74+AN74+AQ74)*$O74","v":{"$error":"#REF!"}},{"$f":"MAX(AS72+AU72+AX72+AY72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AT72+AU72+AX72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F74),0)","v":{"$error":"#REF!"}},{"$f":"IF($H74>=INDEX(SP_Solo401KDistribAge,$F74),AS74+AU74,MIN(AS74+AU74,AT74+AU74))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV74))","v":{"$error":"#REF!"}},{"$f":"(AS74+AU74+AX74)*$O74","v":{"$error":"#REF!"}},{"$f":"MAX(AZ72+BA72+BB72+BE72+BF72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($F74,$G74,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AZ74+BA74+BB74)*IF($H74>=INDEX(SP_IRADistribAge,$F74),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ74))","v":{"$error":"#REF!"}},{"$f":"(AZ74+BA74+BB74+BE74)*$O74","v":{"$error":"#REF!"}},{"$f":"MAX(BG72+BI72+BL72+BM72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BH72+BI72+BL72,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H74>=INDEX(SP_IRADistribAge,$F74),BG74+BI74,MIN(BG74+BI74,BH74+BI74))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ74))","v":{"$error":"#REF!"}},{"$f":"(BG74+BI74+BL74)*$O74","v":{"$error":"#REF!"}},{"$f":"-(Y74+AM74+BA74)-OFFSET(BB74,$G74,0)","v":{"$error":"#REF!"}},{"$f":"-(AG74+AU74+BI74)","v":{"$error":"#REF!"}},{"$f":"-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BP74+BQ74-AC74-AQ74-BE74","v":{"$error":"#VALUE!"}},{"$f":"-V74-BP74-BQ74-AJ74-AX74-BL74","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BN74:$BN75+$BO74:$BO75, --($E74:$E75<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR74:$BR75+$BS74:$BS75, --($E74:$E75<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T74+SUMPRODUCT($AA74:$AA75+$AH74:$AH75+$AO74:$AO75+$AV74:$AV75+$BC74:$BC75+$BJ74:$BJ75, --($E74:$E75<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P74-$Q74,0)+SUMPRODUCT($X74:$X75+$AL74:$AL75+$AZ74:$AZ75, --($E74:$E75<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P74,$Q74)+SUMPRODUCT($AE74:$AE75+$AS74:$AS75+$BG74:$BG75, --($E74:$E75<>0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B73+1","v":2055},"N","",0,2,-1,0,false,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(AB75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ75))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B74+1","v":2056},"N","",0,1,1,0,false,null,null,null,null,{"$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(P74+R74+S74+V74+W74,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q74+R74+IF((P74+R74+S74)>0,MAX(V74/(P74+R74+S74)*(Q74+R74),V74),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":"P76+R76+S76","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T76/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T76))","v":{"$error":"#VALUE!"}},{"$f":"(P76+R76+S76+V76)*$O76","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ76))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN76:$BN77+$BO76:$BO77, --($E76:$E77<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR76:$BR77+$BS76:$BS77, --($E76:$E77<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T76+SUMPRODUCT($AA76:$AA77+$AH76:$AH77+$AO76:$AO77+$AV76:$AV77+$BC76:$BC77+$BJ76:$BJ77, --($E76:$E77<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P76-$Q76,0)+SUMPRODUCT($X76:$X77+$AL76:$AL77+$AZ76:$AZ77, --($E76:$E77<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P76,$Q76)+SUMPRODUCT($AE76:$AE77+$AS76:$AS77+$BG76:$BG77, --($E76:$E77<>0))","v":{"$error":"#VALUE!"}}]
[null,2056,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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, AA77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ77))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B76+1","v":2057},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P76+R76+S76+V76+W76,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q76+R76+IF((P76+R76+S76)>0,MAX(V76/(P76+R76+S76)*(Q76+R76),V76),0),0)","v":{"$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!"}},{"$f":"P78+R78+S78","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T78/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T78))","v":{"$error":"#VALUE!"}},{"$f":"(P78+R78+S78+V78)*$O78","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ78))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN78:$BN79+$BO78:$BO79, --($E78:$E79<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR78:$BR79+$BS78:$BS79, --($E78:$E79<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T78+SUMPRODUCT($AA78:$AA79+$AH78:$AH79+$AO78:$AO79+$AV78:$AV79+$BC78:$BC79+$BJ78:$BJ79, --($E78:$E79<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P78-$Q78,0)+SUMPRODUCT($X78:$X79+$AL78:$AL79+$AZ78:$AZ79, --($E78:$E79<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P78,$Q78)+SUMPRODUCT($AE78:$AE79+$AS78:$AS79+$BG78:$BG79, --($E78:$E79<>0))","v":{"$error":"#VALUE!"}}]
[null,2057,"N","",0,2,-1,0,false,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(AB79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ79))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B78+1","v":2058},"N","",0,1,1,0,false,null,null,null,null,{"$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(P78+R78+S78+V78+W78,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q78+R78+IF((P78+R78+S78)>0,MAX(V78/(P78+R78+S78)*(Q78+R78),V78),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":"P80+R80+S80","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T80/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T80))","v":{"$error":"#VALUE!"}},{"$f":"(P80+R80+S80+V80)*$O80","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ80))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN80:$BN81+$BO80:$BO81, --($E80:$E81<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR80:$BR81+$BS80:$BS81, --($E80:$E81<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T80+SUMPRODUCT($AA80:$AA81+$AH80:$AH81+$AO80:$AO81+$AV80:$AV81+$BC80:$BC81+$BJ80:$BJ81, --($E80:$E81<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P80-$Q80,0)+SUMPRODUCT($X80:$X81+$AL80:$AL81+$AZ80:$AZ81, --($E80:$E81<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P80,$Q80)+SUMPRODUCT($AE80:$AE81+$AS80:$AS81+$BG80:$BG81, --($E80:$E81<>0))","v":{"$error":"#VALUE!"}}]
[null,2058,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ81))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B80+1","v":2059},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P80+R80+S80+V80+W80,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q80+R80+IF((P80+R80+S80)>0,MAX(V80/(P80+R80+S80)*(Q80+R80),V80),0),0)","v":{"$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!"}},{"$f":"P82+R82+S82","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T82/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T82))","v":{"$error":"#VALUE!"}},{"$f":"(P82+R82+S82+V82)*$O82","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ82))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN82:$BN83+$BO82:$BO83, --($E82:$E83<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR82:$BR83+$BS82:$BS83, --($E82:$E83<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T82+SUMPRODUCT($AA82:$AA83+$AH82:$AH83+$AO82:$AO83+$AV82:$AV83+$BC82:$BC83+$BJ82:$BJ83, --($E82:$E83<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P82-$Q82,0)+SUMPRODUCT($X82:$X83+$AL82:$AL83+$AZ82:$AZ83, --($E82:$E83<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P82,$Q82)+SUMPRODUCT($AE82:$AE83+$AS82:$AS83+$BG82:$BG83, --($E82:$E83<>0))","v":{"$error":"#VALUE!"}}]
[null,2059,"N","",0,2,-1,0,false,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(AB83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ83))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B82+1","v":2060},"N","",0,1,1,0,false,null,null,null,null,{"$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(P82+R82+S82+V82+W82,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q82+R82+IF((P82+R82+S82)>0,MAX(V82/(P82+R82+S82)*(Q82+R82),V82),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":"P84+R84+S84","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T84/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T84))","v":{"$error":"#VALUE!"}},{"$f":"(P84+R84+S84+V84)*$O84","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ84))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN84:$BN85+$BO84:$BO85, --($E84:$E85<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR84:$BR85+$BS84:$BS85, --($E84:$E85<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T84+SUMPRODUCT($AA84:$AA85+$AH84:$AH85+$AO84:$AO85+$AV84:$AV85+$BC84:$BC85+$BJ84:$BJ85, --($E84:$E85<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P84-$Q84,0)+SUMPRODUCT($X84:$X85+$AL84:$AL85+$AZ84:$AZ85, --($E84:$E85<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P84,$Q84)+SUMPRODUCT($AE84:$AE85+$AS84:$AS85+$BG84:$BG85, --($E84:$E85<>0))","v":{"$error":"#VALUE!"}}]
[null,2060,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B84+1","v":2061},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P84+R84+S84+V84+W84,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q84+R84+IF((P84+R84+S84)>0,MAX(V84/(P84+R84+S84)*(Q84+R84),V84),0),0)","v":{"$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!"}},{"$f":"P86+R86+S86","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T86/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T86))","v":{"$error":"#VALUE!"}},{"$f":"(P86+R86+S86+V86)*$O86","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ86))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN86:$BN87+$BO86:$BO87, --($E86:$E87<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR86:$BR87+$BS86:$BS87, --($E86:$E87<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T86+SUMPRODUCT($AA86:$AA87+$AH86:$AH87+$AO86:$AO87+$AV86:$AV87+$BC86:$BC87+$BJ86:$BJ87, --($E86:$E87<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P86-$Q86,0)+SUMPRODUCT($X86:$X87+$AL86:$AL87+$AZ86:$AZ87, --($E86:$E87<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P86,$Q86)+SUMPRODUCT($AE86:$AE87+$AS86:$AS87+$BG86:$BG87, --($E86:$E87<>0))","v":{"$error":"#VALUE!"}}]
[null,2061,"N","",0,2,-1,0,false,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(AB87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ87))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B86+1","v":2062},"N","",0,1,1,0,false,null,null,null,null,{"$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(P86+R86+S86+V86+W86,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q86+R86+IF((P86+R86+S86)>0,MAX(V86/(P86+R86+S86)*(Q86+R86),V86),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":"P88+R88+S88","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T88/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T88))","v":{"$error":"#VALUE!"}},{"$f":"(P88+R88+S88+V88)*$O88","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ88))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN88:$BN89+$BO88:$BO89, --($E88:$E89<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR88:$BR89+$BS88:$BS89, --($E88:$E89<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T88+SUMPRODUCT($AA88:$AA89+$AH88:$AH89+$AO88:$AO89+$AV88:$AV89+$BC88:$BC89+$BJ88:$BJ89, --($E88:$E89<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P88-$Q88,0)+SUMPRODUCT($X88:$X89+$AL88:$AL89+$AZ88:$AZ89, --($E88:$E89<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P88,$Q88)+SUMPRODUCT($AE88:$AE89+$AS88:$AS89+$BG88:$BG89, --($E88:$E89<>0))","v":{"$error":"#VALUE!"}}]
[null,2062,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ89))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B88+1","v":2063},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P88+R88+S88+V88+W88,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q88+R88+IF((P88+R88+S88)>0,MAX(V88/(P88+R88+S88)*(Q88+R88),V88),0),0)","v":{"$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!"}},{"$f":"P90+R90+S90","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T90/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T90))","v":{"$error":"#VALUE!"}},{"$f":"(P90+R90+S90+V90)*$O90","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ90))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN90:$BN91+$BO90:$BO91, --($E90:$E91<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR90:$BR91+$BS90:$BS91, --($E90:$E91<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T90+SUMPRODUCT($AA90:$AA91+$AH90:$AH91+$AO90:$AO91+$AV90:$AV91+$BC90:$BC91+$BJ90:$BJ91, --($E90:$E91<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P90-$Q90,0)+SUMPRODUCT($X90:$X91+$AL90:$AL91+$AZ90:$AZ91, --($E90:$E91<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P90,$Q90)+SUMPRODUCT($AE90:$AE91+$AS90:$AS91+$BG90:$BG91, --($E90:$E91<>0))","v":{"$error":"#VALUE!"}}]
[null,2063,"N","",0,2,-1,0,false,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(AB91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ91))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B90+1","v":2064},"N","",0,1,1,0,false,null,null,null,null,{"$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(P90+R90+S90+V90+W90,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q90+R90+IF((P90+R90+S90)>0,MAX(V90/(P90+R90+S90)*(Q90+R90),V90),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":"P92+R92+S92","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T92/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T92))","v":{"$error":"#VALUE!"}},{"$f":"(P92+R92+S92+V92)*$O92","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ92))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN92:$BN93+$BO92:$BO93, --($E92:$E93<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR92:$BR93+$BS92:$BS93, --($E92:$E93<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T92+SUMPRODUCT($AA92:$AA93+$AH92:$AH93+$AO92:$AO93+$AV92:$AV93+$BC92:$BC93+$BJ92:$BJ93, --($E92:$E93<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P92-$Q92,0)+SUMPRODUCT($X92:$X93+$AL92:$AL93+$AZ92:$AZ93, --($E92:$E93<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P92,$Q92)+SUMPRODUCT($AE92:$AE93+$AS92:$AS93+$BG92:$BG93, --($E92:$E93<>0))","v":{"$error":"#VALUE!"}}]
[null,2064,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ93))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B92+1","v":2065},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P92+R92+S92+V92+W92,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q92+R92+IF((P92+R92+S92)>0,MAX(V92/(P92+R92+S92)*(Q92+R92),V92),0),0)","v":{"$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!"}},{"$f":"P94+R94+S94","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T94/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T94))","v":{"$error":"#VALUE!"}},{"$f":"(P94+R94+S94+V94)*$O94","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ94))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN94:$BN95+$BO94:$BO95, --($E94:$E95<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR94:$BR95+$BS94:$BS95, --($E94:$E95<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T94+SUMPRODUCT($AA94:$AA95+$AH94:$AH95+$AO94:$AO95+$AV94:$AV95+$BC94:$BC95+$BJ94:$BJ95, --($E94:$E95<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P94-$Q94,0)+SUMPRODUCT($X94:$X95+$AL94:$AL95+$AZ94:$AZ95, --($E94:$E95<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P94,$Q94)+SUMPRODUCT($AE94:$AE95+$AS94:$AS95+$BG94:$BG95, --($E94:$E95<>0))","v":{"$error":"#VALUE!"}}]
[null,2065,"N","",0,2,-1,0,false,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(AB95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ95))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B94+1","v":2066},"N","",0,1,1,0,false,null,null,null,null,{"$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(P94+R94+S94+V94+W94,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q94+R94+IF((P94+R94+S94)>0,MAX(V94/(P94+R94+S94)*(Q94+R94),V94),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":"P96+R96+S96","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T96/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T96))","v":{"$error":"#VALUE!"}},{"$f":"(P96+R96+S96+V96)*$O96","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ96))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN96:$BN97+$BO96:$BO97, --($E96:$E97<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR96:$BR97+$BS96:$BS97, --($E96:$E97<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T96+SUMPRODUCT($AA96:$AA97+$AH96:$AH97+$AO96:$AO97+$AV96:$AV97+$BC96:$BC97+$BJ96:$BJ97, --($E96:$E97<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P96-$Q96,0)+SUMPRODUCT($X96:$X97+$AL96:$AL97+$AZ96:$AZ97, --($E96:$E97<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P96,$Q96)+SUMPRODUCT($AE96:$AE97+$AS96:$AS97+$BG96:$BG97, --($E96:$E97<>0))","v":{"$error":"#VALUE!"}}]
[null,2066,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ97))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B96+1","v":2067},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P96+R96+S96+V96+W96,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q96+R96+IF((P96+R96+S96)>0,MAX(V96/(P96+R96+S96)*(Q96+R96),V96),0),0)","v":{"$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!"}},{"$f":"P98+R98+S98","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T98/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T98))","v":{"$error":"#VALUE!"}},{"$f":"(P98+R98+S98+V98)*$O98","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ98))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN98:$BN99+$BO98:$BO99, --($E98:$E99<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR98:$BR99+$BS98:$BS99, --($E98:$E99<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T98+SUMPRODUCT($AA98:$AA99+$AH98:$AH99+$AO98:$AO99+$AV98:$AV99+$BC98:$BC99+$BJ98:$BJ99, --($E98:$E99<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P98-$Q98,0)+SUMPRODUCT($X98:$X99+$AL98:$AL99+$AZ98:$AZ99, --($E98:$E99<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P98,$Q98)+SUMPRODUCT($AE98:$AE99+$AS98:$AS99+$BG98:$BG99, --($E98:$E99<>0))","v":{"$error":"#VALUE!"}}]
[null,2067,"N","",0,2,-1,0,false,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(AB99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ99))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B98+1","v":2068},"N","",0,1,1,0,false,null,null,null,null,{"$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(P98+R98+S98+V98+W98,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q98+R98+IF((P98+R98+S98)>0,MAX(V98/(P98+R98+S98)*(Q98+R98),V98),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":"P100+R100+S100","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T100/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T100))","v":{"$error":"#VALUE!"}},{"$f":"(P100+R100+S100+V100)*$O100","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ100))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN100:$BN101+$BO100:$BO101, --($E100:$E101<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR100:$BR101+$BS100:$BS101, --($E100:$E101<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T100+SUMPRODUCT($AA100:$AA101+$AH100:$AH101+$AO100:$AO101+$AV100:$AV101+$BC100:$BC101+$BJ100:$BJ101, --($E100:$E101<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P100-$Q100,0)+SUMPRODUCT($X100:$X101+$AL100:$AL101+$AZ100:$AZ101, --($E100:$E101<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P100,$Q100)+SUMPRODUCT($AE100:$AE101+$AS100:$AS101+$BG100:$BG101, --($E100:$E101<>0))","v":{"$error":"#VALUE!"}}]
[null,2068,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ101))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B100+1","v":2069},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P100+R100+S100+V100+W100,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q100+R100+IF((P100+R100+S100)>0,MAX(V100/(P100+R100+S100)*(Q100+R100),V100),0),0)","v":{"$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!"}},{"$f":"P102+R102+S102","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T102/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T102))","v":{"$error":"#VALUE!"}},{"$f":"(P102+R102+S102+V102)*$O102","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ102))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN102:$BN103+$BO102:$BO103, --($E102:$E103<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR102:$BR103+$BS102:$BS103, --($E102:$E103<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T102+SUMPRODUCT($AA102:$AA103+$AH102:$AH103+$AO102:$AO103+$AV102:$AV103+$BC102:$BC103+$BJ102:$BJ103, --($E102:$E103<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P102-$Q102,0)+SUMPRODUCT($X102:$X103+$AL102:$AL103+$AZ102:$AZ103, --($E102:$E103<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P102,$Q102)+SUMPRODUCT($AE102:$AE103+$AS102:$AS103+$BG102:$BG103, --($E102:$E103<>0))","v":{"$error":"#VALUE!"}}]
[null,2069,"N","",0,2,-1,0,false,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(AB103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ103))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B102+1","v":2070},"N",{"$f":"INDEX(SP_Initials,F104)","v":""},0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F104),IF($B104<YEAR(INDEX(SP_BirthDate,$F104)),0,$B104-YEAR(INDEX(SP_BirthDate,$F104))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F104),IF($B104>(YEAR(INDEX(SP_BirthDate,$F104))+INDEX(SP_LifeExp,$F104)),0,$H104))","v":false},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!"}},{"$f":"MAX(P102+R102+S102+V102+W102,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q102+R102+IF((P102+R102+S102)>0,MAX(V102/(P102+R102+S102)*(Q102+R102),V102),0),0)","v":{"$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!"}},{"$f":"P104+R104+S104","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T104/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T104))","v":{"$error":"#VALUE!"}},{"$f":"(P104+R104+S104+V104)*$O104","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ104))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN104:$BN105+$BO104:$BO105, --($E104:$E105<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR104:$BR105+$BS104:$BS105, --($E104:$E105<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T104+SUMPRODUCT($AA104:$AA105+$AH104:$AH105+$AO104:$AO105+$AV104:$AV105+$BC104:$BC105+$BJ104:$BJ105, --($E104:$E105<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P104-$Q104,0)+SUMPRODUCT($X104:$X105+$AL104:$AL105+$AZ104:$AZ105, --($E104:$E105<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P104,$Q104)+SUMPRODUCT($AE104:$AE105+$AS104:$AS105+$BG104:$BG105, --($E104:$E105<>0))","v":{"$error":"#VALUE!"}}]
[null,2070,"N","",0,2,-1,0,false,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(AB105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ105))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B104+1","v":2071},"N","",0,1,1,0,false,null,null,null,null,{"$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(P104+R104+S104+V104+W104,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q104+R104+IF((P104+R104+S104)>0,MAX(V104/(P104+R104+S104)*(Q104+R104),V104),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":"P106+R106+S106","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T106/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T106))","v":{"$error":"#VALUE!"}},{"$f":"(P106+R106+S106+V106)*$O106","v":{"$error":"#VALUE!"}},{"$f":"MAX(X104+Y104+Z104+AC104+AD104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F106),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F106),0)","v":{"$error":"#REF!"}},{"$f":"(X106+Y106+Z106)*IF($H106>=INDEX(SP_401KDistribAge,$F106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA106))","v":{"$error":"#REF!"}},{"$f":"(X106+Y106+Z106+AC106)*$O106","v":{"$error":"#REF!"}},{"$f":"MAX(AE104+AG104+AJ104+AK104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AF104+AG104+AJ104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F106),0)","v":{"$error":"#REF!"}},{"$f":"IF($H106>=INDEX(SP_401KDistribAge,$F106),AE106+AG106,MIN(AE106+AG106,AF106+AG106))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH106))","v":{"$error":"#REF!"}},{"$f":"(AE106+AG106+AJ106)*$O106","v":{"$error":"#REF!"}},{"$f":"MAX(AL104+AM104+AN104+AQ104+AR104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F106),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F106),0)","v":{"$error":"#REF!"}},{"$f":"(AL106+AM106+AN106)*IF($H106>=INDEX(SP_Solo401KDistribAge,$F106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO106))","v":{"$error":"#REF!"}},{"$f":"(AL106+AM106+AN106+AQ106)*$O106","v":{"$error":"#REF!"}},{"$f":"MAX(AS104+AU104+AX104+AY104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AT104+AU104+AX104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F106),0)","v":{"$error":"#REF!"}},{"$f":"IF($H106>=INDEX(SP_Solo401KDistribAge,$F106),AS106+AU106,MIN(AS106+AU106,AT106+AU106))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV106))","v":{"$error":"#REF!"}},{"$f":"(AS106+AU106+AX106)*$O106","v":{"$error":"#REF!"}},{"$f":"MAX(AZ104+BA104+BB104+BE104+BF104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($F106,$G106,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AZ106+BA106+BB106)*IF($H106>=INDEX(SP_IRADistribAge,$F106),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ106))","v":{"$error":"#REF!"}},{"$f":"(AZ106+BA106+BB106+BE106)*$O106","v":{"$error":"#REF!"}},{"$f":"MAX(BG104+BI104+BL104+BM104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BH104+BI104+BL104,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H106>=INDEX(SP_IRADistribAge,$F106),BG106+BI106,MIN(BG106+BI106,BH106+BI106))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ106))","v":{"$error":"#REF!"}},{"$f":"(BG106+BI106+BL106)*$O106","v":{"$error":"#REF!"}},{"$f":"-(Y106+AM106+BA106)-OFFSET(BB106,$G106,0)","v":{"$error":"#REF!"}},{"$f":"-(AG106+AU106+BI106)","v":{"$error":"#REF!"}},{"$f":"-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BP106+BQ106-AC106-AQ106-BE106","v":{"$error":"#VALUE!"}},{"$f":"-V106-BP106-BQ106-AJ106-AX106-BL106","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BN106:$BN107+$BO106:$BO107, --($E106:$E107<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR106:$BR107+$BS106:$BS107, --($E106:$E107<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T106+SUMPRODUCT($AA106:$AA107+$AH106:$AH107+$AO106:$AO107+$AV106:$AV107+$BC106:$BC107+$BJ106:$BJ107, --($E106:$E107<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P106-$Q106,0)+SUMPRODUCT($X106:$X107+$AL106:$AL107+$AZ106:$AZ107, --($E106:$E107<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P106,$Q106)+SUMPRODUCT($AE106:$AE107+$AS106:$AS107+$BG106:$BG107, --($E106:$E107<>0))","v":{"$error":"#VALUE!"}}]
[null,2071,"N","",0,2,-1,0,false,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(AB107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ107))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B106+1","v":2072},"N","",0,1,1,0,false,null,null,null,null,{"$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(P106+R106+S106+V106+W106,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q106+R106+IF((P106+R106+S106)>0,MAX(V106/(P106+R106+S106)*(Q106+R106),V106),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":"P108+R108+S108","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T108/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T108))","v":{"$error":"#VALUE!"}},{"$f":"(P108+R108+S108+V108)*$O108","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ108))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN108:$BN109+$BO108:$BO109, --($E108:$E109<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR108:$BR109+$BS108:$BS109, --($E108:$E109<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T108+SUMPRODUCT($AA108:$AA109+$AH108:$AH109+$AO108:$AO109+$AV108:$AV109+$BC108:$BC109+$BJ108:$BJ109, --($E108:$E109<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P108-$Q108,0)+SUMPRODUCT($X108:$X109+$AL108:$AL109+$AZ108:$AZ109, --($E108:$E109<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P108,$Q108)+SUMPRODUCT($AE108:$AE109+$AS108:$AS109+$BG108:$BG109, --($E108:$E109<>0))","v":{"$error":"#VALUE!"}}]
[null,2072,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ109))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B108+1","v":2073},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P108+R108+S108+V108+W108,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q108+R108+IF((P108+R108+S108)>0,MAX(V108/(P108+R108+S108)*(Q108+R108),V108),0),0)","v":{"$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!"}},{"$f":"P110+R110+S110","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T110/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T110))","v":{"$error":"#VALUE!"}},{"$f":"(P110+R110+S110+V110)*$O110","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ110))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN110:$BN111+$BO110:$BO111, --($E110:$E111<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR110:$BR111+$BS110:$BS111, --($E110:$E111<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T110+SUMPRODUCT($AA110:$AA111+$AH110:$AH111+$AO110:$AO111+$AV110:$AV111+$BC110:$BC111+$BJ110:$BJ111, --($E110:$E111<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P110-$Q110,0)+SUMPRODUCT($X110:$X111+$AL110:$AL111+$AZ110:$AZ111, --($E110:$E111<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P110,$Q110)+SUMPRODUCT($AE110:$AE111+$AS110:$AS111+$BG110:$BG111, --($E110:$E111<>0))","v":{"$error":"#VALUE!"}}]
[null,2073,"N","",0,2,-1,0,false,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(AB111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ111))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B110+1","v":2074},"N","",0,1,1,0,false,null,null,null,null,{"$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(P110+R110+S110+V110+W110,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q110+R110+IF((P110+R110+S110)>0,MAX(V110/(P110+R110+S110)*(Q110+R110),V110),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":"P112+R112+S112","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T112/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T112))","v":{"$error":"#VALUE!"}},{"$f":"(P112+R112+S112+V112)*$O112","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ112))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN112:$BN113+$BO112:$BO113, --($E112:$E113<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR112:$BR113+$BS112:$BS113, --($E112:$E113<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T112+SUMPRODUCT($AA112:$AA113+$AH112:$AH113+$AO112:$AO113+$AV112:$AV113+$BC112:$BC113+$BJ112:$BJ113, --($E112:$E113<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P112-$Q112,0)+SUMPRODUCT($X112:$X113+$AL112:$AL113+$AZ112:$AZ113, --($E112:$E113<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P112,$Q112)+SUMPRODUCT($AE112:$AE113+$AS112:$AS113+$BG112:$BG113, --($E112:$E113<>0))","v":{"$error":"#VALUE!"}}]
[null,2074,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ113))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B112+1","v":2075},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P112+R112+S112+V112+W112,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q112+R112+IF((P112+R112+S112)>0,MAX(V112/(P112+R112+S112)*(Q112+R112),V112),0),0)","v":{"$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!"}},{"$f":"P114+R114+S114","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T114/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T114))","v":{"$error":"#VALUE!"}},{"$f":"(P114+R114+S114+V114)*$O114","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ114))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN114:$BN115+$BO114:$BO115, --($E114:$E115<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR114:$BR115+$BS114:$BS115, --($E114:$E115<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T114+SUMPRODUCT($AA114:$AA115+$AH114:$AH115+$AO114:$AO115+$AV114:$AV115+$BC114:$BC115+$BJ114:$BJ115, --($E114:$E115<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P114-$Q114,0)+SUMPRODUCT($X114:$X115+$AL114:$AL115+$AZ114:$AZ115, --($E114:$E115<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P114,$Q114)+SUMPRODUCT($AE114:$AE115+$AS114:$AS115+$BG114:$BG115, --($E114:$E115<>0))","v":{"$error":"#VALUE!"}}]
[null,2075,"N","",0,2,-1,0,false,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(AB115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ115))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B114+1","v":2076},"N","",0,1,1,0,false,null,null,null,null,{"$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(P114+R114+S114+V114+W114,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q114+R114+IF((P114+R114+S114)>0,MAX(V114/(P114+R114+S114)*(Q114+R114),V114),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":"P116+R116+S116","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T116/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T116))","v":{"$error":"#VALUE!"}},{"$f":"(P116+R116+S116+V116)*$O116","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ116))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN116:$BN117+$BO116:$BO117, --($E116:$E117<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR116:$BR117+$BS116:$BS117, --($E116:$E117<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T116+SUMPRODUCT($AA116:$AA117+$AH116:$AH117+$AO116:$AO117+$AV116:$AV117+$BC116:$BC117+$BJ116:$BJ117, --($E116:$E117<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P116-$Q116,0)+SUMPRODUCT($X116:$X117+$AL116:$AL117+$AZ116:$AZ117, --($E116:$E117<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P116,$Q116)+SUMPRODUCT($AE116:$AE117+$AS116:$AS117+$BG116:$BG117, --($E116:$E117<>0))","v":{"$error":"#VALUE!"}}]
[null,2076,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ117))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B116+1","v":2077},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P116+R116+S116+V116+W116,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q116+R116+IF((P116+R116+S116)>0,MAX(V116/(P116+R116+S116)*(Q116+R116),V116),0),0)","v":{"$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!"}},{"$f":"P118+R118+S118","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T118/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T118))","v":{"$error":"#VALUE!"}},{"$f":"(P118+R118+S118+V118)*$O118","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ118))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN118:$BN119+$BO118:$BO119, --($E118:$E119<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR118:$BR119+$BS118:$BS119, --($E118:$E119<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T118+SUMPRODUCT($AA118:$AA119+$AH118:$AH119+$AO118:$AO119+$AV118:$AV119+$BC118:$BC119+$BJ118:$BJ119, --($E118:$E119<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P118-$Q118,0)+SUMPRODUCT($X118:$X119+$AL118:$AL119+$AZ118:$AZ119, --($E118:$E119<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P118,$Q118)+SUMPRODUCT($AE118:$AE119+$AS118:$AS119+$BG118:$BG119, --($E118:$E119<>0))","v":{"$error":"#VALUE!"}}]
[null,2077,"N","",0,2,-1,0,false,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(AB119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ119))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B118+1","v":2078},"N","",0,1,1,0,false,null,null,null,null,{"$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(P118+R118+S118+V118+W118,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q118+R118+IF((P118+R118+S118)>0,MAX(V118/(P118+R118+S118)*(Q118+R118),V118),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":"P120+R120+S120","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T120/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T120))","v":{"$error":"#VALUE!"}},{"$f":"(P120+R120+S120+V120)*$O120","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ120))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN120:$BN121+$BO120:$BO121, --($E120:$E121<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR120:$BR121+$BS120:$BS121, --($E120:$E121<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T120+SUMPRODUCT($AA120:$AA121+$AH120:$AH121+$AO120:$AO121+$AV120:$AV121+$BC120:$BC121+$BJ120:$BJ121, --($E120:$E121<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P120-$Q120,0)+SUMPRODUCT($X120:$X121+$AL120:$AL121+$AZ120:$AZ121, --($E120:$E121<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P120,$Q120)+SUMPRODUCT($AE120:$AE121+$AS120:$AS121+$BG120:$BG121, --($E120:$E121<>0))","v":{"$error":"#VALUE!"}}]
[null,2078,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ121))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B120+1","v":2079},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P120+R120+S120+V120+W120,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q120+R120+IF((P120+R120+S120)>0,MAX(V120/(P120+R120+S120)*(Q120+R120),V120),0),0)","v":{"$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!"}},{"$f":"P122+R122+S122","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T122/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T122))","v":{"$error":"#VALUE!"}},{"$f":"(P122+R122+S122+V122)*$O122","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ122))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN122:$BN123+$BO122:$BO123, --($E122:$E123<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR122:$BR123+$BS122:$BS123, --($E122:$E123<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T122+SUMPRODUCT($AA122:$AA123+$AH122:$AH123+$AO122:$AO123+$AV122:$AV123+$BC122:$BC123+$BJ122:$BJ123, --($E122:$E123<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P122-$Q122,0)+SUMPRODUCT($X122:$X123+$AL122:$AL123+$AZ122:$AZ123, --($E122:$E123<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P122,$Q122)+SUMPRODUCT($AE122:$AE123+$AS122:$AS123+$BG122:$BG123, --($E122:$E123<>0))","v":{"$error":"#VALUE!"}}]
[null,2079,"N","",0,2,-1,0,false,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(AB123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ123))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B122+1","v":2080},"N","",0,1,1,0,false,null,null,null,null,{"$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(P122+R122+S122+V122+W122,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q122+R122+IF((P122+R122+S122)>0,MAX(V122/(P122+R122+S122)*(Q122+R122),V122),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":"P124+R124+S124","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T124/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T124))","v":{"$error":"#VALUE!"}},{"$f":"(P124+R124+S124+V124)*$O124","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ124))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN124:$BN125+$BO124:$BO125, --($E124:$E125<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR124:$BR125+$BS124:$BS125, --($E124:$E125<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T124+SUMPRODUCT($AA124:$AA125+$AH124:$AH125+$AO124:$AO125+$AV124:$AV125+$BC124:$BC125+$BJ124:$BJ125, --($E124:$E125<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P124-$Q124,0)+SUMPRODUCT($X124:$X125+$AL124:$AL125+$AZ124:$AZ125, --($E124:$E125<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P124,$Q124)+SUMPRODUCT($AE124:$AE125+$AS124:$AS125+$BG124:$BG125, --($E124:$E125<>0))","v":{"$error":"#VALUE!"}}]
[null,2080,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ125))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B124+1","v":2081},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P124+R124+S124+V124+W124,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q124+R124+IF((P124+R124+S124)>0,MAX(V124/(P124+R124+S124)*(Q124+R124),V124),0),0)","v":{"$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!"}},{"$f":"P126+R126+S126","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T126/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T126))","v":{"$error":"#VALUE!"}},{"$f":"(P126+R126+S126+V126)*$O126","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ126))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN126:$BN127+$BO126:$BO127, --($E126:$E127<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR126:$BR127+$BS126:$BS127, --($E126:$E127<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T126+SUMPRODUCT($AA126:$AA127+$AH126:$AH127+$AO126:$AO127+$AV126:$AV127+$BC126:$BC127+$BJ126:$BJ127, --($E126:$E127<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P126-$Q126,0)+SUMPRODUCT($X126:$X127+$AL126:$AL127+$AZ126:$AZ127, --($E126:$E127<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P126,$Q126)+SUMPRODUCT($AE126:$AE127+$AS126:$AS127+$BG126:$BG127, --($E126:$E127<>0))","v":{"$error":"#VALUE!"}}]
[null,2081,"N","",0,2,-1,0,false,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(AB127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ127))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B126+1","v":2082},"N","",0,1,1,0,false,null,null,null,null,{"$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(P126+R126+S126+V126+W126,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q126+R126+IF((P126+R126+S126)>0,MAX(V126/(P126+R126+S126)*(Q126+R126),V126),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":"P128+R128+S128","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T128/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T128))","v":{"$error":"#VALUE!"}},{"$f":"(P128+R128+S128+V128)*$O128","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ128))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN128:$BN129+$BO128:$BO129, --($E128:$E129<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR128:$BR129+$BS128:$BS129, --($E128:$E129<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T128+SUMPRODUCT($AA128:$AA129+$AH128:$AH129+$AO128:$AO129+$AV128:$AV129+$BC128:$BC129+$BJ128:$BJ129, --($E128:$E129<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P128-$Q128,0)+SUMPRODUCT($X128:$X129+$AL128:$AL129+$AZ128:$AZ129, --($E128:$E129<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P128,$Q128)+SUMPRODUCT($AE128:$AE129+$AS128:$AS129+$BG128:$BG129, --($E128:$E129<>0))","v":{"$error":"#VALUE!"}}]
[null,2082,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ129))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B128+1","v":2083},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P128+R128+S128+V128+W128,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q128+R128+IF((P128+R128+S128)>0,MAX(V128/(P128+R128+S128)*(Q128+R128),V128),0),0)","v":{"$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!"}},{"$f":"P130+R130+S130","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T130/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T130))","v":{"$error":"#VALUE!"}},{"$f":"(P130+R130+S130+V130)*$O130","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ130))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN130:$BN131+$BO130:$BO131, --($E130:$E131<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR130:$BR131+$BS130:$BS131, --($E130:$E131<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T130+SUMPRODUCT($AA130:$AA131+$AH130:$AH131+$AO130:$AO131+$AV130:$AV131+$BC130:$BC131+$BJ130:$BJ131, --($E130:$E131<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P130-$Q130,0)+SUMPRODUCT($X130:$X131+$AL130:$AL131+$AZ130:$AZ131, --($E130:$E131<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P130,$Q130)+SUMPRODUCT($AE130:$AE131+$AS130:$AS131+$BG130:$BG131, --($E130:$E131<>0))","v":{"$error":"#VALUE!"}}]
[null,2083,"N","",0,2,-1,0,false,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(AB131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ131))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B130+1","v":2084},"N","",0,1,1,0,false,null,null,null,null,{"$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(P130+R130+S130+V130+W130,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q130+R130+IF((P130+R130+S130)>0,MAX(V130/(P130+R130+S130)*(Q130+R130),V130),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":"P132+R132+S132","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T132/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T132))","v":{"$error":"#VALUE!"}},{"$f":"(P132+R132+S132+V132)*$O132","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ132))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN132:$BN133+$BO132:$BO133, --($E132:$E133<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR132:$BR133+$BS132:$BS133, --($E132:$E133<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T132+SUMPRODUCT($AA132:$AA133+$AH132:$AH133+$AO132:$AO133+$AV132:$AV133+$BC132:$BC133+$BJ132:$BJ133, --($E132:$E133<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P132-$Q132,0)+SUMPRODUCT($X132:$X133+$AL132:$AL133+$AZ132:$AZ133, --($E132:$E133<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P132,$Q132)+SUMPRODUCT($AE132:$AE133+$AS132:$AS133+$BG132:$BG133, --($E132:$E133<>0))","v":{"$error":"#VALUE!"}}]
[null,2084,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ133))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B132+1","v":2085},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P132+R132+S132+V132+W132,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q132+R132+IF((P132+R132+S132)>0,MAX(V132/(P132+R132+S132)*(Q132+R132),V132),0),0)","v":{"$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!"}},{"$f":"P134+R134+S134","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T134/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T134))","v":{"$error":"#VALUE!"}},{"$f":"(P134+R134+S134+V134)*$O134","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ134))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN134:$BN135+$BO134:$BO135, --($E134:$E135<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR134:$BR135+$BS134:$BS135, --($E134:$E135<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T134+SUMPRODUCT($AA134:$AA135+$AH134:$AH135+$AO134:$AO135+$AV134:$AV135+$BC134:$BC135+$BJ134:$BJ135, --($E134:$E135<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P134-$Q134,0)+SUMPRODUCT($X134:$X135+$AL134:$AL135+$AZ134:$AZ135, --($E134:$E135<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P134,$Q134)+SUMPRODUCT($AE134:$AE135+$AS134:$AS135+$BG134:$BG135, --($E134:$E135<>0))","v":{"$error":"#VALUE!"}}]
[null,2085,"N","",0,2,-1,0,false,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(AB135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ135))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B134+1","v":2086},"N",{"$f":"INDEX(SP_Initials,F136)","v":""},{"$f":"INDEX(SC_TaxIndex,$F136)","v":0},1,{"$f":"MOD($F136,2)-($F136-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$F136),IF($B136<YEAR(INDEX(SP_BirthDate,$F136)),0,$B136-YEAR(INDEX(SP_BirthDate,$F136))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F136),IF($B136>(YEAR(INDEX(SP_BirthDate,$F136))+INDEX(SP_LifeExp,$F136)),0,$H136))","v":false},null,null,null,null,{"$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(P134+R134+S134+V134+W134,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q134+R134+IF((P134+R134+S134)>0,MAX(V134/(P134+R134+S134)*(Q134+R134),V134),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":"P136+R136+S136","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T136/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T136))","v":{"$error":"#VALUE!"}},{"$f":"(P136+R136+S136+V136)*$O136","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ136))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN136:$BN137+$BO136:$BO137, --($E136:$E137<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR136:$BR137+$BS136:$BS137, --($E136:$E137<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T136+SUMPRODUCT($AA136:$AA137+$AH136:$AH137+$AO136:$AO137+$AV136:$AV137+$BC136:$BC137+$BJ136:$BJ137, --($E136:$E137<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P136-$Q136,0)+SUMPRODUCT($X136:$X137+$AL136:$AL137+$AZ136:$AZ137, --($E136:$E137<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P136,$Q136)+SUMPRODUCT($AE136:$AE137+$AS136:$AS137+$BG136:$BG137, --($E136:$E137<>0))","v":{"$error":"#VALUE!"}}]
[null,2086,"N","",0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,false,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(AB137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ137))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B136+1","v":2087},"N","",0,1,1,0,false,null,null,null,null,{"$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(P136+R136+S136+V136+W136,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q136+R136+IF((P136+R136+S136)>0,MAX(V136/(P136+R136+S136)*(Q136+R136),V136),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":"P138+R138+S138","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T138/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T138))","v":{"$error":"#VALUE!"}},{"$f":"(P138+R138+S138+V138)*$O138","v":{"$error":"#VALUE!"}},{"$f":"MAX(X136+Y136+Z136+AC136+AD136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F138),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F138),0)","v":{"$error":"#REF!"}},{"$f":"(X138+Y138+Z138)*IF($H138>=INDEX(SP_401KDistribAge,$F138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA138))","v":{"$error":"#REF!"}},{"$f":"(X138+Y138+Z138+AC138)*$O138","v":{"$error":"#REF!"}},{"$f":"MAX(AE136+AG136+AJ136+AK136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AF136+AG136+AJ136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F138),0)","v":{"$error":"#REF!"}},{"$f":"IF($H138>=INDEX(SP_401KDistribAge,$F138),AE138+AG138,MIN(AE138+AG138,AF138+AG138))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH138))","v":{"$error":"#REF!"}},{"$f":"(AE138+AG138+AJ138)*$O138","v":{"$error":"#REF!"}},{"$f":"MAX(AL136+AM136+AN136+AQ136+AR136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F138),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F138),0)","v":{"$error":"#REF!"}},{"$f":"(AL138+AM138+AN138)*IF($H138>=INDEX(SP_Solo401KDistribAge,$F138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO138))","v":{"$error":"#REF!"}},{"$f":"(AL138+AM138+AN138+AQ138)*$O138","v":{"$error":"#REF!"}},{"$f":"MAX(AS136+AU136+AX136+AY136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(AT136+AU136+AX136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F138),0)","v":{"$error":"#REF!"}},{"$f":"IF($H138>=INDEX(SP_Solo401KDistribAge,$F138),AS138+AU138,MIN(AS138+AU138,AT138+AU138))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV138))","v":{"$error":"#REF!"}},{"$f":"(AS138+AU138+AX138)*$O138","v":{"$error":"#REF!"}},{"$f":"MAX(AZ136+BA136+BB136+BE136+BF136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_IRASpousalContrib, OFFSET($F138,$G138,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"(AZ138+BA138+BB138)*IF($H138>=INDEX(SP_IRADistribAge,$F138),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ138))","v":{"$error":"#REF!"}},{"$f":"(AZ138+BA138+BB138+BE138)*$O138","v":{"$error":"#REF!"}},{"$f":"MAX(BG136+BI136+BL136+BM136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(BH136+BI136+BL136,0)","v":{"$error":"#REF!"}},{"$f":"MAX(INDEX(SP_RothIRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)","v":{"$error":"#REF!"}},{"$f":"IF($H138>=INDEX(SP_IRADistribAge,$F138),BG138+BI138,MIN(BG138+BI138,BH138+BI138))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ138))","v":{"$error":"#REF!"}},{"$f":"(BG138+BI138+BL138)*$O138","v":{"$error":"#REF!"}},{"$f":"-(Y138+AM138+BA138)-OFFSET(BB138,$G138,0)","v":{"$error":"#REF!"}},{"$f":"-(AG138+AU138+BI138)","v":{"$error":"#REF!"}},{"$f":"-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$f":"BP138+BQ138-AC138-AQ138-BE138","v":{"$error":"#VALUE!"}},{"$f":"-V138-BP138-BQ138-AJ138-AX138-BL138","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT($BN138:$BN139+$BO138:$BO139, --($E138:$E139<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR138:$BR139+$BS138:$BS139, --($E138:$E139<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T138+SUMPRODUCT($AA138:$AA139+$AH138:$AH139+$AO138:$AO139+$AV138:$AV139+$BC138:$BC139+$BJ138:$BJ139, --($E138:$E139<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P138-$Q138,0)+SUMPRODUCT($X138:$X139+$AL138:$AL139+$AZ138:$AZ139, --($E138:$E139<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P138,$Q138)+SUMPRODUCT($AE138:$AE139+$AS138:$AS139+$BG138:$BG139, --($E138:$E139<>0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B137+1","v":2087},"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ139))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B138+1","v":2088},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P138+R138+S138+V138+W138,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q138+R138+IF((P138+R138+S138)>0,MAX(V138/(P138+R138+S138)*(Q138+R138),V138),0),0)","v":{"$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!"}},{"$f":"P140+R140+S140","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T140/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T140))","v":{"$error":"#VALUE!"}},{"$f":"(P140+R140+S140+V140)*$O140","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ140))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN140:$BN141+$BO140:$BO141, --($E140:$E141<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR140:$BR141+$BS140:$BS141, --($E140:$E141<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T140+SUMPRODUCT($AA140:$AA141+$AH140:$AH141+$AO140:$AO141+$AV140:$AV141+$BC140:$BC141+$BJ140:$BJ141, --($E140:$E141<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P140-$Q140,0)+SUMPRODUCT($X140:$X141+$AL140:$AL141+$AZ140:$AZ141, --($E140:$E141<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P140,$Q140)+SUMPRODUCT($AE140:$AE141+$AS140:$AS141+$BG140:$BG141, --($E140:$E141<>0))","v":{"$error":"#VALUE!"}}]
[null,2088,"N","",0,2,-1,0,false,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!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)","v":{"$error":"#REF!"}},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ141))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B140+1","v":2089},"N","",0,1,1,0,false,null,null,null,null,{"$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(P140+R140+S140+V140+W140,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q140+R140+IF((P140+R140+S140)>0,MAX(V140/(P140+R140+S140)*(Q140+R140),V140),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":"P142+R142+S142","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T142/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T142))","v":{"$error":"#VALUE!"}},{"$f":"(P142+R142+S142+V142)*$O142","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ142))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN142:$BN143+$BO142:$BO143, --($E142:$E143<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR142:$BR143+$BS142:$BS143, --($E142:$E143<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T142+SUMPRODUCT($AA142:$AA143+$AH142:$AH143+$AO142:$AO143+$AV142:$AV143+$BC142:$BC143+$BJ142:$BJ143, --($E142:$E143<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P142-$Q142,0)+SUMPRODUCT($X142:$X143+$AL142:$AL143+$AZ142:$AZ143, --($E142:$E143<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P142,$Q142)+SUMPRODUCT($AE142:$AE143+$AS142:$AS143+$BG142:$BG143, --($E142:$E143<>0))","v":{"$error":"#VALUE!"}}]
[null,2089,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ143))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B142+1","v":2090},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P142+R142+S142+V142+W142,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q142+R142+IF((P142+R142+S142)>0,MAX(V142/(P142+R142+S142)*(Q142+R142),V142),0),0)","v":{"$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!"}},{"$f":"P144+R144+S144","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T144/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T144))","v":{"$error":"#VALUE!"}},{"$f":"(P144+R144+S144+V144)*$O144","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ144))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN144:$BN145+$BO144:$BO145, --($E144:$E145<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR144:$BR145+$BS144:$BS145, --($E144:$E145<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T144+SUMPRODUCT($AA144:$AA145+$AH144:$AH145+$AO144:$AO145+$AV144:$AV145+$BC144:$BC145+$BJ144:$BJ145, --($E144:$E145<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P144-$Q144,0)+SUMPRODUCT($X144:$X145+$AL144:$AL145+$AZ144:$AZ145, --($E144:$E145<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P144,$Q144)+SUMPRODUCT($AE144:$AE145+$AS144:$AS145+$BG144:$BG145, --($E144:$E145<>0))","v":{"$error":"#VALUE!"}}]
[null,2090,"N","",0,2,-1,0,false,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(AB145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ145))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B144+1","v":2091},"N","",0,1,1,0,false,null,null,null,null,{"$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(P144+R144+S144+V144+W144,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q144+R144+IF((P144+R144+S144)>0,MAX(V144/(P144+R144+S144)*(Q144+R144),V144),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":"P146+R146+S146","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T146/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T146))","v":{"$error":"#VALUE!"}},{"$f":"(P146+R146+S146+V146)*$O146","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ146))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN146:$BN147+$BO146:$BO147, --($E146:$E147<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR146:$BR147+$BS146:$BS147, --($E146:$E147<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T146+SUMPRODUCT($AA146:$AA147+$AH146:$AH147+$AO146:$AO147+$AV146:$AV147+$BC146:$BC147+$BJ146:$BJ147, --($E146:$E147<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P146-$Q146,0)+SUMPRODUCT($X146:$X147+$AL146:$AL147+$AZ146:$AZ147, --($E146:$E147<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P146,$Q146)+SUMPRODUCT($AE146:$AE147+$AS146:$AS147+$BG146:$BG147, --($E146:$E147<>0))","v":{"$error":"#VALUE!"}}]
[null,2091,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ147))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B146+1","v":2092},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P146+R146+S146+V146+W146,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q146+R146+IF((P146+R146+S146)>0,MAX(V146/(P146+R146+S146)*(Q146+R146),V146),0),0)","v":{"$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!"}},{"$f":"P148+R148+S148","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T148/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T148))","v":{"$error":"#VALUE!"}},{"$f":"(P148+R148+S148+V148)*$O148","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ148))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN148:$BN149+$BO148:$BO149, --($E148:$E149<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR148:$BR149+$BS148:$BS149, --($E148:$E149<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T148+SUMPRODUCT($AA148:$AA149+$AH148:$AH149+$AO148:$AO149+$AV148:$AV149+$BC148:$BC149+$BJ148:$BJ149, --($E148:$E149<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P148-$Q148,0)+SUMPRODUCT($X148:$X149+$AL148:$AL149+$AZ148:$AZ149, --($E148:$E149<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P148,$Q148)+SUMPRODUCT($AE148:$AE149+$AS148:$AS149+$BG148:$BG149, --($E148:$E149<>0))","v":{"$error":"#VALUE!"}}]
[null,2092,"N","",0,2,-1,0,false,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(AB149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ149))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B148+1","v":2093},"N","",0,1,1,0,false,null,null,null,null,{"$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(P148+R148+S148+V148+W148,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q148+R148+IF((P148+R148+S148)>0,MAX(V148/(P148+R148+S148)*(Q148+R148),V148),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":"P150+R150+S150","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T150/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T150))","v":{"$error":"#VALUE!"}},{"$f":"(P150+R150+S150+V150)*$O150","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ150))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN150:$BN151+$BO150:$BO151, --($E150:$E151<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR150:$BR151+$BS150:$BS151, --($E150:$E151<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T150+SUMPRODUCT($AA150:$AA151+$AH150:$AH151+$AO150:$AO151+$AV150:$AV151+$BC150:$BC151+$BJ150:$BJ151, --($E150:$E151<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P150-$Q150,0)+SUMPRODUCT($X150:$X151+$AL150:$AL151+$AZ150:$AZ151, --($E150:$E151<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P150,$Q150)+SUMPRODUCT($AE150:$AE151+$AS150:$AS151+$BG150:$BG151, --($E150:$E151<>0))","v":{"$error":"#VALUE!"}}]
[null,2093,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ151))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B150+1","v":2094},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P150+R150+S150+V150+W150,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q150+R150+IF((P150+R150+S150)>0,MAX(V150/(P150+R150+S150)*(Q150+R150),V150),0),0)","v":{"$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!"}},{"$f":"P152+R152+S152","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T152/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T152))","v":{"$error":"#VALUE!"}},{"$f":"(P152+R152+S152+V152)*$O152","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ152))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN152:$BN153+$BO152:$BO153, --($E152:$E153<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR152:$BR153+$BS152:$BS153, --($E152:$E153<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T152+SUMPRODUCT($AA152:$AA153+$AH152:$AH153+$AO152:$AO153+$AV152:$AV153+$BC152:$BC153+$BJ152:$BJ153, --($E152:$E153<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P152-$Q152,0)+SUMPRODUCT($X152:$X153+$AL152:$AL153+$AZ152:$AZ153, --($E152:$E153<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P152,$Q152)+SUMPRODUCT($AE152:$AE153+$AS152:$AS153+$BG152:$BG153, --($E152:$E153<>0))","v":{"$error":"#VALUE!"}}]
[null,2094,"N","",0,2,-1,0,false,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(AB153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ153))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B152+1","v":2095},"N","",0,1,1,0,false,null,null,null,null,{"$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(P152+R152+S152+V152+W152,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q152+R152+IF((P152+R152+S152)>0,MAX(V152/(P152+R152+S152)*(Q152+R152),V152),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":"P154+R154+S154","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T154/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T154))","v":{"$error":"#VALUE!"}},{"$f":"(P154+R154+S154+V154)*$O154","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ154))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN154:$BN155+$BO154:$BO155, --($E154:$E155<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR154:$BR155+$BS154:$BS155, --($E154:$E155<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T154+SUMPRODUCT($AA154:$AA155+$AH154:$AH155+$AO154:$AO155+$AV154:$AV155+$BC154:$BC155+$BJ154:$BJ155, --($E154:$E155<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P154-$Q154,0)+SUMPRODUCT($X154:$X155+$AL154:$AL155+$AZ154:$AZ155, --($E154:$E155<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P154,$Q154)+SUMPRODUCT($AE154:$AE155+$AS154:$AS155+$BG154:$BG155, --($E154:$E155<>0))","v":{"$error":"#VALUE!"}}]
[null,2095,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ155))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B154+1","v":2096},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P154+R154+S154+V154+W154,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q154+R154+IF((P154+R154+S154)>0,MAX(V154/(P154+R154+S154)*(Q154+R154),V154),0),0)","v":{"$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!"}},{"$f":"P156+R156+S156","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T156/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T156))","v":{"$error":"#VALUE!"}},{"$f":"(P156+R156+S156+V156)*$O156","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ156))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN156:$BN157+$BO156:$BO157, --($E156:$E157<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR156:$BR157+$BS156:$BS157, --($E156:$E157<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T156+SUMPRODUCT($AA156:$AA157+$AH156:$AH157+$AO156:$AO157+$AV156:$AV157+$BC156:$BC157+$BJ156:$BJ157, --($E156:$E157<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P156-$Q156,0)+SUMPRODUCT($X156:$X157+$AL156:$AL157+$AZ156:$AZ157, --($E156:$E157<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P156,$Q156)+SUMPRODUCT($AE156:$AE157+$AS156:$AS157+$BG156:$BG157, --($E156:$E157<>0))","v":{"$error":"#VALUE!"}}]
[null,2096,"N","",0,2,-1,0,false,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(AB157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ157))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B156+1","v":2097},"N","",0,1,1,0,false,null,null,null,null,{"$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(P156+R156+S156+V156+W156,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q156+R156+IF((P156+R156+S156)>0,MAX(V156/(P156+R156+S156)*(Q156+R156),V156),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":"P158+R158+S158","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T158/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T158))","v":{"$error":"#VALUE!"}},{"$f":"(P158+R158+S158+V158)*$O158","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ158))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN158:$BN159+$BO158:$BO159, --($E158:$E159<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR158:$BR159+$BS158:$BS159, --($E158:$E159<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T158+SUMPRODUCT($AA158:$AA159+$AH158:$AH159+$AO158:$AO159+$AV158:$AV159+$BC158:$BC159+$BJ158:$BJ159, --($E158:$E159<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P158-$Q158,0)+SUMPRODUCT($X158:$X159+$AL158:$AL159+$AZ158:$AZ159, --($E158:$E159<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P158,$Q158)+SUMPRODUCT($AE158:$AE159+$AS158:$AS159+$BG158:$BG159, --($E158:$E159<>0))","v":{"$error":"#VALUE!"}}]
[null,2097,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ159))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B158+1","v":2098},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P158+R158+S158+V158+W158,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q158+R158+IF((P158+R158+S158)>0,MAX(V158/(P158+R158+S158)*(Q158+R158),V158),0),0)","v":{"$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!"}},{"$f":"P160+R160+S160","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T160/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T160))","v":{"$error":"#VALUE!"}},{"$f":"(P160+R160+S160+V160)*$O160","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ160))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN160:$BN161+$BO160:$BO161, --($E160:$E161<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR160:$BR161+$BS160:$BS161, --($E160:$E161<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T160+SUMPRODUCT($AA160:$AA161+$AH160:$AH161+$AO160:$AO161+$AV160:$AV161+$BC160:$BC161+$BJ160:$BJ161, --($E160:$E161<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P160-$Q160,0)+SUMPRODUCT($X160:$X161+$AL160:$AL161+$AZ160:$AZ161, --($E160:$E161<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P160,$Q160)+SUMPRODUCT($AE160:$AE161+$AS160:$AS161+$BG160:$BG161, --($E160:$E161<>0))","v":{"$error":"#VALUE!"}}]
[null,2098,"N","",0,2,-1,0,false,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(AB161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ161))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B160+1","v":2099},"N","",0,1,1,0,false,null,null,null,null,{"$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(P160+R160+S160+V160+W160,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q160+R160+IF((P160+R160+S160)>0,MAX(V160/(P160+R160+S160)*(Q160+R160),V160),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":"P162+R162+S162","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T162/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T162))","v":{"$error":"#VALUE!"}},{"$f":"(P162+R162+S162+V162)*$O162","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ162))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN162:$BN163+$BO162:$BO163, --($E162:$E163<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR162:$BR163+$BS162:$BS163, --($E162:$E163<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T162+SUMPRODUCT($AA162:$AA163+$AH162:$AH163+$AO162:$AO163+$AV162:$AV163+$BC162:$BC163+$BJ162:$BJ163, --($E162:$E163<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P162-$Q162,0)+SUMPRODUCT($X162:$X163+$AL162:$AL163+$AZ162:$AZ163, --($E162:$E163<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P162,$Q162)+SUMPRODUCT($AE162:$AE163+$AS162:$AS163+$BG162:$BG163, --($E162:$E163<>0))","v":{"$error":"#VALUE!"}}]
[null,2099,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ163))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B162+1","v":2100},"N","",0,1,1,0,false,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!"}},{"$f":"MAX(P162+R162+S162+V162+W162,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q162+R162+IF((P162+R162+S162)>0,MAX(V162/(P162+R162+S162)*(Q162+R162),V162),0),0)","v":{"$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!"}},{"$f":"P164+R164+S164","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T164/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T164))","v":{"$error":"#VALUE!"}},{"$f":"(P164+R164+S164+V164)*$O164","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ164))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN164:$BN165+$BO164:$BO165, --($E164:$E165<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR164:$BR165+$BS164:$BS165, --($E164:$E165<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T164+SUMPRODUCT($AA164:$AA165+$AH164:$AH165+$AO164:$AO165+$AV164:$AV165+$BC164:$BC165+$BJ164:$BJ165, --($E164:$E165<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P164-$Q164,0)+SUMPRODUCT($X164:$X165+$AL164:$AL165+$AZ164:$AZ165, --($E164:$E165<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P164,$Q164)+SUMPRODUCT($AE164:$AE165+$AS164:$AS165+$BG164:$BG165, --($E164:$E165<>0))","v":{"$error":"#VALUE!"}}]
[null,2100,"N","",0,2,-1,0,false,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(AB165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ165))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B164+1","v":2101},"N","",0,1,1,0,false,null,null,null,null,{"$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(P164+R164+S164+V164+W164,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q164+R164+IF((P164+R164+S164)>0,MAX(V164/(P164+R164+S164)*(Q164+R164),V164),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":"P166+R166+S166","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T166/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T166))","v":{"$error":"#VALUE!"}},{"$f":"(P166+R166+S166+V166)*$O166","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ166))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN166:$BN167+$BO166:$BO167, --($E166:$E167<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR166:$BR167+$BS166:$BS167, --($E166:$E167<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T166+SUMPRODUCT($AA166:$AA167+$AH166:$AH167+$AO166:$AO167+$AV166:$AV167+$BC166:$BC167+$BJ166:$BJ167, --($E166:$E167<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P166-$Q166,0)+SUMPRODUCT($X166:$X167+$AL166:$AL167+$AZ166:$AZ167, --($E166:$E167<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P166,$Q166)+SUMPRODUCT($AE166:$AE167+$AS166:$AS167+$BG166:$BG167, --($E166:$E167<>0))","v":{"$error":"#VALUE!"}}]
[null,2101,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ167))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B166+1","v":2102},"N",{"$f":"INDEX(SP_Initials,F168)","v":""},0,1,1,0,false,null,null,null,null,{"$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(P166+R166+S166+V166+W166,0)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Q166+R166+IF((P166+R166+S166)>0,MAX(V166/(P166+R166+S166)*(Q166+R166),V166),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":"P168+R168+S168","v":{"$error":"#VALUE!"}},{"$f":"IF(SC_ZX_BalanceAccessibleA>0, T168/SC_ZX_BalanceAccessibleA, 0)","v":{"$error":"#VALUE!"}},{"$f":"-IF(SC_ZX_CodeA=\"X\",0,MIN(U168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T168))","v":{"$error":"#VALUE!"}},{"$f":"(P168+R168+S168+V168)*$O168","v":{"$error":"#VALUE!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ168))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*LT_InvestmentQDI","v":{"$error":"#VALUE!"}},{"$f":"-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*(1-LT_InvestmentQDI)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT($BN168:$BN169+$BO168:$BO169, --($E168:$E169<>0))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($BR168:$BR169+$BS168:$BS169, --($E168:$E169<>0))","v":{"$error":"#VALUE!"}},{"$f":"$T168+SUMPRODUCT($AA168:$AA169+$AH168:$AH169+$AO168:$AO169+$AV168:$AV169+$BC168:$BC169+$BJ168:$BJ169, --($E168:$E169<>0))","v":{"$error":"#VALUE!"}},{"$f":"MAX($P168-$Q168,0)+SUMPRODUCT($X168:$X169+$AL168:$AL169+$AZ168:$AZ169, --($E168:$E169<>0))","v":{"$error":"#VALUE!"}},{"$f":"MIN($P168,$Q168)+SUMPRODUCT($AE168:$AE169+$AS168:$AS169+$BG168:$BG169, --($E168:$E169<>0))","v":{"$error":"#VALUE!"}}]
[null,2102,"N","",0,2,-1,0,false,null,null,null,null,null,{"$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!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AB169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AI169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AP169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(AW169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BD169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(INDEX(SC_ZX_CodeA,ZXIDX1)=\"X\", 0, MIN(BK169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ169))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*LT_InvestmentQDI","v":{"$error":"#REF!"}},{"$f":"-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*(1-LT_InvestmentQDI)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Annuitizer","index":6,"n_rows":86,"n_cols":635,"rows_kept":86,"cut":false,"hidden":true,"merged":[[1,335,1,340],[1,341,1,346],[1,245,1,250],[1,251,1,256],[1,257,1,262],[1,263,1,268],[1,269,1,274],[1,275,1,280],[1,281,1,286],[1,287,1,292],[1,293,1,298],[1,299,1,304],[1,305,1,310],[1,311,1,316],[1,317,1,322],[1,323,1,328],[1,329,1,334],[1,29,1,34],[1,143,1,148],[1,149,1,154],[1,155,1,160],[1,161,1,166],[1,167,1,172],[1,173,1,178],[1,179,1,184],[1,185,1,190],[1,35,1,40],[1,41,1,46],[1,47,1,52],[1,53,1,58],[1,59,1,64],[1,65,1,70],[1,71,1,76],[1,77,1,82],[1,83,1,88],[1,89,1,94],[1,95,1,100],[1,101,1,106],[1,107,1,112],[1,113,1,118],[1,119,1,124],[1,467,1,472],[1,473,1,478],[1,479,1,484],[1,485,1,490],[1,491,1,496],[1,497,1,502],[1,125,1,130],[1,131,1,136],[1,137,1,142],[1,347,1,352],[1,353,1,358],[1,359,1,364],[1,365,1,370],[1,371,1,376],[1,377,1,382],[1,191,1,196],[1,197,1,202],[1,203,1,208],[1,209,1,214],[1,215,1,220],[1,221,1,226],[1,227,1,232],[1,233,1,238],[1,239,1,244],[1,557,1,562],[1,617,1,622],[1,623,1,628],[1,629,1,634],[1,563,1,568],[1,569,1,574],[1,575,1,580],[1,581,1,586],[1,587,1,592],[1,593,1,598],[1,599,1,604],[1,605,1,610],[1,611,1,616],[1,11,1,28],[1,509,1,514],[1,515,1,520],[1,521,1,526],[1,527,1,532],[1,533,1,538],[1,539,1,544],[1,545,1,550],[1,551,1,556],[1,503,1,508],[1,401,1,406],[1,407,1,412],[1,413,1,418],[1,419,1,424],[1,425,1,430],[1,431,1,436],[1,437,1,442],[1,443,1,448],[1,449,1,454],[1,455,1,460],[1,461,1,466],[1,383,1,388],[1,389,1,394],[1,395,1,400]]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO,0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,54,54,{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,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,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":0},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":1},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":2},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":3},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":4},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":5},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":6},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":7},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":8},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":9},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":10},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":11},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":12},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":13},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":14},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":15},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":16},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":17},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":18},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":19},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":20},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":21},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":22},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":23},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":24},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":25},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":26},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":27},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":28},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":29},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":30},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":31},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":32},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":33},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":34},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":35},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":36},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":37},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":38},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":39},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":40},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":41},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":42},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":43},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":44},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":45},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":46},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":47},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":48},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":49},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":50},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":51},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":52},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":53},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":54},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":55},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":56},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":57},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":58},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":59},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":60},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":61},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":62},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":63},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":64},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":65},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":66},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":67},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":68},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":69},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":70},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":71},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":72},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":73},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":74},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":75},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":76},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":77},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":78},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":79},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":80},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":81},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":82},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":83},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":84},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":85},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":86},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":87},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":88},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":89},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":90},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":91},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":92},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":93},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":94},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":95},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":96},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":97},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":98},null,null,null,null,null,{"$f":"INT((COLUMN()-COLUMN($AJ2))/6)","v":99}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},{"$f":"\"Age LE \" & INDEX(SP_Initials,1)","v":"Age LE "},{"$f":"\"Age LE \" & INDEX(SP_Initials,2)","v":"Age LE "},"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,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":-0.28888888888888886},{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)","v":0},1,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,ABS($I4)*OFFSET(U$7,$J4,0))","v":-1.3411141918964389E-2},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,OFFSET(V$7,$J4,0))","v":0},{"$f":"OFFSET(W$7,$J4,0)","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($H4)<(1/12),ABS($I4),MAX(ABS(MAX(IF($H4<=0,$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4>=0,$H4,1),IF($I4>=0,$I4,1))-1,0)/ABS($H4))*OFFSET(X$7,$J4,0)*$K4)","v":0},null,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($H4)>(11/12),ABS($I4),MAX(ABS(MAX(IF($H4>=0,-1+$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4<=0,1+$H4,1),IF($I4>=0,$I4,1))-1,0)/(1-ABS($H4)))*OFFSET(AA$7,$J4,0)*$K4)","v":0},{"$f":"(V4+X4+Z4+AA4)*U$4*K$4","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V4+SUM(X4:AB4),0)","v":0},{"$f":"MAX(W4+X4+IF((V4+X4+Z4)>0,MAX(AA4/(V4+X4+Z4)*(W4+X4),AA4),0),0)","v":0}]
[null,{"$f":"SP_CurrentYear-1","v":2022},null,null,null,null,null,{"$f":"INDEX(SC_EX_APW,EXIDX1+2)","v":1},{"$f":"-(1-SC_CurrentDatePr)","v":-0.28888888888888886},{"$f":"0","v":0},-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,(ABS($I6)*OFFSET(U$7,$J6,0))/(1+ABS($I6)*OFFSET(U$7,$J6,0)))","v":-1.3593445546354261E-2},{"$f":"SP_AnnyBalance","v":0},{"$f":"SP_AnnyCostBasis","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($H6)<(1/12),ABS($I6),MAX(ABS(MAX(IF($H6<=0,$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6>=0,$H6,1),IF($I6>=0,$I6,1))-1,0)/ABS($H6))*OFFSET(X$7,$J6,0)*$K6)","v":0},0,0,{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,IF(ABS($H6)>(11/12),ABS($I6),MAX(ABS(MAX(IF($H6>=0,-1+$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6<=0,1+$H6,1),IF($I6>=0,$I6,1))-1,0)/(1-ABS($H6)))*OFFSET(AA$7,$J6,0)*$K6)","v":0},{"$f":"V6*U$6*K$6","v":0}]
[null,{"$f":"B6+1","v":2023},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B7>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D7),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B7>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E7),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":2.0299999999999999E-2},{"$f":"$L7-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":2.0299999999999999E-2},{"$f":"YEAR(SP_TargetRD)-$B7","v":1},{"$f":"MAX(YEAR(SP_TargetRD)-$B7+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":12},{"$f":"SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=3))","v":9.7701676068582675},{"$f":"SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=4))","v":9.0015510363072071},{"$f":"SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=5))","v":9.7701676068582675},{"$f":"IF((P7-AM7)>0,($P8-P7+AM7)/(P7-AM7),0)","v":-4.6423183565645967E-2},{"$f":"IF((Q7-AN7)>0,($P8-Q7+AN7)/(Q7-AN7),0)","v":3.4999999999999865E-2},{"$f":"IF(SP_AnnyRate=\"Variable\",$T7,$S7)","v":-4.6423183565645967E-2},{"$f":"MAX(V6+SUM(X6:AB6),0)","v":0},{"$f":"MAX(W6+X6+Y6+IF((V6+X6+Y6+Z6)>0,MAX(AA6*((W6+X6+Y6)/(V6+SUM(X6:Z6))),AA6),0),0)","v":0},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H7),0)","v":0},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":0},{"$f":"INDEX(SC_EX_RolloverAnny,EXIDX1)","v":0},{"$f":"IF($R7>0,-(V7+SUM(X7:Z7))*ABS($AJ7)/$R7,0)","v":0},{"$f":"(V7+SUM(X7:AA7))*U7","v":0},{"$f":"(V7+SUM(X7:AA7))","v":0},{"$f":"-$X7","v":0},{"$f":"-(AA7-IF((V7+SUM(X7:Z7))>0,MAX(AA7*((W7+X7+Y7)/(V7+SUM(X7:Z7))),AA7),0))","v":0},{"$f":"-$AA7-$AE7","v":0},{"$f":"$AE7+$AF7","v":0},{"$f":"MAX($V7-$W7,0)","v":0},{"$f":"MIN($V7,$W7)","v":0},{"$f":"IF(($B7+AJ$2)<SC_TargetRY,0,IF(($B7+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":0},{"$f":"IF($F7>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AJ$2,1)),100%),0)","v":0},{"$f":"ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L7,AJ$2)","v":0},{"$f":"ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L8,AJ$2)","v":0},{"$f":"ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$M7,AJ$2)","v":0},1,{"$f":"IF($F7>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AP$2,1)),100%),0)","v":0},{"$f":"ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L7,AP$2)","v":0.98010389101244733},{"$f":"ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L8,AP$2)","v":0.96618357487922713},{"$f":"ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$M7,AP$2)","v":0.98010389101244733},1,{"$f":"IF($F7>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AV$2,1)),100%),0)","v":0},{"$f":"ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L7,AV$2)","v":0.96060363717773922},{"$f":"ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L8,AV$2)","v":0.93351070036640305},{"$f":"ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$M7,AV$2)","v":0.96060363717773922},{"$f":"IF(($B7+BB$2)<SC_TargetRY,0,IF(($B7+BB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+BB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+BB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BB$2,1)),100%),0)","v":0},{"$f":"ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L7,BB$2)","v":0.94149136251861154},{"$f":"ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L8,BB$2)","v":0.90194270566802237},{"$f":"ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$M7,BB$2)","v":0.94149136251861154},1,{"$f":"IF($F7>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BH$2,1)),100%),0)","v":0},{"$f":"ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L7,BH$2)","v":0.92275934775910173},{"$f":"ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L8,BH$2)","v":0.87144222769857238},{"$f":"ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$M7,BH$2)","v":0.92275934775910173},1,{"$f":"IF($F7>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BN$2,1)),100%),0)","v":0},{"$f":"ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L7,BN$2)","v":0.90440002720680368},{"$f":"ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L8,BN$2)","v":0.84197316685852419},{"$f":"ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$M7,BN$2)","v":0.90440002720680368},1,{"$f":"IF($F7>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BT$2,1)),100%),0)","v":0},{"$f":"ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L7,BT$2)","v":0.88640598569715157},{"$f":"ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L8,BT$2)","v":0.81350064430775282},{"$f":"ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$M7,BT$2)","v":0.88640598569715157},1,{"$f":"IF($F7>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BZ$2,1)),100%),0)","v":0},{"$f":"ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L7,BZ$2)","v":0.8687699555985019},{"$f":"ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L8,BZ$2)","v":0.78599096068381913},{"$f":"ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$M7,BZ$2)","v":0.8687699555985019},1,{"$f":"IF($F7>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CF$2,1)),100%),0)","v":0},{"$f":"ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L7,CF$2)","v":0.85148481387680286},{"$f":"ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L8,CF$2)","v":0.75941155621625056},{"$f":"ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$M7,CF$2)","v":0.85148481387680286},1,{"$f":"IF($F7>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CL$2,1)),100%),0)","v":0},{"$f":"ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L7,CL$2)","v":0.83454357921866396},{"$f":"ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L8,CL$2)","v":0.73373097218961414},{"$f":"ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$M7,CL$2)","v":0.83454357921866396},1,{"$f":"IF($F7>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CR$2,1)),100%),0)","v":0},{"$f":"ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L7,CR$2)","v":0.81793940921166719},{"$f":"ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L8,CR$2)","v":0.70891881370977217},{"$f":"ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$M7,CR$2)","v":0.81793940921166719},1,{"$f":"IF($F7>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CX$2,1)),100%),0)","v":0},{"$f":"ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L7,CX$2)","v":0.80166559758077738},{"$f":"ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L8,CX$2)","v":0.68494571372924851},{"$f":"ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$M7,CX$2)","v":0.80166559758077738},1,{"$f":"IF($F7>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DD$2,1)),100%),0)","v":0},{"$f":"ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L7,DD$2)","v":0},{"$f":"ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L8,DD$2)","v":0},{"$f":"ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$M7,DD$2)","v":0},1,{"$f":"IF($F7>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DJ$2,1)),100%),0)","v":0},{"$f":"ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L7,DJ$2)","v":0},{"$f":"ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L8,DJ$2)","v":0},{"$f":"ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$M7,DJ$2)","v":0},{"$f":"IF(($B7+DP$2)<SC_TargetRY,0,IF(($B7+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DP$2,1)),100%),0)","v":0},{"$f":"ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L7,DP$2)","v":0},{"$f":"ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L8,DP$2)","v":0},{"$f":"ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$M7,DP$2)","v":0},1,{"$f":"IF($F7>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DV$2,1)),100%),0)","v":0},{"$f":"ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L7,DV$2)","v":0},{"$f":"ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L8,DV$2)","v":0},{"$f":"ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$M7,DV$2)","v":0},1,{"$f":"IF($F7>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EB$2,1)),100%),0)","v":0},{"$f":"ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L7,EB$2)","v":0},{"$f":"ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L8,EB$2)","v":0},{"$f":"ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$M7,EB$2)","v":0},1,{"$f":"IF($F7>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EH$2,1)),100%),0)","v":0},{"$f":"ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L7,EH$2)","v":0},{"$f":"ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L8,EH$2)","v":0},{"$f":"ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$M7,EH$2)","v":0},1,{"$f":"IF($F7>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EN$2,1)),100%),0)","v":0},{"$f":"ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L7,EN$2)","v":0},{"$f":"ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L8,EN$2)","v":0},{"$f":"ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$M7,EN$2)","v":0},1,{"$f":"IF($F7>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,ET$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,ET$2,1)),100%),0)","v":0},{"$f":"ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L7,ET$2)","v":0},{"$f":"ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L8,ET$2)","v":0},{"$f":"ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$M7,ET$2)","v":0},1,{"$f":"IF($F7>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EZ$2,1)),100%),0)","v":0},{"$f":"ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L7,EZ$2)","v":0},{"$f":"ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L8,EZ$2)","v":0},{"$f":"ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$M7,EZ$2)","v":0},1,{"$f":"IF($F7>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FF$2,1)),100%),0)","v":0},{"$f":"ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L7,FF$2)","v":0},{"$f":"ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L8,FF$2)","v":0},{"$f":"ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$M7,FF$2)","v":0},1,{"$f":"IF($F7>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FL$2,1)),100%),0)","v":0},{"$f":"ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L7,FL$2)","v":0},{"$f":"ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L8,FL$2)","v":0},{"$f":"ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$M7,FL$2)","v":0},1,{"$f":"IF($F7>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FR$2,1)),100%),0)","v":0},{"$f":"ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L7,FR$2)","v":0},{"$f":"ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L8,FR$2)","v":0},{"$f":"ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$M7,FR$2)","v":0},1,{"$f":"IF($F7>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FX$2,1)),100%),0)","v":0},{"$f":"ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L7,FX$2)","v":0},{"$f":"ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L8,FX$2)","v":0},{"$f":"ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$M7,FX$2)","v":0},{"$f":"IF(($B7+GD$2)<SC_TargetRY,0,IF(($B7+GD$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+GD$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+GD$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GD$2,1)),100%),0)","v":0},{"$f":"ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L7,GD$2)","v":0},{"$f":"ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L8,GD$2)","v":0},{"$f":"ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$M7,GD$2)","v":0},1,{"$f":"IF($F7>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GJ$2,1)),100%),0)","v":0},{"$f":"ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L7,GJ$2)","v":0},{"$f":"ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L8,GJ$2)","v":0},{"$f":"ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$M7,GJ$2)","v":0},1,{"$f":"IF($F7>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GP$2,1)),100%),0)","v":0},{"$f":"ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L7,GP$2)","v":0},{"$f":"ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L8,GP$2)","v":0},{"$f":"ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$M7,GP$2)","v":0},1,{"$f":"IF($F7>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GV$2,1)),100%),0)","v":0},{"$f":"ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L7,GV$2)","v":0},{"$f":"ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L8,GV$2)","v":0},{"$f":"ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$M7,GV$2)","v":0},1,{"$f":"IF($F7>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HB$2,1)),100%),0)","v":0},{"$f":"ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L7,HB$2)","v":0},{"$f":"ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L8,HB$2)","v":0},{"$f":"ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$M7,HB$2)","v":0},1,{"$f":"IF($F7>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HH$2,1)),100%),0)","v":0},{"$f":"ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L7,HH$2)","v":0},{"$f":"ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L8,HH$2)","v":0},{"$f":"ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$M7,HH$2)","v":0},1,{"$f":"IF($F7>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HN$2,1)),100%),0)","v":0},{"$f":"ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L7,HN$2)","v":0},{"$f":"ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L8,HN$2)","v":0},{"$f":"ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$M7,HN$2)","v":0},1,{"$f":"IF($F7>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HT$2,1)),100%),0)","v":0},{"$f":"ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L7,HT$2)","v":0},{"$f":"ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L8,HT$2)","v":0},{"$f":"ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$M7,HT$2)","v":0},1,{"$f":"IF($F7>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HZ$2,1)),100%),0)","v":0},{"$f":"ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L7,HZ$2)","v":0},{"$f":"ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L8,HZ$2)","v":0},{"$f":"ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$M7,HZ$2)","v":0},1,{"$f":"IF($F7>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IF$2,1)),100%),0)","v":0},{"$f":"ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L7,IF$2)","v":0},{"$f":"ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L8,IF$2)","v":0},{"$f":"ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$M7,IF$2)","v":0},1,{"$f":"IF($F7>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IL$2,1)),100%),0)","v":0},{"$f":"ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L7,IL$2)","v":0},{"$f":"ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L8,IL$2)","v":0},{"$f":"ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$M7,IL$2)","v":0},{"$f":"IF(($B7+IR$2)<SC_TargetRY,0,IF(($B7+IR$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+IR$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+IR$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IR$2,1)),100%),0)","v":0},{"$f":"ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L7,IR$2)","v":0},{"$f":"ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L8,IR$2)","v":0},{"$f":"ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$M7,IR$2)","v":0},1,{"$f":"IF($F7>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IX$2,1)),100%),0)","v":0},{"$f":"ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L7,IX$2)","v":0},{"$f":"ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L8,IX$2)","v":0},{"$f":"ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$M7,IX$2)","v":0},1,{"$f":"IF($F7>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JD$2,1)),100%),0)","v":0},{"$f":"ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L7,JD$2)","v":0},{"$f":"ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L8,JD$2)","v":0},{"$f":"ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$M7,JD$2)","v":0},1,{"$f":"IF($F7>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JJ$2,1)),100%),0)","v":0},{"$f":"ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L7,JJ$2)","v":0},{"$f":"ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L8,JJ$2)","v":0},{"$f":"ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$M7,JJ$2)","v":0},1,{"$f":"IF($F7>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JP$2,1)),100%),0)","v":0},{"$f":"ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L7,JP$2)","v":0},{"$f":"ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L8,JP$2)","v":0},{"$f":"ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$M7,JP$2)","v":0},1,{"$f":"IF($F7>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JV$2,1)),100%),0)","v":0},{"$f":"ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L7,JV$2)","v":0},{"$f":"ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L8,JV$2)","v":0},{"$f":"ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$M7,JV$2)","v":0},1,{"$f":"IF($F7>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KB$2,1)),100%),0)","v":0},{"$f":"ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L7,KB$2)","v":0},{"$f":"ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L8,KB$2)","v":0},{"$f":"ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$M7,KB$2)","v":0},1,{"$f":"IF($F7>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KH$2,1)),100%),0)","v":0},{"$f":"ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L7,KH$2)","v":0},{"$f":"ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L8,KH$2)","v":0},{"$f":"ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$M7,KH$2)","v":0},1,{"$f":"IF($F7>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KN$2,1)),100%),0)","v":0},{"$f":"ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L7,KN$2)","v":0},{"$f":"ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L8,KN$2)","v":0},{"$f":"ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$M7,KN$2)","v":0},1,{"$f":"IF($F7>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KT$2,1)),100%),0)","v":0},{"$f":"ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L7,KT$2)","v":0},{"$f":"ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L8,KT$2)","v":0},{"$f":"ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$M7,KT$2)","v":0},1,{"$f":"IF($F7>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KZ$2,1)),100%),0)","v":0},{"$f":"ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L7,KZ$2)","v":0},{"$f":"ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L8,KZ$2)","v":0},{"$f":"ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$M7,KZ$2)","v":0},{"$f":"IF(($B7+LF$2)<SC_TargetRY,0,IF(($B7+LF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+LF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+LF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LF$2,1)),100%),0)","v":0},{"$f":"ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L7,LF$2)","v":0},{"$f":"ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L8,LF$2)","v":0},{"$f":"ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$M7,LF$2)","v":0},1,{"$f":"IF($F7>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LL$2,1)),100%),0)","v":0},{"$f":"ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L7,LL$2)","v":0},{"$f":"ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L8,LL$2)","v":0},{"$f":"ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$M7,LL$2)","v":0},1,{"$f":"IF($F7>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LR$2,1)),100%),0)","v":0},{"$f":"ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L7,LR$2)","v":0},{"$f":"ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L8,LR$2)","v":0},{"$f":"ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$M7,LR$2)","v":0},1,{"$f":"IF($F7>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LX$2,1)),100%),0)","v":0},{"$f":"ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L7,LX$2)","v":0},{"$f":"ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L8,LX$2)","v":0},{"$f":"ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$M7,LX$2)","v":0},1,{"$f":"IF($F7>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MD$2,1)),100%),0)","v":0},{"$f":"ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L7,MD$2)","v":0},{"$f":"ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L8,MD$2)","v":0},{"$f":"ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$M7,MD$2)","v":0},1,{"$f":"IF($F7>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MJ$2,1)),100%),0)","v":0},{"$f":"ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L7,MJ$2)","v":0},{"$f":"ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L8,MJ$2)","v":0},{"$f":"ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$M7,MJ$2)","v":0},1,{"$f":"IF($F7>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MP$2,1)),100%),0)","v":0},{"$f":"ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L7,MP$2)","v":0},{"$f":"ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L8,MP$2)","v":0},{"$f":"ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$M7,MP$2)","v":0},1,{"$f":"IF($F7>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MV$2,1)),100%),0)","v":0},{"$f":"ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L7,MV$2)","v":0},{"$f":"ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L8,MV$2)","v":0},{"$f":"ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$M7,MV$2)","v":0},1,{"$f":"IF($F7>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NB$2,1)),100%),0)","v":0},{"$f":"ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L7,NB$2)","v":0},{"$f":"ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L8,NB$2)","v":0},{"$f":"ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$M7,NB$2)","v":0},1,{"$f":"IF($F7>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NH$2,1)),100%),0)","v":0},{"$f":"ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L7,NH$2)","v":0},{"$f":"ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L8,NH$2)","v":0},{"$f":"ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$M7,NH$2)","v":0},1,{"$f":"IF($F7>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NN$2,1)),100%),0)","v":0},{"$f":"ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L7,NN$2)","v":0},{"$f":"ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L8,NN$2)","v":0},{"$f":"ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$M7,NN$2)","v":0},{"$f":"IF(($B7+NT$2)<SC_TargetRY,0,IF(($B7+NT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+NT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+NT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NT$2,1)),100%),0)","v":0},{"$f":"ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L7,NT$2)","v":0},{"$f":"ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L8,NT$2)","v":0},{"$f":"ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$M7,NT$2)","v":0},1,{"$f":"IF($F7>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NZ$2,1)),100%),0)","v":0},{"$f":"ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L7,NZ$2)","v":0},{"$f":"ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L8,NZ$2)","v":0},{"$f":"ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$M7,NZ$2)","v":0},1,{"$f":"IF($F7>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OF$2,1)),100%),0)","v":0},{"$f":"ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L7,OF$2)","v":0},{"$f":"ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L8,OF$2)","v":0},{"$f":"ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$M7,OF$2)","v":0},1,{"$f":"IF($F7>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OL$2,1)),100%),0)","v":0},{"$f":"ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L7,OL$2)","v":0},{"$f":"ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L8,OL$2)","v":0},{"$f":"ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$M7,OL$2)","v":0},1,{"$f":"IF($F7>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OR$2,1)),100%),0)","v":0},{"$f":"ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L7,OR$2)","v":0},{"$f":"ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L8,OR$2)","v":0},{"$f":"ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$M7,OR$2)","v":0},1,{"$f":"IF($F7>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OX$2,1)),100%),0)","v":0},{"$f":"ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L7,OX$2)","v":0},{"$f":"ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L8,OX$2)","v":0},{"$f":"ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$M7,OX$2)","v":0},1,{"$f":"IF($F7>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PD$2,1)),100%),0)","v":0},{"$f":"ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L7,PD$2)","v":0},{"$f":"ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L8,PD$2)","v":0},{"$f":"ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$M7,PD$2)","v":0},1,{"$f":"IF($F7>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PJ$2,1)),100%),0)","v":0},{"$f":"ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L7,PJ$2)","v":0},{"$f":"ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L8,PJ$2)","v":0},{"$f":"ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$M7,PJ$2)","v":0},1,{"$f":"IF($F7>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PP$2,1)),100%),0)","v":0},{"$f":"ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L7,PP$2)","v":0},{"$f":"ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L8,PP$2)","v":0},{"$f":"ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$M7,PP$2)","v":0},1,{"$f":"IF($F7>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PV$2,1)),100%),0)","v":0},{"$f":"ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L7,PV$2)","v":0},{"$f":"ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L8,PV$2)","v":0},{"$f":"ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$M7,PV$2)","v":0},1,{"$f":"IF($F7>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QB$2,1)),100%),0)","v":0},{"$f":"ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L7,QB$2)","v":0},{"$f":"ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L8,QB$2)","v":0},{"$f":"ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$M7,QB$2)","v":0},{"$f":"IF(($B7+QH$2)<SC_TargetRY,0,IF(($B7+QH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+QH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+QH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QH$2,1)),100%),0)","v":0},{"$f":"ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L7,QH$2)","v":0},{"$f":"ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L8,QH$2)","v":0},{"$f":"ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$M7,QH$2)","v":0},1,{"$f":"IF($F7>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QN$2,1)),100%),0)","v":0},{"$f":"ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L7,QN$2)","v":0},{"$f":"ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L8,QN$2)","v":0},{"$f":"ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$M7,QN$2)","v":0},1,{"$f":"IF($F7>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QT$2,1)),100%),0)","v":0},{"$f":"ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L7,QT$2)","v":0},{"$f":"ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L8,QT$2)","v":0},{"$f":"ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$M7,QT$2)","v":0},1,{"$f":"IF($F7>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QZ$2,1)),100%),0)","v":0},{"$f":"ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L7,QZ$2)","v":0},{"$f":"ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L8,QZ$2)","v":0},{"$f":"ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$M7,QZ$2)","v":0},1,{"$f":"IF($F7>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RF$2,1)),100%),0)","v":0},{"$f":"ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L7,RF$2)","v":0},{"$f":"ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L8,RF$2)","v":0},{"$f":"ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$M7,RF$2)","v":0},1,{"$f":"IF($F7>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RL$2,1)),100%),0)","v":0},{"$f":"ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L7,RL$2)","v":0},{"$f":"ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L8,RL$2)","v":0},{"$f":"ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$M7,RL$2)","v":0},1,{"$f":"IF($F7>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RR$2,1)),100%),0)","v":0},{"$f":"ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L7,RR$2)","v":0},{"$f":"ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L8,RR$2)","v":0},{"$f":"ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$M7,RR$2)","v":0},1,{"$f":"IF($F7>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RX$2,1)),100%),0)","v":0},{"$f":"ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L7,RX$2)","v":0},{"$f":"ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L8,RX$2)","v":0},{"$f":"ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$M7,RX$2)","v":0},1,{"$f":"IF($F7>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SD$2,1)),100%),0)","v":0},{"$f":"ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L7,SD$2)","v":0},{"$f":"ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L8,SD$2)","v":0},{"$f":"ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$M7,SD$2)","v":0},1,{"$f":"IF($F7>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SJ$2,1)),100%),0)","v":0},{"$f":"ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L7,SJ$2)","v":0},{"$f":"ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L8,SJ$2)","v":0},{"$f":"ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$M7,SJ$2)","v":0},1,{"$f":"IF($F7>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SP$2,1)),100%),0)","v":0},{"$f":"ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L7,SP$2)","v":0},{"$f":"ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L8,SP$2)","v":0},{"$f":"ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$M7,SP$2)","v":0},{"$f":"IF(($B7+SV$2)<SC_TargetRY,0,IF(($B7+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SV$2,1)),100%),0)","v":0},{"$f":"ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L7,SV$2)","v":0},{"$f":"ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L8,SV$2)","v":0},{"$f":"ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$M7,SV$2)","v":0},1,{"$f":"IF($F7>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TB$2,1)),100%),0)","v":0},{"$f":"ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L7,TB$2)","v":0},{"$f":"ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L8,TB$2)","v":0},{"$f":"ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$M7,TB$2)","v":0},1,{"$f":"IF($F7>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TH$2,1)),100%),0)","v":0},{"$f":"ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L7,TH$2)","v":0},{"$f":"ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L8,TH$2)","v":0},{"$f":"ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$M7,TH$2)","v":0},1,{"$f":"IF($F7>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TN$2,1)),100%),0)","v":0},{"$f":"ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L7,TN$2)","v":0},{"$f":"ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L8,TN$2)","v":0},{"$f":"ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$M7,TN$2)","v":0},1,{"$f":"IF($F7>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TT$2,1)),100%),0)","v":0},{"$f":"ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L7,TT$2)","v":0},{"$f":"ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L8,TT$2)","v":0},{"$f":"ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$M7,TT$2)","v":0},1,{"$f":"IF($F7>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TZ$2,1)),100%),0)","v":0},{"$f":"ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L7,TZ$2)","v":0},{"$f":"ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L8,TZ$2)","v":0},{"$f":"ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$M7,TZ$2)","v":0},1,{"$f":"IF($F7>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UF$2,1)),100%),0)","v":0},{"$f":"ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L7,UF$2)","v":0},{"$f":"ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L8,UF$2)","v":0},{"$f":"ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$M7,UF$2)","v":0},1,{"$f":"IF($F7>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UL$2,1)),100%),0)","v":0},{"$f":"ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L7,UL$2)","v":0},{"$f":"ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L8,UL$2)","v":0},{"$f":"ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$M7,UL$2)","v":0},1,{"$f":"IF($F7>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UR$2,1)),100%),0)","v":0},{"$f":"ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L7,UR$2)","v":0},{"$f":"ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L8,UR$2)","v":0},{"$f":"ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$M7,UR$2)","v":0},1,{"$f":"IF($F7>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UX$2,1)),100%),0)","v":0},{"$f":"ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L7,UX$2)","v":0},{"$f":"ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L8,UX$2)","v":0},{"$f":"ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$M7,UX$2)","v":0},1,{"$f":"IF($F7>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VD$2,1)),100%),0)","v":0},{"$f":"ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L7,VD$2)","v":0},{"$f":"ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L8,VD$2)","v":0},{"$f":"ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$M7,VD$2)","v":0},{"$f":"IF(($B7+VJ$2)<SC_TargetRY,0,IF(($B7+VJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B7+VJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+VJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F7>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VJ$2,1)),100%),0)","v":0},{"$f":"ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L7,VJ$2)","v":0},{"$f":"ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L8,VJ$2)","v":0},{"$f":"ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$M7,VJ$2)","v":0},1,{"$f":"IF($F7>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VP$2,1)),100%),0)","v":0},{"$f":"ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L7,VP$2)","v":0},{"$f":"ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L8,VP$2)","v":0},{"$f":"ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$M7,VP$2)","v":0},1,{"$f":"IF($F7>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VV$2,1)),100%),0)","v":0},{"$f":"ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L7,VV$2)","v":0},{"$f":"ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L8,VV$2)","v":0},{"$f":"ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$M7,VV$2)","v":0},1,{"$f":"IF($F7>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WB$2,1)),100%),0)","v":0},{"$f":"ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L7,WB$2)","v":0},{"$f":"ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L8,WB$2)","v":0},{"$f":"ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$M7,WB$2)","v":0},1,{"$f":"IF($F7>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WH$2,1)),100%),0)","v":0},{"$f":"ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L7,WH$2)","v":0},{"$f":"ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L8,WH$2)","v":0},{"$f":"ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$M7,WH$2)","v":0},1,{"$f":"IF($F7>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WN$2,1)),100%),0)","v":0},{"$f":"ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L7,WN$2)","v":0},{"$f":"ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L8,WN$2)","v":0},{"$f":"ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$M7,WN$2)","v":0},1,{"$f":"IF($F7>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WT$2,1)),100%),0)","v":0},{"$f":"ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L7,WT$2)","v":0},{"$f":"ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L8,WT$2)","v":0},{"$f":"ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$M7,WT$2)","v":0},1,{"$f":"IF($F7>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WZ$2,1)),100%),0)","v":0},{"$f":"ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L7,WZ$2)","v":0},{"$f":"ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L8,WZ$2)","v":0},{"$f":"ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$M7,WZ$2)","v":0},1,{"$f":"IF($F7>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,XF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G7>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,XF$2,1)),100%),0)","v":0},{"$f":"ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L7,XF$2)","v":0},{"$f":"ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L8,XF$2)","v":0},{"$f":"ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$M7,XF$2)","v":0}]
[null,2024,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,0,11,{"$f":"SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=3))","v":9.3166053225779581},{"$f":"SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=4))","v":9.3166053225779581},{"$f":"SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),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":"-$X8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$AE8+$AF8","v":{"$error":"#REF!"}},{"$f":"MAX($V8-$W8,0)","v":0},{"$f":"MIN($V8,$W8)","v":0},{"$f":"IF(($B8+AJ$2)<SC_TargetRY,0,IF(($B8+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B8+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B8+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F8>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F8,2,AJ$2,1)),100%),0)","v":0},0,{"$f":"ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L8,AJ$2)","v":1},{"$f":"ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L9,AJ$2)","v":1},{"$f":"ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$M8,AJ$2)","v":1},1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0.73373097218961414,0.73373097218961414,0.73373097218961414,1,0,0,0.70891881370977217,0.70891881370977217,0.70891881370977217,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2025,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0.73373097218961414,0.73373097218961414,0.73373097218961414,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2026,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0.75941155621625056,0.75941155621625056,0.75941155621625056,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2027,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0.78599096068381913,0.78599096068381913,0.78599096068381913,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2028,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0.81350064430775282,0.81350064430775282,0.81350064430775282,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2029,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0.84197316685852419,0.84197316685852419,0.84197316685852419,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2030,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0.87144222769857238,0.87144222769857238,0.87144222769857238,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2031,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0.90194270566802237,0.90194270566802237,0.90194270566802237,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2032,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0.93351070036640305,0.93351070036640305,0.93351070036640305,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2033,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0.96618357487922713,0.96618357487922713,0.96618357487922713,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2034,"N",0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,1,1,1,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2035,"N",0,0,0,0,{"$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,2036,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-12,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($R20>0,-(V20+SUM(X20:Z20))*ABS($AJ20)/$R20,0)","v":0},{"$f":"(V20+SUM(X20:AA20))*U20","v":{"$error":"#REF!"}},{"$f":"(V20+SUM(X20:AA20))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2037,"N",0,0,0,0,{"$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!"},{"$f":"IF($R21>0,-(V21+SUM(X21:Z21))*ABS($AJ21)/$R21,0)","v":0},{"$f":"(V21+SUM(X21:AA21))*U21","v":{"$error":"#REF!"}},{"$f":"(V21+SUM(X21:AA21))","v":{"$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,2038,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-14,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2039,"N",0,0,0,0,{"$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,2040,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-16,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2041,"N",0,0,0,0,{"$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,2042,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-18,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2043,"N",0,0,0,0,{"$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,2044,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-20,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"MAX(W27+X27+Y27+IF((V27+X27+Y27+Z27)>0,MAX(AA27*((W27+X27+Y27)/(V27+SUM(X27:Z27))),AA27),0),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(AA28-IF((V28+SUM(X28:Z28))>0,MAX(AA28*((W28+X28+Y28)/(V28+SUM(X28:Z28))),AA28),0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2045,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-21,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$f":"MAX(W28+X28+Y28+IF((V28+X28+Y28+Z28)>0,MAX(AA28*((W28+X28+Y28)/(V28+SUM(X28:Z28))),AA28),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!"},{"$f":"-(AA29-IF((V29+SUM(X29:Z29))>0,MAX(AA29*((W29+X29+Y29)/(V29+SUM(X29:Z29))),AA29),0))","v":{"$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,2046,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-22,0,0,0,0,0,0,0,{"$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+EB$2)<SC_TargetRY,0,IF(($B30+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+HB$2)<SC_TargetRY,0,IF(($B30+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+KB$2)<SC_TargetRY,0,IF(($B30+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+NB$2)<SC_TargetRY,0,IF(($B30+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+QB$2)<SC_TargetRY,0,IF(($B30+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B30+TH$2)<SC_TargetRY,0,IF(($B30+TH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B30+TH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+TH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2047,"N",0,0,0,0,{"$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+AV$2)<SC_TargetRY,0,IF(($B31+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+DP$2)<SC_TargetRY,0,IF(($B31+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+GP$2)<SC_TargetRY,0,IF(($B31+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+JP$2)<SC_TargetRY,0,IF(($B31+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+MP$2)<SC_TargetRY,0,IF(($B31+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+PP$2)<SC_TargetRY,0,IF(($B31+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B31+SV$2)<SC_TargetRY,0,IF(($B31+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B31+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2048,"N",0,0,0,0,{"$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+AJ$2)<SC_TargetRY,0,IF(($B32+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B32+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IF(($B32+SP$2)<SC_TargetRY,0,IF(($B32+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B32+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2049,"N",0,0,0,0,{"$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,2050,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-26,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2051,"N",0,0,0,0,{"$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,2052,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-28,0,0,0,0,0,0,0,{"$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+XF$2)<SC_TargetRY,0,IF(($B36+XF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B36+XF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B36+XF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0]
[null,2053,"N",0,0,0,0,{"$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+VV$2)<SC_TargetRY,0,IF(($B37+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B37+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B37+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2054,"N",0,0,0,0,{"$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,2055,"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},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":"$L39-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":3.5000000000000003E-2},-31,{"$f":"MAX(YEAR(SP_TargetRD)-$B39+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":0},0,0,0,{"$f":"IF((P39-AM39)>0,($P40-P39+AM39)/(P39-AM39),0)","v":0},{"$f":"IF((Q39-AN39)>0,($P40-Q39+AN39)/(Q39-AN39),0)","v":0},{"$f":"IF(SP_AnnyRate=\"Variable\",$T39,$S39)","v":0},{"$f":"MAX(V38+SUM(X38:AB38),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H39),0)","v":{"$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!"},{"$f":"-$AA39-$AE39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$f":"IF($F39>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,ET$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,ET$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UF$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UL$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UL$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UR$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UR$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UX$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UX$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VD$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VD$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VJ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VJ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VP$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VP$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VV$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VV$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WB$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WB$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WH$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WH$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WN$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WN$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WT$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WT$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WZ$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WZ$2,1)),100%),0)","v":0},0,0,0,1,{"$f":"IF($F39>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,XF$2,1)),100%),0)","v":0},{"$f":"IF(AND($G39>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,XF$2,1)),100%),0)","v":0},0,0,0]
[null,2056,"N",0,0,0,0,{"$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,2057,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-33,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2058,"N",0,0,0,0,{"$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,2059,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-35,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2060,"N",0,0,0,0,{"$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,2061,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-37,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2062,"N",0,0,0,0,{"$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,2063,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-39,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2064,"N",0,0,0,0,{"$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,2065,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-41,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2066,"N",0,0,0,0,{"$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,2067,"N",0,0,0,0,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-43,0,0,0,0,0,0,0,{"$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!"},{"$error":"#REF!"},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0]
[null,2068,"N",0,0,{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B52>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D52))","v":false},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B52>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E52))","v":false},{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-44,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2069,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-45,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2070,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-46,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},{"$error":"#REF!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,{"$f":"IF(($B54+EB$2)<SC_TargetRY,0,IF(($B54+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,{"$f":"IF(($B54+HB$2)<SC_TargetRY,0,IF(($B54+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,{"$f":"IF(($B54+KB$2)<SC_TargetRY,0,IF(($B54+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,{"$f":"IF(($B54+NB$2)<SC_TargetRY,0,IF(($B54+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,{"$f":"IF(($B54+QB$2)<SC_TargetRY,0,IF(($B54+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B54+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2071,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-47,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},{"$error":"#REF!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,{"$f":"IF(($B55+AV$2)<SC_TargetRY,0,IF(($B55+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,{"$f":"IF(($B55+DP$2)<SC_TargetRY,0,IF(($B55+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,{"$f":"IF(($B55+GP$2)<SC_TargetRY,0,IF(($B55+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,{"$f":"IF(($B55+JP$2)<SC_TargetRY,0,IF(($B55+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,{"$f":"IF(($B55+MP$2)<SC_TargetRY,0,IF(($B55+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,{"$f":"IF(($B55+PP$2)<SC_TargetRY,0,IF(($B55+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,{"$f":"IF(($B55+TB$2)<SC_TargetRY,0,IF(($B55+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B55+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2072,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-48,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},{"$error":"#REF!"},{"$f":"IF(($B56+AJ$2)<SC_TargetRY,0,IF(($B56+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B56+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,{"$f":"IF(($B56+SP$2)<SC_TargetRY,0,IF(($B56+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B56+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2073,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-49,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2074,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-50,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2075,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-51,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2076,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-52,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2077,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-53,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2078,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-54,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2079,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-55,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2080,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-56,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2081,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-57,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2082,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-58,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2083,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-59,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2084,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-60,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2085,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-61,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2086,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"YEAR(SP_TargetRD)-$B70","v":-62},0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,{"$f":"B70+1","v":2087},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B71>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D71))","v":false},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B71>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E71))","v":false},{"$f":"INDEX(SC_EX_APW,EXIDX1)","v":{"$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":"$L71-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)","v":3.5000000000000003E-2},-63,{"$f":"MAX(YEAR(SP_TargetRD)-$B71+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)","v":0},26.87829936156087,26.87829936156087,26.87829936156087,{"$f":"IF((P71-AM71)>0,($P72-P71+AM71)/(P71-AM71),0)","v":3.8642415640549425E-2},{"$f":"IF((Q71-AN71)>0,($P72-Q71+AN71)/(Q71-AN71),0)","v":3.8642415640549425E-2},{"$f":"IF(SP_AnnyRate=\"Variable\",$T71,$S71)","v":3.8642415640549425E-2},{"$f":"MAX(V70+SUM(X70:AB70),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H71),0)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_RolloverAnny,EXIDX1)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$AA71-$AE71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,{"$f":"IF($F71>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AJ$2,1)),100%),0)","v":1},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AJ$2,1)),100%),0)","v":0},1,1,1,1,{"$f":"IF($F71>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AP$2,1)),100%),0)","v":0.99361699999999997},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AP$2,1)),100%),0)","v":0},{"$f":"ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L71,AP$2)","v":0.96001642512077301},{"$f":"ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L72,AP$2)","v":0.96001642512077301},{"$f":"ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$M71,AP$2)","v":0.96001642512077301},1,{"$f":"IF($F71>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AV$2,1)),100%),0)","v":0.99316689149899995},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AV$2,1)),100%),0)","v":0},{"$f":"ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L71,AV$2)","v":0.92713192046395487},{"$f":"ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L72,AV$2)","v":0.92713192046395487},{"$f":"ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$M71,AV$2)","v":0.92713192046395487},1,{"$f":"IF($F71>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BB$2,1)),100%),0)","v":0.99288681843559723},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BB$2,1)),100%),0)","v":0},{"$f":"ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L71,BB$2)","v":0.89552702344191704},{"$f":"ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L72,BB$2)","v":0.89552702344191704},{"$f":"ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$M71,BB$2)","v":0.89552702344191704},1,{"$f":"IF($F71>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BH$2,1)),100%),0)","v":0.99265845446735712},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BH$2,1)),100%),0)","v":0},{"$f":"ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L71,BH$2)","v":0.86504449490485558},{"$f":"ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L72,BH$2)","v":0.86504449490485558},{"$f":"ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$M71,BH$2)","v":0.86504449490485558},1,{"$f":"IF($F71>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BN$2,1)),100%),0)","v":0.99249069518855215},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BN$2,1)),100%),0)","v":0},{"$f":"ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L71,BN$2)","v":0.83565053370552345},{"$f":"ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L72,BN$2)","v":0.83565053370552345},{"$f":"ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$M71,BN$2)","v":0.83565053370552345},1,{"$f":"IF($F71>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BT$2,1)),100%),0)","v":0.99233685913079794},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BT$2,1)),100%),0)","v":0},{"$f":"ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L71,BT$2)","v":0.80726667427323584},{"$f":"ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L72,BT$2)","v":0.80726667427323584},{"$f":"ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$M71,BT$2)","v":0.80726667427323584},1,{"$f":"IF($F71>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BZ$2,1)),100%),0)","v":0.992192970286224},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BZ$2,1)),100%),0)","v":0},{"$f":"ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L71,BZ$2)","v":0.7798547058990013},{"$f":"ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L72,BZ$2)","v":0.7798547058990013},{"$f":"ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$M71,BZ$2)","v":0.7798547058990013},1,{"$f":"IF($F71>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CF$2,1)),100%),0)","v":0.9920590242352354},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CF$2,1)),100%),0)","v":0},{"$f":"ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L71,CF$2)","v":0.75338108745285515},{"$f":"ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L72,CF$2)","v":0.75338108745285515},{"$f":"ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$M71,CF$2)","v":0.75338108745285515},1,{"$f":"IF($F71>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CL$2,1)),100%),0)","v":0.99193997715232718},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CL$2,1)),100%),0)","v":0},{"$f":"ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L71,CL$2)","v":0.72781708378972065},{"$f":"ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L72,CL$2)","v":0.72781708378972065},{"$f":"ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$M71,CL$2)","v":0.72781708378972065},1,{"$f":"IF($F71>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CR$2,1)),100%),0)","v":0.99183582345472621},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CR$2,1)),100%),0)","v":0},{"$f":"ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L71,CR$2)","v":0.70313107535837949},{"$f":"ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L72,CR$2)","v":0.70313107535837949},{"$f":"ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$M71,CR$2)","v":0.70313107535837949},1,{"$f":"IF($F71>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CX$2,1)),100%),0)","v":0.99174259088732142},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CX$2,1)),100%),0)","v":0},{"$f":"ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L71,CX$2)","v":0.6792898367510104},{"$f":"ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L72,CX$2)","v":0.6792898367510104},{"$f":"ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$M71,CX$2)","v":0.6792898367510104},1,{"$f":"IF($F71>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DD$2,1)),100%),0)","v":0.99164440837082357},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DD$2,1)),100%),0)","v":0},{"$f":"ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L71,DD$2)","v":0.65625370730161559},{"$f":"ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L72,DD$2)","v":0.65625370730161559},{"$f":"ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$M71,DD$2)","v":0.65625370730161559},{"$f":"IF(($B71+DJ$2)<SC_TargetRY,0,IF(($B71+DJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B71+DJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B71+DJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},{"$f":"IF($F71>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DJ$2,1)),100%),0)","v":0.9915115280201019},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DJ$2,1)),100%),0)","v":0},{"$f":"ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L71,DJ$2)","v":0.63397658870032592},{"$f":"ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L72,DJ$2)","v":0.63397658870032592},{"$f":"ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$M71,DJ$2)","v":0.63397658870032592},1,{"$f":"IF($F71>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DP$2,1)),100%),0)","v":0.99130628513380181},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DP$2,1)),100%),0)","v":0},{"$f":"ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L71,DP$2)","v":0.61241097154247814},{"$f":"ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L72,DP$2)","v":0.61241097154247814},{"$f":"ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$M71,DP$2)","v":0.61241097154247814},1,{"$f":"IF($F71>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DV$2,1)),100%),0)","v":0.9909999714916955},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DV$2,1)),100%),0)","v":0},{"$f":"ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L71,DV$2)","v":0.59151858604084218},{"$f":"ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L72,DV$2)","v":0.59151858604084218},{"$f":"ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$M71,DV$2)","v":0.59151858604084218},1,{"$f":"IF($F71>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EB$2,1)),100%),0)","v":0.99058474250364048},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EB$2,1)),100%),0)","v":0},{"$f":"ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L71,EB$2)","v":0.57127607705632},{"$f":"ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L72,EB$2)","v":0.57127607705632},{"$f":"ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$M71,EB$2)","v":0.57127607705632},1,{"$f":"IF($F71>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EH$2,1)),100%),0)","v":0.99005973259011348},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EH$2,1)),100%),0)","v":0},{"$f":"ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L71,EH$2)","v":0.55166502486519819},{"$f":"ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L72,EH$2)","v":0.55166502486519819},{"$f":"ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$M71,EH$2)","v":0.55166502486519819},1,{"$f":"IF($F71>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EN$2,1)),100%),0)","v":0.98941124346526699},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EN$2,1)),100%),0)","v":0},{"$f":"ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L71,EN$2)","v":0.53266056451585653},{"$f":"ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L72,EN$2)","v":0.53266056451585653},{"$f":"ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$M71,EN$2)","v":0.53266056451585653},1,{"$f":"IF($F71>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,ET$2,1)),100%),0)","v":0.98862861917168599},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,ET$2,1)),100%),0)","v":0},{"$f":"ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L71,ET$2)","v":0.51424080194137645},{"$f":"ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L72,ET$2)","v":0.51424080194137645},{"$f":"ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$M71,ET$2)","v":0.51424080194137645},1,{"$f":"IF($F71>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EZ$2,1)),100%),0)","v":0.98770524004137961},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EZ$2,1)),100%),0)","v":0},{"$f":"ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L71,EZ$2)","v":0.49638695751919149},{"$f":"ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L72,EZ$2)","v":0.49638695751919149},{"$f":"ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$M71,EZ$2)","v":0.49638695751919149},1,{"$f":"IF($F71>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FF$2,1)),100%),0)","v":0.98663357985593469},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FF$2,1)),100%),0)","v":0},{"$f":"ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L71,FF$2)","v":0.4790805581355394},{"$f":"ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L72,FF$2)","v":0.4790805581355394},{"$f":"ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$M71,FF$2)","v":0.4790805581355394},1,{"$f":"IF($F71>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FL$2,1)),100%),0)","v":0.98542199381987161},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FL$2,1)),100%),0)","v":0},{"$f":"ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L71,FL$2)","v":0.46231134996149653},{"$f":"ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L72,FL$2)","v":0.46231134996149653},{"$f":"ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$M71,FL$2)","v":0.46231134996149653},1,{"$f":"IF($F71>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FR$2,1)),100%),0)","v":0.98410251377014679},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FR$2,1)),100%),0)","v":0},{"$f":"ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L71,FR$2)","v":0.44607953146270346},{"$f":"ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L72,FR$2)","v":0.44607953146270346},{"$f":"ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$M71,FR$2)","v":0.44607953146270346},1,{"$f":"IF($F71>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FX$2,1)),100%),0)","v":0.98272181794332725},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FX$2,1)),100%),0)","v":0},{"$f":"ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L71,FX$2)","v":0.43039003080199167},{"$f":"ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L72,FX$2)","v":0.43039003080199167},{"$f":"ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$M71,FX$2)","v":0.43039003080199167},1,{"$f":"IF($F71>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GD$2,1)),100%),0)","v":0.98131357757821447},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GD$2,1)),100%),0)","v":0},{"$f":"ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L71,GD$2)","v":0.41523988588198307},{"$f":"ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L72,GD$2)","v":0.41523988588198307},{"$f":"ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$M71,GD$2)","v":0.41523988588198307},1,{"$f":"IF($F71>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GJ$2,1)),100%),0)","v":0.97988969157714845},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GJ$2,1)),100%),0)","v":0},{"$f":"ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L71,GJ$2)","v":0.40061581913774713},{"$f":"ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L72,GJ$2)","v":0.40061581913774713},{"$f":"ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$M71,GJ$2)","v":0.40061581913774713},1,{"$f":"IF($F71>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GP$2,1)),100%),0)","v":0.9784443542820721},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GP$2,1)),100%),0)","v":0},{"$f":"ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L71,GP$2)","v":0.38649749836185404},{"$f":"ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L72,GP$2)","v":0.38649749836185404},{"$f":"ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$M71,GP$2)","v":0.38649749836185404},1,{"$f":"IF($F71>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GV$2,1)),100%),0)","v":0.97697473086194042},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GV$2,1)),100%),0)","v":0},{"$f":"ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L71,GV$2)","v":0.37286664649209134},{"$f":"ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L72,GV$2)","v":0.37286664649209134},{"$f":"ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$M71,GV$2)","v":0.37286664649209134},1,{"$f":"IF($F71>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HB$2,1)),100%),0)","v":0.97547214372587476},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HB$2,1)),100%),0)","v":0},{"$f":"ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L71,HB$2)","v":0.35970355322684694},{"$f":"ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L72,HB$2)","v":0.35970355322684694},{"$f":"ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$M71,HB$2)","v":0.35970355322684694},1,{"$f":"IF($F71>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HH$2,1)),100%),0)","v":0.9739299222666441},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HH$2,1)),100%),0)","v":0},{"$f":"ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L71,HH$2)","v":0.34699020474318382},{"$f":"ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L72,HH$2)","v":0.34699020474318382},{"$f":"ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$M71,HH$2)","v":0.34699020474318382},1,{"$f":"IF($F71>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HN$2,1)),100%),0)","v":0.97234631221303847},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HN$2,1)),100%),0)","v":0},{"$f":"ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L71,HN$2)","v":0.33471110982634922},{"$f":"ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L72,HN$2)","v":0.33471110982634922},{"$f":"ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$M71,HN$2)","v":0.33471110982634922},1,{"$f":"IF($F71>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HT$2,1)),100%),0)","v":0.97072346621795491},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HT$2,1)),100%),0)","v":0},{"$f":"ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L71,HT$2)","v":0.32285263476719722},{"$f":"ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L72,HT$2)","v":0.32285263476719722},{"$f":"ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$M71,HT$2)","v":0.32285263476719722},1,{"$f":"IF($F71>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HZ$2,1)),100%),0)","v":0.96906158764378969},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HZ$2,1)),100%),0)","v":0},{"$f":"ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L71,HZ$2)","v":0.31140088024780266},{"$f":"ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L72,HZ$2)","v":0.31140088024780266},{"$f":"ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$M71,HZ$2)","v":0.31140088024780266},1,{"$f":"IF($F71>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IF$2,1)),100%),0)","v":0.96736088455747493},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IF$2,1)),100%),0)","v":0},{"$f":"ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L71,IF$2)","v":0.30034238811880948},{"$f":"ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L72,IF$2)","v":0.30034238811880948},{"$f":"ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$M71,IF$2)","v":0.30034238811880948},1,{"$f":"IF($F71>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IL$2,1)),100%),0)","v":0.96561963496527148},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IL$2,1)),100%),0)","v":0},{"$f":"ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L71,IL$2)","v":0.28966354765236296},{"$f":"ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L72,IL$2)","v":0.28966354765236296},{"$f":"ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$M71,IL$2)","v":0.28966354765236296},1,{"$f":"IF($F71>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IR$2,1)),100%),0)","v":0.96382841054241086},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IR$2,1)),100%),0)","v":0},{"$f":"ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L71,IR$2)","v":0.27934900654248102},{"$f":"ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L72,IR$2)","v":0.27934900654248102},{"$f":"ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$M71,IR$2)","v":0.27934900654248102},1,{"$f":"IF($F71>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IX$2,1)),100%),0)","v":0.9619778599941694},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IX$2,1)),100%),0)","v":0},{"$f":"ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L71,IX$2)","v":0.26938420913035699},{"$f":"ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L72,IX$2)","v":0.26938420913035699},{"$f":"ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$M71,IX$2)","v":0.26938420913035699},1,{"$f":"IF($F71>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JD$2,1)),100%),0)","v":0.96006544800850102},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JD$2,1)),100%),0)","v":0},{"$f":"ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L71,JD$2)","v":0.25975717229237277},{"$f":"ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L72,JD$2)","v":0.25975717229237277},{"$f":"ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$M71,JD$2)","v":0.25975717229237277},1,{"$f":"IF($F71>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JJ$2,1)),100%),0)","v":0.9580877131856036},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JJ$2,1)),100%),0)","v":0},{"$f":"ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L71,JJ$2)","v":0.25045610871251262},{"$f":"ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L72,JJ$2)","v":0.25045610871251262},{"$f":"ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$M71,JJ$2)","v":0.25045610871251262},1,{"$f":"IF($F71>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JP$2,1)),100%),0)","v":0.95603644739167326},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JP$2,1)),100%),0)","v":0},{"$f":"ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L71,JP$2)","v":0.24146848520169967},{"$f":"ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L72,JP$2)","v":0.24146848520169967},{"$f":"ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$M71,JP$2)","v":0.24146848520169967},1,{"$f":"IF($F71>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JV$2,1)),100%),0)","v":0.95389492574951584},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JV$2,1)),100%),0)","v":0},{"$f":"ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L71,JV$2)","v":0.23278028579212359},{"$f":"ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L72,JV$2)","v":0.23278028579212359},{"$f":"ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$M71,JV$2)","v":0.23278028579212359},1,{"$f":"IF($F71>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KB$2,1)),100%),0)","v":0.95164182593489555},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KB$2,1)),100%),0)","v":0},{"$f":"ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L71,KB$2)","v":0.22437725483776094},{"$f":"ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L72,KB$2)","v":0.22437725483776094},{"$f":"ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$M71,KB$2)","v":0.22437725483776094},1,{"$f":"IF($F71>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KH$2,1)),100%),0)","v":0.94925415659362489},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KH$2,1)),100%),0)","v":0},{"$f":"ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L71,KH$2)","v":0.21624569304866956},{"$f":"ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L72,KH$2)","v":0.21624569304866956},{"$f":"ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$M71,KH$2)","v":0.21624569304866956},1,{"$f":"IF($F71>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KN$2,1)),100%),0)","v":0.94670635843732753},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KN$2,1)),100%),0)","v":0},{"$f":"ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L71,KN$2)","v":0.2083722604913304},{"$f":"ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L72,KN$2)","v":0.2083722604913304},{"$f":"ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$M71,KN$2)","v":0.2083722604913304},1,{"$f":"IF($F71>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KT$2,1)),100%),0)","v":0.94397037706144371},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KT$2,1)),100%),0)","v":0},{"$f":"ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L71,KT$2)","v":0.20074402382464779},{"$f":"ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L72,KT$2)","v":0.20074402382464779},{"$f":"ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$M71,KT$2)","v":0.20074402382464779},1,{"$f":"IF($F71>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KZ$2,1)),100%),0)","v":0.94102424551463493},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KZ$2,1)),100%),0)","v":0},{"$f":"ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L71,KZ$2)","v":0.19335024321380778},{"$f":"ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L72,KZ$2)","v":0.19335024321380778},{"$f":"ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$M71,KZ$2)","v":0.19335024321380778},1,{"$f":"IF($F71>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LF$2,1)),100%),0)","v":0.93783793741932242},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LF$2,1)),100%),0)","v":0},{"$f":"ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L71,LF$2)","v":0.18617928433844047},{"$f":"ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L72,LF$2)","v":0.18617928433844047},{"$f":"ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$M71,LF$2)","v":0.18617928433844047},1,{"$f":"IF($F71>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LL$2,1)),100%),0)","v":0.93436137218530901},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LL$2,1)),100%),0)","v":0},{"$f":"ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L71,LL$2)","v":0.17921653887091585},{"$f":"ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L72,LL$2)","v":0.17921653887091585},{"$f":"ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$M71,LL$2)","v":0.17921653887091585},1,{"$f":"IF($F71>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LR$2,1)),100%),0)","v":0.93053889981169891},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LR$2,1)),100%),0)","v":0},{"$f":"ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L71,LR$2)","v":0.17244769469603377},{"$f":"ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L72,LR$2)","v":0.17244769469603377},{"$f":"ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$M71,LR$2)","v":0.17244769469603377},1,{"$f":"IF($F71>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LX$2,1)),100%),0)","v":0.92632262805665211},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LX$2,1)),100%),0)","v":0},{"$f":"ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L71,LX$2)","v":0.16586119245542613},{"$f":"ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L72,LX$2)","v":0.16586119245542613},{"$f":"ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$M71,LX$2)","v":0.16586119245542613},1,{"$f":"IF($F71>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MD$2,1)),100%),0)","v":0.92167897272220412},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MD$2,1)),100%),0)","v":0},{"$f":"ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L71,MD$2)","v":0.15944901478033538},{"$f":"ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L72,MD$2)","v":0.15944901478033538},{"$f":"ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$M71,MD$2)","v":0.15944901478033538},1,{"$f":"IF($F71>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MJ$2,1)),100%),0)","v":0.91658761807688671},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MJ$2,1)),100%),0)","v":0},{"$f":"ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L71,MJ$2)","v":0.15320600813786359},{"$f":"ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L72,MJ$2)","v":0.15320600813786359},{"$f":"ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$M71,MJ$2)","v":0.15320600813786359},1,{"$f":"IF($F71>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MP$2,1)),100%),0)","v":0.91103401369895887},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MP$2,1)),100%),0)","v":0},{"$f":"ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L71,MP$2)","v":0.1471282443812138},{"$f":"ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L72,MP$2)","v":0.1471282443812138},{"$f":"ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$M71,MP$2)","v":0.1471282443812138},1,{"$f":"IF($F71>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MV$2,1)),100%),0)","v":0.90501116783439506},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MV$2,1)),100%),0)","v":0},{"$f":"ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L71,MV$2)","v":0.14121312034551653},{"$f":"ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L72,MV$2)","v":0.14121312034551653},{"$f":"ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$M71,MV$2)","v":0.14121312034551653},1,{"$f":"IF($F71>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NB$2,1)),100%),0)","v":0.89850685257116925},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NB$2,1)),100%),0)","v":0},{"$f":"ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L71,NB$2)","v":0.13545721898511429},{"$f":"ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L72,NB$2)","v":0.13545721898511429},{"$f":"ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$M71,NB$2)","v":0.13545721898511429},1,{"$f":"IF($F71>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NH$2,1)),100%),0)","v":0.89149849912111412},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NH$2,1)),100%),0)","v":0},{"$f":"ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L71,NH$2)","v":0.12985570306959462},{"$f":"ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L72,NH$2)","v":0.12985570306959462},{"$f":"ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$M71,NH$2)","v":0.12985570306959462},1,{"$f":"IF($F71>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NN$2,1)),100%),0)","v":0.88395998781254592},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NN$2,1)),100%),0)","v":0},{"$f":"ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L71,NN$2)","v":0.12440352004293539},{"$f":"ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L72,NN$2)","v":0.12440352004293539},{"$f":"ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$M71,NN$2)","v":0.12440352004293539},1,{"$f":"IF($F71>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NT$2,1)),100%),0)","v":0.87587705768398794},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NT$2,1)),100%),0)","v":0},{"$f":"ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L71,NT$2)","v":0.11909755966730703},{"$f":"ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L72,NT$2)","v":0.11909755966730703},{"$f":"ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$M71,NT$2)","v":0.11909755966730703},1,{"$f":"IF($F71>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NZ$2,1)),100%),0)","v":0.86723653050993543},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NZ$2,1)),100%),0)","v":0},{"$f":"ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L71,NZ$2)","v":0.11393493936346769},{"$f":"ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L72,NZ$2)","v":0.11393493936346769},{"$f":"ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$M71,NZ$2)","v":0.11393493936346769},1,{"$f":"IF($F71>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OF$2,1)),100%),0)","v":0.85802474408285889},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OF$2,1)),100%),0)","v":0},{"$f":"ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L71,OF$2)","v":0.10891277530197965},{"$f":"ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L72,OF$2)","v":0.10891277530197965},{"$f":"ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$M71,OF$2)","v":0.10891277530197965},1,{"$f":"IF($F71>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OL$2,1)),100%),0)","v":0.84819349656515752},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OL$2,1)),100%),0)","v":0},{"$f":"ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L71,OL$2)","v":0.10402401229233778},{"$f":"ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L72,OL$2)","v":0.10402401229233778},{"$f":"ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$M71,OL$2)","v":0.10402401229233778},1,{"$f":"IF($F71>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OR$2,1)),100%),0)","v":0.83771830688257787},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OR$2,1)),100%),0)","v":0},{"$f":"ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L71,OR$2)","v":9.9265039362828419E-2},{"$f":"ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L72,OR$2)","v":9.9265039362828419E-2},{"$f":"ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$M71,OR$2)","v":9.9265039362828419E-2},1,{"$f":"IF($F71>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OX$2,1)),100%),0)","v":0.82663110509098692},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OX$2,1)),100%),0)","v":0},{"$f":"ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L71,OX$2)","v":9.4638904895518239E-2},{"$f":"ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L72,OX$2)","v":9.4638904895518239E-2},{"$f":"ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$M71,OX$2)","v":9.4638904895518239E-2},1,{"$f":"IF($F71>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PD$2,1)),100%),0)","v":0.81497808640251923},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PD$2,1)),100%),0)","v":0},{"$f":"ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L71,PD$2)","v":9.0149546138363415E-2},{"$f":"ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L72,PD$2)","v":9.0149546138363415E-2},{"$f":"ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$M71,PD$2)","v":9.0149546138363415E-2},1,{"$f":"IF($F71>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PJ$2,1)),100%),0)","v":0.80277052964629592},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PJ$2,1)),100%),0)","v":0},{"$f":"ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L71,PJ$2)","v":8.5796324721504238E-2},{"$f":"ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L72,PJ$2)","v":8.5796324721504238E-2},{"$f":"ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$M71,PJ$2)","v":8.5796324721504238E-2},1,{"$f":"IF($F71>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PP$2,1)),100%),0)","v":0.78995269259943357},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PP$2,1)),100%),0)","v":0},{"$f":"ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L71,PP$2)","v":8.1571415270218356E-2},{"$f":"ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L72,PP$2)","v":8.1571415270218356E-2},{"$f":"ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$M71,PP$2)","v":8.1571415270218356E-2},1,{"$f":"IF($F71>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PV$2,1)),100%),0)","v":0.77643739198174988},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PV$2,1)),100%),0)","v":0},{"$f":"ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L71,PV$2)","v":7.7464550653488104E-2},{"$f":"ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L72,PV$2)","v":7.7464550653488104E-2},{"$f":"ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$M71,PV$2)","v":7.7464550653488104E-2},1,{"$f":"IF($F71>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QB$2,1)),100%),0)","v":0.76215715546842155},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QB$2,1)),100%),0)","v":0},{"$f":"ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L71,QB$2)","v":7.3468427669438799E-2},{"$f":"ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L72,QB$2)","v":7.3468427669438799E-2},{"$f":"ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$M71,QB$2)","v":7.3468427669438799E-2},1,{"$f":"IF($F71>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QH$2,1)),100%),0)","v":0.74703900613254992},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QH$2,1)),100%),0)","v":0},{"$f":"ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L71,QH$2)","v":6.9575949698732195E-2},{"$f":"ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L72,QH$2)","v":6.9575949698732195E-2},{"$f":"ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$M71,QH$2)","v":6.9575949698732195E-2},1,{"$f":"IF($F71>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QN$2,1)),100%),0)","v":0.73100381386591473},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QN$2,1)),100%),0)","v":0},{"$f":"ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L71,QN$2)","v":6.5780195109612458E-2},{"$f":"ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L72,QN$2)","v":6.5780195109612458E-2},{"$f":"ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$M71,QN$2)","v":6.5780195109612458E-2},1,{"$f":"IF($F71>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QT$2,1)),100%),0)","v":0.71393414380833176},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QT$2,1)),100%),0)","v":0},{"$f":"ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L71,QT$2)","v":6.2071653887543876E-2},{"$f":"ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L72,QT$2)","v":6.2071653887543876E-2},{"$f":"ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$M71,QT$2)","v":6.2071653887543876E-2},1,{"$f":"IF($F71>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QZ$2,1)),100%),0)","v":0.69574167395580788},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QZ$2,1)),100%),0)","v":0},{"$f":"ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L71,QZ$2)","v":5.8444390341238162E-2},{"$f":"ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L72,QZ$2)","v":5.8444390341238162E-2},{"$f":"ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$M71,QZ$2)","v":5.8444390341238162E-2},1,{"$f":"IF($F71>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RF$2,1)),100%),0)","v":0.67640422986988014},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RF$2,1)),100%),0)","v":0},{"$f":"ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L71,RF$2)","v":5.4898538121829751E-2},{"$f":"ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L72,RF$2)","v":5.4898538121829751E-2},{"$f":"ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$M71,RF$2)","v":5.4898538121829751E-2},1,{"$f":"IF($F71>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RL$2,1)),100%),0)","v":0.65592135698096043},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RL$2,1)),100%),0)","v":0},{"$f":"ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L71,RL$2)","v":5.1435845981086484E-2},{"$f":"ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L72,RL$2)","v":5.1435845981086484E-2},{"$f":"ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$M71,RL$2)","v":5.1435845981086484E-2},1,{"$f":"IF($F71>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RR$2,1)),100%),0)","v":0.63426152193073515},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RR$2,1)),100%),0)","v":0},{"$f":"ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L71,RR$2)","v":4.8055392729564286E-2},{"$f":"ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L72,RR$2)","v":4.8055392729564286E-2},{"$f":"ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$M71,RR$2)","v":4.8055392729564286E-2},1,{"$f":"IF($F71>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RX$2,1)),100%),0)","v":0.61130062057532053},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RX$2,1)),100%),0)","v":0},{"$f":"ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L71,RX$2)","v":4.4749506722088245E-2},{"$f":"ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L72,RX$2)","v":4.4749506722088245E-2},{"$f":"ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$M71,RX$2)","v":4.4749506722088245E-2},1,{"$f":"IF($F71>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SD$2,1)),100%),0)","v":0.58693540044042947},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SD$2,1)),100%),0)","v":0},{"$f":"ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L71,SD$2)","v":4.1512928389525854E-2},{"$f":"ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L72,SD$2)","v":4.1512928389525854E-2},{"$f":"ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$M71,SD$2)","v":4.1512928389525854E-2},1,{"$f":"IF($F71>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SJ$2,1)),100%),0)","v":0.56117421877969853},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SJ$2,1)),100%),0)","v":0},{"$f":"ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L71,SJ$2)","v":3.8348680627614658E-2},{"$f":"ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L72,SJ$2)","v":3.8348680627614658E-2},{"$f":"ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$M71,SJ$2)","v":3.8348680627614658E-2},1,{"$f":"IF($F71>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SP$2,1)),100%),0)","v":0.5340633310962325},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SP$2,1)),100%),0)","v":0},{"$f":"ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L71,SP$2)","v":3.5261852674216394E-2},{"$f":"ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L72,SP$2)","v":3.5261852674216394E-2},{"$f":"ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$M71,SP$2)","v":3.5261852674216394E-2},1,{"$f":"IF($F71>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SV$2,1)),100%),0)","v":0.50563620810864218},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SV$2,1)),100%),0)","v":0},{"$f":"ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L71,SV$2)","v":3.2255975632920972E-2},{"$f":"ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L72,SV$2)","v":3.2255975632920972E-2},{"$f":"ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$M71,SV$2)","v":3.2255975632920972E-2},1,{"$f":"IF($F71>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TB$2,1)),100%),0)","v":0.47585575235966748},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TB$2,1)),100%),0)","v":0},{"$f":"ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L71,TB$2)","v":2.9329657426153458E-2},{"$f":"ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L72,TB$2)","v":2.9329657426153458E-2},{"$f":"ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$M71,TB$2)","v":2.9329657426153458E-2},1,{"$f":"IF($F71>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TH$2,1)),100%),0)","v":0.4447514411066778},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TH$2,1)),100%),0)","v":0},{"$f":"ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L71,TH$2)","v":2.6485530790814431E-2},{"$f":"ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L72,TH$2)","v":2.6485530790814431E-2},{"$f":"ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$M71,TH$2)","v":2.6485530790814431E-2},1,{"$f":"IF($F71>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TN$2,1)),100%),0)","v":0.41251096438941365},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TN$2,1)),100%),0)","v":0},{"$f":"ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L71,TN$2)","v":2.3734848481408222E-2},{"$f":"ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L72,TN$2)","v":2.3734848481408222E-2},{"$f":"ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$M71,TN$2)","v":2.3734848481408222E-2},1,{"$f":"IF($F71>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TT$2,1)),100%),0)","v":0.37939128408051637},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TT$2,1)),100%),0)","v":0},{"$f":"ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L71,TT$2)","v":2.1091038615007652E-2},{"$f":"ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L72,TT$2)","v":2.1091038615007652E-2},{"$f":"ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$M71,TT$2)","v":2.1091038615007652E-2},1,{"$f":"IF($F71>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TZ$2,1)),100%),0)","v":0.34565732866521315},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TZ$2,1)),100%),0)","v":0},{"$f":"ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L71,TZ$2)","v":1.8565901280691431E-2},{"$f":"ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L72,TZ$2)","v":1.8565901280691431E-2},{"$f":"ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$M71,TZ$2)","v":1.8565901280691431E-2},1,{"$f":"IF($F71>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UF$2,1)),100%),0)","v":0.31158381183471112},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UF$2,1)),100%),0)","v":0},{"$f":"ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L71,UF$2)","v":1.6169805793281151E-2},{"$f":"ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L72,UF$2)","v":1.6169805793281151E-2},{"$f":"ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$M71,UF$2)","v":1.6169805793281151E-2},1,{"$f":"IF($F71>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UL$2,1)),100%),0)","v":0.27748470263514402},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UL$2,1)),100%),0)","v":0},{"$f":"ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L71,UL$2)","v":1.3913250808575896E-2},{"$f":"ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L72,UL$2)","v":1.3913250808575896E-2},{"$f":"ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$M71,UL$2)","v":1.3913250808575896E-2},1,{"$f":"IF($F71>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UR$2,1)),100%),0)","v":0.24373729058536042},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UR$2,1)),100%),0)","v":0},{"$f":"ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L71,UR$2)","v":1.1807860056509861E-2},{"$f":"ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L72,UR$2)","v":1.1807860056509861E-2},{"$f":"ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$M71,UR$2)","v":1.1807860056509861E-2},1,{"$f":"IF($F71>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UX$2,1)),100%),0)","v":0.21078985859319374},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UX$2,1)),100%),0)","v":0},{"$f":"ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L71,UX$2)","v":9.866396874889936E-3},{"$f":"ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L72,UX$2)","v":9.866396874889936E-3},{"$f":"ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$M71,UX$2)","v":9.866396874889936E-3},1,{"$f":"IF($F71>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VD$2,1)),100%),0)","v":0.17914840370962801},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VD$2,1)),100%),0)","v":0},{"$f":"ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L71,VD$2)","v":8.1017989433788233E-3},{"$f":"ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L72,VD$2)","v":8.1017989433788233E-3},{"$f":"ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$M71,VD$2)","v":8.1017989433788233E-3},1,{"$f":"IF($F71>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VJ$2,1)),100%),0)","v":0.14933864677755704},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VJ$2,1)),100%),0)","v":0},{"$f":"ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L71,VJ$2)","v":6.5252984585482295E-3},{"$f":"ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L72,VJ$2)","v":6.5252984585482295E-3},{"$f":"ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$M71,VJ$2)","v":6.5252984585482295E-3},1,{"$f":"IF($F71>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VP$2,1)),100%),0)","v":0.12186078378642688},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VP$2,1)),100%),0)","v":0},{"$f":"ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L71,VP$2)","v":5.1446020464451514E-3},{"$f":"ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L72,VP$2)","v":5.1446020464451514E-3},{"$f":"ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$M71,VP$2)","v":5.1446020464451514E-3},1,{"$f":"IF($F71>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VV$2,1)),100%),0)","v":9.714071449143126E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VV$2,1)),100%),0)","v":0},{"$f":"ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L71,VV$2)","v":3.9623128486120972E-3},{"$f":"ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L72,VV$2)","v":3.9623128486120972E-3},{"$f":"ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$M71,VV$2)","v":3.9623128486120972E-3},1,{"$f":"IF($F71>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WB$2,1)),100%),0)","v":7.5486980683431834E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WB$2,1)),100%),0)","v":0},{"$f":"ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L71,WB$2)","v":2.9749465982754843E-3},{"$f":"ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L72,WB$2)","v":2.9749465982754843E-3},{"$f":"ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$M71,WB$2)","v":2.9749465982754843E-3},1,{"$f":"IF($F71>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WH$2,1)),100%),0)","v":5.7061061620490225E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WH$2,1)),100%),0)","v":0},{"$f":"ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L71,WH$2)","v":2.1727342833971291E-3},{"$f":"ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L72,WH$2)","v":2.1727342833971291E-3},{"$f":"ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$M71,WH$2)","v":2.1727342833971291E-3},1,{"$f":"IF($F71>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WN$2,1)),100%),0)","v":4.1934687734452851E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WN$2,1)),100%),0)","v":0},{"$f":"ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L71,WN$2)","v":1.5427651975624165E-3},{"$f":"ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L72,WN$2)","v":1.5427651975624165E-3},{"$f":"ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$M71,WN$2)","v":1.5427651975624165E-3},1,{"$f":"IF($F71>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WT$2,1)),100%),0)","v":2.9961998908764689E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WT$2,1)),100%),0)","v":0},{"$f":"ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L71,WT$2)","v":1.0650177696007403E-3},{"$f":"ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L72,WT$2)","v":1.0650177696007403E-3},{"$f":"ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$M71,WT$2)","v":1.0650177696007403E-3},1,{"$f":"IF($F71>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WZ$2,1)),100%),0)","v":2.0825806429510707E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WZ$2,1)),100%),0)","v":0},{"$f":"ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L71,WZ$2)","v":7.1523300597822715E-4},{"$f":"ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L72,WZ$2)","v":7.1523300597822715E-4},{"$f":"ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$M71,WZ$2)","v":7.1523300597822715E-4},1,{"$f":"IF($F71>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,XF$2,1)),100%),0)","v":1.410075784309954E-2},{"$f":"IF(AND($G71>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,XF$2,1)),100%),0)","v":0},{"$f":"ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L71,XF$2)","v":4.6789437576883483E-4},{"$f":"ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L72,XF$2)","v":4.6789437576883483E-4},{"$f":"ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$M71,XF$2)","v":4.6789437576883483E-4}]
[null,2088,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-64,0,{"$f":"SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=3))","v":26.87829936156087},{"$f":"SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=4))","v":26.87829936156087},{"$f":"SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=5))","v":26.87829936156087},3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-$X72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$AE72+$AF72","v":{"$error":"#REF!"}},{"$f":"MAX($V72-$W72,0)","v":{"$error":"#REF!"}},{"$f":"MIN($V72,$W72)","v":{"$error":"#REF!"}},1,1,0,{"$f":"ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L72,AJ$2)","v":1},{"$f":"ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L73,AJ$2)","v":1},{"$f":"ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$M72,AJ$2)","v":1},1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2089,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-65,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,{"$f":"IF(($B73+WN$2)<SC_TargetRY,0,IF(($B73+WN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B73+WN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B73+WN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2090,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-66,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,{"$f":"IF(($B74+VV$2)<SC_TargetRY,0,IF(($B74+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B74+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B74+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2091,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-67,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2092,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-68,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2093,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-69,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2094,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-70,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,{"$f":"IF(($B78+HB$2)<SC_TargetRY,0,IF(($B78+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,{"$f":"IF(($B78+KB$2)<SC_TargetRY,0,IF(($B78+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,{"$f":"IF(($B78+NB$2)<SC_TargetRY,0,IF(($B78+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,{"$f":"IF(($B78+QB$2)<SC_TargetRY,0,IF(($B78+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B78+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2095,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-71,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},{"$error":"#REF!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,{"$f":"IF(($B79+AV$2)<SC_TargetRY,0,IF(($B79+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,{"$f":"IF(($B79+GP$2)<SC_TargetRY,0,IF(($B79+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,{"$f":"IF(($B79+JP$2)<SC_TargetRY,0,IF(($B79+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,{"$f":"IF(($B79+MP$2)<SC_TargetRY,0,IF(($B79+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,{"$f":"IF(($B79+PP$2)<SC_TargetRY,0,IF(($B79+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,{"$f":"IF(($B79+TB$2)<SC_TargetRY,0,IF(($B79+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B79+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2096,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-72,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},{"$error":"#REF!"},{"$f":"IF(($B80+AJ$2)<SC_TargetRY,0,IF(($B80+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B80+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,{"$f":"IF(($B80+SP$2)<SC_TargetRY,0,IF(($B80+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms=\"Life\",1,IF(($B80+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))","v":1},0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2097,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-73,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2098,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-74,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2099,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-75,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2100,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-76,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2101,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-77,0,26.87829936156087,26.87829936156087,26.87829936156087,3.8642415640549425E-2,3.8642415640549425E-2,3.8642415640549425E-2,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZA_HECMLumpSum,ZAIDX)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($R85>0,-(V85+SUM(X85:Z85))*ABS($AJ85)/$R85,0)","v":{"$error":"#REF!"}},{"$f":"(V85+SUM(X85:AA85))*U85","v":{"$error":"#REF!"}},{"$f":"(V85+SUM(X85:AA85))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.96001642512077301,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.92713192046395487,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.89552702344191704,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.86504449490485558,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.83565053370552345,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.80726667427323584,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.7798547058990013,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.75338108745285515,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.72781708378972065,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.70313107535837949,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.6792898367510104,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.65625370730161559,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.63397658870032592,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.61241097154247814,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.59151858604084218,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.57127607705632,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.55166502486519819,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.53266056451585653,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.51424080194137645,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.49638695751919149,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.4790805581355394,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.46231134996149653,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.44607953146270346,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.43039003080199167,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.41523988588198307,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.40061581913774713,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.38649749836185404,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.37286664649209134,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.35970355322684694,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.34699020474318382,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.33471110982634922,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.32285263476719722,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.31140088024780266,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.30034238811880948,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.28966354765236296,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.27934900654248102,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.26938420913035699,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.25975717229237277,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.25045610871251262,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.24146848520169967,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.23278028579212359,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.22437725483776094,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.21624569304866956,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.2083722604913304,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.20074402382464779,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.19335024321380778,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.18617928433844047,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.17921653887091585,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.17244769469603377,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.16586119245542613,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.15944901478033538,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.15320600813786359,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.1471282443812138,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.14121312034551653,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.13545721898511429,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.12985570306959462,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.12440352004293539,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.11909755966730703,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.11393493936346769,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.10891277530197965,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.10402401229233778,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,9.9265039362828419E-2,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,9.4638904895518239E-2,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,9.0149546138363415E-2,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,8.5796324721504238E-2,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,8.1571415270218356E-2,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,7.7464550653488104E-2,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,7.3468427669438799E-2,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,6.9575949698732195E-2,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,6.5780195109612458E-2,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,6.2071653887543876E-2,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,5.8444390341238162E-2,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,5.4898538121829751E-2,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,5.1435845981086484E-2,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,4.8055392729564286E-2,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,4.4749506722088245E-2,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,4.1512928389525854E-2,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,3.8348680627614658E-2,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,3.5261852674216394E-2,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,3.2255975632920972E-2,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,2.9329657426153458E-2,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,2.6485530790814431E-2,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,2.3734848481408222E-2,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,2.1091038615007652E-2,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,1.8565901280691431E-2,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,1.6169805793281151E-2,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,1.3913250808575896E-2,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,1.1807860056509861E-2,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,9.866396874889936E-3,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,8.1017989433788233E-3,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,6.5252984585482295E-3,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,5.1446020464451514E-3,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,3.9623128486120972E-3,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,2.9749465982754843E-3,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,2.1727342833971291E-3,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,1.5427651975624165E-3,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,1.0650177696007403E-3,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,7.1523300597822715E-4,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,4.6789437576883483E-4,4.6789437576883483E-4]
[null,2102,"N",0,0,false,false,{"$error":"#REF!"},null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,-78,0,26.87829936156087,76.6246357032215,26.87829936156087,-1,-1,-1,{"$error":"#REF!"},{"$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!"},1,1,0,1,1,1,1,0.99361699999999997,0,0.96001642512077301,0.99361699999999997,0.96001642512077301,1,0.99316689149899995,0,0.92713192046395487,0.99316689149899995,0.92713192046395487,1,0.99288681843559723,0,0.89552702344191704,0.99288681843559723,0.89552702344191704,1,0.99265845446735712,0,0.86504449490485558,0.99265845446735712,0.86504449490485558,1,0.99249069518855215,0,0.83565053370552345,0.99249069518855215,0.83565053370552345,1,0.99233685913079794,0,0.80726667427323584,0.99233685913079794,0.80726667427323584,1,0.992192970286224,0,0.7798547058990013,0.992192970286224,0.7798547058990013,1,0.9920590242352354,0,0.75338108745285515,0.9920590242352354,0.75338108745285515,1,0.99193997715232718,0,0.72781708378972065,0.99193997715232718,0.72781708378972065,1,0.99183582345472621,0,0.70313107535837949,0.99183582345472621,0.70313107535837949,1,0.99174259088732142,0,0.6792898367510104,0.99174259088732142,0.6792898367510104,1,0.99164440837082357,0,0.65625370730161559,0.99164440837082357,0.65625370730161559,1,0.9915115280201019,0,0.63397658870032592,0.9915115280201019,0.63397658870032592,1,0.99130628513380181,0,0.61241097154247814,0.99130628513380181,0.61241097154247814,1,0.9909999714916955,0,0.59151858604084218,0.9909999714916955,0.59151858604084218,1,0.99058474250364048,0,0.57127607705632,0.99058474250364048,0.57127607705632,1,0.99005973259011348,0,0.55166502486519819,0.99005973259011348,0.55166502486519819,1,0.98941124346526699,0,0.53266056451585653,0.98941124346526699,0.53266056451585653,1,0.98862861917168599,0,0.51424080194137645,0.98862861917168599,0.51424080194137645,1,0.98770524004137961,0,0.49638695751919149,0.98770524004137961,0.49638695751919149,1,0.98663357985593469,0,0.4790805581355394,0.98663357985593469,0.4790805581355394,1,0.98542199381987161,0,0.46231134996149653,0.98542199381987161,0.46231134996149653,1,0.98410251377014679,0,0.44607953146270346,0.98410251377014679,0.44607953146270346,1,0.98272181794332725,0,0.43039003080199167,0.98272181794332725,0.43039003080199167,1,0.98131357757821447,0,0.41523988588198307,0.98131357757821447,0.41523988588198307,1,0.97988969157714845,0,0.40061581913774713,0.97988969157714845,0.40061581913774713,1,0.9784443542820721,0,0.38649749836185404,0.9784443542820721,0.38649749836185404,1,0.97697473086194042,0,0.37286664649209134,0.97697473086194042,0.37286664649209134,1,0.97547214372587476,0,0.35970355322684694,0.97547214372587476,0.35970355322684694,1,0.9739299222666441,0,0.34699020474318382,0.9739299222666441,0.34699020474318382,1,0.97234631221303847,0,0.33471110982634922,0.97234631221303847,0.33471110982634922,1,0.97072346621795491,0,0.32285263476719722,0.97072346621795491,0.32285263476719722,1,0.96906158764378969,0,0.31140088024780266,0.96906158764378969,0.31140088024780266,1,0.96736088455747493,0,0.30034238811880948,0.96736088455747493,0.30034238811880948,1,0.96561963496527148,0,0.28966354765236296,0.96561963496527148,0.28966354765236296,1,0.96382841054241086,0,0.27934900654248102,0.96382841054241086,0.27934900654248102,1,0.9619778599941694,0,0.26938420913035699,0.9619778599941694,0.26938420913035699,1,0.96006544800850102,0,0.25975717229237277,0.96006544800850102,0.25975717229237277,1,0.9580877131856036,0,0.25045610871251262,0.9580877131856036,0.25045610871251262,1,0.95603644739167326,0,0.24146848520169967,0.95603644739167326,0.24146848520169967,1,0.95389492574951584,0,0.23278028579212359,0.95389492574951584,0.23278028579212359,1,0.95164182593489555,0,0.22437725483776094,0.95164182593489555,0.22437725483776094,1,0.94925415659362489,0,0.21624569304866956,0.94925415659362489,0.21624569304866956,1,0.94670635843732753,0,0.2083722604913304,0.94670635843732753,0.2083722604913304,1,0.94397037706144371,0,0.20074402382464779,0.94397037706144371,0.20074402382464779,1,0.94102424551463493,0,0.19335024321380778,0.94102424551463493,0.19335024321380778,1,0.93783793741932242,0,0.18617928433844047,0.93783793741932242,0.18617928433844047,1,0.93436137218530901,0,0.17921653887091585,0.93436137218530901,0.17921653887091585,1,0.93053889981169891,0,0.17244769469603377,0.93053889981169891,0.17244769469603377,1,0.92632262805665211,0,0.16586119245542613,0.92632262805665211,0.16586119245542613,1,0.92167897272220412,0,0.15944901478033538,0.92167897272220412,0.15944901478033538,1,0.91658761807688671,0,0.15320600813786359,0.91658761807688671,0.15320600813786359,1,0.91103401369895887,0,0.1471282443812138,0.91103401369895887,0.1471282443812138,1,0.90501116783439506,0,0.14121312034551653,0.90501116783439506,0.14121312034551653,1,0.89850685257116925,0,0.13545721898511429,0.89850685257116925,0.13545721898511429,1,0.89149849912111412,0,0.12985570306959462,0.89149849912111412,0.12985570306959462,1,0.88395998781254592,0,0.12440352004293539,0.88395998781254592,0.12440352004293539,1,0.87587705768398794,0,0.11909755966730703,0.87587705768398794,0.11909755966730703,1,0.86723653050993543,0,0.11393493936346769,0.86723653050993543,0.11393493936346769,1,0.85802474408285889,0,0.10891277530197965,0.85802474408285889,0.10891277530197965,1,0.84819349656515752,0,0.10402401229233778,0.84819349656515752,0.10402401229233778,1,0.83771830688257787,0,9.9265039362828419E-2,0.83771830688257787,9.9265039362828419E-2,1,0.82663110509098692,0,9.4638904895518239E-2,0.82663110509098692,9.4638904895518239E-2,1,0.81497808640251923,0,9.0149546138363415E-2,0.81497808640251923,9.0149546138363415E-2,1,0.80277052964629592,0,8.5796324721504238E-2,0.80277052964629592,8.5796324721504238E-2,1,0.78995269259943357,0,8.1571415270218356E-2,0.78995269259943357,8.1571415270218356E-2,1,0.77643739198174988,0,7.7464550653488104E-2,0.77643739198174988,7.7464550653488104E-2,1,0.76215715546842155,0,7.3468427669438799E-2,0.76215715546842155,7.3468427669438799E-2,1,0.74703900613254992,0,6.9575949698732195E-2,0.74703900613254992,6.9575949698732195E-2,1,0.73100381386591473,0,6.5780195109612458E-2,0.73100381386591473,6.5780195109612458E-2,1,0.71393414380833176,0,6.2071653887543876E-2,0.71393414380833176,6.2071653887543876E-2,1,0.69574167395580788,0,5.8444390341238162E-2,0.69574167395580788,5.8444390341238162E-2,1,0.67640422986988014,0,5.4898538121829751E-2,0.67640422986988014,5.4898538121829751E-2,1,0.65592135698096043,0,5.1435845981086484E-2,0.65592135698096043,5.1435845981086484E-2,1,0.63426152193073515,0,4.8055392729564286E-2,0.63426152193073515,4.8055392729564286E-2,1,0.61130062057532053,0,4.4749506722088245E-2,0.61130062057532053,4.4749506722088245E-2,1,0.58693540044042947,0,4.1512928389525854E-2,0.58693540044042947,4.1512928389525854E-2,1,0.56117421877969853,0,3.8348680627614658E-2,0.56117421877969853,3.8348680627614658E-2,1,0.5340633310962325,0,3.5261852674216394E-2,0.5340633310962325,3.5261852674216394E-2,1,0.50563620810864218,0,3.2255975632920972E-2,0.50563620810864218,3.2255975632920972E-2,1,0.47585575235966748,0,2.9329657426153458E-2,0.47585575235966748,2.9329657426153458E-2,1,0.4447514411066778,0,2.6485530790814431E-2,0.4447514411066778,2.6485530790814431E-2,1,0.41251096438941365,0,2.3734848481408222E-2,0.41251096438941365,2.3734848481408222E-2,1,0.37939128408051637,0,2.1091038615007652E-2,0.37939128408051637,2.1091038615007652E-2,1,0.34565732866521315,0,1.8565901280691431E-2,0.34565732866521315,1.8565901280691431E-2,1,0.31158381183471112,0,1.6169805793281151E-2,0.31158381183471112,1.6169805793281151E-2,1,0.27748470263514402,0,1.3913250808575896E-2,0.27748470263514402,1.3913250808575896E-2,1,0.24373729058536042,0,1.1807860056509861E-2,0.24373729058536042,1.1807860056509861E-2,1,0.21078985859319374,0,9.866396874889936E-3,0.21078985859319374,9.866396874889936E-3,1,0.17914840370962801,0,8.1017989433788233E-3,0.17914840370962801,8.1017989433788233E-3,1,0.14933864677755704,0,6.5252984585482295E-3,0.14933864677755704,6.5252984585482295E-3,1,0.12186078378642688,0,5.1446020464451514E-3,0.12186078378642688,5.1446020464451514E-3,1,9.714071449143126E-2,0,3.9623128486120972E-3,9.714071449143126E-2,3.9623128486120972E-3,1,7.5486980683431834E-2,0,2.9749465982754843E-3,7.5486980683431834E-2,2.9749465982754843E-3,1,5.7061061620490225E-2,0,2.1727342833971291E-3,5.7061061620490225E-2,2.1727342833971291E-3,1,4.1934687734452851E-2,0,1.5427651975624165E-3,4.1934687734452851E-2,1.5427651975624165E-3,1,2.9961998908764689E-2,0,1.0650177696007403E-3,2.9961998908764689E-2,1.0650177696007403E-3,1,2.0825806429510707E-2,0,7.1523300597822715E-4,2.0825806429510707E-2,7.1523300597822715E-4,1,1.410075784309954E-2,0,4.6789437576883483E-4,1.410075784309954E-2,4.6789437576883483E-4]

{"sheet":"SSRIB","index":7,"n_rows":169,"n_cols":24,"rows_kept":169,"cut":false,"hidden":true,"merged":[[165,21,166,21],[167,21,168,21],[1,21,1,22],[155,21,156,21],[157,21,158,21],[159,21,160,21],[161,21,162,21],[163,21,164,21],[145,21,146,21],[147,21,148,21],[149,21,150,21],[151,21,152,21],[153,21,154,21],[135,21,136,21],[137,21,138,21],[139,21,140,21],[141,21,142,21],[143,21,144,21],[125,21,126,21],[127,21,128,21],[129,21,130,21],[131,21,132,21],[133,21,134,21],[115,21,116,21],[117,21,118,21],[119,21,120,21],[121,21,122,21],[123,21,124,21],[105,21,106,21],[107,21,108,21],[109,21,110,21],[111,21,112,21],[113,21,114,21],[95,21,96,21],[97,21,98,21],[99,21,100,21],[101,21,102,21],[103,21,104,21],[85,21,86,21],[87,21,88,21],[89,21,90,21],[91,21,92,21],[93,21,94,21],[75,21,76,21],[77,21,78,21],[79,21,80,21],[81,21,82,21],[83,21,84,21],[65,21,66,21],[67,21,68,21],[69,21,70,21],[71,21,72,21],[73,21,74,21],[55,21,56,21],[57,21,58,21],[59,21,60,21],[61,21,62,21],[63,21,64,21],[45,21,46,21],[47,21,48,21],[49,21,50,21],[51,21,52,21],[53,21,54,21],[35,21,36,21],[37,21,38,21],[39,21,40,21],[41,21,42,21],[43,21,44,21],[25,21,26,21],[27,21,28,21],[29,21,30,21],[31,21,32,21],[33,21,34,21],[15,21,16,21],[17,21,18,21],[19,21,20,21],[21,21,22,21],[23,21,24,21],[1,19,1,20],[1,9,1,18],[9,21,10,21],[11,21,12,21],[13,21,14,21],[167,22,168,22],[153,22,154,22],[155,22,156,22],[157,22,158,22],[159,22,160,22],[161,22,162,22],[147,22,148,22],[149,22,150,22],[151,22,152,22],[163,22,164,22],[165,22,166,22],[137,22,138,22],[139,22,140,22],[141,22,142,22],[143,22,144,22],[145,22,146,22],[127,22,128,22],[129,22,130,22],[131,22,132,22],[133,22,134,22],[135,22,136,22],[117,22,118,22],[119,22,120,22],[121,22,122,22],[123,22,124,22],[125,22,126,22],[107,22,108,22],[109,22,110,22],[111,22,112,22],[113,22,114,22],[115,22,116,22],[97,22,98,22],[99,22,100,22],[101,22,102,22],[103,22,104,22],[105,22,106,22],[87,22,88,22],[89,22,90,22],[91,22,92,22],[93,22,94,22],[95,22,96,22],[77,22,78,22],[79,22,80,22],[81,22,82,22],[83,22,84,22],[85,22,86,22],[67,22,68,22],[69,22,70,22],[71,22,72,22],[73,22,74,22],[75,22,76,22],[57,22,58,22],[59,22,60,22],[61,22,62,22],[63,22,64,22],[65,22,66,22],[47,22,48,22],[49,22,50,22],[51,22,52,22],[53,22,54,22],[55,22,56,22],[37,22,38,22],[39,22,40,22],[41,22,42,22],[43,22,44,22],[45,22,46,22],[27,22,28,22],[29,22,30,22],[31,22,32,22],[33,22,34,22],[35,22,36,22],[17,22,18,22],[19,22,20,22],[21,22,22,22],[23,22,24,22],[25,22,26,22],[9,22,10,22],[11,22,12,22],[13,22,14,22],[15,22,16,22]]}
[{"$f":"PMADVANCED+IF(SP_SSRIB, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,null,"Social Security Retirement Insurance Benefits (Monthly)",null,null,null,null,null,null,null,null,null,"Individual",null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","RI","TN","RN","RO","Age","Age LE","PBW","ABW","SBW","PBW\n∩\nSBW","Fully Ins Status","PIA","Maximum Primary Benefit","Maximum Auxiliary Benefit","Maximum Survivor Benefit","Surplus","Present Value","Social Security Income","Present Value","Social Security Income"]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"SP_CurrentYear-1","v":2022}]
[null,2022]
[null,{"$f":"B8+1","v":2023},"N",{"$f":"INDEX(SP_Initials,F10)","v":""},{"$f":"INDEX(SC_TaxIndex,$F10)","v":0},{"$f":"MOD(ROW(),2)+1","v":1},{"$f":"MOD($F10,2)-($F10-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$F10),IF($B10<YEAR(INDEX(SP_BirthDate,$F10)),0,$B10-YEAR(INDEX(SP_BirthDate,$F10))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>(YEAR(INDEX(SP_BirthDate,$F10))+INDEX(SP_LifeExp,$F10)),0,$H10),0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFD,$F10)=0,$B10<YEAR(INDEX(SC_SSDFD,$F10)),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSDFD,$F10)),YEARFRAC(INDEX(SC_SSDFD,$F10), DATE($B10+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10>=INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10<INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))","v":0},{"$f":"MAX(ABS(MAX(IF($J10<=0,$J10,-1),IF($L10<=0,$L10,-1)))\n   +MIN(IF($J10>=0,$J10,1),IF($L10>=0,$L10,1))-1,0)","v":0},{"$f":"AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F10),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F10, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F10)))","v":false},{"$f":"ROUNDDOWN(IF(NOT($N10),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},{"$f":"ROUNDDOWN($O10*INDEX(SC_SSPBPct,$F10),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)/2-$O10,0)*INDEX(SC_SSABPct,$F10)),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)*INDEX(SC_SSSBPct,$F10),0)),1)","v":0},{"$f":"-MIN($P10,$R10)","v":0},{"$f":"IF(OR($I10=0,NOT($N10)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I10,INDEX(SC_SSFRA,$F10)),($F10-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I10,INDEX(SC_SSFRA,$F10))+1,1),1)))*O10*12)","v":0},{"$f":"SUMPRODUCT($P10:$S10,ABS($J10:$M10))*12","v":0},{"$f":"SUM($T10:$T11)","v":0},{"$f":"SUMPRODUCT($U10:$U11, --($E10:$E11<>0))","v":0}]
[null,{"$f":"B9+1","v":2023},"N","",0,2,-1,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF($J11<=0,$J11,-1),IF($L11<=0,$L11,-1)))\n   +MIN(IF($J11>=0,$J11,1),IF($L11>=0,$L11,1))-1,0)","v":0},false,{"$f":"ROUNDDOWN(IF(NOT($N11),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B10+1","v":2024},"N","",0,1,1,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF($J12<=0,$J12,-1),IF($L12<=0,$L12,-1)))\n   +MIN(IF($J12>=0,$J12,1),IF($L12>=0,$L12,1))-1,0)","v":0},false,{"$f":"ROUNDDOWN(IF(NOT($N12),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T12:$T13)","v":0},{"$f":"SUMPRODUCT($U12:$U13, --($E12:$E13<>0))","v":0}]
[null,2024,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N13),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B12+1","v":2025},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N14),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T14:$T15)","v":0},{"$f":"SUMPRODUCT($U14:$U15, --($E14:$E15<>0))","v":0}]
[null,2025,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N15),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B14+1","v":2026},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N16),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T16:$T17)","v":0},{"$f":"SUMPRODUCT($U16:$U17, --($E16:$E17<>0))","v":0}]
[null,2026,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N17),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B16+1","v":2027},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N18),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T18:$T19)","v":0},{"$f":"SUMPRODUCT($U18:$U19, --($E18:$E19<>0))","v":0}]
[null,2027,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N19),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B18+1","v":2028},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N20),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T20:$T21)","v":0},{"$f":"SUMPRODUCT($U20:$U21, --($E20:$E21<>0))","v":0}]
[null,2028,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N21),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B20+1","v":2029},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N22),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T22:$T23)","v":0},{"$f":"SUMPRODUCT($U22:$U23, --($E22:$E23<>0))","v":0}]
[null,2029,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N23),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B22+1","v":2030},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N24),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T24:$T25)","v":0},{"$f":"SUMPRODUCT($U24:$U25, --($E24:$E25<>0))","v":0}]
[null,2030,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N25),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B24+1","v":2031},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N26),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T26:$T27)","v":0},{"$f":"SUMPRODUCT($U26:$U27, --($E26:$E27<>0))","v":0}]
[null,2031,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N27),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B26+1","v":2032},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N28),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T28:$T29)","v":0},{"$f":"SUMPRODUCT($U28:$U29, --($E28:$E29<>0))","v":0}]
[null,2032,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N29),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B28+1","v":2033},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N30),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T30:$T31)","v":0},{"$f":"SUMPRODUCT($U30:$U31, --($E30:$E31<>0))","v":0}]
[null,2033,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N31),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B30+1","v":2034},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N32),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T32:$T33)","v":0},{"$f":"SUMPRODUCT($U32:$U33, --($E32:$E33<>0))","v":0}]
[null,2034,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N33),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B32+1","v":2035},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N34),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T34:$T35)","v":0},{"$f":"SUMPRODUCT($U34:$U35, --($E34:$E35<>0))","v":0}]
[null,2035,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N35),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B34+1","v":2036},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N36),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T36:$T37)","v":0},{"$f":"SUMPRODUCT($U36:$U37, --($E36:$E37<>0))","v":0}]
[null,2036,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N37),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B36+1","v":2037},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N38),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T38:$T39)","v":0},{"$f":"SUMPRODUCT($U38:$U39, --($E38:$E39<>0))","v":0}]
[null,2037,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N39),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B38+1","v":2038},"N",{"$f":"INDEX(SP_Initials,F40)","v":""},0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N40),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T40:$T41)","v":0},{"$f":"SUMPRODUCT($U40:$U41, --($E40:$E41<>0))","v":0}]
[null,2038,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N41),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B40+1","v":2039},"N","",0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F42),IF($B42<YEAR(INDEX(SP_BirthDate,$F42)),0,$B42-YEAR(INDEX(SP_BirthDate,$F42))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>(YEAR(INDEX(SP_BirthDate,$F42))+INDEX(SP_LifeExp,$F42)),0,$H42),0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFD,$F42)=0,$B42<YEAR(INDEX(SC_SSDFD,$F42)),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSDFD,$F42)),YEARFRAC(INDEX(SC_SSDFD,$F42), DATE($B42+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42>=INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42<INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))","v":0},0,false,{"$f":"ROUNDDOWN(IF(NOT($N42),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},{"$f":"ROUNDDOWN($O42*INDEX(SC_SSPBPct,$F42),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)/2-$O42,0)*INDEX(SC_SSABPct,$F42)),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)*INDEX(SC_SSSBPct,$F42),0)),1)","v":0},0,{"$f":"IF(OR($I42=0,NOT($N42)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I42,INDEX(SC_SSFRA,$F42)),($F42-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I42,INDEX(SC_SSFRA,$F42))+1,1),1)))*O42*12)","v":0},{"$f":"SUMPRODUCT($P42:$S42,ABS($J42:$M42))*12","v":0},{"$f":"SUM($T42:$T43)","v":0},{"$f":"SUMPRODUCT($U42:$U43, --($E42:$E43<>0))","v":0}]
[null,2039,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N43),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B42+1","v":2040},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N44),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T44:$T45)","v":0},{"$f":"SUMPRODUCT($U44:$U45, --($E44:$E45<>0))","v":0}]
[null,2040,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N45),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B44+1","v":2041},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N46),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T46:$T47)","v":0},{"$f":"SUMPRODUCT($U46:$U47, --($E46:$E47<>0))","v":0}]
[null,2041,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N47),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B46+1","v":2042},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N48),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T48:$T49)","v":0},{"$f":"SUMPRODUCT($U48:$U49, --($E48:$E49<>0))","v":0}]
[null,2042,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N49),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B48+1","v":2043},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N50),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T50:$T51)","v":0},{"$f":"SUMPRODUCT($U50:$U51, --($E50:$E51<>0))","v":0}]
[null,2043,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N51),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B50+1","v":2044},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N52),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T52:$T53)","v":0},{"$f":"SUMPRODUCT($U52:$U53, --($E52:$E53<>0))","v":0}]
[null,2044,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N53),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B52+1","v":2045},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N54),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T54:$T55)","v":0},{"$f":"SUMPRODUCT($U54:$U55, --($E54:$E55<>0))","v":0}]
[null,2045,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N55),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B54+1","v":2046},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N56),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T56:$T57)","v":0},{"$f":"SUMPRODUCT($U56:$U57, --($E56:$E57<>0))","v":0}]
[null,2046,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N57),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B56+1","v":2047},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N58),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T58:$T59)","v":0},{"$f":"SUMPRODUCT($U58:$U59, --($E58:$E59<>0))","v":0}]
[null,2047,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N59),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B58+1","v":2048},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N60),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T60:$T61)","v":0},{"$f":"SUMPRODUCT($U60:$U61, --($E60:$E61<>0))","v":0}]
[null,2048,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N61),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B60+1","v":2049},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N62),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T62:$T63)","v":0},{"$f":"SUMPRODUCT($U62:$U63, --($E62:$E63<>0))","v":0}]
[null,2049,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N63),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B62+1","v":2050},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N64),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T64:$T65)","v":0},{"$f":"SUMPRODUCT($U64:$U65, --($E64:$E65<>0))","v":0}]
[null,2050,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N65),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B64+1","v":2051},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N66),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T66:$T67)","v":0},{"$f":"SUMPRODUCT($U66:$U67, --($E66:$E67<>0))","v":0}]
[null,2051,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N67),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B66+1","v":2052},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N68),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T68:$T69)","v":0},{"$f":"SUMPRODUCT($U68:$U69, --($E68:$E69<>0))","v":0}]
[null,2052,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N69),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B68+1","v":2053},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N70),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T70:$T71)","v":0},{"$f":"SUMPRODUCT($U70:$U71, --($E70:$E71<>0))","v":0}]
[null,2053,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N71),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B70+1","v":2054},"N",{"$f":"INDEX(SP_Initials,F72)","v":""},{"$f":"INDEX(SC_TaxIndex,$F72)","v":0},1,{"$f":"MOD($F72,2)-($F72-1)","v":1},0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N72),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T72:$T73)","v":0},{"$f":"SUMPRODUCT($U72:$U73, --($E72:$E73<>0))","v":0}]
[null,2054,"N","",0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N73),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B72+1","v":2055},"N","",0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F74),IF($B74<YEAR(INDEX(SP_BirthDate,$F74)),0,$B74-YEAR(INDEX(SP_BirthDate,$F74))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>(YEAR(INDEX(SP_BirthDate,$F74))+INDEX(SP_LifeExp,$F74)),0,$H74),0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFD,$F74)=0,$B74<YEAR(INDEX(SC_SSDFD,$F74)),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSDFD,$F74)),YEARFRAC(INDEX(SC_SSDFD,$F74), DATE($B74+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74>=INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74<INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))","v":0},0,{"$f":"AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F74),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F74, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F74)))","v":false},{"$f":"ROUNDDOWN(IF(NOT($N74),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},{"$f":"ROUNDDOWN($O74*INDEX(SC_SSPBPct,$F74),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)/2-$O74,0)*INDEX(SC_SSABPct,$F74)),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)*INDEX(SC_SSSBPct,$F74),0)),1)","v":0},{"$f":"-MIN($P74,$R74)","v":0},{"$f":"IF(OR($I74=0,NOT($N74)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I74,INDEX(SC_SSFRA,$F74)),($F74-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I74,INDEX(SC_SSFRA,$F74))+1,1),1)))*O74*12)","v":0},{"$f":"SUMPRODUCT($P74:$S74,ABS($J74:$M74))*12","v":0},{"$f":"SUM($T74:$T75)","v":0},{"$f":"SUMPRODUCT($U74:$U75, --($E74:$E75<>0))","v":0}]
[null,{"$f":"B73+1","v":2055},"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N75),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B74+1","v":2056},"N","",0,1,1,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF($J76<=0,$J76,-1),IF($L76<=0,$L76,-1)))\n   +MIN(IF($J76>=0,$J76,1),IF($L76>=0,$L76,1))-1,0)","v":0},false,{"$f":"ROUNDDOWN(IF(NOT($N76),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T76:$T77)","v":0},{"$f":"SUMPRODUCT($U76:$U77, --($E76:$E77<>0))","v":0}]
[null,2056,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N77),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B76+1","v":2057},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N78),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T78:$T79)","v":0},{"$f":"SUMPRODUCT($U78:$U79, --($E78:$E79<>0))","v":0}]
[null,2057,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N79),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B78+1","v":2058},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N80),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T80:$T81)","v":0},{"$f":"SUMPRODUCT($U80:$U81, --($E80:$E81<>0))","v":0}]
[null,2058,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N81),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B80+1","v":2059},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N82),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T82:$T83)","v":0},{"$f":"SUMPRODUCT($U82:$U83, --($E82:$E83<>0))","v":0}]
[null,2059,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N83),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B82+1","v":2060},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N84),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T84:$T85)","v":0},{"$f":"SUMPRODUCT($U84:$U85, --($E84:$E85<>0))","v":0}]
[null,2060,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N85),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B84+1","v":2061},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N86),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T86:$T87)","v":0},{"$f":"SUMPRODUCT($U86:$U87, --($E86:$E87<>0))","v":0}]
[null,2061,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N87),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B86+1","v":2062},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N88),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T88:$T89)","v":0},{"$f":"SUMPRODUCT($U88:$U89, --($E88:$E89<>0))","v":0}]
[null,2062,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N89),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B88+1","v":2063},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N90),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T90:$T91)","v":0},{"$f":"SUMPRODUCT($U90:$U91, --($E90:$E91<>0))","v":0}]
[null,2063,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N91),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B90+1","v":2064},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N92),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T92:$T93)","v":0},{"$f":"SUMPRODUCT($U92:$U93, --($E92:$E93<>0))","v":0}]
[null,2064,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N93),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B92+1","v":2065},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N94),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T94:$T95)","v":0},{"$f":"SUMPRODUCT($U94:$U95, --($E94:$E95<>0))","v":0}]
[null,2065,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N95),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B94+1","v":2066},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N96),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T96:$T97)","v":0},{"$f":"SUMPRODUCT($U96:$U97, --($E96:$E97<>0))","v":0}]
[null,2066,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N97),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,null,null,"         "]
[null,{"$f":"B96+1","v":2067},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N98),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T98:$T99)","v":0},{"$f":"SUMPRODUCT($U98:$U99, --($E98:$E99<>0))","v":0}]
[null,2067,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N99),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B98+1","v":2068},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N100),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T100:$T101)","v":0},{"$f":"SUMPRODUCT($U100:$U101, --($E100:$E101<>0))","v":0}]
[null,2068,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N101),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B100+1","v":2069},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N102),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T102:$T103)","v":0},{"$f":"SUMPRODUCT($U102:$U103, --($E102:$E103<>0))","v":0}]
[null,2069,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N103),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B102+1","v":2070},"N",{"$f":"INDEX(SP_Initials,F104)","v":""},0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N104),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T104:$T105)","v":0},{"$f":"SUMPRODUCT($U104:$U105, --($E104:$E105<>0))","v":0}]
[null,2070,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N105),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B104+1","v":2071},"N","",0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F106),IF($B106<YEAR(INDEX(SP_BirthDate,$F106)),0,$B106-YEAR(INDEX(SP_BirthDate,$F106))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>(YEAR(INDEX(SP_BirthDate,$F106))+INDEX(SP_LifeExp,$F106)),0,$H106),0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFD,$F106)=0,$B106<YEAR(INDEX(SC_SSDFD,$F106)),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSDFD,$F106)),YEARFRAC(INDEX(SC_SSDFD,$F106), DATE($B106+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106>=INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106<INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))","v":0},0,false,{"$f":"ROUNDDOWN(IF(NOT($N106),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},{"$f":"ROUNDDOWN($O106*INDEX(SC_SSPBPct,$F106),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)/2-$O106,0)*INDEX(SC_SSABPct,$F106)),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)*INDEX(SC_SSSBPct,$F106),0)),1)","v":0},0,{"$f":"IF(OR($I106=0,NOT($N106)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I106,INDEX(SC_SSFRA,$F106)),($F106-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I106,INDEX(SC_SSFRA,$F106))+1,1),1)))*O106*12)","v":0},{"$f":"SUMPRODUCT($P106:$S106,ABS($J106:$M106))*12","v":0},{"$f":"SUM($T106:$T107)","v":0},{"$f":"SUMPRODUCT($U106:$U107, --($E106:$E107<>0))","v":0}]
[null,2071,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N107),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B106+1","v":2072},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N108),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T108:$T109)","v":0},{"$f":"SUMPRODUCT($U108:$U109, --($E108:$E109<>0))","v":0}]
[null,2072,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N109),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B108+1","v":2073},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N110),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T110:$T111)","v":0},{"$f":"SUMPRODUCT($U110:$U111, --($E110:$E111<>0))","v":0}]
[null,2073,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N111),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B110+1","v":2074},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N112),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T112:$T113)","v":0},{"$f":"SUMPRODUCT($U112:$U113, --($E112:$E113<>0))","v":0}]
[null,2074,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N113),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B112+1","v":2075},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N114),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T114:$T115)","v":0},{"$f":"SUMPRODUCT($U114:$U115, --($E114:$E115<>0))","v":0}]
[null,2075,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N115),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B114+1","v":2076},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N116),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T116:$T117)","v":0},{"$f":"SUMPRODUCT($U116:$U117, --($E116:$E117<>0))","v":0}]
[null,2076,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N117),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B116+1","v":2077},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N118),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T118:$T119)","v":0},{"$f":"SUMPRODUCT($U118:$U119, --($E118:$E119<>0))","v":0}]
[null,2077,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N119),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B118+1","v":2078},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N120),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T120:$T121)","v":0},{"$f":"SUMPRODUCT($U120:$U121, --($E120:$E121<>0))","v":0}]
[null,2078,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N121),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B120+1","v":2079},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N122),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T122:$T123)","v":0},{"$f":"SUMPRODUCT($U122:$U123, --($E122:$E123<>0))","v":0}]
[null,2079,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N123),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B122+1","v":2080},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N124),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T124:$T125)","v":0},{"$f":"SUMPRODUCT($U124:$U125, --($E124:$E125<>0))","v":0}]
[null,2080,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N125),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B124+1","v":2081},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N126),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T126:$T127)","v":0},{"$f":"SUMPRODUCT($U126:$U127, --($E126:$E127<>0))","v":0}]
[null,2081,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N127),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B126+1","v":2082},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N128),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T128:$T129)","v":0},{"$f":"SUMPRODUCT($U128:$U129, --($E128:$E129<>0))","v":0}]
[null,2082,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N129),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B128+1","v":2083},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N130),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T130:$T131)","v":0},{"$f":"SUMPRODUCT($U130:$U131, --($E130:$E131<>0))","v":0}]
[null,2083,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N131),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B130+1","v":2084},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N132),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T132:$T133)","v":0},{"$f":"SUMPRODUCT($U132:$U133, --($E132:$E133<>0))","v":0}]
[null,2084,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N133),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B132+1","v":2085},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N134),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T134:$T135)","v":0},{"$f":"SUMPRODUCT($U134:$U135, --($E134:$E135<>0))","v":0}]
[null,2085,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N135),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B134+1","v":2086},"N",{"$f":"INDEX(SP_Initials,F136)","v":""},{"$f":"INDEX(SC_TaxIndex,$F136)","v":0},1,{"$f":"MOD($F136,2)-($F136-1)","v":1},0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N136),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T136:$T137)","v":0},{"$f":"SUMPRODUCT($U136:$U137, --($E136:$E137<>0))","v":0}]
[null,2086,"N","",0,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N137),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B136+1","v":2087},"N","",0,1,1,{"$f":"IF(INDEX(SC_ShowRetireatee,$F138),IF($B138<YEAR(INDEX(SP_BirthDate,$F138)),0,$B138-YEAR(INDEX(SP_BirthDate,$F138))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>(YEAR(INDEX(SP_BirthDate,$F138))+INDEX(SP_LifeExp,$F138)),0,$H138),0)","v":0},{"$f":"IF(OR(INDEX(SC_SSDFD,$F138)=0,$B138<YEAR(INDEX(SC_SSDFD,$F138)),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSDFD,$F138)),YEARFRAC(INDEX(SC_SSDFD,$F138), DATE($B138+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138>=INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))","v":0},{"$f":"IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138<INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))","v":0},0,{"$f":"AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F138),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F138, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F138)))","v":false},{"$f":"ROUNDDOWN(IF(NOT($N138),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},{"$f":"ROUNDDOWN($O138*INDEX(SC_SSPBPct,$F138),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)/2-$O138,0)*INDEX(SC_SSABPct,$F138)),1)","v":0},{"$f":"ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)*INDEX(SC_SSSBPct,$F138),0)),1)","v":0},{"$f":"-MIN($P138,$R138)","v":0},{"$f":"IF(OR($I138=0,NOT($N138)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I138,INDEX(SC_SSFRA,$F138)),($F138-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I138,INDEX(SC_SSFRA,$F138))+1,1),1)))*O138*12)","v":0},{"$f":"SUMPRODUCT($P138:$S138,ABS($J138:$M138))*12","v":0},{"$f":"SUM($T138:$T139)","v":0},{"$f":"SUMPRODUCT($U138:$U139, --($E138:$E139<>0))","v":0}]
[null,{"$f":"B137+1","v":2087},"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N139),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B138+1","v":2088},"N","",0,1,1,0,0,0,0,0,{"$f":"MAX(ABS(MAX(IF($J140<=0,$J140,-1),IF($L140<=0,$L140,-1)))\n   +MIN(IF($J140>=0,$J140,1),IF($L140>=0,$L140,1))-1,0)","v":0},false,{"$f":"ROUNDDOWN(IF(NOT($N140),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T140:$T141)","v":0},{"$f":"SUMPRODUCT($U140:$U141, --($E140:$E141<>0))","v":0}]
[null,2088,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N141),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B140+1","v":2089},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N142),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T142:$T143)","v":0},{"$f":"SUMPRODUCT($U142:$U143, --($E142:$E143<>0))","v":0}]
[null,2089,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N143),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B142+1","v":2090},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N144),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T144:$T145)","v":0},{"$f":"SUMPRODUCT($U144:$U145, --($E144:$E145<>0))","v":0}]
[null,2090,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N145),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B144+1","v":2091},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N146),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T146:$T147)","v":0},{"$f":"SUMPRODUCT($U146:$U147, --($E146:$E147<>0))","v":0}]
[null,2091,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N147),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B146+1","v":2092},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N148),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T148:$T149)","v":0},{"$f":"SUMPRODUCT($U148:$U149, --($E148:$E149<>0))","v":0}]
[null,2092,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N149),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B148+1","v":2093},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N150),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T150:$T151)","v":0},{"$f":"SUMPRODUCT($U150:$U151, --($E150:$E151<>0))","v":0}]
[null,2093,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N151),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B150+1","v":2094},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N152),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T152:$T153)","v":0},{"$f":"SUMPRODUCT($U152:$U153, --($E152:$E153<>0))","v":0}]
[null,2094,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N153),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B152+1","v":2095},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N154),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T154:$T155)","v":0},{"$f":"SUMPRODUCT($U154:$U155, --($E154:$E155<>0))","v":0}]
[null,2095,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N155),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B154+1","v":2096},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N156),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T156:$T157)","v":0},{"$f":"SUMPRODUCT($U156:$U157, --($E156:$E157<>0))","v":0}]
[null,2096,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N157),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B156+1","v":2097},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N158),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T158:$T159)","v":0},{"$f":"SUMPRODUCT($U158:$U159, --($E158:$E159<>0))","v":0}]
[null,2097,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N159),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B158+1","v":2098},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N160),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T160:$T161)","v":0},{"$f":"SUMPRODUCT($U160:$U161, --($E160:$E161<>0))","v":0}]
[null,2098,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N161),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B160+1","v":2099},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N162),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T162:$T163)","v":0},{"$f":"SUMPRODUCT($U162:$U163, --($E162:$E163<>0))","v":0}]
[null,2099,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N163),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B162+1","v":2100},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N164),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T164:$T165)","v":0},{"$f":"SUMPRODUCT($U164:$U165, --($E164:$E165<>0))","v":0}]
[null,2100,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N165),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B164+1","v":2101},"N","",0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N166),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T166:$T167)","v":0},{"$f":"SUMPRODUCT($U166:$U167, --($E166:$E167<>0))","v":0}]
[null,2101,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N167),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]
[null,{"$f":"B166+1","v":2102},"N",{"$f":"INDEX(SP_Initials,F168)","v":""},0,1,1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N168),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0,{"$f":"SUM($T168:$T169)","v":0},{"$f":"SUMPRODUCT($U168:$U169, --($E168:$E169<>0))","v":0}]
[null,2102,"N","",0,2,-1,0,0,0,0,0,0,false,{"$f":"ROUNDDOWN(IF(NOT($N169),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)","v":0},0,0,0,0,0,0]

{"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]]}
[{"$f":"PMADVANCED+IF(SP_HM, VMONLINE+VMMACRO, 0)","v":32},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO,0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},null,{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,"Qualified Home",null,null,null,null,null,null,null,null,null,null,"HECM",null,null,null,null,"Household"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$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,{"$f":"SP_CurrentYear-1","v":2022},null,null,null,null,null,null,{"$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":2023},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$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+$V6,$G7*(1-LT_RealtorFees))","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":2024},"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"$G8-$I8-$S8","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M8:$Q8))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M8:$Q8))","v":0},0]
[null,2025,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M9:$Q9))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M9:$Q9))","v":0},0]
[null,2026,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M10:$Q10))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M10:$Q10))","v":0},0]
[null,2027,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M11:$Q11))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M11:$Q11))","v":0},0]
[null,2028,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M12:$Q12))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M12:$Q12))","v":0},0]
[null,2029,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M13:$Q13))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M13:$Q13))","v":0},0]
[null,2030,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M14:$Q14))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M14:$Q14))","v":0},0]
[null,2031,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M15:$Q15))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M15:$Q15))","v":0},0]
[null,2032,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M16:$Q16))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M16:$Q16))","v":0},0]
[null,2033,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M17:$Q17))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M17:$Q17))","v":0},0]
[null,2034,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M18:$Q18))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M18:$Q18))","v":0},0]
[null,2035,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M19:$Q19))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M19:$Q19))","v":0},0]
[null,2036,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M20:$Q20))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M20:$Q20))","v":0},0]
[null,2037,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M21:$Q21))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M21:$Q21))","v":0},0]
[null,2038,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M22:$Q22))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M22:$Q22))","v":0},0]
[null,2039,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M23:$Q23))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M23:$Q23))","v":0},0]
[null,2040,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M24:$Q24))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M24:$Q24))","v":0},0]
[null,2041,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M25:$Q25))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M25:$Q25))","v":0},0]
[null,2042,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M26:$Q26))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M26:$Q26))","v":0},0]
[null,2043,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M27:$Q27))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M27:$Q27))","v":0},0]
[null,2044,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M28:$Q28))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M28:$Q28))","v":0},0]
[null,2045,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M29:$Q29))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M29:$Q29))","v":0},0]
[null,2046,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M30:$Q30))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M30:$Q30))","v":0},0]
[null,2047,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M31:$Q31))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M31:$Q31))","v":0},0]
[null,2048,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M32:$Q32))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M32:$Q32))","v":0},0]
[null,2049,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M33:$Q33))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M33:$Q33))","v":0},0]
[null,2050,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M34:$Q34))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M34:$Q34))","v":0},0]
[null,2051,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M35:$Q35))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M35:$Q35))","v":0},0]
[null,2052,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M36:$Q36))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M36:$Q36))","v":0},0]
[null,2053,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M37:$Q37))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M37:$Q37))","v":0},0]
[null,2054,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M38:$Q38))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M38:$Q38))","v":0},0]
[null,2055,"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$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":0},{"$f":"-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$f":"MIN($S38+$U38+$V38,$G39*(1-LT_RealtorFees))","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($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":0},0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M39:$Q39))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M39:$Q39))","v":0},{"$f":"SUM(M39:Q39)","v":0}]
[null,2056,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M40:$Q40))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M40:$Q40))","v":0},0]
[null,2057,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M41:$Q41))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M41:$Q41))","v":0},0]
[null,2058,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M42:$Q42))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M42:$Q42))","v":0},0]
[null,2059,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M43:$Q43))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M43:$Q43))","v":0},0]
[null,2060,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M44:$Q44))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M44:$Q44))","v":0},0]
[null,2061,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M45:$Q45))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M45:$Q45))","v":0},0]
[null,2062,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M46:$Q46))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M46:$Q46))","v":0},0]
[null,2063,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M47:$Q47))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M47:$Q47))","v":0},0]
[null,2064,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M48:$Q48))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M48:$Q48))","v":0},0]
[null,2065,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M49:$Q49))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M49:$Q49))","v":0},0]
[null,2066,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M50:$Q50))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M50:$Q50))","v":0},0]
[null,2067,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M51:$Q51))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M51:$Q51))","v":0},0]
[null,2068,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M52:$Q52))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M52:$Q52))","v":0},0]
[null,2069,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M53:$Q53))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M53:$Q53))","v":0},0]
[null,2070,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M54:$Q54))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M54:$Q54))","v":0},0]
[null,2071,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M55:$Q55))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M55:$Q55))","v":0},0]
[null,2072,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M56:$Q56))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M56:$Q56))","v":0},0]
[null,2073,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M57:$Q57))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M57:$Q57))","v":0},0]
[null,2074,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M58:$Q58))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M58:$Q58))","v":0},0]
[null,2075,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M59:$Q59))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M59:$Q59))","v":0},0]
[null,2076,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M60:$Q60))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M60:$Q60))","v":0},0]
[null,2077,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M61:$Q61))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M61:$Q61))","v":0},0]
[null,2078,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M62:$Q62))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M62:$Q62))","v":0},0]
[null,2079,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M63:$Q63))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M63:$Q63))","v":0},0]
[null,2080,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M64:$Q64))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M64:$Q64))","v":0},0]
[null,2081,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M65:$Q65))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M65:$Q65))","v":0},0]
[null,2082,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M66:$Q66))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M66:$Q66))","v":0},0]
[null,2083,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M67:$Q67))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M67:$Q67))","v":0},0]
[null,2084,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M68:$Q68))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M68:$Q68))","v":0},0]
[null,2085,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M69:$Q69))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M69:$Q69))","v":0},0]
[null,2086,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M70:$Q70))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M70:$Q70))","v":0},0]
[null,{"$f":"B70+1","v":2087},"N",{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$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":0},{"$f":"-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)","v":0},null,{"$f":"MIN($S70+$U70+$V70,$G71*(1-LT_RealtorFees))","v":0},{"$f":"MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($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":0},0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M71:$Q71))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M71:$Q71))","v":0},{"$f":"SUM(M71:Q71)","v":0}]
[null,2088,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"$G72-$I72-$S72","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M72:$Q72))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M72:$Q72))","v":0},0]
[null,2089,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M73:$Q73))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M73:$Q73))","v":0},0]
[null,2090,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M74:$Q74))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M74:$Q74))","v":0},0]
[null,2091,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M75:$Q75))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M75:$Q75))","v":0},0]
[null,2092,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M76:$Q76))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M76:$Q76))","v":0},0]
[null,2093,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M77:$Q77))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M77:$Q77))","v":0},0]
[null,2094,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M78:$Q78))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M78:$Q78))","v":0},0]
[null,2095,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M79:$Q79))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M79:$Q79))","v":0},0]
[null,2096,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M80:$Q80))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M80:$Q80))","v":0},0]
[null,2097,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M81:$Q81))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M81:$Q81))","v":0},0]
[null,2098,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M82:$Q82))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M82:$Q82))","v":0},0]
[null,2099,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M83:$Q83))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M83:$Q83))","v":0},0]
[null,2100,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M84:$Q84))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M84:$Q84))","v":0},0]
[null,2101,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M85:$Q85))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M85:$Q85))","v":0},0]
[null,2102,"N",0,0,null,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":1\"),TRANSPOSE($M86:$Q86))","v":0},{"$f":"SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=\":2\"),TRANSPOSE($M86:$Q86))","v":0},0]

{"sheet":"Taxes","index":9,"n_rows":169,"n_cols":37,"rows_kept":169,"cut":false,"hidden":true,"merged":[[1,35,1,36],[2,10,2,14],[1,25,1,26],[19,35,20,35],[21,35,22,35],[23,35,24,35],[25,35,26,35],[9,36,10,36],[11,36,12,36],[13,36,14,36],[15,36,16,36],[17,36,18,36],[19,36,20,36],[21,36,22,36],[23,36,24,36],[25,36,26,36],[1,27,1,30],[1,31,1,34],[1,15,1,24],[1,10,1,14],[27,35,28,35],[9,35,10,35],[11,35,12,35],[13,35,14,35],[15,35,16,35],[17,35,18,35],[39,35,40,35],[41,35,42,35],[43,35,44,35],[45,35,46,35],[47,35,48,35],[29,35,30,35],[31,35,32,35],[33,35,34,35],[35,35,36,35],[37,35,38,35],[59,35,60,35],[61,35,62,35],[63,35,64,35],[65,35,66,35],[67,35,68,35],[49,35,50,35],[51,35,52,35],[53,35,54,35],[55,35,56,35],[57,35,58,35],[79,35,80,35],[81,35,82,35],[83,35,84,35],[85,35,86,35],[87,35,88,35],[69,35,70,35],[71,35,72,35],[73,35,74,35],[75,35,76,35],[77,35,78,35],[99,35,100,35],[101,35,102,35],[103,35,104,35],[105,35,106,35],[107,35,108,35],[89,35,90,35],[91,35,92,35],[93,35,94,35],[95,35,96,35],[97,35,98,35],[167,35,168,35],[149,35,150,35],[151,35,152,35],[153,35,154,35],[155,35,156,35],[157,35,158,35],[139,35,140,35],[141,35,142,35],[143,35,144,35],[145,35,146,35],[147,35,148,35],[159,35,160,35],[161,35,162,35],[163,35,164,35],[165,35,166,35],[129,35,130,35],[131,35,132,35],[133,35,134,35],[135,35,136,35],[137,35,138,35],[119,35,120,35],[121,35,122,35],[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],[29,36,30,36],[31,36,32,36],[33,36,34,36],[35,36,36,36],[37,36,38,36],[69,36,70,36],[71,36,72,36],[73,36,74,36],[75,36,76,36],[77,36,78,36],[59,36,60,36],[61,36,62,36],[63,36,64,36],[65,36,66,36],[67,36,68,36],[89,36,90,36],[91,36,92,36],[93,36,94,36],[95,36,96,36],[27,36,28,36],[49,36,50,36],[51,36,52,36],[53,36,54,36],[55,36,56,36],[57,36,58,36],[39,36,40,36],[41,36,42,36],[43,36,44,36],[45,36,46,36],[47,36,48,36],[97,36,98,36],[79,36,80,36],[81,36,82,36],[83,36,84,36],[85,36,86,36],[87,36,88,36],[123,36,124,36],[125,36,126,36],[127,36,128,36],[109,36,110,36],[111,36,112,36],[113,36,114,36],[115,36,116,36],[117,36,118,36],[99,36,100,36],[101,36,102,36],[103,36,104,36],[105,36,106,36],[107,36,108,36],[119,36,120,36],[121,36,122,36],[159,36,160,36],[161,36,162,36],[163,36,164,36],[165,36,166,36],[167,36,168,36],[149,36,150,36],[151,36,152,36],[153,36,154,36],[155,36,156,36],[157,36,158,36],[139,36,140,36],[141,36,142,36],[143,36,144,36],[145,36,146,36],[147,36,148,36],[129,36,130,36],[131,36,132,36],[133,36,134,36],[135,36,136,36],[137,36,138,36]]}
[{"$f":"PMADVANCED+VMONLINE+VMMACRO","v":38},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},48,48,48,48,48,{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,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"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","RI","TN","FLT","RN","RO","Age","Age LE","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,{"$f":"SP_CurrentYear-1","v":2022},null,null,{"$f":"INDEX(SC_TaxIndex,$G8)","v":0},null,{"$f":"MOD(ROW(),2)+1","v":1}]
[null,2022,null,null,0,null,{"$f":"MOD(ROW(),2)+1","v":2}]
[null,{"$f":"B8+1","v":2023},"N",{"$f":"INDEX(SP_Initials,G10)","v":""},0,{"$f":"G10=E10","v":false},1,{"$f":"MOD($G10,2)-($G10-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,IF($B10>(YEAR(INDEX(SP_BirthDate,$G10))+INDEX(SP_LifeExp,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10)))),0)","v":0},{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,1,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($G10=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUM($P10:$T10),0)","v":0},{"$f":"P10+Q10+$S10/2","v":0},{"$f":"MIN(VLOOKUP($V10, LT_SSBases, 2, TRUE)+VLOOKUP($V10,LT_SSBases,3,TRUE)*($V10-VLOOKUP($V10,LT_SSBases,1,TRUE)),$S10*0.85)","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$G10)+SUMIF(SC_TaxIndex,$G10,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI10,-LT_StandardDeduction/$K10)","v":-13850},{"$f":"MAX($P10+$Q10+$R10+$T10+$W10-$X10-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AB10,0)","v":0},{"$f":"-(VLOOKUP(AC10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AC10-VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))","v":0},{"$f":"-(VLOOKUP($AC10+$X10, LT_IncomeTaxFed/$K10:$O10, 4, TRUE)+VLOOKUP($AC10+$X10,LT_IncomeTaxFed/$K10:$O10,5,TRUE)*($AC10+$X10-VLOOKUP($AC10+$X10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))+(VLOOKUP($AC10, LT_IncomeTaxFed/$K10:$O10, 4, TRUE)+VLOOKUP($AC10,LT_IncomeTaxFed/$K10:$O10,5,TRUE)*($AC10-VLOOKUP($AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))","v":0},{"$f":"SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K10)","v":-13850},{"$f":"MAX($P10+$Q10+$R10+$T10+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W10,0)-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AF10,0)","v":0},{"$f":"IF(AG10>0,(VLOOKUP(AG10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AG10-VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))/AG10,0)","v":0},{"$f":"IF(AG10>0,AG10*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH10,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH10+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":0},{"$f":"SUMPRODUCT($Z10:$Z11+$AA10:$AA11+$AD10:$AD11+$AE10:$AE11+$AI10:$AI11)","v":0},{"$f":"IF($U10>0, -AJ10/$U10, 0)","v":0}]
[null,{"$f":"B9+1","v":2023},"N","",0,false,2,-1,0,0,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,1,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,-13850,0,{"$f":"-(VLOOKUP(AC11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AC11-VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))","v":0},{"$f":"-(VLOOKUP($AC11+$X11, LT_IncomeTaxFed/$K11:$O11, 4, TRUE)+VLOOKUP($AC11+$X11,LT_IncomeTaxFed/$K11:$O11,5,TRUE)*($AC11+$X11-VLOOKUP($AC11+$X11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))+(VLOOKUP($AC11, LT_IncomeTaxFed/$K11:$O11, 4, TRUE)+VLOOKUP($AC11,LT_IncomeTaxFed/$K11:$O11,5,TRUE)*($AC11-VLOOKUP($AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))","v":0},-13850,0,{"$f":"IF(AG11>0,(VLOOKUP(AG11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AG11-VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))/AG11,0)","v":0},0]
[null,{"$f":"B10+1","v":2024},"N","",0,false,1,1,0,0,0.96385542168674687,0.96385542168674687,1,0.96385542168674687,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AC12-VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC12+$X12, LT_IncomeTaxFed/$K12:$O12, 4, TRUE)+VLOOKUP($AC12+$X12,LT_IncomeTaxFed/$K12:$O12,5,TRUE)*($AC12+$X12-VLOOKUP($AC12+$X12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))+(VLOOKUP($AC12, LT_IncomeTaxFed/$K12:$O12, 4, TRUE)+VLOOKUP($AC12,LT_IncomeTaxFed/$K12:$O12,5,TRUE)*($AC12-VLOOKUP($AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG12>0,(VLOOKUP(AG12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AG12-VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))/AG12,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z12:$Z13+$AA12:$AA13+$AD12:$AD13+$AE12:$AE13+$AI12:$AI13)","v":{"$error":"#REF!"}},{"$f":"IF($U12>0, -AJ12/$U12, 0)","v":{"$error":"#REF!"}}]
[null,2024,"N","",0,false,2,-1,0,0,0.96385542168674687,0.96385542168674687,1,0.96385542168674687,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AC13-VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC13+$X13, LT_IncomeTaxFed/$K13:$O13, 4, TRUE)+VLOOKUP($AC13+$X13,LT_IncomeTaxFed/$K13:$O13,5,TRUE)*($AC13+$X13-VLOOKUP($AC13+$X13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))+(VLOOKUP($AC13, LT_IncomeTaxFed/$K13:$O13, 4, TRUE)+VLOOKUP($AC13,LT_IncomeTaxFed/$K13:$O13,5,TRUE)*($AC13-VLOOKUP($AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG13>0,(VLOOKUP(AG13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AG13-VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))/AG13,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B12+1","v":2025},"N","",0,false,1,1,0,0,0.9290172739149366,0.9290172739149366,1,0.9290172739149366,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AC14-VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC14+$X14, LT_IncomeTaxFed/$K14:$O14, 4, TRUE)+VLOOKUP($AC14+$X14,LT_IncomeTaxFed/$K14:$O14,5,TRUE)*($AC14+$X14-VLOOKUP($AC14+$X14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))+(VLOOKUP($AC14, LT_IncomeTaxFed/$K14:$O14, 4, TRUE)+VLOOKUP($AC14,LT_IncomeTaxFed/$K14:$O14,5,TRUE)*($AC14-VLOOKUP($AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG14>0,(VLOOKUP(AG14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AG14-VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))/AG14,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z14:$Z15+$AA14:$AA15+$AD14:$AD15+$AE14:$AE15+$AI14:$AI15)","v":{"$error":"#REF!"}},{"$f":"IF($U14>0, -AJ14/$U14, 0)","v":{"$error":"#REF!"}}]
[null,2025,"N","",0,false,2,-1,0,0,0.9290172739149366,0.9290172739149366,1,0.9290172739149366,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AC15-VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC15+$X15, LT_IncomeTaxFed/$K15:$O15, 4, TRUE)+VLOOKUP($AC15+$X15,LT_IncomeTaxFed/$K15:$O15,5,TRUE)*($AC15+$X15-VLOOKUP($AC15+$X15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))+(VLOOKUP($AC15, LT_IncomeTaxFed/$K15:$O15, 4, TRUE)+VLOOKUP($AC15,LT_IncomeTaxFed/$K15:$O15,5,TRUE)*($AC15-VLOOKUP($AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG15>0,(VLOOKUP(AG15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AG15-VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))/AG15,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B14+1","v":2026},"N","",0,false,1,1,0,0,0.89543833630355341,0.89543833630355341,1,0.89543833630355341,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AC16-VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC16+$X16, LT_IncomeTaxFed/$K16:$O16, 4, TRUE)+VLOOKUP($AC16+$X16,LT_IncomeTaxFed/$K16:$O16,5,TRUE)*($AC16+$X16-VLOOKUP($AC16+$X16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))+(VLOOKUP($AC16, LT_IncomeTaxFed/$K16:$O16, 4, TRUE)+VLOOKUP($AC16,LT_IncomeTaxFed/$K16:$O16,5,TRUE)*($AC16-VLOOKUP($AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG16>0,(VLOOKUP(AG16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AG16-VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))/AG16,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z16:$Z17+$AA16:$AA17+$AD16:$AD17+$AE16:$AE17+$AI16:$AI17)","v":{"$error":"#REF!"}},{"$f":"IF($U16>0, -AJ16/$U16, 0)","v":{"$error":"#REF!"}}]
[null,2026,"N","",0,false,2,-1,0,0,0.89543833630355341,0.89543833630355341,1,0.89543833630355341,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AC17-VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC17+$X17, LT_IncomeTaxFed/$K17:$O17, 4, TRUE)+VLOOKUP($AC17+$X17,LT_IncomeTaxFed/$K17:$O17,5,TRUE)*($AC17+$X17-VLOOKUP($AC17+$X17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))+(VLOOKUP($AC17, LT_IncomeTaxFed/$K17:$O17, 4, TRUE)+VLOOKUP($AC17,LT_IncomeTaxFed/$K17:$O17,5,TRUE)*($AC17-VLOOKUP($AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG17>0,(VLOOKUP(AG17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AG17-VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))/AG17,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B16+1","v":2027},"N","",0,false,1,1,0,0,0.86307309523234055,0.86307309523234055,1,0.86307309523234055,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AC18-VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC18+$X18, LT_IncomeTaxFed/$K18:$O18, 4, TRUE)+VLOOKUP($AC18+$X18,LT_IncomeTaxFed/$K18:$O18,5,TRUE)*($AC18+$X18-VLOOKUP($AC18+$X18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))+(VLOOKUP($AC18, LT_IncomeTaxFed/$K18:$O18, 4, TRUE)+VLOOKUP($AC18,LT_IncomeTaxFed/$K18:$O18,5,TRUE)*($AC18-VLOOKUP($AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG18>0,(VLOOKUP(AG18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AG18-VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))/AG18,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z18:$Z19+$AA18:$AA19+$AD18:$AD19+$AE18:$AE19+$AI18:$AI19)","v":{"$error":"#REF!"}},{"$f":"IF($U18>0, -AJ18/$U18, 0)","v":{"$error":"#REF!"}}]
[null,2027,"N","",0,false,2,-1,0,0,0.86307309523234055,0.86307309523234055,1,0.86307309523234055,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AC19-VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC19+$X19, LT_IncomeTaxFed/$K19:$O19, 4, TRUE)+VLOOKUP($AC19+$X19,LT_IncomeTaxFed/$K19:$O19,5,TRUE)*($AC19+$X19-VLOOKUP($AC19+$X19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))+(VLOOKUP($AC19, LT_IncomeTaxFed/$K19:$O19, 4, TRUE)+VLOOKUP($AC19,LT_IncomeTaxFed/$K19:$O19,5,TRUE)*($AC19-VLOOKUP($AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG19>0,(VLOOKUP(AG19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AG19-VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))/AG19,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B18+1","v":2028},"N","",0,false,1,1,0,0,0.83187768215165347,0.83187768215165347,1,0.83187768215165347,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AC20-VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC20+$X20, LT_IncomeTaxFed/$K20:$O20, 4, TRUE)+VLOOKUP($AC20+$X20,LT_IncomeTaxFed/$K20:$O20,5,TRUE)*($AC20+$X20-VLOOKUP($AC20+$X20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))+(VLOOKUP($AC20, LT_IncomeTaxFed/$K20:$O20, 4, TRUE)+VLOOKUP($AC20,LT_IncomeTaxFed/$K20:$O20,5,TRUE)*($AC20-VLOOKUP($AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG20>0,(VLOOKUP(AG20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AG20-VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))/AG20,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z20:$Z21+$AA20:$AA21+$AD20:$AD21+$AE20:$AE21+$AI20:$AI21)","v":{"$error":"#REF!"}},{"$f":"IF($U20>0, -AJ20/$U20, 0)","v":{"$error":"#REF!"}}]
[null,2028,"N","",0,false,2,-1,0,0,0.83187768215165347,0.83187768215165347,1,0.83187768215165347,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AC21-VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC21+$X21, LT_IncomeTaxFed/$K21:$O21, 4, TRUE)+VLOOKUP($AC21+$X21,LT_IncomeTaxFed/$K21:$O21,5,TRUE)*($AC21+$X21-VLOOKUP($AC21+$X21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))+(VLOOKUP($AC21, LT_IncomeTaxFed/$K21:$O21, 4, TRUE)+VLOOKUP($AC21,LT_IncomeTaxFed/$K21:$O21,5,TRUE)*($AC21-VLOOKUP($AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG21>0,(VLOOKUP(AG21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AG21-VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))/AG21,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B20+1","v":2029},"N","",0,false,1,1,0,0,0.80180981412207553,0.80180981412207553,1,0.80180981412207553,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AC22-VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC22+$X22, LT_IncomeTaxFed/$K22:$O22, 4, TRUE)+VLOOKUP($AC22+$X22,LT_IncomeTaxFed/$K22:$O22,5,TRUE)*($AC22+$X22-VLOOKUP($AC22+$X22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))+(VLOOKUP($AC22, LT_IncomeTaxFed/$K22:$O22, 4, TRUE)+VLOOKUP($AC22,LT_IncomeTaxFed/$K22:$O22,5,TRUE)*($AC22-VLOOKUP($AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG22>0,(VLOOKUP(AG22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AG22-VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))/AG22,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z22:$Z23+$AA22:$AA23+$AD22:$AD23+$AE22:$AE23+$AI22:$AI23)","v":{"$error":"#REF!"}},{"$f":"IF($U22>0, -AJ22/$U22, 0)","v":{"$error":"#REF!"}}]
[null,2029,"N","",0,false,2,-1,0,0,0.80180981412207553,0.80180981412207553,1,0.80180981412207553,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AC23-VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC23+$X23, LT_IncomeTaxFed/$K23:$O23, 4, TRUE)+VLOOKUP($AC23+$X23,LT_IncomeTaxFed/$K23:$O23,5,TRUE)*($AC23+$X23-VLOOKUP($AC23+$X23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))+(VLOOKUP($AC23, LT_IncomeTaxFed/$K23:$O23, 4, TRUE)+VLOOKUP($AC23,LT_IncomeTaxFed/$K23:$O23,5,TRUE)*($AC23-VLOOKUP($AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG23>0,(VLOOKUP(AG23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AG23-VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))/AG23,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B22+1","v":2030},"N","",0,false,1,1,0,0,0.77282873650320538,0.77282873650320538,1,0.77282873650320538,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AC24-VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC24+$X24, LT_IncomeTaxFed/$K24:$O24, 4, TRUE)+VLOOKUP($AC24+$X24,LT_IncomeTaxFed/$K24:$O24,5,TRUE)*($AC24+$X24-VLOOKUP($AC24+$X24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))+(VLOOKUP($AC24, LT_IncomeTaxFed/$K24:$O24, 4, TRUE)+VLOOKUP($AC24,LT_IncomeTaxFed/$K24:$O24,5,TRUE)*($AC24-VLOOKUP($AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG24>0,(VLOOKUP(AG24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AG24-VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))/AG24,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z24:$Z25+$AA24:$AA25+$AD24:$AD25+$AE24:$AE25+$AI24:$AI25)","v":{"$error":"#REF!"}},{"$f":"IF($U24>0, -AJ24/$U24, 0)","v":{"$error":"#REF!"}}]
[null,2030,"N","",0,false,2,-1,0,0,0.77282873650320538,0.77282873650320538,1,0.77282873650320538,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AC25-VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC25+$X25, LT_IncomeTaxFed/$K25:$O25, 4, TRUE)+VLOOKUP($AC25+$X25,LT_IncomeTaxFed/$K25:$O25,5,TRUE)*($AC25+$X25-VLOOKUP($AC25+$X25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))+(VLOOKUP($AC25, LT_IncomeTaxFed/$K25:$O25, 4, TRUE)+VLOOKUP($AC25,LT_IncomeTaxFed/$K25:$O25,5,TRUE)*($AC25-VLOOKUP($AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG25>0,(VLOOKUP(AG25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AG25-VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))/AG25,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B24+1","v":2031},"N","",0,false,1,1,0,0,0.74489516771393283,0.74489516771393283,1,0.74489516771393283,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AC26-VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC26+$X26, LT_IncomeTaxFed/$K26:$O26, 4, TRUE)+VLOOKUP($AC26+$X26,LT_IncomeTaxFed/$K26:$O26,5,TRUE)*($AC26+$X26-VLOOKUP($AC26+$X26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))+(VLOOKUP($AC26, LT_IncomeTaxFed/$K26:$O26, 4, TRUE)+VLOOKUP($AC26,LT_IncomeTaxFed/$K26:$O26,5,TRUE)*($AC26-VLOOKUP($AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG26>0,(VLOOKUP(AG26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AG26-VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))/AG26,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z26:$Z27+$AA26:$AA27+$AD26:$AD27+$AE26:$AE27+$AI26:$AI27)","v":{"$error":"#REF!"}},{"$f":"IF($U26>0, -AJ26/$U26, 0)","v":{"$error":"#REF!"}}]
[null,2031,"N","",0,false,2,-1,0,0,0.74489516771393283,0.74489516771393283,1,0.74489516771393283,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AC27-VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC27+$X27, LT_IncomeTaxFed/$K27:$O27, 4, TRUE)+VLOOKUP($AC27+$X27,LT_IncomeTaxFed/$K27:$O27,5,TRUE)*($AC27+$X27-VLOOKUP($AC27+$X27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))+(VLOOKUP($AC27, LT_IncomeTaxFed/$K27:$O27, 4, TRUE)+VLOOKUP($AC27,LT_IncomeTaxFed/$K27:$O27,5,TRUE)*($AC27-VLOOKUP($AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG27>0,(VLOOKUP(AG27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AG27-VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))/AG27,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B26+1","v":2032},"N","",0,false,1,1,0,0,0.71797124598933271,0.71797124598933271,1,0.71797124598933271,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AC28-VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC28+$X28, LT_IncomeTaxFed/$K28:$O28, 4, TRUE)+VLOOKUP($AC28+$X28,LT_IncomeTaxFed/$K28:$O28,5,TRUE)*($AC28+$X28-VLOOKUP($AC28+$X28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))+(VLOOKUP($AC28, LT_IncomeTaxFed/$K28:$O28, 4, TRUE)+VLOOKUP($AC28,LT_IncomeTaxFed/$K28:$O28,5,TRUE)*($AC28-VLOOKUP($AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG28>0,(VLOOKUP(AG28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AG28-VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))/AG28,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z28:$Z29+$AA28:$AA29+$AD28:$AD29+$AE28:$AE29+$AI28:$AI29)","v":{"$error":"#REF!"}},{"$f":"IF($U28>0, -AJ28/$U28, 0)","v":{"$error":"#REF!"}}]
[null,2032,"N","",0,false,2,-1,0,0,0.71797124598933271,0.71797124598933271,1,0.71797124598933271,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AC29-VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC29+$X29, LT_IncomeTaxFed/$K29:$O29, 4, TRUE)+VLOOKUP($AC29+$X29,LT_IncomeTaxFed/$K29:$O29,5,TRUE)*($AC29+$X29-VLOOKUP($AC29+$X29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))+(VLOOKUP($AC29, LT_IncomeTaxFed/$K29:$O29, 4, TRUE)+VLOOKUP($AC29,LT_IncomeTaxFed/$K29:$O29,5,TRUE)*($AC29-VLOOKUP($AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG29>0,(VLOOKUP(AG29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AG29-VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))/AG29,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B28+1","v":2033},"N","",0,false,1,1,0,0,0.69202047806200739,0.69202047806200739,1,0.69202047806200739,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AC30-VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC30+$X30, LT_IncomeTaxFed/$K30:$O30, 4, TRUE)+VLOOKUP($AC30+$X30,LT_IncomeTaxFed/$K30:$O30,5,TRUE)*($AC30+$X30-VLOOKUP($AC30+$X30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))+(VLOOKUP($AC30, LT_IncomeTaxFed/$K30:$O30, 4, TRUE)+VLOOKUP($AC30,LT_IncomeTaxFed/$K30:$O30,5,TRUE)*($AC30-VLOOKUP($AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG30>0,(VLOOKUP(AG30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AG30-VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))/AG30,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z30:$Z31+$AA30:$AA31+$AD30:$AD31+$AE30:$AE31+$AI30:$AI31)","v":{"$error":"#REF!"}},{"$f":"IF($U30>0, -AJ30/$U30, 0)","v":{"$error":"#REF!"}}]
[null,2033,"N","",0,false,2,-1,0,0,0.69202047806200739,0.69202047806200739,1,0.69202047806200739,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AC31-VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC31+$X31, LT_IncomeTaxFed/$K31:$O31, 4, TRUE)+VLOOKUP($AC31+$X31,LT_IncomeTaxFed/$K31:$O31,5,TRUE)*($AC31+$X31-VLOOKUP($AC31+$X31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))+(VLOOKUP($AC31, LT_IncomeTaxFed/$K31:$O31, 4, TRUE)+VLOOKUP($AC31,LT_IncomeTaxFed/$K31:$O31,5,TRUE)*($AC31-VLOOKUP($AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG31>0,(VLOOKUP(AG31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AG31-VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))/AG31,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B30+1","v":2034},"N","",0,false,1,1,0,0,0.66700768969832036,0.66700768969832036,1,0.66700768969832036,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AC32-VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC32+$X32, LT_IncomeTaxFed/$K32:$O32, 4, TRUE)+VLOOKUP($AC32+$X32,LT_IncomeTaxFed/$K32:$O32,5,TRUE)*($AC32+$X32-VLOOKUP($AC32+$X32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))+(VLOOKUP($AC32, LT_IncomeTaxFed/$K32:$O32, 4, TRUE)+VLOOKUP($AC32,LT_IncomeTaxFed/$K32:$O32,5,TRUE)*($AC32-VLOOKUP($AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG32>0,(VLOOKUP(AG32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AG32-VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))/AG32,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z32:$Z33+$AA32:$AA33+$AD32:$AD33+$AE32:$AE33+$AI32:$AI33)","v":{"$error":"#REF!"}},{"$f":"IF($U32>0, -AJ32/$U32, 0)","v":{"$error":"#REF!"}}]
[null,2034,"N","",0,false,2,-1,0,0,0.66700768969832036,0.66700768969832036,1,0.66700768969832036,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AC33-VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC33+$X33, LT_IncomeTaxFed/$K33:$O33, 4, TRUE)+VLOOKUP($AC33+$X33,LT_IncomeTaxFed/$K33:$O33,5,TRUE)*($AC33+$X33-VLOOKUP($AC33+$X33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))+(VLOOKUP($AC33, LT_IncomeTaxFed/$K33:$O33, 4, TRUE)+VLOOKUP($AC33,LT_IncomeTaxFed/$K33:$O33,5,TRUE)*($AC33-VLOOKUP($AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG33>0,(VLOOKUP(AG33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AG33-VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))/AG33,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B32+1","v":2035},"N","",0,false,1,1,0,0,0.64289897802247742,0.64289897802247742,1,0.64289897802247742,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AC34-VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC34+$X34, LT_IncomeTaxFed/$K34:$O34, 4, TRUE)+VLOOKUP($AC34+$X34,LT_IncomeTaxFed/$K34:$O34,5,TRUE)*($AC34+$X34-VLOOKUP($AC34+$X34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))+(VLOOKUP($AC34, LT_IncomeTaxFed/$K34:$O34, 4, TRUE)+VLOOKUP($AC34,LT_IncomeTaxFed/$K34:$O34,5,TRUE)*($AC34-VLOOKUP($AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG34>0,(VLOOKUP(AG34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AG34-VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))/AG34,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z34:$Z35+$AA34:$AA35+$AD34:$AD35+$AE34:$AE35+$AI34:$AI35)","v":{"$error":"#REF!"}},{"$f":"IF($U34>0, -AJ34/$U34, 0)","v":{"$error":"#REF!"}}]
[null,2035,"N","",0,false,2,-1,0,0,0.64289897802247742,0.64289897802247742,1,0.64289897802247742,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AC35-VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC35+$X35, LT_IncomeTaxFed/$K35:$O35, 4, TRUE)+VLOOKUP($AC35+$X35,LT_IncomeTaxFed/$K35:$O35,5,TRUE)*($AC35+$X35-VLOOKUP($AC35+$X35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))+(VLOOKUP($AC35, LT_IncomeTaxFed/$K35:$O35, 4, TRUE)+VLOOKUP($AC35,LT_IncomeTaxFed/$K35:$O35,5,TRUE)*($AC35-VLOOKUP($AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG35>0,(VLOOKUP(AG35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AG35-VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))/AG35,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B34+1","v":2036},"N","",0,false,1,1,0,0,0.61966166556383362,0.61966166556383362,1,0.61966166556383362,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AC36-VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC36+$X36, LT_IncomeTaxFed/$K36:$O36, 4, TRUE)+VLOOKUP($AC36+$X36,LT_IncomeTaxFed/$K36:$O36,5,TRUE)*($AC36+$X36-VLOOKUP($AC36+$X36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))+(VLOOKUP($AC36, LT_IncomeTaxFed/$K36:$O36, 4, TRUE)+VLOOKUP($AC36,LT_IncomeTaxFed/$K36:$O36,5,TRUE)*($AC36-VLOOKUP($AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG36>0,(VLOOKUP(AG36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AG36-VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))/AG36,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z36:$Z37+$AA36:$AA37+$AD36:$AD37+$AE36:$AE37+$AI36:$AI37)","v":{"$error":"#REF!"}},{"$f":"IF($U36>0, -AJ36/$U36, 0)","v":{"$error":"#REF!"}}]
[null,2036,"N","",0,false,2,-1,0,0,0.61966166556383362,0.61966166556383362,1,0.61966166556383362,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AC37-VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC37+$X37, LT_IncomeTaxFed/$K37:$O37, 4, TRUE)+VLOOKUP($AC37+$X37,LT_IncomeTaxFed/$K37:$O37,5,TRUE)*($AC37+$X37-VLOOKUP($AC37+$X37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))+(VLOOKUP($AC37, LT_IncomeTaxFed/$K37:$O37, 4, TRUE)+VLOOKUP($AC37,LT_IncomeTaxFed/$K37:$O37,5,TRUE)*($AC37-VLOOKUP($AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG37>0,(VLOOKUP(AG37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AG37-VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))/AG37,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B36+1","v":2037},"N","",0,false,1,1,0,0,0.59726425596514077,0.59726425596514077,1,0.59726425596514077,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AC38-VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC38+$X38, LT_IncomeTaxFed/$K38:$O38, 4, TRUE)+VLOOKUP($AC38+$X38,LT_IncomeTaxFed/$K38:$O38,5,TRUE)*($AC38+$X38-VLOOKUP($AC38+$X38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))+(VLOOKUP($AC38, LT_IncomeTaxFed/$K38:$O38, 4, TRUE)+VLOOKUP($AC38,LT_IncomeTaxFed/$K38:$O38,5,TRUE)*($AC38-VLOOKUP($AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG38>0,(VLOOKUP(AG38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AG38-VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))/AG38,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z38:$Z39+$AA38:$AA39+$AD38:$AD39+$AE38:$AE39+$AI38:$AI39)","v":{"$error":"#REF!"}},{"$f":"IF($U38>0, -AJ38/$U38, 0)","v":{"$error":"#REF!"}}]
[null,2037,"N","",0,false,2,-1,0,0,0.59726425596514077,0.59726425596514077,1,0.59726425596514077,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AC39-VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC39+$X39, LT_IncomeTaxFed/$K39:$O39, 4, TRUE)+VLOOKUP($AC39+$X39,LT_IncomeTaxFed/$K39:$O39,5,TRUE)*($AC39+$X39-VLOOKUP($AC39+$X39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))+(VLOOKUP($AC39, LT_IncomeTaxFed/$K39:$O39, 4, TRUE)+VLOOKUP($AC39,LT_IncomeTaxFed/$K39:$O39,5,TRUE)*($AC39-VLOOKUP($AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG39>0,(VLOOKUP(AG39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AG39-VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))/AG39,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B38+1","v":2038},"N","",{"$f":"INDEX(SC_TaxIndex,$G40)","v":0},false,1,1,0,0,0.57567639129170189,0.57567639129170189,1,0.57567639129170189,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC40, LT_IncomeTaxFed/$K40:$O40, 2, TRUE)+VLOOKUP(AC40,LT_IncomeTaxFed/$K40:$O40,3,TRUE)*(AC40-VLOOKUP(AC40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC40+$X40, LT_IncomeTaxFed/$K40:$O40, 4, TRUE)+VLOOKUP($AC40+$X40,LT_IncomeTaxFed/$K40:$O40,5,TRUE)*($AC40+$X40-VLOOKUP($AC40+$X40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))+(VLOOKUP($AC40, LT_IncomeTaxFed/$K40:$O40, 4, TRUE)+VLOOKUP($AC40,LT_IncomeTaxFed/$K40:$O40,5,TRUE)*($AC40-VLOOKUP($AC40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG40>0,(VLOOKUP(AG40, LT_IncomeTaxFed/$K40:$O40, 2, TRUE)+VLOOKUP(AG40,LT_IncomeTaxFed/$K40:$O40,3,TRUE)*(AG40-VLOOKUP(AG40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))/AG40,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z40:$Z41+$AA40:$AA41+$AD40:$AD41+$AE40:$AE41+$AI40:$AI41)","v":{"$error":"#REF!"}},{"$f":"IF($U40>0, -AJ40/$U40, 0)","v":{"$error":"#REF!"}}]
[null,2038,"N","",0,false,2,-1,0,0,0.57567639129170189,0.57567639129170189,1,0.57567639129170189,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC41, LT_IncomeTaxFed/$K41:$O41, 2, TRUE)+VLOOKUP(AC41,LT_IncomeTaxFed/$K41:$O41,3,TRUE)*(AC41-VLOOKUP(AC41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC41+$X41, LT_IncomeTaxFed/$K41:$O41, 4, TRUE)+VLOOKUP($AC41+$X41,LT_IncomeTaxFed/$K41:$O41,5,TRUE)*($AC41+$X41-VLOOKUP($AC41+$X41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))+(VLOOKUP($AC41, LT_IncomeTaxFed/$K41:$O41, 4, TRUE)+VLOOKUP($AC41,LT_IncomeTaxFed/$K41:$O41,5,TRUE)*($AC41-VLOOKUP($AC41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG41>0,(VLOOKUP(AG41, LT_IncomeTaxFed/$K41:$O41, 2, TRUE)+VLOOKUP(AG41,LT_IncomeTaxFed/$K41:$O41,3,TRUE)*(AG41-VLOOKUP(AG41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))/AG41,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B40+1","v":2039},"N",{"$f":"INDEX(SP_Initials,G42)","v":""},0,{"$f":"G42=E42","v":false},1,{"$f":"MOD($G42,2)-($G42-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,IF($B42>(YEAR(INDEX(SP_BirthDate,$G42))+INDEX(SP_LifeExp,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42)))),0)","v":0},0.5548688108835681,0.5548688108835681,1,0.5548688108835681,1,{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($G42=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUM($P42:$T42),0)","v":{"$error":"#REF!"}},{"$f":"P42+Q42+$S42/2","v":0},{"$f":"MIN(VLOOKUP($V42, LT_SSBases, 2, TRUE)+VLOOKUP($V42,LT_SSBases,3,TRUE)*($V42-VLOOKUP($V42,LT_SSBases,1,TRUE)),$S42*0.85)","v":0},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$G42)+SUMIF(SC_TaxIndex,$G42,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI42,-LT_StandardDeduction/$K42)","v":{"$error":"#REF!"}},{"$f":"MAX($P42+$Q42+$R42+$T42+$W42-$X42-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AB42,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AC42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AC42-VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC42+$X42, LT_IncomeTaxFed/$K42:$O42, 4, TRUE)+VLOOKUP($AC42+$X42,LT_IncomeTaxFed/$K42:$O42,5,TRUE)*($AC42+$X42-VLOOKUP($AC42+$X42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))+(VLOOKUP($AC42, LT_IncomeTaxFed/$K42:$O42, 4, TRUE)+VLOOKUP($AC42,LT_IncomeTaxFed/$K42:$O42,5,TRUE)*($AC42-VLOOKUP($AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K42)","v":{"$error":"#REF!"}},{"$f":"MAX($P42+$Q42+$R42+$T42+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W42,0)-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AF42,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG42>0,(VLOOKUP(AG42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AG42-VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))/AG42,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG42>0,AG42*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH42,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH42+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Z42:$Z43+$AA42:$AA43+$AD42:$AD43+$AE42:$AE43+$AI42:$AI43)","v":{"$error":"#REF!"}},{"$f":"IF($U42>0, -AJ42/$U42, 0)","v":{"$error":"#REF!"}}]
[null,2039,"N","",0,false,2,-1,0,0,0.5548688108835681,0.5548688108835681,1,0.5548688108835681,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AC43-VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC43+$X43, LT_IncomeTaxFed/$K43:$O43, 4, TRUE)+VLOOKUP($AC43+$X43,LT_IncomeTaxFed/$K43:$O43,5,TRUE)*($AC43+$X43-VLOOKUP($AC43+$X43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))+(VLOOKUP($AC43, LT_IncomeTaxFed/$K43:$O43, 4, TRUE)+VLOOKUP($AC43,LT_IncomeTaxFed/$K43:$O43,5,TRUE)*($AC43-VLOOKUP($AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG43>0,(VLOOKUP(AG43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AG43-VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))/AG43,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B42+1","v":2040},"N","",0,false,1,1,0,0,0.53481331169500534,0.53481331169500534,1,0.53481331169500534,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AC44-VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC44+$X44, LT_IncomeTaxFed/$K44:$O44, 4, TRUE)+VLOOKUP($AC44+$X44,LT_IncomeTaxFed/$K44:$O44,5,TRUE)*($AC44+$X44-VLOOKUP($AC44+$X44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))+(VLOOKUP($AC44, LT_IncomeTaxFed/$K44:$O44, 4, TRUE)+VLOOKUP($AC44,LT_IncomeTaxFed/$K44:$O44,5,TRUE)*($AC44-VLOOKUP($AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG44>0,(VLOOKUP(AG44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AG44-VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))/AG44,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z44:$Z45+$AA44:$AA45+$AD44:$AD45+$AE44:$AE45+$AI44:$AI45)","v":{"$error":"#REF!"}},{"$f":"IF($U44>0, -AJ44/$U44, 0)","v":{"$error":"#REF!"}}]
[null,2040,"N","",0,false,2,-1,0,0,0.53481331169500534,0.53481331169500534,1,0.53481331169500534,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AC45-VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC45+$X45, LT_IncomeTaxFed/$K45:$O45, 4, TRUE)+VLOOKUP($AC45+$X45,LT_IncomeTaxFed/$K45:$O45,5,TRUE)*($AC45+$X45-VLOOKUP($AC45+$X45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))+(VLOOKUP($AC45, LT_IncomeTaxFed/$K45:$O45, 4, TRUE)+VLOOKUP($AC45,LT_IncomeTaxFed/$K45:$O45,5,TRUE)*($AC45-VLOOKUP($AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG45>0,(VLOOKUP(AG45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AG45-VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))/AG45,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B44+1","v":2041},"N","",0,false,1,1,0,0,0.51548271006747504,0.51548271006747504,1,0.51548271006747504,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AC46-VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC46+$X46, LT_IncomeTaxFed/$K46:$O46, 4, TRUE)+VLOOKUP($AC46+$X46,LT_IncomeTaxFed/$K46:$O46,5,TRUE)*($AC46+$X46-VLOOKUP($AC46+$X46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))+(VLOOKUP($AC46, LT_IncomeTaxFed/$K46:$O46, 4, TRUE)+VLOOKUP($AC46,LT_IncomeTaxFed/$K46:$O46,5,TRUE)*($AC46-VLOOKUP($AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG46>0,(VLOOKUP(AG46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AG46-VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))/AG46,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z46:$Z47+$AA46:$AA47+$AD46:$AD47+$AE46:$AE47+$AI46:$AI47)","v":{"$error":"#REF!"}},{"$f":"IF($U46>0, -AJ46/$U46, 0)","v":{"$error":"#REF!"}}]
[null,2041,"N","",0,false,2,-1,0,0,0.51548271006747504,0.51548271006747504,1,0.51548271006747504,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AC47-VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC47+$X47, LT_IncomeTaxFed/$K47:$O47, 4, TRUE)+VLOOKUP($AC47+$X47,LT_IncomeTaxFed/$K47:$O47,5,TRUE)*($AC47+$X47-VLOOKUP($AC47+$X47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))+(VLOOKUP($AC47, LT_IncomeTaxFed/$K47:$O47, 4, TRUE)+VLOOKUP($AC47,LT_IncomeTaxFed/$K47:$O47,5,TRUE)*($AC47-VLOOKUP($AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG47>0,(VLOOKUP(AG47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AG47-VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))/AG47,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B46+1","v":2042},"N","",0,false,1,1,0,0,0.49685080488431327,0.49685080488431327,1,0.49685080488431327,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AC48-VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC48+$X48, LT_IncomeTaxFed/$K48:$O48, 4, TRUE)+VLOOKUP($AC48+$X48,LT_IncomeTaxFed/$K48:$O48,5,TRUE)*($AC48+$X48-VLOOKUP($AC48+$X48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))+(VLOOKUP($AC48, LT_IncomeTaxFed/$K48:$O48, 4, TRUE)+VLOOKUP($AC48,LT_IncomeTaxFed/$K48:$O48,5,TRUE)*($AC48-VLOOKUP($AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG48>0,(VLOOKUP(AG48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AG48-VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))/AG48,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z48:$Z49+$AA48:$AA49+$AD48:$AD49+$AE48:$AE49+$AI48:$AI49)","v":{"$error":"#REF!"}},{"$f":"IF($U48>0, -AJ48/$U48, 0)","v":{"$error":"#REF!"}}]
[null,2042,"N","",0,false,2,-1,0,0,0.49685080488431327,0.49685080488431327,1,0.49685080488431327,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AC49-VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC49+$X49, LT_IncomeTaxFed/$K49:$O49, 4, TRUE)+VLOOKUP($AC49+$X49,LT_IncomeTaxFed/$K49:$O49,5,TRUE)*($AC49+$X49-VLOOKUP($AC49+$X49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))+(VLOOKUP($AC49, LT_IncomeTaxFed/$K49:$O49, 4, TRUE)+VLOOKUP($AC49,LT_IncomeTaxFed/$K49:$O49,5,TRUE)*($AC49-VLOOKUP($AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG49>0,(VLOOKUP(AG49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AG49-VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))/AG49,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B48+1","v":2043},"N","",0,false,1,1,0,0,0.47889234205716935,0.47889234205716935,1,0.47889234205716935,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AC50-VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC50+$X50, LT_IncomeTaxFed/$K50:$O50, 4, TRUE)+VLOOKUP($AC50+$X50,LT_IncomeTaxFed/$K50:$O50,5,TRUE)*($AC50+$X50-VLOOKUP($AC50+$X50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))+(VLOOKUP($AC50, LT_IncomeTaxFed/$K50:$O50, 4, TRUE)+VLOOKUP($AC50,LT_IncomeTaxFed/$K50:$O50,5,TRUE)*($AC50-VLOOKUP($AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG50>0,(VLOOKUP(AG50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AG50-VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))/AG50,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z50:$Z51+$AA50:$AA51+$AD50:$AD51+$AE50:$AE51+$AI50:$AI51)","v":{"$error":"#REF!"}},{"$f":"IF($U50>0, -AJ50/$U50, 0)","v":{"$error":"#REF!"}}]
[null,2043,"N","",0,false,2,-1,0,0,0.47889234205716935,0.47889234205716935,1,0.47889234205716935,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AC51-VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC51+$X51, LT_IncomeTaxFed/$K51:$O51, 4, TRUE)+VLOOKUP($AC51+$X51,LT_IncomeTaxFed/$K51:$O51,5,TRUE)*($AC51+$X51-VLOOKUP($AC51+$X51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))+(VLOOKUP($AC51, LT_IncomeTaxFed/$K51:$O51, 4, TRUE)+VLOOKUP($AC51,LT_IncomeTaxFed/$K51:$O51,5,TRUE)*($AC51-VLOOKUP($AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG51>0,(VLOOKUP(AG51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AG51-VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))/AG51,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B50+1","v":2044},"N","",0,false,1,1,0,0,0.46158298029606676,0.46158298029606676,1,0.46158298029606676,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AC52-VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC52+$X52, LT_IncomeTaxFed/$K52:$O52, 4, TRUE)+VLOOKUP($AC52+$X52,LT_IncomeTaxFed/$K52:$O52,5,TRUE)*($AC52+$X52-VLOOKUP($AC52+$X52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))+(VLOOKUP($AC52, LT_IncomeTaxFed/$K52:$O52, 4, TRUE)+VLOOKUP($AC52,LT_IncomeTaxFed/$K52:$O52,5,TRUE)*($AC52-VLOOKUP($AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG52>0,(VLOOKUP(AG52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AG52-VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))/AG52,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z52:$Z53+$AA52:$AA53+$AD52:$AD53+$AE52:$AE53+$AI52:$AI53)","v":{"$error":"#REF!"}},{"$f":"IF($U52>0, -AJ52/$U52, 0)","v":{"$error":"#REF!"}}]
[null,2044,"N","",0,false,2,-1,0,0,0.46158298029606676,0.46158298029606676,1,0.46158298029606676,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AC53-VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC53+$X53, LT_IncomeTaxFed/$K53:$O53, 4, TRUE)+VLOOKUP($AC53+$X53,LT_IncomeTaxFed/$K53:$O53,5,TRUE)*($AC53+$X53-VLOOKUP($AC53+$X53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))+(VLOOKUP($AC53, LT_IncomeTaxFed/$K53:$O53, 4, TRUE)+VLOOKUP($AC53,LT_IncomeTaxFed/$K53:$O53,5,TRUE)*($AC53-VLOOKUP($AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG53>0,(VLOOKUP(AG53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AG53-VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))/AG53,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B52+1","v":2045},"N","",0,false,1,1,0,0,0.44489925811669079,0.44489925811669079,1,0.44489925811669079,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AC54-VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC54+$X54, LT_IncomeTaxFed/$K54:$O54, 4, TRUE)+VLOOKUP($AC54+$X54,LT_IncomeTaxFed/$K54:$O54,5,TRUE)*($AC54+$X54-VLOOKUP($AC54+$X54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))+(VLOOKUP($AC54, LT_IncomeTaxFed/$K54:$O54, 4, TRUE)+VLOOKUP($AC54,LT_IncomeTaxFed/$K54:$O54,5,TRUE)*($AC54-VLOOKUP($AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG54>0,(VLOOKUP(AG54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AG54-VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))/AG54,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z54:$Z55+$AA54:$AA55+$AD54:$AD55+$AE54:$AE55+$AI54:$AI55)","v":{"$error":"#REF!"}},{"$f":"IF($U54>0, -AJ54/$U54, 0)","v":{"$error":"#REF!"}}]
[null,2045,"N","",0,false,2,-1,0,0,0.44489925811669079,0.44489925811669079,1,0.44489925811669079,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AC55-VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC55+$X55, LT_IncomeTaxFed/$K55:$O55, 4, TRUE)+VLOOKUP($AC55+$X55,LT_IncomeTaxFed/$K55:$O55,5,TRUE)*($AC55+$X55-VLOOKUP($AC55+$X55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))+(VLOOKUP($AC55, LT_IncomeTaxFed/$K55:$O55, 4, TRUE)+VLOOKUP($AC55,LT_IncomeTaxFed/$K55:$O55,5,TRUE)*($AC55-VLOOKUP($AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG55>0,(VLOOKUP(AG55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AG55-VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))/AG55,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B54+1","v":2046},"N","",0,false,1,1,0,0,0.42881856204018387,0.42881856204018387,1,0.42881856204018387,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AC56-VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC56+$X56, LT_IncomeTaxFed/$K56:$O56, 4, TRUE)+VLOOKUP($AC56+$X56,LT_IncomeTaxFed/$K56:$O56,5,TRUE)*($AC56+$X56-VLOOKUP($AC56+$X56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))+(VLOOKUP($AC56, LT_IncomeTaxFed/$K56:$O56, 4, TRUE)+VLOOKUP($AC56,LT_IncomeTaxFed/$K56:$O56,5,TRUE)*($AC56-VLOOKUP($AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG56>0,(VLOOKUP(AG56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AG56-VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))/AG56,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z56:$Z57+$AA56:$AA57+$AD56:$AD57+$AE56:$AE57+$AI56:$AI57)","v":{"$error":"#REF!"}},{"$f":"IF($U56>0, -AJ56/$U56, 0)","v":{"$error":"#REF!"}}]
[null,2046,"N","",0,false,2,-1,0,0,0.42881856204018387,0.42881856204018387,1,0.42881856204018387,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AC57-VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC57+$X57, LT_IncomeTaxFed/$K57:$O57, 4, TRUE)+VLOOKUP($AC57+$X57,LT_IncomeTaxFed/$K57:$O57,5,TRUE)*($AC57+$X57-VLOOKUP($AC57+$X57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))+(VLOOKUP($AC57, LT_IncomeTaxFed/$K57:$O57, 4, TRUE)+VLOOKUP($AC57,LT_IncomeTaxFed/$K57:$O57,5,TRUE)*($AC57-VLOOKUP($AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG57>0,(VLOOKUP(AG57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AG57-VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))/AG57,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B56+1","v":2047},"N","",0,false,1,1,0,0,0.41331909594234584,0.41331909594234584,1,0.41331909594234584,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AC58-VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC58+$X58, LT_IncomeTaxFed/$K58:$O58, 4, TRUE)+VLOOKUP($AC58+$X58,LT_IncomeTaxFed/$K58:$O58,5,TRUE)*($AC58+$X58-VLOOKUP($AC58+$X58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))+(VLOOKUP($AC58, LT_IncomeTaxFed/$K58:$O58, 4, TRUE)+VLOOKUP($AC58,LT_IncomeTaxFed/$K58:$O58,5,TRUE)*($AC58-VLOOKUP($AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG58>0,(VLOOKUP(AG58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AG58-VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))/AG58,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z58:$Z59+$AA58:$AA59+$AD58:$AD59+$AE58:$AE59+$AI58:$AI59)","v":{"$error":"#REF!"}},{"$f":"IF($U58>0, -AJ58/$U58, 0)","v":{"$error":"#REF!"}}]
[null,2047,"N","",0,false,2,-1,0,0,0.41331909594234584,0.41331909594234584,1,0.41331909594234584,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AC59-VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC59+$X59, LT_IncomeTaxFed/$K59:$O59, 4, TRUE)+VLOOKUP($AC59+$X59,LT_IncomeTaxFed/$K59:$O59,5,TRUE)*($AC59+$X59-VLOOKUP($AC59+$X59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))+(VLOOKUP($AC59, LT_IncomeTaxFed/$K59:$O59, 4, TRUE)+VLOOKUP($AC59,LT_IncomeTaxFed/$K59:$O59,5,TRUE)*($AC59-VLOOKUP($AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG59>0,(VLOOKUP(AG59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AG59-VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))/AG59,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B58+1","v":2048},"N","",0,false,1,1,0,0,0.39837985151069477,0.39837985151069477,1,0.39837985151069477,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AC60-VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC60+$X60, LT_IncomeTaxFed/$K60:$O60, 4, TRUE)+VLOOKUP($AC60+$X60,LT_IncomeTaxFed/$K60:$O60,5,TRUE)*($AC60+$X60-VLOOKUP($AC60+$X60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))+(VLOOKUP($AC60, LT_IncomeTaxFed/$K60:$O60, 4, TRUE)+VLOOKUP($AC60,LT_IncomeTaxFed/$K60:$O60,5,TRUE)*($AC60-VLOOKUP($AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG60>0,(VLOOKUP(AG60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AG60-VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))/AG60,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z60:$Z61+$AA60:$AA61+$AD60:$AD61+$AE60:$AE61+$AI60:$AI61)","v":{"$error":"#REF!"}},{"$f":"IF($U60>0, -AJ60/$U60, 0)","v":{"$error":"#REF!"}}]
[null,2048,"N","",0,false,2,-1,0,0,0.39837985151069477,0.39837985151069477,1,0.39837985151069477,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AC61-VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC61+$X61, LT_IncomeTaxFed/$K61:$O61, 4, TRUE)+VLOOKUP($AC61+$X61,LT_IncomeTaxFed/$K61:$O61,5,TRUE)*($AC61+$X61-VLOOKUP($AC61+$X61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))+(VLOOKUP($AC61, LT_IncomeTaxFed/$K61:$O61, 4, TRUE)+VLOOKUP($AC61,LT_IncomeTaxFed/$K61:$O61,5,TRUE)*($AC61-VLOOKUP($AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG61>0,(VLOOKUP(AG61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AG61-VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))/AG61,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B60+1","v":2049},"N","",0,false,1,1,0,0,0.38398057976934435,0.38398057976934435,1,0.38398057976934435,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AC62-VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC62+$X62, LT_IncomeTaxFed/$K62:$O62, 4, TRUE)+VLOOKUP($AC62+$X62,LT_IncomeTaxFed/$K62:$O62,5,TRUE)*($AC62+$X62-VLOOKUP($AC62+$X62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))+(VLOOKUP($AC62, LT_IncomeTaxFed/$K62:$O62, 4, TRUE)+VLOOKUP($AC62,LT_IncomeTaxFed/$K62:$O62,5,TRUE)*($AC62-VLOOKUP($AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG62>0,(VLOOKUP(AG62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AG62-VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))/AG62,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z62:$Z63+$AA62:$AA63+$AD62:$AD63+$AE62:$AE63+$AI62:$AI63)","v":{"$error":"#REF!"}},{"$f":"IF($U62>0, -AJ62/$U62, 0)","v":{"$error":"#REF!"}}]
[null,2049,"N","",0,false,2,-1,0,0,0.38398057976934435,0.38398057976934435,1,0.38398057976934435,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AC63-VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC63+$X63, LT_IncomeTaxFed/$K63:$O63, 4, TRUE)+VLOOKUP($AC63+$X63,LT_IncomeTaxFed/$K63:$O63,5,TRUE)*($AC63+$X63-VLOOKUP($AC63+$X63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))+(VLOOKUP($AC63, LT_IncomeTaxFed/$K63:$O63, 4, TRUE)+VLOOKUP($AC63,LT_IncomeTaxFed/$K63:$O63,5,TRUE)*($AC63-VLOOKUP($AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG63>0,(VLOOKUP(AG63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AG63-VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))/AG63,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B62+1","v":2050},"N","",0,false,1,1,0,0,0.37010176363310293,0.37010176363310293,1,0.37010176363310293,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AC64-VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC64+$X64, LT_IncomeTaxFed/$K64:$O64, 4, TRUE)+VLOOKUP($AC64+$X64,LT_IncomeTaxFed/$K64:$O64,5,TRUE)*($AC64+$X64-VLOOKUP($AC64+$X64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))+(VLOOKUP($AC64, LT_IncomeTaxFed/$K64:$O64, 4, TRUE)+VLOOKUP($AC64,LT_IncomeTaxFed/$K64:$O64,5,TRUE)*($AC64-VLOOKUP($AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG64>0,(VLOOKUP(AG64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AG64-VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))/AG64,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z64:$Z65+$AA64:$AA65+$AD64:$AD65+$AE64:$AE65+$AI64:$AI65)","v":{"$error":"#REF!"}},{"$f":"IF($U64>0, -AJ64/$U64, 0)","v":{"$error":"#REF!"}}]
[null,2050,"N","",0,false,2,-1,0,0,0.37010176363310293,0.37010176363310293,1,0.37010176363310293,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AC65-VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC65+$X65, LT_IncomeTaxFed/$K65:$O65, 4, TRUE)+VLOOKUP($AC65+$X65,LT_IncomeTaxFed/$K65:$O65,5,TRUE)*($AC65+$X65-VLOOKUP($AC65+$X65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))+(VLOOKUP($AC65, LT_IncomeTaxFed/$K65:$O65, 4, TRUE)+VLOOKUP($AC65,LT_IncomeTaxFed/$K65:$O65,5,TRUE)*($AC65-VLOOKUP($AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG65>0,(VLOOKUP(AG65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AG65-VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))/AG65,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B64+1","v":2051},"N","",0,false,1,1,0,0,0.3567245914535932,0.3567245914535932,1,0.3567245914535932,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AC66-VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC66+$X66, LT_IncomeTaxFed/$K66:$O66, 4, TRUE)+VLOOKUP($AC66+$X66,LT_IncomeTaxFed/$K66:$O66,5,TRUE)*($AC66+$X66-VLOOKUP($AC66+$X66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))+(VLOOKUP($AC66, LT_IncomeTaxFed/$K66:$O66, 4, TRUE)+VLOOKUP($AC66,LT_IncomeTaxFed/$K66:$O66,5,TRUE)*($AC66-VLOOKUP($AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG66>0,(VLOOKUP(AG66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AG66-VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))/AG66,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z66:$Z67+$AA66:$AA67+$AD66:$AD67+$AE66:$AE67+$AI66:$AI67)","v":{"$error":"#REF!"}},{"$f":"IF($U66>0, -AJ66/$U66, 0)","v":{"$error":"#REF!"}}]
[null,2051,"N","",0,false,2,-1,0,0,0.3567245914535932,0.3567245914535932,1,0.3567245914535932,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AC67-VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC67+$X67, LT_IncomeTaxFed/$K67:$O67, 4, TRUE)+VLOOKUP($AC67+$X67,LT_IncomeTaxFed/$K67:$O67,5,TRUE)*($AC67+$X67-VLOOKUP($AC67+$X67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))+(VLOOKUP($AC67, LT_IncomeTaxFed/$K67:$O67, 4, TRUE)+VLOOKUP($AC67,LT_IncomeTaxFed/$K67:$O67,5,TRUE)*($AC67-VLOOKUP($AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG67>0,(VLOOKUP(AG67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AG67-VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))/AG67,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B66+1","v":2052},"N","",0,false,1,1,0,0,0.34383093152153554,0.34383093152153554,1,0.34383093152153554,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AC68-VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC68+$X68, LT_IncomeTaxFed/$K68:$O68, 4, TRUE)+VLOOKUP($AC68+$X68,LT_IncomeTaxFed/$K68:$O68,5,TRUE)*($AC68+$X68-VLOOKUP($AC68+$X68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))+(VLOOKUP($AC68, LT_IncomeTaxFed/$K68:$O68, 4, TRUE)+VLOOKUP($AC68,LT_IncomeTaxFed/$K68:$O68,5,TRUE)*($AC68-VLOOKUP($AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG68>0,(VLOOKUP(AG68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AG68-VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))/AG68,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z68:$Z69+$AA68:$AA69+$AD68:$AD69+$AE68:$AE69+$AI68:$AI69)","v":{"$error":"#REF!"}},{"$f":"IF($U68>0, -AJ68/$U68, 0)","v":{"$error":"#REF!"}}]
[null,2052,"N","",0,false,2,-1,0,0,0.34383093152153554,0.34383093152153554,1,0.34383093152153554,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AC69-VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC69+$X69, LT_IncomeTaxFed/$K69:$O69, 4, TRUE)+VLOOKUP($AC69+$X69,LT_IncomeTaxFed/$K69:$O69,5,TRUE)*($AC69+$X69-VLOOKUP($AC69+$X69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))+(VLOOKUP($AC69, LT_IncomeTaxFed/$K69:$O69, 4, TRUE)+VLOOKUP($AC69,LT_IncomeTaxFed/$K69:$O69,5,TRUE)*($AC69-VLOOKUP($AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG69>0,(VLOOKUP(AG69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AG69-VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))/AG69,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B68+1","v":2053},"N","",0,false,1,1,0,0,0.33140330749063668,0.33140330749063668,1,0.33140330749063668,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AC70-VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC70+$X70, LT_IncomeTaxFed/$K70:$O70, 4, TRUE)+VLOOKUP($AC70+$X70,LT_IncomeTaxFed/$K70:$O70,5,TRUE)*($AC70+$X70-VLOOKUP($AC70+$X70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))+(VLOOKUP($AC70, LT_IncomeTaxFed/$K70:$O70, 4, TRUE)+VLOOKUP($AC70,LT_IncomeTaxFed/$K70:$O70,5,TRUE)*($AC70-VLOOKUP($AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG70>0,(VLOOKUP(AG70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AG70-VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))/AG70,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z70:$Z71+$AA70:$AA71+$AD70:$AD71+$AE70:$AE71+$AI70:$AI71)","v":{"$error":"#REF!"}},{"$f":"IF($U70>0, -AJ70/$U70, 0)","v":{"$error":"#REF!"}}]
[null,2053,"N","",0,false,2,-1,0,0,0.33140330749063668,0.33140330749063668,1,0.33140330749063668,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AC71-VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC71+$X71, LT_IncomeTaxFed/$K71:$O71, 4, TRUE)+VLOOKUP($AC71+$X71,LT_IncomeTaxFed/$K71:$O71,5,TRUE)*($AC71+$X71-VLOOKUP($AC71+$X71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))+(VLOOKUP($AC71, LT_IncomeTaxFed/$K71:$O71, 4, TRUE)+VLOOKUP($AC71,LT_IncomeTaxFed/$K71:$O71,5,TRUE)*($AC71-VLOOKUP($AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG71>0,(VLOOKUP(AG71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AG71-VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))/AG71,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B70+1","v":2054},"N","",{"$f":"INDEX(SC_TaxIndex,$G72)","v":0},false,1,1,0,0,0.31942487468977021,0.31942487468977021,1,0.31942487468977021,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC72, LT_IncomeTaxFed/$K72:$O72, 2, TRUE)+VLOOKUP(AC72,LT_IncomeTaxFed/$K72:$O72,3,TRUE)*(AC72-VLOOKUP(AC72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC72+$X72, LT_IncomeTaxFed/$K72:$O72, 4, TRUE)+VLOOKUP($AC72+$X72,LT_IncomeTaxFed/$K72:$O72,5,TRUE)*($AC72+$X72-VLOOKUP($AC72+$X72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))+(VLOOKUP($AC72, LT_IncomeTaxFed/$K72:$O72, 4, TRUE)+VLOOKUP($AC72,LT_IncomeTaxFed/$K72:$O72,5,TRUE)*($AC72-VLOOKUP($AC72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG72>0,(VLOOKUP(AG72, LT_IncomeTaxFed/$K72:$O72, 2, TRUE)+VLOOKUP(AG72,LT_IncomeTaxFed/$K72:$O72,3,TRUE)*(AG72-VLOOKUP(AG72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))/AG72,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z72:$Z73+$AA72:$AA73+$AD72:$AD73+$AE72:$AE73+$AI72:$AI73)","v":{"$error":"#REF!"}},{"$f":"IF($U72>0, -AJ72/$U72, 0)","v":{"$error":"#REF!"}}]
[null,2054,"N","",0,false,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,0.31942487468977021,0.31942487468977021,1,0.31942487468977021,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC73, LT_IncomeTaxFed/$K73:$O73, 2, TRUE)+VLOOKUP(AC73,LT_IncomeTaxFed/$K73:$O73,3,TRUE)*(AC73-VLOOKUP(AC73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC73+$X73, LT_IncomeTaxFed/$K73:$O73, 4, TRUE)+VLOOKUP($AC73+$X73,LT_IncomeTaxFed/$K73:$O73,5,TRUE)*($AC73+$X73-VLOOKUP($AC73+$X73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))+(VLOOKUP($AC73, LT_IncomeTaxFed/$K73:$O73, 4, TRUE)+VLOOKUP($AC73,LT_IncomeTaxFed/$K73:$O73,5,TRUE)*($AC73-VLOOKUP($AC73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG73>0,(VLOOKUP(AG73, LT_IncomeTaxFed/$K73:$O73, 2, TRUE)+VLOOKUP(AG73,LT_IncomeTaxFed/$K73:$O73,3,TRUE)*(AG73-VLOOKUP(AG73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))/AG73,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B72+1","v":2055},"N",{"$f":"INDEX(SP_Initials,G74)","v":""},0,{"$f":"G74=E74","v":false},1,{"$f":"MOD($G74,2)-($G74-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,IF($B74>(YEAR(INDEX(SP_BirthDate,$G74))+INDEX(SP_LifeExp,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74)))),0)","v":0},0.30787939729134473,0.30787939729134473,1,0.30787939729134473,1,{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($G74=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUM($P74:$T74),0)","v":{"$error":"#REF!"}},{"$f":"P74+Q74+$S74/2","v":0},{"$f":"MIN(VLOOKUP($V74, LT_SSBases, 2, TRUE)+VLOOKUP($V74,LT_SSBases,3,TRUE)*($V74-VLOOKUP($V74,LT_SSBases,1,TRUE)),$S74*0.85)","v":0},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$G74)+SUMIF(SC_TaxIndex,$G74,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI74,-LT_StandardDeduction/$K74)","v":{"$error":"#REF!"}},{"$f":"MAX($P74+$Q74+$R74+$T74+$W74-$X74-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AB74,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AC74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AC74-VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC74+$X74, LT_IncomeTaxFed/$K74:$O74, 4, TRUE)+VLOOKUP($AC74+$X74,LT_IncomeTaxFed/$K74:$O74,5,TRUE)*($AC74+$X74-VLOOKUP($AC74+$X74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))+(VLOOKUP($AC74, LT_IncomeTaxFed/$K74:$O74, 4, TRUE)+VLOOKUP($AC74,LT_IncomeTaxFed/$K74:$O74,5,TRUE)*($AC74-VLOOKUP($AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K74)","v":{"$error":"#REF!"}},{"$f":"MAX($P74+$Q74+$R74+$T74+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W74,0)-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AF74,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG74>0,(VLOOKUP(AG74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AG74-VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))/AG74,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG74>0,AG74*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH74,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH74+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Z74:$Z75+$AA74:$AA75+$AD74:$AD75+$AE74:$AE75+$AI74:$AI75)","v":{"$error":"#REF!"}},{"$f":"IF($U74>0, -AJ74/$U74, 0)","v":{"$error":"#REF!"}}]
[null,{"$f":"B73+1","v":2055},"N","",0,false,2,-1,0,0,0.30787939729134473,0.30787939729134473,1,0.30787939729134473,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AC75-VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC75+$X75, LT_IncomeTaxFed/$K75:$O75, 4, TRUE)+VLOOKUP($AC75+$X75,LT_IncomeTaxFed/$K75:$O75,5,TRUE)*($AC75+$X75-VLOOKUP($AC75+$X75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))+(VLOOKUP($AC75, LT_IncomeTaxFed/$K75:$O75, 4, TRUE)+VLOOKUP($AC75,LT_IncomeTaxFed/$K75:$O75,5,TRUE)*($AC75-VLOOKUP($AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG75>0,(VLOOKUP(AG75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AG75-VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))/AG75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B74+1","v":2056},"N","",0,false,1,1,0,0,0.29675122630491052,0.29675122630491052,1,0.29675122630491052,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AC76-VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC76+$X76, LT_IncomeTaxFed/$K76:$O76, 4, TRUE)+VLOOKUP($AC76+$X76,LT_IncomeTaxFed/$K76:$O76,5,TRUE)*($AC76+$X76-VLOOKUP($AC76+$X76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))+(VLOOKUP($AC76, LT_IncomeTaxFed/$K76:$O76, 4, TRUE)+VLOOKUP($AC76,LT_IncomeTaxFed/$K76:$O76,5,TRUE)*($AC76-VLOOKUP($AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG76>0,(VLOOKUP(AG76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AG76-VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))/AG76,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z76:$Z77+$AA76:$AA77+$AD76:$AD77+$AE76:$AE77+$AI76:$AI77)","v":{"$error":"#REF!"}},{"$f":"IF($U76>0, -AJ76/$U76, 0)","v":{"$error":"#REF!"}}]
[null,2056,"N","",0,false,2,-1,0,0,0.29675122630491052,0.29675122630491052,1,0.29675122630491052,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AC77-VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC77+$X77, LT_IncomeTaxFed/$K77:$O77, 4, TRUE)+VLOOKUP($AC77+$X77,LT_IncomeTaxFed/$K77:$O77,5,TRUE)*($AC77+$X77-VLOOKUP($AC77+$X77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))+(VLOOKUP($AC77, LT_IncomeTaxFed/$K77:$O77, 4, TRUE)+VLOOKUP($AC77,LT_IncomeTaxFed/$K77:$O77,5,TRUE)*($AC77-VLOOKUP($AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG77>0,(VLOOKUP(AG77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AG77-VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))/AG77,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B76+1","v":2057},"N","",0,false,1,1,0,0,0.28602527836617875,0.28602527836617875,1,0.28602527836617875,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AC78-VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC78+$X78, LT_IncomeTaxFed/$K78:$O78, 4, TRUE)+VLOOKUP($AC78+$X78,LT_IncomeTaxFed/$K78:$O78,5,TRUE)*($AC78+$X78-VLOOKUP($AC78+$X78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))+(VLOOKUP($AC78, LT_IncomeTaxFed/$K78:$O78, 4, TRUE)+VLOOKUP($AC78,LT_IncomeTaxFed/$K78:$O78,5,TRUE)*($AC78-VLOOKUP($AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG78>0,(VLOOKUP(AG78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AG78-VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))/AG78,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z78:$Z79+$AA78:$AA79+$AD78:$AD79+$AE78:$AE79+$AI78:$AI79)","v":{"$error":"#REF!"}},{"$f":"IF($U78>0, -AJ78/$U78, 0)","v":{"$error":"#REF!"}}]
[null,2057,"N","",0,false,2,-1,0,0,0.28602527836617875,0.28602527836617875,1,0.28602527836617875,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AC79-VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC79+$X79, LT_IncomeTaxFed/$K79:$O79, 4, TRUE)+VLOOKUP($AC79+$X79,LT_IncomeTaxFed/$K79:$O79,5,TRUE)*($AC79+$X79-VLOOKUP($AC79+$X79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))+(VLOOKUP($AC79, LT_IncomeTaxFed/$K79:$O79, 4, TRUE)+VLOOKUP($AC79,LT_IncomeTaxFed/$K79:$O79,5,TRUE)*($AC79-VLOOKUP($AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG79>0,(VLOOKUP(AG79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AG79-VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))/AG79,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B78+1","v":2058},"N","",0,false,1,1,0,0,0.2756870152927024,0.2756870152927024,1,0.2756870152927024,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AC80-VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC80+$X80, LT_IncomeTaxFed/$K80:$O80, 4, TRUE)+VLOOKUP($AC80+$X80,LT_IncomeTaxFed/$K80:$O80,5,TRUE)*($AC80+$X80-VLOOKUP($AC80+$X80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))+(VLOOKUP($AC80, LT_IncomeTaxFed/$K80:$O80, 4, TRUE)+VLOOKUP($AC80,LT_IncomeTaxFed/$K80:$O80,5,TRUE)*($AC80-VLOOKUP($AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG80>0,(VLOOKUP(AG80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AG80-VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))/AG80,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z80:$Z81+$AA80:$AA81+$AD80:$AD81+$AE80:$AE81+$AI80:$AI81)","v":{"$error":"#REF!"}},{"$f":"IF($U80>0, -AJ80/$U80, 0)","v":{"$error":"#REF!"}}]
[null,2058,"N","",0,false,2,-1,0,0,0.2756870152927024,0.2756870152927024,1,0.2756870152927024,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AC81-VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC81+$X81, LT_IncomeTaxFed/$K81:$O81, 4, TRUE)+VLOOKUP($AC81+$X81,LT_IncomeTaxFed/$K81:$O81,5,TRUE)*($AC81+$X81-VLOOKUP($AC81+$X81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))+(VLOOKUP($AC81, LT_IncomeTaxFed/$K81:$O81, 4, TRUE)+VLOOKUP($AC81,LT_IncomeTaxFed/$K81:$O81,5,TRUE)*($AC81-VLOOKUP($AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG81>0,(VLOOKUP(AG81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AG81-VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))/AG81,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B80+1","v":2059},"N","",0,false,1,1,0,0,0.26572242437850829,0.26572242437850829,1,0.26572242437850829,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AC82-VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC82+$X82, LT_IncomeTaxFed/$K82:$O82, 4, TRUE)+VLOOKUP($AC82+$X82,LT_IncomeTaxFed/$K82:$O82,5,TRUE)*($AC82+$X82-VLOOKUP($AC82+$X82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))+(VLOOKUP($AC82, LT_IncomeTaxFed/$K82:$O82, 4, TRUE)+VLOOKUP($AC82,LT_IncomeTaxFed/$K82:$O82,5,TRUE)*($AC82-VLOOKUP($AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG82>0,(VLOOKUP(AG82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AG82-VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))/AG82,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z82:$Z83+$AA82:$AA83+$AD82:$AD83+$AE82:$AE83+$AI82:$AI83)","v":{"$error":"#REF!"}},{"$f":"IF($U82>0, -AJ82/$U82, 0)","v":{"$error":"#REF!"}}]
[null,2059,"N","",0,false,2,-1,0,0,0.26572242437850829,0.26572242437850829,1,0.26572242437850829,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AC83-VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC83+$X83, LT_IncomeTaxFed/$K83:$O83, 4, TRUE)+VLOOKUP($AC83+$X83,LT_IncomeTaxFed/$K83:$O83,5,TRUE)*($AC83+$X83-VLOOKUP($AC83+$X83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))+(VLOOKUP($AC83, LT_IncomeTaxFed/$K83:$O83, 4, TRUE)+VLOOKUP($AC83,LT_IncomeTaxFed/$K83:$O83,5,TRUE)*($AC83-VLOOKUP($AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG83>0,(VLOOKUP(AG83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AG83-VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))/AG83,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B82+1","v":2060},"N","",0,false,1,1,0,0,0.25611799940097185,0.25611799940097185,1,0.25611799940097185,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AC84-VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC84+$X84, LT_IncomeTaxFed/$K84:$O84, 4, TRUE)+VLOOKUP($AC84+$X84,LT_IncomeTaxFed/$K84:$O84,5,TRUE)*($AC84+$X84-VLOOKUP($AC84+$X84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))+(VLOOKUP($AC84, LT_IncomeTaxFed/$K84:$O84, 4, TRUE)+VLOOKUP($AC84,LT_IncomeTaxFed/$K84:$O84,5,TRUE)*($AC84-VLOOKUP($AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG84>0,(VLOOKUP(AG84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AG84-VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))/AG84,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z84:$Z85+$AA84:$AA85+$AD84:$AD85+$AE84:$AE85+$AI84:$AI85)","v":{"$error":"#REF!"}},{"$f":"IF($U84>0, -AJ84/$U84, 0)","v":{"$error":"#REF!"}}]
[null,2060,"N","",0,false,2,-1,0,0,0.25611799940097185,0.25611799940097185,1,0.25611799940097185,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AC85-VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC85+$X85, LT_IncomeTaxFed/$K85:$O85, 4, TRUE)+VLOOKUP($AC85+$X85,LT_IncomeTaxFed/$K85:$O85,5,TRUE)*($AC85+$X85-VLOOKUP($AC85+$X85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))+(VLOOKUP($AC85, LT_IncomeTaxFed/$K85:$O85, 4, TRUE)+VLOOKUP($AC85,LT_IncomeTaxFed/$K85:$O85,5,TRUE)*($AC85-VLOOKUP($AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG85>0,(VLOOKUP(AG85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AG85-VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))/AG85,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B84+1","v":2061},"N","",0,false,1,1,0,0,0.24686072231418973,0.24686072231418973,1,0.24686072231418973,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AC86-VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC86+$X86, LT_IncomeTaxFed/$K86:$O86, 4, TRUE)+VLOOKUP($AC86+$X86,LT_IncomeTaxFed/$K86:$O86,5,TRUE)*($AC86+$X86-VLOOKUP($AC86+$X86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))+(VLOOKUP($AC86, LT_IncomeTaxFed/$K86:$O86, 4, TRUE)+VLOOKUP($AC86,LT_IncomeTaxFed/$K86:$O86,5,TRUE)*($AC86-VLOOKUP($AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG86>0,(VLOOKUP(AG86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AG86-VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))/AG86,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z86:$Z87+$AA86:$AA87+$AD86:$AD87+$AE86:$AE87+$AI86:$AI87)","v":{"$error":"#REF!"}},{"$f":"IF($U86>0, -AJ86/$U86, 0)","v":{"$error":"#REF!"}}]
[null,2061,"N","",0,false,2,-1,0,0,0.24686072231418973,0.24686072231418973,1,0.24686072231418973,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AC87-VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC87+$X87, LT_IncomeTaxFed/$K87:$O87, 4, TRUE)+VLOOKUP($AC87+$X87,LT_IncomeTaxFed/$K87:$O87,5,TRUE)*($AC87+$X87-VLOOKUP($AC87+$X87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))+(VLOOKUP($AC87, LT_IncomeTaxFed/$K87:$O87, 4, TRUE)+VLOOKUP($AC87,LT_IncomeTaxFed/$K87:$O87,5,TRUE)*($AC87-VLOOKUP($AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG87>0,(VLOOKUP(AG87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AG87-VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))/AG87,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B86+1","v":2062},"N","",0,false,1,1,0,0,0.23793804560403825,0.23793804560403825,1,0.23793804560403825,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AC88-VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC88+$X88, LT_IncomeTaxFed/$K88:$O88, 4, TRUE)+VLOOKUP($AC88+$X88,LT_IncomeTaxFed/$K88:$O88,5,TRUE)*($AC88+$X88-VLOOKUP($AC88+$X88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))+(VLOOKUP($AC88, LT_IncomeTaxFed/$K88:$O88, 4, TRUE)+VLOOKUP($AC88,LT_IncomeTaxFed/$K88:$O88,5,TRUE)*($AC88-VLOOKUP($AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG88>0,(VLOOKUP(AG88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AG88-VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))/AG88,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z88:$Z89+$AA88:$AA89+$AD88:$AD89+$AE88:$AE89+$AI88:$AI89)","v":{"$error":"#REF!"}},{"$f":"IF($U88>0, -AJ88/$U88, 0)","v":{"$error":"#REF!"}}]
[null,2062,"N","",0,false,2,-1,0,0,0.23793804560403825,0.23793804560403825,1,0.23793804560403825,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AC89-VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC89+$X89, LT_IncomeTaxFed/$K89:$O89, 4, TRUE)+VLOOKUP($AC89+$X89,LT_IncomeTaxFed/$K89:$O89,5,TRUE)*($AC89+$X89-VLOOKUP($AC89+$X89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))+(VLOOKUP($AC89, LT_IncomeTaxFed/$K89:$O89, 4, TRUE)+VLOOKUP($AC89,LT_IncomeTaxFed/$K89:$O89,5,TRUE)*($AC89-VLOOKUP($AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG89>0,(VLOOKUP(AG89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AG89-VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))/AG89,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B88+1","v":2063},"N","",0,false,1,1,0,0,0.22933787528100072,0.22933787528100072,1,0.22933787528100072,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AC90-VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC90+$X90, LT_IncomeTaxFed/$K90:$O90, 4, TRUE)+VLOOKUP($AC90+$X90,LT_IncomeTaxFed/$K90:$O90,5,TRUE)*($AC90+$X90-VLOOKUP($AC90+$X90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))+(VLOOKUP($AC90, LT_IncomeTaxFed/$K90:$O90, 4, TRUE)+VLOOKUP($AC90,LT_IncomeTaxFed/$K90:$O90,5,TRUE)*($AC90-VLOOKUP($AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG90>0,(VLOOKUP(AG90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AG90-VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))/AG90,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z90:$Z91+$AA90:$AA91+$AD90:$AD91+$AE90:$AE91+$AI90:$AI91)","v":{"$error":"#REF!"}},{"$f":"IF($U90>0, -AJ90/$U90, 0)","v":{"$error":"#REF!"}}]
[null,2063,"N","",0,false,2,-1,0,0,0.22933787528100072,0.22933787528100072,1,0.22933787528100072,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AC91-VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC91+$X91, LT_IncomeTaxFed/$K91:$O91, 4, TRUE)+VLOOKUP($AC91+$X91,LT_IncomeTaxFed/$K91:$O91,5,TRUE)*($AC91+$X91-VLOOKUP($AC91+$X91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))+(VLOOKUP($AC91, LT_IncomeTaxFed/$K91:$O91, 4, TRUE)+VLOOKUP($AC91,LT_IncomeTaxFed/$K91:$O91,5,TRUE)*($AC91-VLOOKUP($AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG91>0,(VLOOKUP(AG91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AG91-VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))/AG91,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B90+1","v":2064},"N","",0,false,1,1,0,0,0.22104855448771155,0.22104855448771155,1,0.22104855448771155,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AC92-VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC92+$X92, LT_IncomeTaxFed/$K92:$O92, 4, TRUE)+VLOOKUP($AC92+$X92,LT_IncomeTaxFed/$K92:$O92,5,TRUE)*($AC92+$X92-VLOOKUP($AC92+$X92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))+(VLOOKUP($AC92, LT_IncomeTaxFed/$K92:$O92, 4, TRUE)+VLOOKUP($AC92,LT_IncomeTaxFed/$K92:$O92,5,TRUE)*($AC92-VLOOKUP($AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG92>0,(VLOOKUP(AG92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AG92-VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))/AG92,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z92:$Z93+$AA92:$AA93+$AD92:$AD93+$AE92:$AE93+$AI92:$AI93)","v":{"$error":"#REF!"}},{"$f":"IF($U92>0, -AJ92/$U92, 0)","v":{"$error":"#REF!"}}]
[null,2064,"N","",0,false,2,-1,0,0,0.22104855448771155,0.22104855448771155,1,0.22104855448771155,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AC93-VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC93+$X93, LT_IncomeTaxFed/$K93:$O93, 4, TRUE)+VLOOKUP($AC93+$X93,LT_IncomeTaxFed/$K93:$O93,5,TRUE)*($AC93+$X93-VLOOKUP($AC93+$X93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))+(VLOOKUP($AC93, LT_IncomeTaxFed/$K93:$O93, 4, TRUE)+VLOOKUP($AC93,LT_IncomeTaxFed/$K93:$O93,5,TRUE)*($AC93-VLOOKUP($AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG93>0,(VLOOKUP(AG93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AG93-VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))/AG93,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B92+1","v":2065},"N","",0,false,1,1,0,0,0.21305884769899905,0.21305884769899905,1,0.21305884769899905,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AC94-VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC94+$X94, LT_IncomeTaxFed/$K94:$O94, 4, TRUE)+VLOOKUP($AC94+$X94,LT_IncomeTaxFed/$K94:$O94,5,TRUE)*($AC94+$X94-VLOOKUP($AC94+$X94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))+(VLOOKUP($AC94, LT_IncomeTaxFed/$K94:$O94, 4, TRUE)+VLOOKUP($AC94,LT_IncomeTaxFed/$K94:$O94,5,TRUE)*($AC94-VLOOKUP($AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG94>0,(VLOOKUP(AG94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AG94-VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))/AG94,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z94:$Z95+$AA94:$AA95+$AD94:$AD95+$AE94:$AE95+$AI94:$AI95)","v":{"$error":"#REF!"}},{"$f":"IF($U94>0, -AJ94/$U94, 0)","v":{"$error":"#REF!"}}]
[null,2065,"N","",0,false,2,-1,0,0,0.21305884769899905,0.21305884769899905,1,0.21305884769899905,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AC95-VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC95+$X95, LT_IncomeTaxFed/$K95:$O95, 4, TRUE)+VLOOKUP($AC95+$X95,LT_IncomeTaxFed/$K95:$O95,5,TRUE)*($AC95+$X95-VLOOKUP($AC95+$X95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))+(VLOOKUP($AC95, LT_IncomeTaxFed/$K95:$O95, 4, TRUE)+VLOOKUP($AC95,LT_IncomeTaxFed/$K95:$O95,5,TRUE)*($AC95-VLOOKUP($AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG95>0,(VLOOKUP(AG95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AG95-VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))/AG95,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B94+1","v":2066},"N","",0,false,1,1,0,0,0.20535792549301113,0.20535792549301113,1,0.20535792549301113,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AC96-VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC96+$X96, LT_IncomeTaxFed/$K96:$O96, 4, TRUE)+VLOOKUP($AC96+$X96,LT_IncomeTaxFed/$K96:$O96,5,TRUE)*($AC96+$X96-VLOOKUP($AC96+$X96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))+(VLOOKUP($AC96, LT_IncomeTaxFed/$K96:$O96, 4, TRUE)+VLOOKUP($AC96,LT_IncomeTaxFed/$K96:$O96,5,TRUE)*($AC96-VLOOKUP($AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG96>0,(VLOOKUP(AG96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AG96-VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))/AG96,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z96:$Z97+$AA96:$AA97+$AD96:$AD97+$AE96:$AE97+$AI96:$AI97)","v":{"$error":"#REF!"}},{"$f":"IF($U96>0, -AJ96/$U96, 0)","v":{"$error":"#REF!"}}]
[null,2066,"N","",0,false,2,-1,0,0,0.20535792549301113,0.20535792549301113,1,0.20535792549301113,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AC97-VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC97+$X97, LT_IncomeTaxFed/$K97:$O97, 4, TRUE)+VLOOKUP($AC97+$X97,LT_IncomeTaxFed/$K97:$O97,5,TRUE)*($AC97+$X97-VLOOKUP($AC97+$X97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))+(VLOOKUP($AC97, LT_IncomeTaxFed/$K97:$O97, 4, TRUE)+VLOOKUP($AC97,LT_IncomeTaxFed/$K97:$O97,5,TRUE)*($AC97-VLOOKUP($AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG97>0,(VLOOKUP(AG97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AG97-VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))/AG97,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B96+1","v":2067},"N","",0,false,1,1,0,0,0.1979353498727818,0.1979353498727818,1,0.1979353498727818,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AC98-VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC98+$X98, LT_IncomeTaxFed/$K98:$O98, 4, TRUE)+VLOOKUP($AC98+$X98,LT_IncomeTaxFed/$K98:$O98,5,TRUE)*($AC98+$X98-VLOOKUP($AC98+$X98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))+(VLOOKUP($AC98, LT_IncomeTaxFed/$K98:$O98, 4, TRUE)+VLOOKUP($AC98,LT_IncomeTaxFed/$K98:$O98,5,TRUE)*($AC98-VLOOKUP($AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG98>0,(VLOOKUP(AG98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AG98-VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))/AG98,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z98:$Z99+$AA98:$AA99+$AD98:$AD99+$AE98:$AE99+$AI98:$AI99)","v":{"$error":"#REF!"}},{"$f":"IF($U98>0, -AJ98/$U98, 0)","v":{"$error":"#REF!"}}]
[null,2067,"N","",0,false,2,-1,0,0,0.1979353498727818,0.1979353498727818,1,0.1979353498727818,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AC99-VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC99+$X99, LT_IncomeTaxFed/$K99:$O99, 4, TRUE)+VLOOKUP($AC99+$X99,LT_IncomeTaxFed/$K99:$O99,5,TRUE)*($AC99+$X99-VLOOKUP($AC99+$X99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))+(VLOOKUP($AC99, LT_IncomeTaxFed/$K99:$O99, 4, TRUE)+VLOOKUP($AC99,LT_IncomeTaxFed/$K99:$O99,5,TRUE)*($AC99-VLOOKUP($AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG99>0,(VLOOKUP(AG99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AG99-VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))/AG99,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B98+1","v":2068},"N","",0,false,1,1,0,0,0.19078106011834389,0.19078106011834389,1,0.19078106011834389,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AC100-VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC100+$X100, LT_IncomeTaxFed/$K100:$O100, 4, TRUE)+VLOOKUP($AC100+$X100,LT_IncomeTaxFed/$K100:$O100,5,TRUE)*($AC100+$X100-VLOOKUP($AC100+$X100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))+(VLOOKUP($AC100, LT_IncomeTaxFed/$K100:$O100, 4, TRUE)+VLOOKUP($AC100,LT_IncomeTaxFed/$K100:$O100,5,TRUE)*($AC100-VLOOKUP($AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG100>0,(VLOOKUP(AG100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AG100-VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))/AG100,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z100:$Z101+$AA100:$AA101+$AD100:$AD101+$AE100:$AE101+$AI100:$AI101)","v":{"$error":"#REF!"}},{"$f":"IF($U100>0, -AJ100/$U100, 0)","v":{"$error":"#REF!"}}]
[null,2068,"N","",0,false,2,-1,0,0,0.19078106011834389,0.19078106011834389,1,0.19078106011834389,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AC101-VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC101+$X101, LT_IncomeTaxFed/$K101:$O101, 4, TRUE)+VLOOKUP($AC101+$X101,LT_IncomeTaxFed/$K101:$O101,5,TRUE)*($AC101+$X101-VLOOKUP($AC101+$X101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))+(VLOOKUP($AC101, LT_IncomeTaxFed/$K101:$O101, 4, TRUE)+VLOOKUP($AC101,LT_IncomeTaxFed/$K101:$O101,5,TRUE)*($AC101-VLOOKUP($AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG101>0,(VLOOKUP(AG101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AG101-VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))/AG101,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B100+1","v":2069},"N","",0,false,1,1,0,0,0.18388535915021095,0.18388535915021095,1,0.18388535915021095,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AC102-VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC102+$X102, LT_IncomeTaxFed/$K102:$O102, 4, TRUE)+VLOOKUP($AC102+$X102,LT_IncomeTaxFed/$K102:$O102,5,TRUE)*($AC102+$X102-VLOOKUP($AC102+$X102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))+(VLOOKUP($AC102, LT_IncomeTaxFed/$K102:$O102, 4, TRUE)+VLOOKUP($AC102,LT_IncomeTaxFed/$K102:$O102,5,TRUE)*($AC102-VLOOKUP($AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG102>0,(VLOOKUP(AG102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AG102-VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))/AG102,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z102:$Z103+$AA102:$AA103+$AD102:$AD103+$AE102:$AE103+$AI102:$AI103)","v":{"$error":"#REF!"}},{"$f":"IF($U102>0, -AJ102/$U102, 0)","v":{"$error":"#REF!"}}]
[null,2069,"N","",0,false,2,-1,0,0,0.18388535915021095,0.18388535915021095,1,0.18388535915021095,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AC103-VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC103+$X103, LT_IncomeTaxFed/$K103:$O103, 4, TRUE)+VLOOKUP($AC103+$X103,LT_IncomeTaxFed/$K103:$O103,5,TRUE)*($AC103+$X103-VLOOKUP($AC103+$X103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))+(VLOOKUP($AC103, LT_IncomeTaxFed/$K103:$O103, 4, TRUE)+VLOOKUP($AC103,LT_IncomeTaxFed/$K103:$O103,5,TRUE)*($AC103-VLOOKUP($AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG103>0,(VLOOKUP(AG103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AG103-VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))/AG103,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B102+1","v":2070},"N","",{"$f":"INDEX(SC_TaxIndex,$G104)","v":0},false,1,1,0,0,0.1772389003857455,0.1772389003857455,1,0.1772389003857455,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC104, LT_IncomeTaxFed/$K104:$O104, 2, TRUE)+VLOOKUP(AC104,LT_IncomeTaxFed/$K104:$O104,3,TRUE)*(AC104-VLOOKUP(AC104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC104+$X104, LT_IncomeTaxFed/$K104:$O104, 4, TRUE)+VLOOKUP($AC104+$X104,LT_IncomeTaxFed/$K104:$O104,5,TRUE)*($AC104+$X104-VLOOKUP($AC104+$X104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))+(VLOOKUP($AC104, LT_IncomeTaxFed/$K104:$O104, 4, TRUE)+VLOOKUP($AC104,LT_IncomeTaxFed/$K104:$O104,5,TRUE)*($AC104-VLOOKUP($AC104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG104>0,(VLOOKUP(AG104, LT_IncomeTaxFed/$K104:$O104, 2, TRUE)+VLOOKUP(AG104,LT_IncomeTaxFed/$K104:$O104,3,TRUE)*(AG104-VLOOKUP(AG104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))/AG104,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z104:$Z105+$AA104:$AA105+$AD104:$AD105+$AE104:$AE105+$AI104:$AI105)","v":{"$error":"#REF!"}},{"$f":"IF($U104>0, -AJ104/$U104, 0)","v":{"$error":"#REF!"}}]
[null,2070,"N","",0,false,2,-1,0,0,0.1772389003857455,0.1772389003857455,1,0.1772389003857455,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC105, LT_IncomeTaxFed/$K105:$O105, 2, TRUE)+VLOOKUP(AC105,LT_IncomeTaxFed/$K105:$O105,3,TRUE)*(AC105-VLOOKUP(AC105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC105+$X105, LT_IncomeTaxFed/$K105:$O105, 4, TRUE)+VLOOKUP($AC105+$X105,LT_IncomeTaxFed/$K105:$O105,5,TRUE)*($AC105+$X105-VLOOKUP($AC105+$X105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))+(VLOOKUP($AC105, LT_IncomeTaxFed/$K105:$O105, 4, TRUE)+VLOOKUP($AC105,LT_IncomeTaxFed/$K105:$O105,5,TRUE)*($AC105-VLOOKUP($AC105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG105>0,(VLOOKUP(AG105, LT_IncomeTaxFed/$K105:$O105, 2, TRUE)+VLOOKUP(AG105,LT_IncomeTaxFed/$K105:$O105,3,TRUE)*(AG105-VLOOKUP(AG105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))/AG105,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B104+1","v":2071},"N",{"$f":"INDEX(SP_Initials,G106)","v":""},0,{"$f":"G106=E106","v":false},1,{"$f":"MOD($G106,2)-($G106-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,IF($B106>(YEAR(INDEX(SP_BirthDate,$G106))+INDEX(SP_LifeExp,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106)))),0)","v":0},0.17083267507059804,0.17083267507059804,1,0.17083267507059804,1,{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($G106=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUM($P106:$T106),0)","v":{"$error":"#REF!"}},{"$f":"P106+Q106+$S106/2","v":0},{"$f":"MIN(VLOOKUP($V106, LT_SSBases, 2, TRUE)+VLOOKUP($V106,LT_SSBases,3,TRUE)*($V106-VLOOKUP($V106,LT_SSBases,1,TRUE)),$S106*0.85)","v":0},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$G106)+SUMIF(SC_TaxIndex,$G106,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI106,-LT_StandardDeduction/$K106)","v":{"$error":"#REF!"}},{"$f":"MAX($P106+$Q106+$R106+$T106+$W106-$X106-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AB106,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AC106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AC106-VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC106+$X106, LT_IncomeTaxFed/$K106:$O106, 4, TRUE)+VLOOKUP($AC106+$X106,LT_IncomeTaxFed/$K106:$O106,5,TRUE)*($AC106+$X106-VLOOKUP($AC106+$X106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))+(VLOOKUP($AC106, LT_IncomeTaxFed/$K106:$O106, 4, TRUE)+VLOOKUP($AC106,LT_IncomeTaxFed/$K106:$O106,5,TRUE)*($AC106-VLOOKUP($AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K106)","v":{"$error":"#REF!"}},{"$f":"MAX($P106+$Q106+$R106+$T106+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W106,0)-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AF106,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG106>0,(VLOOKUP(AG106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AG106-VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))/AG106,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG106>0,AG106*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH106,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH106+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Z106:$Z107+$AA106:$AA107+$AD106:$AD107+$AE106:$AE107+$AI106:$AI107)","v":{"$error":"#REF!"}},{"$f":"IF($U106>0, -AJ106/$U106, 0)","v":{"$error":"#REF!"}}]
[null,2071,"N","",0,false,2,-1,0,0,0.17083267507059804,0.17083267507059804,1,0.17083267507059804,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AC107-VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC107+$X107, LT_IncomeTaxFed/$K107:$O107, 4, TRUE)+VLOOKUP($AC107+$X107,LT_IncomeTaxFed/$K107:$O107,5,TRUE)*($AC107+$X107-VLOOKUP($AC107+$X107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))+(VLOOKUP($AC107, LT_IncomeTaxFed/$K107:$O107, 4, TRUE)+VLOOKUP($AC107,LT_IncomeTaxFed/$K107:$O107,5,TRUE)*($AC107-VLOOKUP($AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG107>0,(VLOOKUP(AG107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AG107-VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))/AG107,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B106+1","v":2072},"N","",0,false,1,1,0,0,0.16465800006804629,0.16465800006804629,1,0.16465800006804629,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AC108-VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC108+$X108, LT_IncomeTaxFed/$K108:$O108, 4, TRUE)+VLOOKUP($AC108+$X108,LT_IncomeTaxFed/$K108:$O108,5,TRUE)*($AC108+$X108-VLOOKUP($AC108+$X108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))+(VLOOKUP($AC108, LT_IncomeTaxFed/$K108:$O108, 4, TRUE)+VLOOKUP($AC108,LT_IncomeTaxFed/$K108:$O108,5,TRUE)*($AC108-VLOOKUP($AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG108>0,(VLOOKUP(AG108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AG108-VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))/AG108,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z108:$Z109+$AA108:$AA109+$AD108:$AD109+$AE108:$AE109+$AI108:$AI109)","v":{"$error":"#REF!"}},{"$f":"IF($U108>0, -AJ108/$U108, 0)","v":{"$error":"#REF!"}}]
[null,2072,"N","",0,false,2,-1,0,0,0.16465800006804629,0.16465800006804629,1,0.16465800006804629,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AC109-VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC109+$X109, LT_IncomeTaxFed/$K109:$O109, 4, TRUE)+VLOOKUP($AC109+$X109,LT_IncomeTaxFed/$K109:$O109,5,TRUE)*($AC109+$X109-VLOOKUP($AC109+$X109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))+(VLOOKUP($AC109, LT_IncomeTaxFed/$K109:$O109, 4, TRUE)+VLOOKUP($AC109,LT_IncomeTaxFed/$K109:$O109,5,TRUE)*($AC109-VLOOKUP($AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG109>0,(VLOOKUP(AG109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AG109-VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))/AG109,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B108+1","v":2073},"N","",0,false,1,1,0,0,0.15870650608968315,0.15870650608968315,1,0.15870650608968315,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AC110-VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC110+$X110, LT_IncomeTaxFed/$K110:$O110, 4, TRUE)+VLOOKUP($AC110+$X110,LT_IncomeTaxFed/$K110:$O110,5,TRUE)*($AC110+$X110-VLOOKUP($AC110+$X110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))+(VLOOKUP($AC110, LT_IncomeTaxFed/$K110:$O110, 4, TRUE)+VLOOKUP($AC110,LT_IncomeTaxFed/$K110:$O110,5,TRUE)*($AC110-VLOOKUP($AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG110>0,(VLOOKUP(AG110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AG110-VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))/AG110,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z110:$Z111+$AA110:$AA111+$AD110:$AD111+$AE110:$AE111+$AI110:$AI111)","v":{"$error":"#REF!"}},{"$f":"IF($U110>0, -AJ110/$U110, 0)","v":{"$error":"#REF!"}}]
[null,2073,"N","",0,false,2,-1,0,0,0.15870650608968315,0.15870650608968315,1,0.15870650608968315,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AC111-VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC111+$X111, LT_IncomeTaxFed/$K111:$O111, 4, TRUE)+VLOOKUP($AC111+$X111,LT_IncomeTaxFed/$K111:$O111,5,TRUE)*($AC111+$X111-VLOOKUP($AC111+$X111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))+(VLOOKUP($AC111, LT_IncomeTaxFed/$K111:$O111, 4, TRUE)+VLOOKUP($AC111,LT_IncomeTaxFed/$K111:$O111,5,TRUE)*($AC111-VLOOKUP($AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG111>0,(VLOOKUP(AG111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AG111-VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))/AG111,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B110+1","v":2074},"N","",0,false,1,1,0,0,0.15297012635150181,0.15297012635150181,1,0.15297012635150181,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AC112-VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC112+$X112, LT_IncomeTaxFed/$K112:$O112, 4, TRUE)+VLOOKUP($AC112+$X112,LT_IncomeTaxFed/$K112:$O112,5,TRUE)*($AC112+$X112-VLOOKUP($AC112+$X112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))+(VLOOKUP($AC112, LT_IncomeTaxFed/$K112:$O112, 4, TRUE)+VLOOKUP($AC112,LT_IncomeTaxFed/$K112:$O112,5,TRUE)*($AC112-VLOOKUP($AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG112>0,(VLOOKUP(AG112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AG112-VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))/AG112,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z112:$Z113+$AA112:$AA113+$AD112:$AD113+$AE112:$AE113+$AI112:$AI113)","v":{"$error":"#REF!"}},{"$f":"IF($U112>0, -AJ112/$U112, 0)","v":{"$error":"#REF!"}}]
[null,2074,"N","",0,false,2,-1,0,0,0.15297012635150181,0.15297012635150181,1,0.15297012635150181,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AC113-VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC113+$X113, LT_IncomeTaxFed/$K113:$O113, 4, TRUE)+VLOOKUP($AC113+$X113,LT_IncomeTaxFed/$K113:$O113,5,TRUE)*($AC113+$X113-VLOOKUP($AC113+$X113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))+(VLOOKUP($AC113, LT_IncomeTaxFed/$K113:$O113, 4, TRUE)+VLOOKUP($AC113,LT_IncomeTaxFed/$K113:$O113,5,TRUE)*($AC113-VLOOKUP($AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG113>0,(VLOOKUP(AG113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AG113-VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))/AG113,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B112+1","v":2075},"N","",0,false,1,1,0,0,0.14744108564000175,0.14744108564000175,1,0.14744108564000175,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AC114-VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC114+$X114, LT_IncomeTaxFed/$K114:$O114, 4, TRUE)+VLOOKUP($AC114+$X114,LT_IncomeTaxFed/$K114:$O114,5,TRUE)*($AC114+$X114-VLOOKUP($AC114+$X114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))+(VLOOKUP($AC114, LT_IncomeTaxFed/$K114:$O114, 4, TRUE)+VLOOKUP($AC114,LT_IncomeTaxFed/$K114:$O114,5,TRUE)*($AC114-VLOOKUP($AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG114>0,(VLOOKUP(AG114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AG114-VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))/AG114,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z114:$Z115+$AA114:$AA115+$AD114:$AD115+$AE114:$AE115+$AI114:$AI115)","v":{"$error":"#REF!"}},{"$f":"IF($U114>0, -AJ114/$U114, 0)","v":{"$error":"#REF!"}}]
[null,2075,"N","",0,false,2,-1,0,0,0.14744108564000175,0.14744108564000175,1,0.14744108564000175,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AC115-VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC115+$X115, LT_IncomeTaxFed/$K115:$O115, 4, TRUE)+VLOOKUP($AC115+$X115,LT_IncomeTaxFed/$K115:$O115,5,TRUE)*($AC115+$X115-VLOOKUP($AC115+$X115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))+(VLOOKUP($AC115, LT_IncomeTaxFed/$K115:$O115, 4, TRUE)+VLOOKUP($AC115,LT_IncomeTaxFed/$K115:$O115,5,TRUE)*($AC115-VLOOKUP($AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG115>0,(VLOOKUP(AG115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AG115-VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))/AG115,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B114+1","v":2076},"N","",0,false,1,1,0,0,0.14211188977349568,0.14211188977349568,1,0.14211188977349568,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AC116-VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC116+$X116, LT_IncomeTaxFed/$K116:$O116, 4, TRUE)+VLOOKUP($AC116+$X116,LT_IncomeTaxFed/$K116:$O116,5,TRUE)*($AC116+$X116-VLOOKUP($AC116+$X116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))+(VLOOKUP($AC116, LT_IncomeTaxFed/$K116:$O116, 4, TRUE)+VLOOKUP($AC116,LT_IncomeTaxFed/$K116:$O116,5,TRUE)*($AC116-VLOOKUP($AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG116>0,(VLOOKUP(AG116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AG116-VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))/AG116,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z116:$Z117+$AA116:$AA117+$AD116:$AD117+$AE116:$AE117+$AI116:$AI117)","v":{"$error":"#REF!"}},{"$f":"IF($U116>0, -AJ116/$U116, 0)","v":{"$error":"#REF!"}}]
[null,2076,"N","",0,false,2,-1,0,0,0.14211188977349568,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":0.14211188977349568},1,0.14211188977349568,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AC117-VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC117+$X117, LT_IncomeTaxFed/$K117:$O117, 4, TRUE)+VLOOKUP($AC117+$X117,LT_IncomeTaxFed/$K117:$O117,5,TRUE)*($AC117+$X117-VLOOKUP($AC117+$X117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))+(VLOOKUP($AC117, LT_IncomeTaxFed/$K117:$O117, 4, TRUE)+VLOOKUP($AC117,LT_IncomeTaxFed/$K117:$O117,5,TRUE)*($AC117-VLOOKUP($AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG117>0,(VLOOKUP(AG117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AG117-VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))/AG117,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B116+1","v":2077},"N","",0,false,1,1,0,0,{"$f":"INDEX(SC_EA_InflationWageIdx,EAIDX)","v":0.13697531544433317},0.13697531544433317,1,0.13697531544433317,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AC118-VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC118+$X118, LT_IncomeTaxFed/$K118:$O118, 4, TRUE)+VLOOKUP($AC118+$X118,LT_IncomeTaxFed/$K118:$O118,5,TRUE)*($AC118+$X118-VLOOKUP($AC118+$X118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))+(VLOOKUP($AC118, LT_IncomeTaxFed/$K118:$O118, 4, TRUE)+VLOOKUP($AC118,LT_IncomeTaxFed/$K118:$O118,5,TRUE)*($AC118-VLOOKUP($AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG118>0,(VLOOKUP(AG118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AG118-VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))/AG118,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z118:$Z119+$AA118:$AA119+$AD118:$AD119+$AE118:$AE119+$AI118:$AI119)","v":{"$error":"#REF!"}},{"$f":"IF($U118>0, -AJ118/$U118, 0)","v":{"$error":"#REF!"}}]
[null,2077,"N","",0,false,2,-1,0,0,0.13697531544433317,0.13697531544433317,1,0.13697531544433317,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AC119-VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC119+$X119, LT_IncomeTaxFed/$K119:$O119, 4, TRUE)+VLOOKUP($AC119+$X119,LT_IncomeTaxFed/$K119:$O119,5,TRUE)*($AC119+$X119-VLOOKUP($AC119+$X119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))+(VLOOKUP($AC119, LT_IncomeTaxFed/$K119:$O119, 4, TRUE)+VLOOKUP($AC119,LT_IncomeTaxFed/$K119:$O119,5,TRUE)*($AC119-VLOOKUP($AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG119>0,(VLOOKUP(AG119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AG119-VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))/AG119,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B118+1","v":2078},"N","",0,false,1,1,0,0,0.13202440042827293,0.13202440042827293,1,0.13202440042827293,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AC120-VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC120+$X120, LT_IncomeTaxFed/$K120:$O120, 4, TRUE)+VLOOKUP($AC120+$X120,LT_IncomeTaxFed/$K120:$O120,5,TRUE)*($AC120+$X120-VLOOKUP($AC120+$X120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))+(VLOOKUP($AC120, LT_IncomeTaxFed/$K120:$O120, 4, TRUE)+VLOOKUP($AC120,LT_IncomeTaxFed/$K120:$O120,5,TRUE)*($AC120-VLOOKUP($AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG120>0,(VLOOKUP(AG120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AG120-VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))/AG120,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z120:$Z121+$AA120:$AA121+$AD120:$AD121+$AE120:$AE121+$AI120:$AI121)","v":{"$error":"#REF!"}},{"$f":"IF($U120>0, -AJ120/$U120, 0)","v":{"$error":"#REF!"}}]
[null,2078,"N","",0,false,2,-1,0,0,0.13202440042827293,0.13202440042827293,1,0.13202440042827293,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AC121-VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC121+$X121, LT_IncomeTaxFed/$K121:$O121, 4, TRUE)+VLOOKUP($AC121+$X121,LT_IncomeTaxFed/$K121:$O121,5,TRUE)*($AC121+$X121-VLOOKUP($AC121+$X121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))+(VLOOKUP($AC121, LT_IncomeTaxFed/$K121:$O121, 4, TRUE)+VLOOKUP($AC121,LT_IncomeTaxFed/$K121:$O121,5,TRUE)*($AC121-VLOOKUP($AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG121>0,(VLOOKUP(AG121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AG121-VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))/AG121,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B120+1","v":2079},"N","",0,false,1,1,0,0,0.12725243414773293,0.12725243414773293,1,0.12725243414773293,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AC122-VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC122+$X122, LT_IncomeTaxFed/$K122:$O122, 4, TRUE)+VLOOKUP($AC122+$X122,LT_IncomeTaxFed/$K122:$O122,5,TRUE)*($AC122+$X122-VLOOKUP($AC122+$X122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))+(VLOOKUP($AC122, LT_IncomeTaxFed/$K122:$O122, 4, TRUE)+VLOOKUP($AC122,LT_IncomeTaxFed/$K122:$O122,5,TRUE)*($AC122-VLOOKUP($AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG122>0,(VLOOKUP(AG122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AG122-VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))/AG122,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z122:$Z123+$AA122:$AA123+$AD122:$AD123+$AE122:$AE123+$AI122:$AI123)","v":{"$error":"#REF!"}},{"$f":"IF($U122>0, -AJ122/$U122, 0)","v":{"$error":"#REF!"}}]
[null,2079,"N","",0,false,2,-1,0,0,0.12725243414773293,0.12725243414773293,1,0.12725243414773293,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AC123-VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC123+$X123, LT_IncomeTaxFed/$K123:$O123, 4, TRUE)+VLOOKUP($AC123+$X123,LT_IncomeTaxFed/$K123:$O123,5,TRUE)*($AC123+$X123-VLOOKUP($AC123+$X123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))+(VLOOKUP($AC123, LT_IncomeTaxFed/$K123:$O123, 4, TRUE)+VLOOKUP($AC123,LT_IncomeTaxFed/$K123:$O123,5,TRUE)*($AC123-VLOOKUP($AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG123>0,(VLOOKUP(AG123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AG123-VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))/AG123,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B122+1","v":2080},"N","",0,false,1,1,0,0,0.12265294857612812,0.12265294857612812,1,0.12265294857612812,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AC124-VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC124+$X124, LT_IncomeTaxFed/$K124:$O124, 4, TRUE)+VLOOKUP($AC124+$X124,LT_IncomeTaxFed/$K124:$O124,5,TRUE)*($AC124+$X124-VLOOKUP($AC124+$X124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))+(VLOOKUP($AC124, LT_IncomeTaxFed/$K124:$O124, 4, TRUE)+VLOOKUP($AC124,LT_IncomeTaxFed/$K124:$O124,5,TRUE)*($AC124-VLOOKUP($AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG124>0,(VLOOKUP(AG124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AG124-VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))/AG124,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z124:$Z125+$AA124:$AA125+$AD124:$AD125+$AE124:$AE125+$AI124:$AI125)","v":{"$error":"#REF!"}},{"$f":"IF($U124>0, -AJ124/$U124, 0)","v":{"$error":"#REF!"}}]
[null,2080,"N","",0,false,2,-1,0,0,0.12265294857612812,0.12265294857612812,1,0.12265294857612812,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AC125-VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC125+$X125, LT_IncomeTaxFed/$K125:$O125, 4, TRUE)+VLOOKUP($AC125+$X125,LT_IncomeTaxFed/$K125:$O125,5,TRUE)*($AC125+$X125-VLOOKUP($AC125+$X125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))+(VLOOKUP($AC125, LT_IncomeTaxFed/$K125:$O125, 4, TRUE)+VLOOKUP($AC125,LT_IncomeTaxFed/$K125:$O125,5,TRUE)*($AC125-VLOOKUP($AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG125>0,(VLOOKUP(AG125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AG125-VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))/AG125,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B124+1","v":2081},"N","",0,false,1,1,0,0,0.11821970947096686,0.11821970947096686,1,0.11821970947096686,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AC126-VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC126+$X126, LT_IncomeTaxFed/$K126:$O126, 4, TRUE)+VLOOKUP($AC126+$X126,LT_IncomeTaxFed/$K126:$O126,5,TRUE)*($AC126+$X126-VLOOKUP($AC126+$X126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))+(VLOOKUP($AC126, LT_IncomeTaxFed/$K126:$O126, 4, TRUE)+VLOOKUP($AC126,LT_IncomeTaxFed/$K126:$O126,5,TRUE)*($AC126-VLOOKUP($AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG126>0,(VLOOKUP(AG126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AG126-VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))/AG126,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z126:$Z127+$AA126:$AA127+$AD126:$AD127+$AE126:$AE127+$AI126:$AI127)","v":{"$error":"#REF!"}},{"$f":"IF($U126>0, -AJ126/$U126, 0)","v":{"$error":"#REF!"}}]
[null,2081,"N","",0,false,2,-1,0,0,0.11821970947096686,0.11821970947096686,1,0.11821970947096686,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AC127-VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC127+$X127, LT_IncomeTaxFed/$K127:$O127, 4, TRUE)+VLOOKUP($AC127+$X127,LT_IncomeTaxFed/$K127:$O127,5,TRUE)*($AC127+$X127-VLOOKUP($AC127+$X127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))+(VLOOKUP($AC127, LT_IncomeTaxFed/$K127:$O127, 4, TRUE)+VLOOKUP($AC127,LT_IncomeTaxFed/$K127:$O127,5,TRUE)*($AC127-VLOOKUP($AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG127>0,(VLOOKUP(AG127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AG127-VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))/AG127,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B126+1","v":2082},"N","",0,false,1,1,0,0,0.11394670792382347,0.11394670792382347,1,0.11394670792382347,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AC128-VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC128+$X128, LT_IncomeTaxFed/$K128:$O128, 4, TRUE)+VLOOKUP($AC128+$X128,LT_IncomeTaxFed/$K128:$O128,5,TRUE)*($AC128+$X128-VLOOKUP($AC128+$X128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))+(VLOOKUP($AC128, LT_IncomeTaxFed/$K128:$O128, 4, TRUE)+VLOOKUP($AC128,LT_IncomeTaxFed/$K128:$O128,5,TRUE)*($AC128-VLOOKUP($AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG128>0,(VLOOKUP(AG128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AG128-VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))/AG128,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z128:$Z129+$AA128:$AA129+$AD128:$AD129+$AE128:$AE129+$AI128:$AI129)","v":{"$error":"#REF!"}},{"$f":"IF($U128>0, -AJ128/$U128, 0)","v":{"$error":"#REF!"}}]
[null,2082,"N","",0,false,2,-1,0,0,0.11394670792382347,0.11394670792382347,1,0.11394670792382347,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AC129-VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC129+$X129, LT_IncomeTaxFed/$K129:$O129, 4, TRUE)+VLOOKUP($AC129+$X129,LT_IncomeTaxFed/$K129:$O129,5,TRUE)*($AC129+$X129-VLOOKUP($AC129+$X129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))+(VLOOKUP($AC129, LT_IncomeTaxFed/$K129:$O129, 4, TRUE)+VLOOKUP($AC129,LT_IncomeTaxFed/$K129:$O129,5,TRUE)*($AC129-VLOOKUP($AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG129>0,(VLOOKUP(AG129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AG129-VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))/AG129,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B128+1","v":2083},"N","",0,false,1,1,0,0,0.10982815221573344,0.10982815221573344,1,0.10982815221573344,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AC130-VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC130+$X130, LT_IncomeTaxFed/$K130:$O130, 4, TRUE)+VLOOKUP($AC130+$X130,LT_IncomeTaxFed/$K130:$O130,5,TRUE)*($AC130+$X130-VLOOKUP($AC130+$X130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))+(VLOOKUP($AC130, LT_IncomeTaxFed/$K130:$O130, 4, TRUE)+VLOOKUP($AC130,LT_IncomeTaxFed/$K130:$O130,5,TRUE)*($AC130-VLOOKUP($AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG130>0,(VLOOKUP(AG130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AG130-VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))/AG130,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z130:$Z131+$AA130:$AA131+$AD130:$AD131+$AE130:$AE131+$AI130:$AI131)","v":{"$error":"#REF!"}},{"$f":"IF($U130>0, -AJ130/$U130, 0)","v":{"$error":"#REF!"}}]
[null,2083,"N","",0,false,2,-1,0,0,0.10982815221573344,0.10982815221573344,1,0.10982815221573344,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AC131-VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC131+$X131, LT_IncomeTaxFed/$K131:$O131, 4, TRUE)+VLOOKUP($AC131+$X131,LT_IncomeTaxFed/$K131:$O131,5,TRUE)*($AC131+$X131-VLOOKUP($AC131+$X131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))+(VLOOKUP($AC131, LT_IncomeTaxFed/$K131:$O131, 4, TRUE)+VLOOKUP($AC131,LT_IncomeTaxFed/$K131:$O131,5,TRUE)*($AC131-VLOOKUP($AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG131>0,(VLOOKUP(AG131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AG131-VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))/AG131,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B130+1","v":2084},"N","",0,false,1,1,0,0,0.10585845996697199,0.10585845996697199,1,0.10585845996697199,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AC132-VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC132+$X132, LT_IncomeTaxFed/$K132:$O132, 4, TRUE)+VLOOKUP($AC132+$X132,LT_IncomeTaxFed/$K132:$O132,5,TRUE)*($AC132+$X132-VLOOKUP($AC132+$X132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))+(VLOOKUP($AC132, LT_IncomeTaxFed/$K132:$O132, 4, TRUE)+VLOOKUP($AC132,LT_IncomeTaxFed/$K132:$O132,5,TRUE)*($AC132-VLOOKUP($AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG132>0,(VLOOKUP(AG132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AG132-VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))/AG132,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z132:$Z133+$AA132:$AA133+$AD132:$AD133+$AE132:$AE133+$AI132:$AI133)","v":{"$error":"#REF!"}},{"$f":"IF($U132>0, -AJ132/$U132, 0)","v":{"$error":"#REF!"}}]
[null,2084,"N","",0,false,2,-1,0,0,0.10585845996697199,0.10585845996697199,1,0.10585845996697199,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AC133-VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC133+$X133, LT_IncomeTaxFed/$K133:$O133, 4, TRUE)+VLOOKUP($AC133+$X133,LT_IncomeTaxFed/$K133:$O133,5,TRUE)*($AC133+$X133-VLOOKUP($AC133+$X133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))+(VLOOKUP($AC133, LT_IncomeTaxFed/$K133:$O133, 4, TRUE)+VLOOKUP($AC133,LT_IncomeTaxFed/$K133:$O133,5,TRUE)*($AC133-VLOOKUP($AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG133>0,(VLOOKUP(AG133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AG133-VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))/AG133,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B132+1","v":2085},"N","",0,false,1,1,0,0,0.1020322505705754,0.1020322505705754,1,0.1020322505705754,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AC134-VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC134+$X134, LT_IncomeTaxFed/$K134:$O134, 4, TRUE)+VLOOKUP($AC134+$X134,LT_IncomeTaxFed/$K134:$O134,5,TRUE)*($AC134+$X134-VLOOKUP($AC134+$X134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))+(VLOOKUP($AC134, LT_IncomeTaxFed/$K134:$O134, 4, TRUE)+VLOOKUP($AC134,LT_IncomeTaxFed/$K134:$O134,5,TRUE)*($AC134-VLOOKUP($AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG134>0,(VLOOKUP(AG134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AG134-VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))/AG134,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z134:$Z135+$AA134:$AA135+$AD134:$AD135+$AE134:$AE135+$AI134:$AI135)","v":{"$error":"#REF!"}},{"$f":"IF($U134>0, -AJ134/$U134, 0)","v":{"$error":"#REF!"}}]
[null,2085,"N","",0,false,2,-1,0,0,0.1020322505705754,0.1020322505705754,1,0.1020322505705754,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AC135-VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC135+$X135, LT_IncomeTaxFed/$K135:$O135, 4, TRUE)+VLOOKUP($AC135+$X135,LT_IncomeTaxFed/$K135:$O135,5,TRUE)*($AC135+$X135-VLOOKUP($AC135+$X135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))+(VLOOKUP($AC135, LT_IncomeTaxFed/$K135:$O135, 4, TRUE)+VLOOKUP($AC135,LT_IncomeTaxFed/$K135:$O135,5,TRUE)*($AC135-VLOOKUP($AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG135>0,(VLOOKUP(AG135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AG135-VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))/AG135,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B134+1","v":2086},"N","",{"$f":"INDEX(SC_TaxIndex,$G136)","v":0},false,1,1,0,0,9.8344337899349779E-2,9.8344337899349779E-2,1,9.8344337899349779E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC136, LT_IncomeTaxFed/$K136:$O136, 2, TRUE)+VLOOKUP(AC136,LT_IncomeTaxFed/$K136:$O136,3,TRUE)*(AC136-VLOOKUP(AC136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC136+$X136, LT_IncomeTaxFed/$K136:$O136, 4, TRUE)+VLOOKUP($AC136+$X136,LT_IncomeTaxFed/$K136:$O136,5,TRUE)*($AC136+$X136-VLOOKUP($AC136+$X136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))+(VLOOKUP($AC136, LT_IncomeTaxFed/$K136:$O136, 4, TRUE)+VLOOKUP($AC136,LT_IncomeTaxFed/$K136:$O136,5,TRUE)*($AC136-VLOOKUP($AC136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG136>0,(VLOOKUP(AG136, LT_IncomeTaxFed/$K136:$O136, 2, TRUE)+VLOOKUP(AG136,LT_IncomeTaxFed/$K136:$O136,3,TRUE)*(AG136-VLOOKUP(AG136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))/AG136,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z136:$Z137+$AA136:$AA137+$AD136:$AD137+$AE136:$AE137+$AI136:$AI137)","v":{"$error":"#REF!"}},{"$f":"IF($U136>0, -AJ136/$U136, 0)","v":{"$error":"#REF!"}}]
[null,2086,"N","",0,false,{"$f":"MOD(ROW(),2)+1","v":2},-1,0,0,9.8344337899349779E-2,9.8344337899349779E-2,1,9.8344337899349779E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC137, LT_IncomeTaxFed/$K137:$O137, 2, TRUE)+VLOOKUP(AC137,LT_IncomeTaxFed/$K137:$O137,3,TRUE)*(AC137-VLOOKUP(AC137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC137+$X137, LT_IncomeTaxFed/$K137:$O137, 4, TRUE)+VLOOKUP($AC137+$X137,LT_IncomeTaxFed/$K137:$O137,5,TRUE)*($AC137+$X137-VLOOKUP($AC137+$X137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))+(VLOOKUP($AC137, LT_IncomeTaxFed/$K137:$O137, 4, TRUE)+VLOOKUP($AC137,LT_IncomeTaxFed/$K137:$O137,5,TRUE)*($AC137-VLOOKUP($AC137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG137>0,(VLOOKUP(AG137, LT_IncomeTaxFed/$K137:$O137, 2, TRUE)+VLOOKUP(AG137,LT_IncomeTaxFed/$K137:$O137,3,TRUE)*(AG137-VLOOKUP(AG137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))/AG137,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B136+1","v":2087},"N",{"$f":"INDEX(SP_Initials,G138)","v":""},0,{"$f":"G138=E138","v":false},1,{"$f":"MOD($G138,2)-($G138-1)","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,IF($B138>(YEAR(INDEX(SP_BirthDate,$G138))+INDEX(SP_LifeExp,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138)))),0)","v":0},9.4789723276481691E-2,9.4789723276481691E-2,1,9.4789723276481691E-2,1,{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))","v":0},{"$f":"IF($G138=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))","v":0},{"$f":"MAX(SUM($P138:$T138),0)","v":{"$error":"#REF!"}},{"$f":"P138+Q138+$S138/2","v":0},{"$f":"MIN(VLOOKUP($V138, LT_SSBases, 2, TRUE)+VLOOKUP($V138,LT_SSBases,3,TRUE)*($V138-VLOOKUP($V138,LT_SSBases,1,TRUE)),$S138*0.85)","v":0},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))","v":0},{"$f":"COUNTIF(SC_TaxIndex,$G138)+SUMIF(SC_TaxIndex,$G138,SP_Dependents)","v":0},{"$f":"-LT_SSRate*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))","v":0},{"$f":"-LT_SSRate*2*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))","v":0},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI138,-LT_StandardDeduction/$K138)","v":{"$error":"#REF!"}},{"$f":"MAX($P138+$Q138+$R138+$T138+$W138-$X138-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AB138,0)","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP(AC138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AC138-VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC138+$X138, LT_IncomeTaxFed/$K138:$O138, 4, TRUE)+VLOOKUP($AC138+$X138,LT_IncomeTaxFed/$K138:$O138,5,TRUE)*($AC138+$X138-VLOOKUP($AC138+$X138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))+(VLOOKUP($AC138, LT_IncomeTaxFed/$K138:$O138, 4, TRUE)+VLOOKUP($AC138,LT_IncomeTaxFed/$K138:$O138,5,TRUE)*($AC138-VLOOKUP($AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K138)","v":{"$error":"#REF!"}},{"$f":"MAX($P138+$Q138+$R138+$T138+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W138,0)-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AF138,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG138>0,(VLOOKUP(AG138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AG138-VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))/AG138,0)","v":{"$error":"#REF!"}},{"$f":"IF(AG138>0,AG138*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH138,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH138+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT($Z138:$Z139+$AA138:$AA139+$AD138:$AD139+$AE138:$AE139+$AI138:$AI139)","v":{"$error":"#REF!"}},{"$f":"IF($U138>0, -AJ138/$U138, 0)","v":{"$error":"#REF!"}}]
[null,{"$f":"B137+1","v":2087},"N","",0,false,2,-1,0,0,9.4789723276481691E-2,9.4789723276481691E-2,1,9.4789723276481691E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AC139-VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC139+$X139, LT_IncomeTaxFed/$K139:$O139, 4, TRUE)+VLOOKUP($AC139+$X139,LT_IncomeTaxFed/$K139:$O139,5,TRUE)*($AC139+$X139-VLOOKUP($AC139+$X139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))+(VLOOKUP($AC139, LT_IncomeTaxFed/$K139:$O139, 4, TRUE)+VLOOKUP($AC139,LT_IncomeTaxFed/$K139:$O139,5,TRUE)*($AC139-VLOOKUP($AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG139>0,(VLOOKUP(AG139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AG139-VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))/AG139,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B138+1","v":2088},"N","",0,false,1,1,0,0,9.1363588700223319E-2,9.1363588700223319E-2,1,9.1363588700223319E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AC140-VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC140+$X140, LT_IncomeTaxFed/$K140:$O140, 4, TRUE)+VLOOKUP($AC140+$X140,LT_IncomeTaxFed/$K140:$O140,5,TRUE)*($AC140+$X140-VLOOKUP($AC140+$X140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))+(VLOOKUP($AC140, LT_IncomeTaxFed/$K140:$O140, 4, TRUE)+VLOOKUP($AC140,LT_IncomeTaxFed/$K140:$O140,5,TRUE)*($AC140-VLOOKUP($AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG140>0,(VLOOKUP(AG140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AG140-VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))/AG140,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z140:$Z141+$AA140:$AA141+$AD140:$AD141+$AE140:$AE141+$AI140:$AI141)","v":{"$error":"#REF!"}},{"$f":"IF($U140>0, -AJ140/$U140, 0)","v":{"$error":"#REF!"}}]
[null,2088,"N","",0,false,2,-1,0,0,9.1363588700223319E-2,9.1363588700223319E-2,1,9.1363588700223319E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AC141-VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC141+$X141, LT_IncomeTaxFed/$K141:$O141, 4, TRUE)+VLOOKUP($AC141+$X141,LT_IncomeTaxFed/$K141:$O141,5,TRUE)*($AC141+$X141-VLOOKUP($AC141+$X141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))+(VLOOKUP($AC141, LT_IncomeTaxFed/$K141:$O141, 4, TRUE)+VLOOKUP($AC141,LT_IncomeTaxFed/$K141:$O141,5,TRUE)*($AC141-VLOOKUP($AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG141>0,(VLOOKUP(AG141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AG141-VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))/AG141,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B140+1","v":2089},"N","",0,false,1,1,0,0,8.8061290313468252E-2,8.8061290313468252E-2,1,8.8061290313468252E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AC142-VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC142+$X142, LT_IncomeTaxFed/$K142:$O142, 4, TRUE)+VLOOKUP($AC142+$X142,LT_IncomeTaxFed/$K142:$O142,5,TRUE)*($AC142+$X142-VLOOKUP($AC142+$X142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))+(VLOOKUP($AC142, LT_IncomeTaxFed/$K142:$O142, 4, TRUE)+VLOOKUP($AC142,LT_IncomeTaxFed/$K142:$O142,5,TRUE)*($AC142-VLOOKUP($AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG142>0,(VLOOKUP(AG142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AG142-VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))/AG142,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z142:$Z143+$AA142:$AA143+$AD142:$AD143+$AE142:$AE143+$AI142:$AI143)","v":{"$error":"#REF!"}},{"$f":"IF($U142>0, -AJ142/$U142, 0)","v":{"$error":"#REF!"}}]
[null,2089,"N","",0,false,2,-1,0,0,8.8061290313468252E-2,8.8061290313468252E-2,1,8.8061290313468252E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AC143-VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC143+$X143, LT_IncomeTaxFed/$K143:$O143, 4, TRUE)+VLOOKUP($AC143+$X143,LT_IncomeTaxFed/$K143:$O143,5,TRUE)*($AC143+$X143-VLOOKUP($AC143+$X143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))+(VLOOKUP($AC143, LT_IncomeTaxFed/$K143:$O143, 4, TRUE)+VLOOKUP($AC143,LT_IncomeTaxFed/$K143:$O143,5,TRUE)*($AC143-VLOOKUP($AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG143>0,(VLOOKUP(AG143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AG143-VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))/AG143,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B142+1","v":2090},"N","",0,false,1,1,0,0,8.4878352109366964E-2,8.4878352109366964E-2,1,8.4878352109366964E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AC144-VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC144+$X144, LT_IncomeTaxFed/$K144:$O144, 4, TRUE)+VLOOKUP($AC144+$X144,LT_IncomeTaxFed/$K144:$O144,5,TRUE)*($AC144+$X144-VLOOKUP($AC144+$X144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))+(VLOOKUP($AC144, LT_IncomeTaxFed/$K144:$O144, 4, TRUE)+VLOOKUP($AC144,LT_IncomeTaxFed/$K144:$O144,5,TRUE)*($AC144-VLOOKUP($AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG144>0,(VLOOKUP(AG144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AG144-VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))/AG144,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z144:$Z145+$AA144:$AA145+$AD144:$AD145+$AE144:$AE145+$AI144:$AI145)","v":{"$error":"#REF!"}},{"$f":"IF($U144>0, -AJ144/$U144, 0)","v":{"$error":"#REF!"}}]
[null,2090,"N","",0,false,2,-1,0,0,8.4878352109366964E-2,8.4878352109366964E-2,1,8.4878352109366964E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AC145-VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC145+$X145, LT_IncomeTaxFed/$K145:$O145, 4, TRUE)+VLOOKUP($AC145+$X145,LT_IncomeTaxFed/$K145:$O145,5,TRUE)*($AC145+$X145-VLOOKUP($AC145+$X145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))+(VLOOKUP($AC145, LT_IncomeTaxFed/$K145:$O145, 4, TRUE)+VLOOKUP($AC145,LT_IncomeTaxFed/$K145:$O145,5,TRUE)*($AC145-VLOOKUP($AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG145>0,(VLOOKUP(AG145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AG145-VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))/AG145,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B144+1","v":2091},"N","",0,false,1,1,0,0,8.1810459864450069E-2,8.1810459864450069E-2,1,8.1810459864450069E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AC146-VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC146+$X146, LT_IncomeTaxFed/$K146:$O146, 4, TRUE)+VLOOKUP($AC146+$X146,LT_IncomeTaxFed/$K146:$O146,5,TRUE)*($AC146+$X146-VLOOKUP($AC146+$X146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))+(VLOOKUP($AC146, LT_IncomeTaxFed/$K146:$O146, 4, TRUE)+VLOOKUP($AC146,LT_IncomeTaxFed/$K146:$O146,5,TRUE)*($AC146-VLOOKUP($AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG146>0,(VLOOKUP(AG146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AG146-VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))/AG146,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z146:$Z147+$AA146:$AA147+$AD146:$AD147+$AE146:$AE147+$AI146:$AI147)","v":{"$error":"#REF!"}},{"$f":"IF($U146>0, -AJ146/$U146, 0)","v":{"$error":"#REF!"}}]
[null,2091,"N","",0,false,2,-1,0,0,8.1810459864450069E-2,8.1810459864450069E-2,1,8.1810459864450069E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AC147-VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC147+$X147, LT_IncomeTaxFed/$K147:$O147, 4, TRUE)+VLOOKUP($AC147+$X147,LT_IncomeTaxFed/$K147:$O147,5,TRUE)*($AC147+$X147-VLOOKUP($AC147+$X147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))+(VLOOKUP($AC147, LT_IncomeTaxFed/$K147:$O147, 4, TRUE)+VLOOKUP($AC147,LT_IncomeTaxFed/$K147:$O147,5,TRUE)*($AC147-VLOOKUP($AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG147>0,(VLOOKUP(AG147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AG147-VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))/AG147,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B146+1","v":2092},"N","",0,false,1,1,0,0,7.8853455291036198E-2,7.8853455291036198E-2,1,7.8853455291036198E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AC148-VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC148+$X148, LT_IncomeTaxFed/$K148:$O148, 4, TRUE)+VLOOKUP($AC148+$X148,LT_IncomeTaxFed/$K148:$O148,5,TRUE)*($AC148+$X148-VLOOKUP($AC148+$X148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))+(VLOOKUP($AC148, LT_IncomeTaxFed/$K148:$O148, 4, TRUE)+VLOOKUP($AC148,LT_IncomeTaxFed/$K148:$O148,5,TRUE)*($AC148-VLOOKUP($AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG148>0,(VLOOKUP(AG148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AG148-VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))/AG148,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z148:$Z149+$AA148:$AA149+$AD148:$AD149+$AE148:$AE149+$AI148:$AI149)","v":{"$error":"#REF!"}},{"$f":"IF($U148>0, -AJ148/$U148, 0)","v":{"$error":"#REF!"}}]
[null,2092,"N","",0,false,2,-1,0,0,7.8853455291036198E-2,7.8853455291036198E-2,1,7.8853455291036198E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AC149-VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC149+$X149, LT_IncomeTaxFed/$K149:$O149, 4, TRUE)+VLOOKUP($AC149+$X149,LT_IncomeTaxFed/$K149:$O149,5,TRUE)*($AC149+$X149-VLOOKUP($AC149+$X149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))+(VLOOKUP($AC149, LT_IncomeTaxFed/$K149:$O149, 4, TRUE)+VLOOKUP($AC149,LT_IncomeTaxFed/$K149:$O149,5,TRUE)*($AC149-VLOOKUP($AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG149>0,(VLOOKUP(AG149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AG149-VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))/AG149,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B148+1","v":2093},"N","",0,false,1,1,0,0,7.6003330400998742E-2,7.6003330400998742E-2,1,7.6003330400998742E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AC150-VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC150+$X150, LT_IncomeTaxFed/$K150:$O150, 4, TRUE)+VLOOKUP($AC150+$X150,LT_IncomeTaxFed/$K150:$O150,5,TRUE)*($AC150+$X150-VLOOKUP($AC150+$X150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))+(VLOOKUP($AC150, LT_IncomeTaxFed/$K150:$O150, 4, TRUE)+VLOOKUP($AC150,LT_IncomeTaxFed/$K150:$O150,5,TRUE)*($AC150-VLOOKUP($AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG150>0,(VLOOKUP(AG150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AG150-VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))/AG150,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z150:$Z151+$AA150:$AA151+$AD150:$AD151+$AE150:$AE151+$AI150:$AI151)","v":{"$error":"#REF!"}},{"$f":"IF($U150>0, -AJ150/$U150, 0)","v":{"$error":"#REF!"}}]
[null,2093,"N","",0,false,2,-1,0,0,7.6003330400998742E-2,7.6003330400998742E-2,1,7.6003330400998742E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AC151-VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC151+$X151, LT_IncomeTaxFed/$K151:$O151, 4, TRUE)+VLOOKUP($AC151+$X151,LT_IncomeTaxFed/$K151:$O151,5,TRUE)*($AC151+$X151-VLOOKUP($AC151+$X151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))+(VLOOKUP($AC151, LT_IncomeTaxFed/$K151:$O151, 4, TRUE)+VLOOKUP($AC151,LT_IncomeTaxFed/$K151:$O151,5,TRUE)*($AC151-VLOOKUP($AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG151>0,(VLOOKUP(AG151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AG151-VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))/AG151,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B150+1","v":2094},"N","",0,false,1,1,0,0,7.3256222073251789E-2,7.3256222073251789E-2,1,7.3256222073251789E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AC152-VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC152+$X152, LT_IncomeTaxFed/$K152:$O152, 4, TRUE)+VLOOKUP($AC152+$X152,LT_IncomeTaxFed/$K152:$O152,5,TRUE)*($AC152+$X152-VLOOKUP($AC152+$X152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))+(VLOOKUP($AC152, LT_IncomeTaxFed/$K152:$O152, 4, TRUE)+VLOOKUP($AC152,LT_IncomeTaxFed/$K152:$O152,5,TRUE)*($AC152-VLOOKUP($AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG152>0,(VLOOKUP(AG152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AG152-VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))/AG152,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z152:$Z153+$AA152:$AA153+$AD152:$AD153+$AE152:$AE153+$AI152:$AI153)","v":{"$error":"#REF!"}},{"$f":"IF($U152>0, -AJ152/$U152, 0)","v":{"$error":"#REF!"}}]
[null,2094,"N","",0,false,2,-1,0,0,7.3256222073251789E-2,7.3256222073251789E-2,1,7.3256222073251789E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AC153-VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC153+$X153, LT_IncomeTaxFed/$K153:$O153, 4, TRUE)+VLOOKUP($AC153+$X153,LT_IncomeTaxFed/$K153:$O153,5,TRUE)*($AC153+$X153-VLOOKUP($AC153+$X153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))+(VLOOKUP($AC153, LT_IncomeTaxFed/$K153:$O153, 4, TRUE)+VLOOKUP($AC153,LT_IncomeTaxFed/$K153:$O153,5,TRUE)*($AC153-VLOOKUP($AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG153>0,(VLOOKUP(AG153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AG153-VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))/AG153,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B152+1","v":2095},"N","",0,false,1,1,0,0,7.0608406817592076E-2,7.0608406817592076E-2,1,7.0608406817592076E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AC154-VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC154+$X154, LT_IncomeTaxFed/$K154:$O154, 4, TRUE)+VLOOKUP($AC154+$X154,LT_IncomeTaxFed/$K154:$O154,5,TRUE)*($AC154+$X154-VLOOKUP($AC154+$X154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))+(VLOOKUP($AC154, LT_IncomeTaxFed/$K154:$O154, 4, TRUE)+VLOOKUP($AC154,LT_IncomeTaxFed/$K154:$O154,5,TRUE)*($AC154-VLOOKUP($AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG154>0,(VLOOKUP(AG154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AG154-VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))/AG154,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z154:$Z155+$AA154:$AA155+$AD154:$AD155+$AE154:$AE155+$AI154:$AI155)","v":{"$error":"#REF!"}},{"$f":"IF($U154>0, -AJ154/$U154, 0)","v":{"$error":"#REF!"}}]
[null,2095,"N","",0,false,2,-1,0,0,7.0608406817592076E-2,7.0608406817592076E-2,1,7.0608406817592076E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AC155-VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC155+$X155, LT_IncomeTaxFed/$K155:$O155, 4, TRUE)+VLOOKUP($AC155+$X155,LT_IncomeTaxFed/$K155:$O155,5,TRUE)*($AC155+$X155-VLOOKUP($AC155+$X155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))+(VLOOKUP($AC155, LT_IncomeTaxFed/$K155:$O155, 4, TRUE)+VLOOKUP($AC155,LT_IncomeTaxFed/$K155:$O155,5,TRUE)*($AC155-VLOOKUP($AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG155>0,(VLOOKUP(AG155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AG155-VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))/AG155,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B154+1","v":2096},"N","",0,false,1,1,0,0,6.8056295727799587E-2,6.8056295727799587E-2,1,6.8056295727799587E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AC156-VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC156+$X156, LT_IncomeTaxFed/$K156:$O156, 4, TRUE)+VLOOKUP($AC156+$X156,LT_IncomeTaxFed/$K156:$O156,5,TRUE)*($AC156+$X156-VLOOKUP($AC156+$X156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))+(VLOOKUP($AC156, LT_IncomeTaxFed/$K156:$O156, 4, TRUE)+VLOOKUP($AC156,LT_IncomeTaxFed/$K156:$O156,5,TRUE)*($AC156-VLOOKUP($AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG156>0,(VLOOKUP(AG156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AG156-VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))/AG156,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z156:$Z157+$AA156:$AA157+$AD156:$AD157+$AE156:$AE157+$AI156:$AI157)","v":{"$error":"#REF!"}},{"$f":"IF($U156>0, -AJ156/$U156, 0)","v":{"$error":"#REF!"}}]
[null,2096,"N","",0,false,2,-1,0,0,6.8056295727799587E-2,6.8056295727799587E-2,1,6.8056295727799587E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AC157-VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC157+$X157, LT_IncomeTaxFed/$K157:$O157, 4, TRUE)+VLOOKUP($AC157+$X157,LT_IncomeTaxFed/$K157:$O157,5,TRUE)*($AC157+$X157-VLOOKUP($AC157+$X157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))+(VLOOKUP($AC157, LT_IncomeTaxFed/$K157:$O157, 4, TRUE)+VLOOKUP($AC157,LT_IncomeTaxFed/$K157:$O157,5,TRUE)*($AC157-VLOOKUP($AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG157>0,(VLOOKUP(AG157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AG157-VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))/AG157,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B156+1","v":2097},"N","",0,false,1,1,0,0,6.5596429617156227E-2,6.5596429617156227E-2,1,6.5596429617156227E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AC158-VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC158+$X158, LT_IncomeTaxFed/$K158:$O158, 4, TRUE)+VLOOKUP($AC158+$X158,LT_IncomeTaxFed/$K158:$O158,5,TRUE)*($AC158+$X158-VLOOKUP($AC158+$X158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))+(VLOOKUP($AC158, LT_IncomeTaxFed/$K158:$O158, 4, TRUE)+VLOOKUP($AC158,LT_IncomeTaxFed/$K158:$O158,5,TRUE)*($AC158-VLOOKUP($AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG158>0,(VLOOKUP(AG158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AG158-VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))/AG158,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z158:$Z159+$AA158:$AA159+$AD158:$AD159+$AE158:$AE159+$AI158:$AI159)","v":{"$error":"#REF!"}},{"$f":"IF($U158>0, -AJ158/$U158, 0)","v":{"$error":"#REF!"}}]
[null,2097,"N","",0,false,2,-1,0,0,6.5596429617156227E-2,6.5596429617156227E-2,1,6.5596429617156227E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AC159-VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC159+$X159, LT_IncomeTaxFed/$K159:$O159, 4, TRUE)+VLOOKUP($AC159+$X159,LT_IncomeTaxFed/$K159:$O159,5,TRUE)*($AC159+$X159-VLOOKUP($AC159+$X159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))+(VLOOKUP($AC159, LT_IncomeTaxFed/$K159:$O159, 4, TRUE)+VLOOKUP($AC159,LT_IncomeTaxFed/$K159:$O159,5,TRUE)*($AC159-VLOOKUP($AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG159>0,(VLOOKUP(AG159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AG159-VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))/AG159,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B158+1","v":2098},"N","",0,false,1,1,0,0,6.322547432978913E-2,6.322547432978913E-2,1,6.322547432978913E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AC160-VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC160+$X160, LT_IncomeTaxFed/$K160:$O160, 4, TRUE)+VLOOKUP($AC160+$X160,LT_IncomeTaxFed/$K160:$O160,5,TRUE)*($AC160+$X160-VLOOKUP($AC160+$X160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))+(VLOOKUP($AC160, LT_IncomeTaxFed/$K160:$O160, 4, TRUE)+VLOOKUP($AC160,LT_IncomeTaxFed/$K160:$O160,5,TRUE)*($AC160-VLOOKUP($AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG160>0,(VLOOKUP(AG160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AG160-VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))/AG160,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z160:$Z161+$AA160:$AA161+$AD160:$AD161+$AE160:$AE161+$AI160:$AI161)","v":{"$error":"#REF!"}},{"$f":"IF($U160>0, -AJ160/$U160, 0)","v":{"$error":"#REF!"}}]
[null,2098,"N","",0,false,2,-1,0,0,6.322547432978913E-2,6.322547432978913E-2,1,6.322547432978913E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AC161-VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC161+$X161, LT_IncomeTaxFed/$K161:$O161, 4, TRUE)+VLOOKUP($AC161+$X161,LT_IncomeTaxFed/$K161:$O161,5,TRUE)*($AC161+$X161-VLOOKUP($AC161+$X161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))+(VLOOKUP($AC161, LT_IncomeTaxFed/$K161:$O161, 4, TRUE)+VLOOKUP($AC161,LT_IncomeTaxFed/$K161:$O161,5,TRUE)*($AC161-VLOOKUP($AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG161>0,(VLOOKUP(AG161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AG161-VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))/AG161,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B160+1","v":2099},"N","",0,false,1,1,0,0,6.0940216221483497E-2,6.0940216221483497E-2,1,6.0940216221483497E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AC162-VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC162+$X162, LT_IncomeTaxFed/$K162:$O162, 4, TRUE)+VLOOKUP($AC162+$X162,LT_IncomeTaxFed/$K162:$O162,5,TRUE)*($AC162+$X162-VLOOKUP($AC162+$X162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))+(VLOOKUP($AC162, LT_IncomeTaxFed/$K162:$O162, 4, TRUE)+VLOOKUP($AC162,LT_IncomeTaxFed/$K162:$O162,5,TRUE)*($AC162-VLOOKUP($AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG162>0,(VLOOKUP(AG162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AG162-VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))/AG162,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z162:$Z163+$AA162:$AA163+$AD162:$AD163+$AE162:$AE163+$AI162:$AI163)","v":{"$error":"#REF!"}},{"$f":"IF($U162>0, -AJ162/$U162, 0)","v":{"$error":"#REF!"}}]
[null,2099,"N","",0,false,2,-1,0,0,6.0940216221483497E-2,6.0940216221483497E-2,1,6.0940216221483497E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AC163-VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC163+$X163, LT_IncomeTaxFed/$K163:$O163, 4, TRUE)+VLOOKUP($AC163+$X163,LT_IncomeTaxFed/$K163:$O163,5,TRUE)*($AC163+$X163-VLOOKUP($AC163+$X163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))+(VLOOKUP($AC163, LT_IncomeTaxFed/$K163:$O163, 4, TRUE)+VLOOKUP($AC163,LT_IncomeTaxFed/$K163:$O163,5,TRUE)*($AC163-VLOOKUP($AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG163>0,(VLOOKUP(AG163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AG163-VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))/AG163,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B162+1","v":2100},"N","",0,false,1,1,0,0,5.8737557803839512E-2,5.8737557803839512E-2,1,5.8737557803839512E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AC164-VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC164+$X164, LT_IncomeTaxFed/$K164:$O164, 4, TRUE)+VLOOKUP($AC164+$X164,LT_IncomeTaxFed/$K164:$O164,5,TRUE)*($AC164+$X164-VLOOKUP($AC164+$X164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))+(VLOOKUP($AC164, LT_IncomeTaxFed/$K164:$O164, 4, TRUE)+VLOOKUP($AC164,LT_IncomeTaxFed/$K164:$O164,5,TRUE)*($AC164-VLOOKUP($AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG164>0,(VLOOKUP(AG164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AG164-VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))/AG164,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z164:$Z165+$AA164:$AA165+$AD164:$AD165+$AE164:$AE165+$AI164:$AI165)","v":{"$error":"#REF!"}},{"$f":"IF($U164>0, -AJ164/$U164, 0)","v":{"$error":"#REF!"}}]
[null,2100,"N","",0,false,2,-1,0,0,5.8737557803839512E-2,5.8737557803839512E-2,1,5.8737557803839512E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AC165-VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC165+$X165, LT_IncomeTaxFed/$K165:$O165, 4, TRUE)+VLOOKUP($AC165+$X165,LT_IncomeTaxFed/$K165:$O165,5,TRUE)*($AC165+$X165-VLOOKUP($AC165+$X165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))+(VLOOKUP($AC165, LT_IncomeTaxFed/$K165:$O165, 4, TRUE)+VLOOKUP($AC165,LT_IncomeTaxFed/$K165:$O165,5,TRUE)*($AC165-VLOOKUP($AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG165>0,(VLOOKUP(AG165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AG165-VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))/AG165,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B164+1","v":2101},"N","",0,false,1,1,0,0,5.6614513545869397E-2,5.6614513545869397E-2,1,5.6614513545869397E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AC166-VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC166+$X166, LT_IncomeTaxFed/$K166:$O166, 4, TRUE)+VLOOKUP($AC166+$X166,LT_IncomeTaxFed/$K166:$O166,5,TRUE)*($AC166+$X166-VLOOKUP($AC166+$X166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))+(VLOOKUP($AC166, LT_IncomeTaxFed/$K166:$O166, 4, TRUE)+VLOOKUP($AC166,LT_IncomeTaxFed/$K166:$O166,5,TRUE)*($AC166-VLOOKUP($AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG166>0,(VLOOKUP(AG166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AG166-VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))/AG166,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z166:$Z167+$AA166:$AA167+$AD166:$AD167+$AE166:$AE167+$AI166:$AI167)","v":{"$error":"#REF!"}},{"$f":"IF($U166>0, -AJ166/$U166, 0)","v":{"$error":"#REF!"}}]
[null,2101,"N","",0,false,2,-1,0,0,5.6614513545869397E-2,5.6614513545869397E-2,1,5.6614513545869397E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AC167-VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC167+$X167, LT_IncomeTaxFed/$K167:$O167, 4, TRUE)+VLOOKUP($AC167+$X167,LT_IncomeTaxFed/$K167:$O167,5,TRUE)*($AC167+$X167-VLOOKUP($AC167+$X167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))+(VLOOKUP($AC167, LT_IncomeTaxFed/$K167:$O167, 4, TRUE)+VLOOKUP($AC167,LT_IncomeTaxFed/$K167:$O167,5,TRUE)*($AC167-VLOOKUP($AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG167>0,(VLOOKUP(AG167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AG167-VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))/AG167,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"B166+1","v":2102},"N","",0,false,1,1,0,0,5.4568205827343993E-2,5.4568205827343993E-2,1,5.4568205827343993E-2,1,0,0,{"$error":"#REF!"},0,0,{"$error":"#REF!"},0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AC168-VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC168+$X168, LT_IncomeTaxFed/$K168:$O168, 4, TRUE)+VLOOKUP($AC168+$X168,LT_IncomeTaxFed/$K168:$O168,5,TRUE)*($AC168+$X168-VLOOKUP($AC168+$X168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))+(VLOOKUP($AC168, LT_IncomeTaxFed/$K168:$O168, 4, TRUE)+VLOOKUP($AC168,LT_IncomeTaxFed/$K168:$O168,5,TRUE)*($AC168-VLOOKUP($AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG168>0,(VLOOKUP(AG168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AG168-VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))/AG168,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUMPRODUCT($Z168:$Z169+$AA168:$AA169+$AD168:$AD169+$AE168:$AE169+$AI168:$AI169)","v":{"$error":"#REF!"}},{"$f":"IF($U168>0, -AJ168/$U168, 0)","v":{"$error":"#REF!"}}]
[null,2102,"N","",0,false,2,-1,0,0,5.4568205827343993E-2,5.4568205827343993E-2,1,5.4568205827343993E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-(VLOOKUP(AC169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AC169-VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))","v":{"$error":"#REF!"}},{"$f":"-(VLOOKUP($AC169+$X169, LT_IncomeTaxFed/$K169:$O169, 4, TRUE)+VLOOKUP($AC169+$X169,LT_IncomeTaxFed/$K169:$O169,5,TRUE)*($AC169+$X169-VLOOKUP($AC169+$X169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))+(VLOOKUP($AC169, LT_IncomeTaxFed/$K169:$O169, 4, TRUE)+VLOOKUP($AC169,LT_IncomeTaxFed/$K169:$O169,5,TRUE)*($AC169-VLOOKUP($AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AG169>0,(VLOOKUP(AG169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AG169-VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))/AG169,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Net Worth","index":10,"n_rows":169,"n_cols":18,"rows_kept":169,"cut":false,"hidden":true,"merged":[[1,8,1,17]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO,0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,54,54,54,54]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,"Household Net Worth"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","IDXR","IDXN",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},"Average Future Tax Rate","Portfolio Before-Tax Balance","Portfolio After-Tax Balance","Annuity Before-Tax Balance","Annuity After-Tax Balance","Portfolio Present Value","Annuity Present Value","SSRIB  Present Value","Other Present Value","Debt","Net Worth"]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"SP_CurrentYear-1","v":2022},null,{"$f":"D10","v":1},{"$f":"E10","v":1}]
[null,2022,null,{"$f":"D11","v":1},{"$f":"E11","v":1}]
[null,{"$f":"B8+1","v":2023},{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$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($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B10)*2))","v":0},{"$f":"INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D10","v":0},{"$f":"INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D10","v":0},{"$f":"INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D10","v":0},{"$f":"INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D10","v":0},{"$f":"$I10*(1-$H10)+$J10","v":0},{"$f":"$K10*(1-$H10)+$L10","v":0},{"$f":"INDEX(SC_ZX_SSPVA,ZXIDX1)*$D10*(1-$H10)","v":0},{"$f":"((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D10","v":0},{"$f":"SC_ZX_Debt","v":0},{"$f":"SUM($M10:$Q10)","v":0}]
[null,{"$f":"B9+1","v":2023},"N",1,1,0,0,0,0,0,0,0,{"$f":"$I11*(1-$H11)+$J11","v":0},{"$f":"$K11*(1-$H11)+$L11","v":0},0,0,0,{"$f":"SUM($M11:$Q11)","v":0}]
[null,2024,"R",0.96852300242130751,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2024,"N",1,0.96852300242130751,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2025,"R",0.93803680621918406,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2025,"N",1,0.93803680621918406,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2026,"R",0.90851022394109848,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2026,"N",1,0.90851022394109848,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2027,"R",0.87991304982188723,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2027,"N",1,0.87991304982188723,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2028,"R",0.85221602888318382,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2028,"N",1,0.85221602888318382,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2029,"R",0.82539082700550503,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2029,"N",1,0.82539082700550503,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2030,"R",0.79941000194237766,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2030,"N",1,0.79941000194237766,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2031,"R",0.77424697524685493,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2031,"N",1,0.77424697524685493,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2032,"R",0.74987600508169971,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2032,"N",1,0.74987600508169971,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2033,"R",0.72627215988542349,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2033,"N",1,0.72627215988542349,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2034,"R",0.70341129286723825,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2034,"N",1,0.70341129286723825,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2035,"R",0.68127001730483117,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2035,"N",1,0.68127001730483117,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2036,"R",0.6598256826196911,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2036,"N",1,0.6598256826196911,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2037,"R",0.63905635120551196,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2037,"N",1,0.63905635120551196,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2038,"R",0.61894077598596808,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2038,"N",1,0.61894077598596808,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2039,"R",0.59945837867890361,{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},0,0,{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B42)*2))","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D42","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_SSPVA,ZXIDX1)*$D42*(1-$H42)","v":{"$error":"#REF!"}},{"$f":"((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D42","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2039,"N",1,0.59945837867890361,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2040,"R",0.58058922874470087,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2040,"N",1,0.58058922874470087,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2041,"R",0.56231402299728894,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2041,"N",1,0.56231402299728894,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2042,"R",0.5446140658569385,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2042,"N",1,0.5446140658569385,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2043,"R",0.52747125022463781,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2043,"N",1,0.52747125022463781,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2044,"R",0.51086803895848698,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2044,"N",1,0.51086803895848698,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2045,"R",0.49478744693315935,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2045,"N",1,0.49478744693315935,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2046,"R",0.47921302366407681,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2046,"N",1,0.47921302366407681,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2047,"R",0.46412883647852476,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2047,"N",1,0.46412883647852476,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2048,"R",0.44951945421648892,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2048,"N",1,0.44951945421648892,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2049,"R",0.43536993144454134,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2049,"N",1,0.43536993144454134,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2050,"R",0.421665793166626,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2050,"N",1,0.421665793166626,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2051,"R",0.40839302001610273,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2051,"N",1,0.40839302001610273,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2052,"R",0.39553803391390091,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2052,"N",1,0.39553803391390091,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2053,"R",0.38308768417811223,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2053,"N",1,0.38308768417811223,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2054,"R",0.3710292340708109,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2054,"N",1,0.3710292340708109,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2055,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":0.35935034776833985},{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B74)*2))","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D74","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D74","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_SSPVA,ZXIDX1)*$D74*(1-$H74)","v":{"$error":"#REF!"}},{"$f":"((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D74","v":{"$error":"#REF!"}},{"$f":"SC_ZX_Debt","v":{"$error":"#VALUE!"}},{"$error":"#REF!"}]
[null,{"$f":"B73+1","v":2055},"N",1,0.35935034776833985,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$I75*(1-$H75)+$J75","v":{"$error":"#REF!"}},{"$f":"$K75*(1-$H75)+$L75","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$f":"SUM($M75:$Q75)","v":{"$error":"#REF!"}}]
[null,2056,"R",0.34803907774173354,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2056,"N",1,0.34803907774173354,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2057,"R",0.33708385253436662,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2057,"N",1,0.33708385253436662,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2058,"R",0.32647346492432605,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2058,"N",1,0.32647346492432605,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2059,"R",0.31619706045939572,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2059,"N",1,0.31619706045939572,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2060,"R",0.30624412635292564,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2060,"N",1,0.30624412635292564,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2061,"R",0.29660448072922579,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2061,"N",1,0.29660448072922579,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2062,"R",0.28726826220748264,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2062,"N",1,0.28726826220748264,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2063,"R",0.2782259198135425,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2063,"N",1,0.2782259198135425,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2064,"R",0.26946820320924214,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2064,"N",1,0.26946820320924214,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2065,"R",0.2609861532292902,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2065,"N",1,0.2609861532292902,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2066,"R",0.25277109271601955,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2066,"N",1,0.25277109271601955,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2067,"R",0.24481461764263396,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2067,"N",1,0.24481461764263396,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2068,"R",0.23710858851586822,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2068,"N",1,0.23710858851586822,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2069,"R",0.22964512204926707,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2069,"N",1,0.22964512204926707,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2070,"R",0.22241658309856374,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2070,"N",1,0.22241658309856374,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2071,"R",0.21541557685090923,{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},0,0,{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B106)*2))","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_SSPVA,ZXIDX1)*$D106*(1-$H106)","v":{"$error":"#REF!"}},{"$f":"((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D106","v":{"$error":"#REF!"}},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2071,"N",1,0.21541557685090923,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2072,"R",0.20863494125996052,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2072,"N",1,0.20863494125996052,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2073,"R",0.20206773971909009,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2073,"N",1,0.20206773971909009,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2074,"R",0.19570725396522043,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2074,"N",1,0.19570725396522043,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2075,"R",0.18954697720602465,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2075,"N",1,0.18954697720602465,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2076,"R",0.18358060746346214,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2076,"N",1,0.18358060746346214,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2077,"R",0.17780204112683984,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2077,"N",1,0.17780204112683984,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2078,"R",0.17220536670880371,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2078,"N",1,0.17220536670880371,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2079,"R",0.16678485879787283,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2079,"N",1,0.16678485879787283,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2080,"R",0.16153497220132962,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2080,"N",1,0.16153497220132962,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2081,"R",0.15645033627247421,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2081,"N",1,0.15645033627247421,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2082,"R",0.15152574941643993,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2082,"N",1,0.15152574941643993,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2083,"R",0.14675617376894909,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2083,"N",1,0.14675617376894909,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2084,"R",0.14213673004256572,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2084,"N",1,0.14213673004256572,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2085,"R",0.1376626925351726,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2085,"N",1,0.1376626925351726,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2086,"R",0.13332948429556668,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2086,"N",1,0.13332948429556668,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2087,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":0.12913267244122681},{"$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,$B138-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},{"$f":"AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B138)*2))","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D138","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"INDEX(SC_ZX_SSPVA,ZXIDX1)*$D138*(1-$H138)","v":{"$error":"#REF!"}},{"$f":"((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D138","v":{"$error":"#REF!"}},{"$f":"SC_ZX_Debt","v":{"$error":"#VALUE!"}},{"$error":"#REF!"}]
[null,{"$f":"B137+1","v":2087},"N",1,0.12913267244122681,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$I139*(1-$H139)+$J139","v":{"$error":"#REF!"}},{"$f":"$K139*(1-$H139)+$L139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$f":"SUM($M139:$Q139)","v":{"$error":"#REF!"}}]
[null,2088,"R",0.12506796362346423,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2088,"N",1,0.12506796362346423,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2089,"R",0.12113119963531643,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2089,"N",1,0.12113119963531643,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2090,"R",0.11731835315769147,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2090,"N",1,0.11731835315769147,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2091,"R",0.11362552363941063,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2091,"N",1,0.11362552363941063,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2092,"R",0.11004893330693523,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2092,"N",1,0.11004893330693523,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2093,"R",0.10658492329969514,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2093,"N",1,0.10658492329969514,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2094,"R",0.10322994992706552,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2094,"N",1,0.10322994992706552,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2095,"R",9.9980581043162736E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2095,"N",1,9.9980581043162736E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2096,"R",9.683349253575084E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2096,"N",1,9.683349253575084E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2097,"R",9.3785464925666667E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2097,"N",1,9.3785464925666667E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2098,"R",9.0833380073284911E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2098,"N",1,9.0833380073284911E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2099,"R",8.797421798865368E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2099,"N",1,8.797421798865368E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2100,"R",8.5205053742037462E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2100,"N",1,8.5205053742037462E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2101,"R",8.2523054471706977E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2101,"N",1,8.2523054471706977E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2102,"R",7.9925476485914748E-2,1,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]
[null,2102,"N",1,7.9925476485914748E-2,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#REF!"}]

{"sheet":"Annualizer","index":11,"n_rows":169,"n_cols":26,"rows_kept":169,"cut":false,"hidden":true,"merged":[[1,8,1,25],[41,25,42,25],[5,25,6,25],[35,25,36,25],[3,25,4,25],[37,25,38,25],[39,25,40,25],[65,25,66,25],[67,25,68,25],[43,25,44,25],[9,25,10,25],[11,25,12,25],[13,25,14,25],[15,25,16,25],[17,25,18,25],[19,25,20,25],[21,25,22,25],[23,25,24,25],[25,25,26,25],[27,25,28,25],[29,25,30,25],[31,25,32,25],[33,25,34,25],[55,25,56,25],[57,25,58,25],[59,25,60,25],[61,25,62,25],[63,25,64,25],[45,25,46,25],[47,25,48,25],[49,25,50,25],[51,25,52,25],[53,25,54,25],[69,25,70,25],[71,25,72,25],[109,25,110,25],[111,25,112,25],[113,25,114,25],[73,25,74,25],[75,25,76,25],[77,25,78,25],[79,25,80,25],[115,25,116,25],[81,25,82,25],[83,25,84,25],[85,25,86,25],[87,25,88,25],[89,25,90,25],[91,25,92,25],[93,25,94,25],[95,25,96,25],[97,25,98,25],[99,25,100,25],[101,25,102,25],[103,25,104,25],[105,25,106,25],[107,25,108,25],[121,25,122,25],[123,25,124,25],[125,25,126,25],[145,25,146,25],[127,25,128,25],[131,25,132,25],[133,25,134,25],[135,25,136,25],[129,25,130,25],[143,25,144,25],[141,25,142,25],[167,25,168,25],[7,25,8,25],[157,25,158,25],[159,25,160,25],[161,25,162,25],[163,25,164,25],[165,25,166,25],[147,25,148,25],[149,25,150,25],[151,25,152,25],[153,25,154,25],[155,25,156,25],[137,25,138,25],[139,25,140,25],[117,25,118,25],[119,25,120,25]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,1), VMONLINE+VMMACRO,0)","v":48},{"$f":"PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)","v":48},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},54,54,54,54,54,54,54,54,54,54,54,{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},{"$f":"PMBASIC+PMADVANCED","v":48},{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54}]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},null,null,null,null,null,null,null,"Annual Cash Flow"]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO","v":54},"Year","$","IDXR","IDXN",{"$f":"\"Age \" & INDEX(SP_Initials,1)","v":"Age "},{"$f":"\"Age \" & INDEX(SP_Initials,2)","v":"Age "},"OFF","Debt","Active Income","Passive Income","Annuity Income","Social Security Income","Capital Income","Gross Income","Savings Contrib","Expenses","Lump Sums","Debt Interest","Income Taxes","Tax Factor","Target Gross Income","Target Savings Drawdown","Surplus or Deficit","Savings Goal","Code"]
[null,0]
[null,0]
[null,0,null,null,null,null,null,{"$f":"(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2","v":0},{"$f":"IF(INDEX(SC_ZX_CodeA,1)=\"X\",0,-OFFSET(I$10,$H6,0))","v":0}]
[null,0]
[null,{"$f":"SP_CurrentYear-1","v":2022},null,{"$f":"D10","v":1},{"$f":"E10","v":1},null,null,0,{"$f":"-SP_DebtBalance/E8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2022,null,{"$f":"D11","v":1},{"$f":"E11","v":1},null,null,1,{"$f":"-SP_DebtBalance/E9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B8+1","v":2023},{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},{"$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($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"MIN(($I8+$X8)/$D8*$D10,0)","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},{"$f":"SUM(J10:N10)","v":0},{"$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":"(SUMIF(SP_LumpSumYears,$B10,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D10","v":0},{"$f":"$I10*SP_DebtRate","v":0},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D10","v":0},{"$f":"(1-IF($O10>0,-$T10/$O10,0))","v":1},{"$f":"MAX(-($I10+$P10+$Q10+$R10+$S10)/$U10,0)","v":0},{"$f":"MAX($V10-(SUM($J10:$M10)),0)","v":0},{"$f":"SUM(O10:T10)","v":0},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B10=SC_YearStop-1,0,($Y12/$D12*$D10)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N10)","v":0},{"$f":"IF(ISERROR($X10),\"X\",IF(-$I10>(SP_DebtLimit/$E10),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"A"}]
[null,2023,"N",1,1,0,0,null,0,0,0,0,0,0,{"$f":"SUM(J11:N11)","v":0},0,0,0,0,0,1,{"$f":"MAX(-($I11+$P11+$Q11+$R11+$S11)/$U11,0)","v":0},{"$f":"MAX($V11-(SUM($J11:$M11)),0)","v":0},0,0]
[null,2024,"R",0.96852300242130751,1,0,0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X12),\"X\",IF(-$I12>(SP_DebtLimit/$E12),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2024,"N",1,0.96852300242130751,0,0,null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J13:N13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2025,"R",0.93803680621918406,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X14),\"X\",IF(-$I14>(SP_DebtLimit/$E14),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2025,"N",1,0.93803680621918406,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2026,"R",0.90851022394109848,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X16),\"X\",IF(-$I16>(SP_DebtLimit/$E16),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2026,"N",1,0.90851022394109848,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2027,"R",0.87991304982188723,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X18),\"X\",IF(-$I18>(SP_DebtLimit/$E18),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2027,"N",1,0.87991304982188723,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2028,"R",0.85221602888318382,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X20),\"X\",IF(-$I20>(SP_DebtLimit/$E20),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2028,"N",1,0.85221602888318382,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2029,"R",0.82539082700550503,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X22),\"X\",IF(-$I22>(SP_DebtLimit/$E22),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2029,"N",1,0.82539082700550503,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2030,"R",0.79941000194237766,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X24),\"X\",IF(-$I24>(SP_DebtLimit/$E24),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2030,"N",1,0.79941000194237766,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2031,"R",0.77424697524685493,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X26),\"X\",IF(-$I26>(SP_DebtLimit/$E26),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2031,"N",1,0.77424697524685493,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2032,"R",0.74987600508169971,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X28),\"X\",IF(-$I28>(SP_DebtLimit/$E28),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2032,"N",1,0.74987600508169971,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2033,"R",0.72627215988542349,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X30),\"X\",IF(-$I30>(SP_DebtLimit/$E30),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2033,"N",1,0.72627215988542349,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2034,"R",0.70341129286723825,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X32),\"X\",IF(-$I32>(SP_DebtLimit/$E32),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2034,"N",1,0.70341129286723825,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2035,"R",0.68127001730483117,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X34),\"X\",IF(-$I34>(SP_DebtLimit/$E34),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2035,"N",1,0.68127001730483117,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2036,"R",0.6598256826196911,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X36),\"X\",IF(-$I36>(SP_DebtLimit/$E36),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2036,"N",1,0.6598256826196911,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2037,"R",0.63905635120551196,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X38),\"X\",IF(-$I38>(SP_DebtLimit/$E38),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2037,"N",1,0.63905635120551196,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2038,"R",0.61894077598596808,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X40),\"X\",IF(-$I40>(SP_DebtLimit/$E40),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2038,"N",1,0.61894077598596808,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,{"$f":"B40+1","v":2039},"R",0.59945837867890361,{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B42<YEAR(INDEX(SP_BirthDate,1)),0,$B42-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B42<YEAR(INDEX(SP_BirthDate,2)),0,$B42-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"MIN(($I40+$X40)/$D40*$D42,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D42","v":{"$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":{"$error":"#REF!"}},{"$f":"(SUMIF(SP_LumpSumYears,$B42,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D42","v":0},{"$f":"$I42*SP_DebtRate","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D42","v":{"$error":"#REF!"}},{"$f":"(1-IF($O42>0,-$T42/$O42,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O42:T42)","v":{"$error":"#REF!"}},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B42=SC_YearStop-1,0,($Y44/$D44*$D42)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N42)","v":0},{"$f":"IF(ISERROR($X42),\"X\",IF(-$I42>(SP_DebtLimit/$E42),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2039,"N",1,0.59945837867890361,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2040,"R",0.58058922874470087,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X44),\"X\",IF(-$I44>(SP_DebtLimit/$E44),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2040,"N",1,0.58058922874470087,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2041,"R",0.56231402299728894,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X46),\"X\",IF(-$I46>(SP_DebtLimit/$E46),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2041,"N",1,0.56231402299728894,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2042,"R",0.5446140658569385,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X48),\"X\",IF(-$I48>(SP_DebtLimit/$E48),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2042,"N",1,0.5446140658569385,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2043,"R",0.52747125022463781,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X50),\"X\",IF(-$I50>(SP_DebtLimit/$E50),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2043,"N",1,0.52747125022463781,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2044,"R",0.51086803895848698,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X52),\"X\",IF(-$I52>(SP_DebtLimit/$E52),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2044,"N",1,0.51086803895848698,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2045,"R",0.49478744693315935,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X54),\"X\",IF(-$I54>(SP_DebtLimit/$E54),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2045,"N",1,0.49478744693315935,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2046,"R",0.47921302366407681,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X56),\"X\",IF(-$I56>(SP_DebtLimit/$E56),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2046,"N",1,0.47921302366407681,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2047,"R",0.46412883647852476,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X58),\"X\",IF(-$I58>(SP_DebtLimit/$E58),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2047,"N",1,0.46412883647852476,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2048,"R",0.44951945421648892,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X60),\"X\",IF(-$I60>(SP_DebtLimit/$E60),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2048,"N",1,0.44951945421648892,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2049,"R",0.43536993144454134,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X62),\"X\",IF(-$I62>(SP_DebtLimit/$E62),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2049,"N",1,0.43536993144454134,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2050,"R",0.421665793166626,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X64),\"X\",IF(-$I64>(SP_DebtLimit/$E64),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2050,"N",1,0.421665793166626,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2051,"R",0.40839302001610273,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X66),\"X\",IF(-$I66>(SP_DebtLimit/$E66),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2051,"N",1,0.40839302001610273,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2052,"R",0.39553803391390091,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X68),\"X\",IF(-$I68>(SP_DebtLimit/$E68),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2052,"N",1,0.39553803391390091,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2053,"R",0.38308768417811223,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X70),\"X\",IF(-$I70>(SP_DebtLimit/$E70),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2053,"N",1,0.38308768417811223,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2054,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},0.3710292340708109,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X72),\"X\",IF(-$I72>(SP_DebtLimit/$E72),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2054,"N",1,0.3710292340708109,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,{"$f":"B72+1","v":2055},"R",{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":0.35935034776833985},{"$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,$B74-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"MIN(($I72+$X72)/$D72*$D74,0)","v":{"$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!"}},{"$f":"(SUMIF(SP_LumpSumYears,$B74,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D74","v":0},{"$f":"$I74*SP_DebtRate","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D74","v":{"$error":"#REF!"}},{"$f":"(1-IF($O74>0,-$T74/$O74,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O74:T74)","v":{"$error":"#REF!"}},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B74=SC_YearStop-1,0,($Y76/$D76*$D74)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N74)","v":0},{"$f":"IF(ISERROR($X74),\"X\",IF(-$I74>(SP_DebtLimit/$E74),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2055,"N",1,0.35935034776833985,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(-($I75+$P75+$Q75+$R75+$S75)/$U75,0)","v":{"$error":"#REF!"}},{"$f":"MAX($V75-(SUM($J75:$M75)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,2056,"R",0.34803907774173354,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X76),\"X\",IF(-$I76>(SP_DebtLimit/$E76),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2056,"N",1,0.34803907774173354,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J77:N77)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2057,"R",0.33708385253436662,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X78),\"X\",IF(-$I78>(SP_DebtLimit/$E78),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2057,"N",1,0.33708385253436662,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2058,"R",0.32647346492432605,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X80),\"X\",IF(-$I80>(SP_DebtLimit/$E80),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2058,"N",1,0.32647346492432605,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2059,"R",0.31619706045939572,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X82),\"X\",IF(-$I82>(SP_DebtLimit/$E82),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2059,"N",1,0.31619706045939572,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2060,"R",0.30624412635292564,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X84),\"X\",IF(-$I84>(SP_DebtLimit/$E84),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2060,"N",1,0.30624412635292564,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2061,"R",0.29660448072922579,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X86),\"X\",IF(-$I86>(SP_DebtLimit/$E86),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2061,"N",1,0.29660448072922579,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2062,"R",0.28726826220748264,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X88),\"X\",IF(-$I88>(SP_DebtLimit/$E88),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2062,"N",1,0.28726826220748264,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2063,"R",0.2782259198135425,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X90),\"X\",IF(-$I90>(SP_DebtLimit/$E90),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2063,"N",1,0.2782259198135425,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2064,"R",0.26946820320924214,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X92),\"X\",IF(-$I92>(SP_DebtLimit/$E92),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2064,"N",1,0.26946820320924214,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2065,"R",0.2609861532292902,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X94),\"X\",IF(-$I94>(SP_DebtLimit/$E94),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2065,"N",1,0.2609861532292902,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2066,"R",0.25277109271601955,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X96),\"X\",IF(-$I96>(SP_DebtLimit/$E96),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2066,"N",1,0.25277109271601955,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2067,"R",0.24481461764263396,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X98),\"X\",IF(-$I98>(SP_DebtLimit/$E98),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2067,"N",1,0.24481461764263396,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2068,"R",0.23710858851586822,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X100),\"X\",IF(-$I100>(SP_DebtLimit/$E100),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2068,"N",1,0.23710858851586822,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2069,"R",0.22964512204926707,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X102),\"X\",IF(-$I102>(SP_DebtLimit/$E102),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2069,"N",1,0.22964512204926707,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2070,"R",0.22241658309856374,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X104),\"X\",IF(-$I104>(SP_DebtLimit/$E104),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2070,"N",1,0.22241658309856374,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,{"$f":"B104+1","v":2071},"R",0.21541557685090923,{"$f":"CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))","v":1},{"$f":"IF(INDEX(SC_ShowRetireatee,1),IF($B106<YEAR(INDEX(SP_BirthDate,1)),0,$B106-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B106<YEAR(INDEX(SP_BirthDate,2)),0,$B106-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"MIN(($I104+$X104)/$D104*$D106,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D106","v":{"$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":{"$error":"#REF!"}},{"$f":"(SUMIF(SP_LumpSumYears,$B106,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D106","v":0},{"$f":"$I106*SP_DebtRate","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D106","v":{"$error":"#REF!"}},{"$f":"(1-IF($O106>0,-$T106/$O106,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O106:T106)","v":{"$error":"#REF!"}},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B106=SC_YearStop-1,0,($Y108/$D108*$D106)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N106)","v":0},{"$f":"IF(ISERROR($X106),\"X\",IF(-$I106>(SP_DebtLimit/$E106),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2071,"N",1,0.21541557685090923,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2072,"R",0.20863494125996052,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X108),\"X\",IF(-$I108>(SP_DebtLimit/$E108),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2072,"N",1,0.20863494125996052,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2073,"R",0.20206773971909009,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X110),\"X\",IF(-$I110>(SP_DebtLimit/$E110),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2073,"N",1,0.20206773971909009,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2074,"R",0.19570725396522043,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X112),\"X\",IF(-$I112>(SP_DebtLimit/$E112),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2074,"N",1,0.19570725396522043,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2075,"R",0.18954697720602465,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X114),\"X\",IF(-$I114>(SP_DebtLimit/$E114),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2075,"N",1,0.18954697720602465,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2076,"R",0.18358060746346214,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X116),\"X\",IF(-$I116>(SP_DebtLimit/$E116),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2076,"N",1,0.18358060746346214,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2077,"R",0.17780204112683984,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X118),\"X\",IF(-$I118>(SP_DebtLimit/$E118),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2077,"N",1,0.17780204112683984,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2078,"R",0.17220536670880371,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X120),\"X\",IF(-$I120>(SP_DebtLimit/$E120),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2078,"N",1,0.17220536670880371,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2079,"R",0.16678485879787283,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X122),\"X\",IF(-$I122>(SP_DebtLimit/$E122),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2079,"N",1,0.16678485879787283,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2080,"R",0.16153497220132962,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X124),\"X\",IF(-$I124>(SP_DebtLimit/$E124),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2080,"N",1,0.16153497220132962,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2081,"R",0.15645033627247421,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X126),\"X\",IF(-$I126>(SP_DebtLimit/$E126),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2081,"N",1,0.15645033627247421,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2082,"R",0.15152574941643993,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X128),\"X\",IF(-$I128>(SP_DebtLimit/$E128),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2082,"N",1,0.15152574941643993,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2083,"R",0.14675617376894909,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X130),\"X\",IF(-$I130>(SP_DebtLimit/$E130),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2083,"N",1,0.14675617376894909,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2084,"R",0.14213673004256572,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X132),\"X\",IF(-$I132>(SP_DebtLimit/$E132),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2084,"N",1,0.14213673004256572,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2085,"R",0.1376626925351726,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X134),\"X\",IF(-$I134>(SP_DebtLimit/$E134),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2085,"N",1,0.1376626925351726,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2086,{"$f":"CHOOSE(MOD(ROW(),2)+1,\"R\",\"N\")","v":"R"},0.13332948429556668,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X136),\"X\",IF(-$I136>(SP_DebtLimit/$E136),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2086,"N",1,0.13332948429556668,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,{"$f":"B136+1","v":2087},"R",{"$f":"CHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)","v":0.12913267244122681},{"$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,$B138-YEAR(INDEX(SP_BirthDate,1))),0)","v":0},{"$f":"IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)","v":0},null,{"$f":"MIN(($I136+$X136)/$D136*$D138,0)","v":{"$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!"}},{"$f":"(SUMIF(SP_LumpSumYears,$B138,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D138","v":0},{"$f":"$I138*SP_DebtRate","v":{"$error":"#REF!"}},{"$f":"INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D138","v":{"$error":"#REF!"}},{"$f":"(1-IF($O138>0,-$T138/$O138,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(O138:T138)","v":{"$error":"#REF!"}},{"$f":"IF(SC_DataMode=FALSE, 0, IF($B138=SC_YearStop-1,0,($Y140/$D140*$D138)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N138)","v":0},{"$f":"IF(ISERROR($X138),\"X\",IF(-$I138>(SP_DebtLimit/$E138),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2087,"N",1,0.12913267244122681,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"MAX(-($I139+$P139+$Q139+$R139+$S139)/$U139,0)","v":{"$error":"#REF!"}},{"$f":"MAX($V139-(SUM($J139:$M139)),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0]
[null,2088,"R",0.12506796362346423,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X140),\"X\",IF(-$I140>(SP_DebtLimit/$E140),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2088,"N",1,0.12506796362346423,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(J141:N141)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2089,"R",0.12113119963531643,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X142),\"X\",IF(-$I142>(SP_DebtLimit/$E142),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2089,"N",1,0.12113119963531643,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2090,"R",0.11731835315769147,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X144),\"X\",IF(-$I144>(SP_DebtLimit/$E144),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2090,"N",1,0.11731835315769147,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2091,"R",0.11362552363941063,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X146),\"X\",IF(-$I146>(SP_DebtLimit/$E146),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2091,"N",1,0.11362552363941063,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2092,"R",0.11004893330693523,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X148),\"X\",IF(-$I148>(SP_DebtLimit/$E148),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2092,"N",1,0.11004893330693523,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2093,"R",0.10658492329969514,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X150),\"X\",IF(-$I150>(SP_DebtLimit/$E150),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2093,"N",1,0.10658492329969514,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2094,"R",0.10322994992706552,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X152),\"X\",IF(-$I152>(SP_DebtLimit/$E152),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2094,"N",1,0.10322994992706552,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2095,"R",9.9980581043162736E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X154),\"X\",IF(-$I154>(SP_DebtLimit/$E154),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2095,"N",1,9.9980581043162736E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2096,"R",9.683349253575084E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X156),\"X\",IF(-$I156>(SP_DebtLimit/$E156),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2096,"N",1,9.683349253575084E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2097,"R",9.3785464925666667E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X158),\"X\",IF(-$I158>(SP_DebtLimit/$E158),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2097,"N",1,9.3785464925666667E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2098,"R",9.0833380073284911E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X160),\"X\",IF(-$I160>(SP_DebtLimit/$E160),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2098,"N",1,9.0833380073284911E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2099,"R",8.797421798865368E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X162),\"X\",IF(-$I162>(SP_DebtLimit/$E162),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2099,"N",1,8.797421798865368E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2100,"R",8.5205053742037462E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X164),\"X\",IF(-$I164>(SP_DebtLimit/$E164),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2100,"N",1,8.5205053742037462E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2101,"R",8.2523054471706977E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X166),\"X\",IF(-$I166>(SP_DebtLimit/$E166),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2101,"N",1,8.2523054471706977E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]
[null,2102,"R",7.9925476485914748E-2,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"IF(ISERROR($X168),\"X\",IF(-$I168>(SP_DebtLimit/$E168),\"I\",IF(INDEX(SC_EX_APW,EXIDX1)<1,\"D\",\"A\")))","v":"X"}]
[null,2102,"N",1,7.9925476485914748E-2,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0]

{"sheet":"Lookup","index":13,"n_rows":246,"n_cols":13,"rows_kept":246,"cut":false,"hidden":true,"merged":[]}
[{"$f":"PMBASIC+PMADVANCED","v":48}]
[]
[null,"Social Security (OASDI) Program Rates & Limits"]
[]
[null,"Tax Rates (percent)"]
[null,null,"Social Security (Old-Age, Survivors, and Disability Insurance)"]
[null,"Employers and Employees, each:",6.2E-2]
[null,null,"Medicare (Hospital Insurance)"]
[null,"Employers and Employees, each:",1.4500000000000001E-2]
[]
[null,"Earnings Required for Work Credits (dollars)"]
[null,"One Work Credit:",1640]
[null,"Maximum of Four Credits a Year:",{"$f":"LT_SSOneCredit*4","v":6560}]
[]
[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,13850]
[null,null,11000,{"$f":"(C25-C24)*E24+D24","v":1100},0.12,{"$f":"(C25-C24)*G24+F24","v":0},0,null,25000,{"$f":"(I25-I24)*K24+J24","v":0},0.5]
[null,null,44725,5147,0.22,0,0.15,null,34000,{"$f":"(I26-I25)*K25+J25","v":4500},0.85]
[null,null,95375,16290,0.24,7597.5,0.15]
[null,null,182100,37104,0.32,20606.25,0.15]
[null,null,231250,52832,0.35,27978.75,0.15]
[null,null,578125,174238.25,0.37,80010,0.2]
[]
[null,"Head of Household",0,0,0.1,0,0,null,0,0,0,null,20800]
[null,null,15700,{"$f":"(C33-C32)*E32+D32","v":1570},0.12,{"$f":"(C33-C32)*G32+F32","v":0},0,null,25000,{"$f":"(I33-I32)*K32+J32","v":0},0.5]
[null,null,59850,6868,0.22,0,0.15,null,34000,{"$f":"(I34-I33)*K33+J33","v":4500},0.85]
[null,null,95350,14678,0.24,5325,0.15]
[null,null,182100,35498,0.32,18337.5,0.15]
[null,null,231250,51226,0.35,25710,0.15]
[null,null,578100,172623.5,0.37,77737.5,0.2]
[]
[null,"Married Filing Separately",0,0,0.1,0,0,null,0,0,0,null,13850]
[null,null,11000,{"$f":"(C41-C40)*E40+D40","v":1100},0.12,{"$f":"(C41-C40)*G40+F40","v":0},0,null,32000,0,0.5]
[null,null,44725,5147,0.22,0,0.15,null,44000,{"$f":"(I42-I41)*K41+J41","v":6000},0.85]
[null,null,95375,16290,0.24,7597.5,0.15]
[null,null,182100,37104,0.32,20606.25,0.15]
[null,null,231250,52832,0.35,27978.75,0.15]
[null,null,323926,85268.6,0.37,41880.15,0.2]
[]
[null,"Married Filing Jointly",0,0,0.1,0,0,null,0,0,0,null,27700]
[null,null,22000,{"$f":"(C49-C48)*E48+D48","v":2200},0.12,{"$f":"(C49-C48)*G48+F48","v":0},0,null,32000,0,0.5]
[null,null,89450,10294,0.22,0,0.15,null,44000,{"$f":"(I50-I49)*K49+J49","v":6000},0.85]
[null,null,190750,32580,0.24,15195,0.15]
[null,null,364200,74208,0.32,41212.5,0.15]
[null,null,462500,105664,0.35,55957.5,0.15]
[null,null,693750,186601.5,0.37,90645,0.2]
[]
[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,{"$f":"-((SC_VersionMaj - SC_YearEpoch) + SC_MaxForecastYears)","v":-149},0.5,0.4,{"$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:",726200]
[null,"Realtor Fees:",0.06]

{"sheet":"Readme","index":15,"n_rows":120,"n_cols":10,"rows_kept":120,"cut":false,"hidden":false,"merged":[[4,1,4,6],[3,1,3,6]]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMWIPED","v":55}]
[55,{"$f":"\"Retireator Advanced Retirement Simulator v\" & SC_VersionMaj & \".\" & TEXT(SC_VersionMin,\"0000\")","v":"Retireator Advanced Retirement Simulator v2023.0416"}]
[55,"Copyright© 2015-2023 Larry Blumer, Jr."]
[55,"mailto:larry.blumer@retireator.org"]
[55,"https://www.retireator.org"]
[55]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMWIPED","v":51},null,"Enable macros to begin the setup process."]
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMWIPED","v":51}]
[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":16,"n_rows":662,"n_cols":2,"rows_kept":662,"cut":false,"hidden":false,"merged":[]}
[{"$f":"PMBASIC+PMADVANCED+VMONLINE+VMMACRO+VMWIPED","v":55}]
[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/>."]